{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Guide","Audit trail","PC3_inputs","PC2_inputs","PC1_inputs","PC3 transmission RABs","Indexation","Calc of PC1 & PC2 adj.","Calc of total rev","Outputs1","Outputs2","Transmission 15 16","Transmission 12 13","Transmission 13 14","Transmission 14 15","Inflation"],"not_rendered":{"charts":6,"images":0,"macros":1,"external_links":0,"defined_names":4,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Guide","index":0,"n_rows":29,"n_cols":19,"rows_kept":29,"cut":false,"hidden":false,"merged":[[6,1,6,2],[28,1,28,2],[16,2,16,9],[17,2,17,9],[18,2,18,9],[20,2,20,9],[22,2,22,9],[21,2,21,9],[19,2,19,9],[23,2,23,9],[12,1,12,6],[7,1,7,2],[8,1,8,2],[24,2,24,9],[9,1,9,2],[27,1,27,9],[1,1,1,2],[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2]]}
[]
[null,"Cells Colour Code",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Base range"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006]
[null,"Data input cells have a green background with blue text for positive numbers and red for negative \nnumbers",null,null,10.5,-20.6,null,null,null,null,null,null,null,null,null,null,2007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,null,"Yes/No toggle"]
[null,"Cells containing formula or referring to other cells have a white background and black text when \npositive and red text when negative",null,null,{"$f":"E4","v":10.5},{"$f":"F4+E4","v":-10.100000000000001},null,null,null,null,null,null,null,null,null,null,2009,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,null,1]
[null,"Cells that are used to determine scenarios have an orange background and black text",null,null,2016,null,null,null,null,null,null,null,null,null,null,null,2011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012]
[null,"Cells that are used to profile revenue have a yellow background and blue text",null,null,2.9,null,null,null,null,null,null,null,null,null,null,null,2013]
[]
[null,"Macros"]
[null,"This model uses macros to perform goal seeks when setting the % change in tariffs from one year to the next. See worksheet 'outputs 1' for details."]
[]
[null,"Overview of worksheets"]
[null,"Audit trail","Provides details on changes to this model."]
[null,"PC3_inputs","Provides all inputs for the PC3 period. "]
[null,"PC2_inputs","Provides all inputs for the PC2 period. "]
[null,"PC1_inputs","Provides all inputs for the PC2 period.  "]
[null,"Indexation ","Provides indexation values used within the model."]
[null,"PC3 distribution RAB","Provides the RAB, in terms of historic cost, indexed gross asset value (in 2010/2011 prices) and indexed net book value."]
[null,"Calc of PC1 & PC2 adj.","Provides the adjustments related to PC1 & PC2 which must be made to PC3 revenue."]
[null,"Calc of total rev","Calculates the total revenue which is to be recovered during PC3."]
[null,"Outputs1","Profiles revenue recovery over the 5 years of PC3, by allowing the % change in annual tariffs to be set"]
[null,"Outputs2","Provides the annual revenue (and the underlying components for each year."]
[]
[null,"Points of note"]
[null,"All revenue is in 2010/2011 terms unless otherwise stated. "]
[null,"All revenue is in €m unless otherwise stated."]

{"sheet":"Audit trail","index":1,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Version #","Date","Comment"]
[null,"v0.1","2012-03-02","Draft circulated to BGN"]
[null,"v0.9","2012-05-21","Draft published "]
[null,"v1.10","2012-09-12","Demand for each year updated,     WACC Adjusted,     Additional opex added,     C&I asset items reassigned in RAB - as per email fromBrendan O'Riordan,    Yr to Yr adjustments updated taking account of 2012/13 tariffs"]

{"sheet":"PC3_inputs","index":2,"n_rows":145,"n_cols":14,"rows_kept":145,"cut":false,"hidden":false,"merged":[[0,9,0,13]]}
[null,"Year of control",0,1,2,3,4,5,null,"PC3 WACC"]
[null,"Gas year","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17",null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,6.3899999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2]
["GENERAL INPUTS"]
[]
["Timing assumptions"]
["Assumed to happen at year end",null,null,0,0,0,0,0]
["Assumed to be constant through year",null,null,0.5,0.5,0.5,0.5,0.5]
[]
["Discounting indices"]
["RAB discounting index",null,null,null,null,null,null,{"$f":"(1+$J$3)*(1+$K$3)*(1+$L$3)*(1+$M$3)*(1+$N$3)","v":1.3030580638330629}]
["Capex & Opex expenditure and revenues discounting index",null,null,{"$f":"(1+$J$3)^(0.5)","v":1.0314552825983296},{"$f":"(1+$J$3)*((1+$K$3)^(0.5))","v":1.0912108581387925},{"$f":"(1+$J$3)*(1+$K$3)*((1+$L$3)^(0.5))","v":1.1479538227620099},{"$f":"(1+$J$3)*(1+$K$3)*(1+$L$3)*((1+$M$3)^(0.5))","v":1.2076474215456345},{"$f":"(1+$J$3)*(1+$K$3)*(1+$L$3)*(1+$M$3)*((1+$N$3)^(0.5))","v":1.2704450874660076}]
[]
["Transmission revenue split"]
["Commodity",0.1]
["Capacity",0.9]
[]
["Conversion factors"]
["Convert from €m to €",1000000]
[]
["DEMAND"]
[]
["Onshore"]
["Annual demand - Commodity","MWh",54673781,49572114.417658538,49435982.828040048,50681337.854428567,51743116.981053241,53581150.40687076]
["Peak demand - Capacity","MWh/day",241520,196758.45788768822,222176.94970505356,225002.3673527553,223772.66966287291,224395.96795318197]
[]
["Inch"]
["Annual demand - Commodity","MWh",3749836,6778728.3735552523,6760952.1780545125,6704361.412986598,6653544.2828870742,4244446.9988545263]
["Peak demand - Capacity","MWh/day",33590,33678.444444444438,33053.444444444445,32324.27777777777,31699.27777777777,31178.444444444442]
[]
["Interconnectors"]
["Annual demand - Commodity","MWh",54160567,49116140.315023318,49260095.791423559,50769510.986326121,{"$f":"F32","v":50769510.986326121},{"$f":"G32","v":50769510.986326121}]
["Peak demand - Capacity","MWh/day",206650,162695.87149563432,162455.96068428311,164778.89857611316,{"$f":"F33","v":164778.89857611316},{"$f":"G33","v":164778.89857611316}]
[]
["OPERATING EXPENDITURE"]
[]
["Onshore"]
["Onshore","€m",null,16.1106360743008,15.166917419681099,15.445061618406799,15.9890064578649,14.884646889084999]
["Miscellaneous adjustments","€m",null,0.27089999999999997,0.27089999999999997,0.27089999999999997,0.27089999999999997,0.27089999999999997]
["Business support services","€m",null,16.725059999999999,16.674441300000002,16.856034227999999,16.76432156652,16.6727575548468]
["Onshore pass through","€m",null,8.534999749999999,8.6988002499999997,8.89628175,9.8921997499999996,10.59810025]
["Innovation","€m",null,1.44,1.44,1.44,1.44,1.44]
["NEGATIVE ADJUSTMENT","€m",null,-0.2,-0.2,-0.2,-0.2,-0.2]
["ISO","€m",null,2.4088000000000003,2.3117087312,2.292991643888,2.2744617274491201,2.25611711017463]
[null,null,null,0,0,0,0,0]
["Midleton Compressor Refurbishment",null,null,0,0,0,0.13579216557419496,0]
["EU Third directive costs","€m",null,0,0.42761087173455087,0.69404883570635489,0.30361157763147151,5.7756158705136312E-2]
["Technical training & Assessment costs","€m",null,0,0,0.28852456062368453,0,0]
["Apprenticeship Scheme","€m",null,0,0,0,0.10196769505131874,0,{"$f":"G49+G60+G72","v":0.14607722984145513}]
[null,"€m",null,0,0,0,0,0,{"$f":"G58+G70+G50","v":5.0808062309448364E-2}]
["Total",null,null,{"$f":"SUM(D38:D50)","v":45.290395824300788},{"$f":"SUM(E38:E50)","v":44.790378572615644},{"$f":"SUM(F38:F50)","v":45.983842636624829},{"$f":"SUM(G38:G50)","v":46.972260940091004},{"$f":"SUM(H38:H50)","v":45.980277962811563}]
[]
["Inch"]
["Inch","€m",null,0.91211590273863508,0.8878311453705644,0.87666154783024841,0.96935569538125599,0.98478500363575361]
["Inch pass through","€m",null,0.14946375000000001,0.1714195263537,0.19800483994519999,0.16641748678139998,0.11312652974030001]
["Spare Inch opex line","€m",null,0,0,0,0,0]
["Midleton Compressor Refurbishment","€m",null,0,0,0,2.0241039357331786E-3,0]
["EU Third directive costs","€m",null,0,6.5101165735542126E-3,1.0566473228007186E-2,1.6113048738658935E-3,8.7930254084967558E-4]
["Technical training & Assessment costs","€m",null,0,0,4.4928846783253837E-3,0,0]
["Apprenticeship Scheme","€m",null,0,0,0,1.5199198863814012E-3,0]
[null,"€m",null,0,0,0,0,0,{"$f":"G61","v":0}]
["Total",null,null,{"$f":"SUM(D54:D61)","v":1.0615796527386352},{"$f":"SUM(E54:E61)","v":1.0657607882978186},{"$f":"SUM(F54:F61)","v":1.0897257456817808},{"$f":"SUM(G54:G61)","v":1.1409285108586364},{"$f":"SUM(H54:H61)","v":1.0987908359169034}]
[]
["Interconnectors"]
["Interconnector opex less PTL contributions","€m",null,6.46652966263414,9.2596312553230913,9.5848219359954001,9.8237682399161113,10.8931920208472]
["Interconnector pass-through less PTL contributions","€m",null,4.0583221516648997,4.1705074503736004,4.0415279892584008,4.1192863120554,4.6093186130442003]
["Online Inspections","€m",null,0.4,0.4,0.4,0.4,0.4]
["Spare Interconnectors opex line","€m",null,0,0,0,0,0]
["Midleton Compressor Refurbishment",null,null,0,0,0,5.6717336170453152E-2,0]
["EU Third directive costs","€m",null,0,0.19876848332128116,0.32261816418430994,4.9196757435582474E-2,2.6847081838016717E-2]
["Technical training & Assessment costs","€m",null,0,0,0.13442072549293929,0,0]
["Apprenticeship Scheme","€m",null,0,0,0,4.2589614903754978E-2,0]
[null,null,null,0,0,0,0,0]
["Spare Interconnectors opex line","€m",null,0,0,0,0,0]
["Total",null,null,{"$f":"SUM(D65:D74)","v":10.924851814299041},{"$f":"SUM(E65:E74)","v":14.028907189017973},{"$f":"SUM(F65:F74)","v":14.48338881493105},{"$f":"SUM(G65:G74)","v":14.4915582604813},{"$f":"SUM(H65:H74)","v":15.929357715729418}]
[]
["Total operating expenditure","€m",null,{"$f":"D51+D62+D75","v":57.276827291338464},{"$f":"E51+E62+E75","v":59.885046549931431},{"$f":"F51+F62+F75","v":61.556957197237665},{"$f":"G51+G62+G75","v":62.604747711430939},{"$f":"H51+H62+H75","v":63.008426514457881}]
[]
["CAPITAL EXPENDITURE"]
[]
["TBU onshore"]
[null,null,null,null,null,null,null,null,"Classification",null,"Classifications"]
["Large I&C connections","€m",null,0.3,0.4,0.6,1,2,"TBU Onshore - Pipelines/AGIs",null,"TBU Onshore - Buildings"]
["New Towns","€m",null,0.81499999999999995,{"$f":"0.91391636+3.28991544","v":4.2038317999999997},0.66125,null,null,"TBU Onshore - Pipelines/AGIs",null,"TBU Onshore - Compressor stations"]
["Innovation","€m",null,0,null,null,null,null,"TBU Onshore - Pipelines/AGIs",null,"TBU Onshore - Equipment"]
["Refurbishment","€m",null,21.487189559999997,14.024583906666667,12.218253066666666,13.674086066666666,11.5349194,"TBU Onshore - Pipelines/AGIs",null,"TBU Onshore - GTTW"]
["Reinforcement","€m",null,6.5739999999999998,6.8040000000000003,3.2639999999999998,5.7279999999999998,2.7179999999999964,"TBU Onshore - Pipelines/AGIs",null,"TBU Onshore - Land"]
["Refurbishment","€m",null,2.3715139999999999,3.0028757499999998,4.1106287500000001,4.1106287500000001,4.1106287500000001,"TBU Onshore - Equipment",null,"TBU Onshore - Pipelines/AGIs"]
["Total","€m",null,{"$f":"SUM(D83:D88)","v":31.547703559999999},{"$f":"SUM(E83:E88)","v":28.435291456666668},{"$f":"SUM(F83:F88)","v":20.854131816666666},{"$f":"SUM(G83:G88)","v":24.512714816666666},{"$f":"SUM(H83:H88)","v":20.363548149999996},null,null,"SS Onshore - Buildings"]
[null,null,null,null,null,null,null,null,null,null,"SS Onshore - Equipment"]
["SS onshore",null,null,null,null,null,null,null,null,null,"SS Onshore - Land"]
[null,null,null,null,null,null,null,null,null,null,"SS Onshore - Compressor stations"]
["IT (incl EU third Directive costs)","€m",null,4.0999999999999996,{"$f":"3.35+0","v":3.35},{"$f":"3.1+ 2.94559550102622","v":6.0455955010262201},{"$f":"2.25+0.327288389002913","v":2.5772883890029128},{"$f":"2.2+0","v":2.2000000000000002},"SS Onshore - Equipment",null,"SS Onshore - GTTW"]
["Facilities","€m",null,0.85875000000000001,0.57374999999999998,0.69225000000000003,0.65849999999999997,0.49349999999999999,"SS Onshore - Equipment",null,"SS Onshore - Pipelines/AGIs"]
["Pipelines - Work in Progress","€m",null,3.95,null,null,null,null,"SS Onshore - Pipelines/AGIs",null,"Inch - Buildings"]
["Equipment - Work in Progress","€m",null,2.5499999999999998,null,null,null,null,"SS Onshore - Equipment",null,"Inch - Equipment"]
[null,"€m",null,null,null,null,null,null,"SS Onshore - Pipelines/AGIs",null,"Inch - GTTW"]
[null,"€m",null,null,null,null,null,null,"SS Onshore - Pipelines/AGIs",null,"Inch - Land"]
["Total","€m",null,{"$f":"SUM(D93:D98)","v":11.458749999999998},{"$f":"SUM(E93:E98)","v":3.9237500000000001},{"$f":"SUM(F93:F98)","v":6.7378455010262197},{"$f":"SUM(G93:G98)","v":3.2357883890029129},{"$f":"SUM(H93:H98)","v":2.6935000000000002},null,null,"Inch - Compressor stations"]
[null,null,null,null,null,null,null,null,null,null,"Inch - Pipelines/AGIs"]
["Inch",null,null,null,null,null,null,null,null,null,"IC1 - Buildings"]
[null,null,null,null,null,null,null,null,null,null,"IC1 - Compressor stations"]
["Refurbishment","€m",null,0.67500000000000004,0.88,0.56499999999999995,0.56000000000000005,0.21,"Inch - Compressor stations",null,"IC1 - Equipment"]
["Compressors - Work in Progress","€m",null,0.18,null,null,null,null,"Inch - Compressor stations",null,"IC1 - Land"]
["Equipment - Work in Progress plus EU Third Directive costs","€m",null,0.03,0,4.4886620000000002E-2,4.9874000000000003E-3,0,"Inch - Equipment",null,"IC1 - Pipelines/AGIs"]
["Spare Inch capex line","€m",null,null,null,null,null,null,null,null,"IC1 - GTTW"]
["Spare Inch capex line","€m",null,null,null,null,null,null,null,null,"IC2"]
["Spare Inch capex line","€m"]
["Total","€m",null,{"$f":"SUM(D103:D108)","v":0.88500000000000001},{"$f":"SUM(E103:E108)","v":0.88},{"$f":"SUM(F103:F108)","v":0.60988661999999993},{"$f":"SUM(G103:G108)","v":0.56498740000000003},{"$f":"SUM(H103:H108)","v":0.21}]
[]
["IC1"]
[]
["Reinforcement","€m",null,3.1,3.8220000000000001,3.706,3.5110000000000001,3.2709999999999999,"IC1 - Compressor stations"]
["Refurbishment","€m"]
["SWOS Future Study & EU Third Directive costs","€m",null,1,0,1.3723182439117829,0.15247980487908699,0,"IC1 - Equipment"]
["Pipelines - Work in Progress","€m",null,0.19,null,null,null,null,"IC1 - Pipelines/AGIs"]
["Compressores - Work in Progress","€m",null,1.63,null,null,null,null,"IC1 - Compressor stations"]
["Total","€m",null,{"$f":"SUM(D113:D117)","v":5.92},{"$f":"SUM(E113:E117)","v":3.8220000000000001},{"$f":"SUM(F113:F117)","v":5.0783182439117827},{"$f":"SUM(G113:G117)","v":3.6634798048790871},{"$f":"SUM(H113:H117)","v":3.2709999999999999}]
[]
["IC2"]
[]
["Spare IC2 capex line","€m",null,0,0,0,0,0]
["Spare IC2 capex line","€m",null,0,0,0,0,0]
["Spare IC2 capex line","€m",null,0,0,0,0,0]
["Spare IC2 capex line","€m",null,0,0,0,0,0]
["Total","€m",null,{"$f":"SUM(D122:D125)","v":0},{"$f":"SUM(E122:E125)","v":0},{"$f":"SUM(F122:F125)","v":0},{"$f":"SUM(G122:G125)","v":0},{"$f":"SUM(H122:H125)","v":0}]
[]
["Total capital expenditure","€m",null,{"$f":"D89+D99+D109+D118+D126","v":49.811453559999997},{"$f":"E89+E99+E109+E118+E126","v":37.061041456666672},{"$f":"F89+F99+F109+F118+F126","v":33.280182181604673},{"$f":"G89+G99+G109+G118+G126","v":31.976970410548667},{"$f":"H89+H99+H109+H118+H126","v":26.538048149999998}]
[]
["REGULATED ASSET BASE"]
[]
["Onshore"]
["Opening RAB","€m",null,{"$f":"PC2_inputs!H86","v":853.76011429474715},{"$f":"D134","v":860.28505727887182},{"$f":"E134","v":858.30004177796468},{"$f":"F134","v":851.67528732308324},{"$f":"G134","v":845.21501388520562}]
["Closing RAB","€m",null,{"$f":"'PC3 transmission RABs'!K3","v":860.28505727887182},{"$f":"'PC3 transmission RABs'!L3","v":858.30004177796468},{"$f":"'PC3 transmission RABs'!M3","v":851.67528732308324},{"$f":"'PC3 transmission RABs'!N3","v":845.21501388520562},{"$f":"'PC3 transmission RABs'!O3","v":832.86654279194215}]
["Depreciation","€m",null,{"$f":"D133+D89+D99-D134","v":36.481510575875291},{"$f":"E133+E89+E99-E134","v":34.344056957573798},{"$f":"F133+F89+F99-F134","v":34.216731772574349},{"$f":"G133+G89+G99-G134","v":34.208776643547139},{"$f":"H133+H89+H99-H134","v":35.405519243263484}]
[]
["Inch"]
["Opening RAB","€m",null,{"$f":"PC2_inputs!X86","v":8.9800903987345819},{"$f":"D139","v":9.2401007671416622},{"$f":"E139","v":9.4577694607001668},{"$f":"F139","v":9.3719361122586733},{"$f":"G139","v":9.2137161418171782}]
["Closing RAB","€m",null,{"$f":"'PC3 transmission RABs'!K4","v":9.2401007671416622},{"$f":"'PC3 transmission RABs'!L4","v":9.4577694607001668},{"$f":"'PC3 transmission RABs'!M4","v":9.3719361122586733},{"$f":"'PC3 transmission RABs'!N4","v":9.2137161418171782},{"$f":"'PC3 transmission RABs'!O4","v":8.694410031375682}]
["Depreciation","€m",null,{"$f":"D138+D109-D139","v":0.62498963159291954},{"$f":"E138+E109-E139","v":0.66233130644149618},{"$f":"F138+F109-F139","v":0.69571996844149275},{"$f":"G138+G109-G139","v":0.72320737044149475},{"$f":"H138+H109-H139","v":0.72930611044149707}]
[]
["Interconnectors"]
["Opening RAB","€m",null,{"$f":"PC2_inputs!AN86","v":560.69979321973074},{"$f":"D144","v":548.37134414256207},{"$f":"E144","v":533.67514543002028},{"$f":"F144","v":519.98736315829319},{"$f":"G144","v":504.65927879532234}]
["Closing RAB","€m",null,{"$f":"'PC3 transmission RABs'!K5","v":548.37134414256207},{"$f":"'PC3 transmission RABs'!L5","v":533.67514543002028},{"$f":"'PC3 transmission RABs'!M5","v":519.98736315829319},{"$f":"'PC3 transmission RABs'!N5","v":504.65927879532234},{"$f":"'PC3 transmission RABs'!O5","v":488.82467314298435}]
["Depreciation","€m",null,{"$f":"D143+D118+D126-D144","v":18.24844907716863},{"$f":"E143+E118+E126-E144","v":18.518198712541789},{"$f":"F143+F118+F126-F144","v":18.766100515638868},{"$f":"G143+G118+G126-G144","v":18.991564167849958},{"$f":"H143+H118+H126-H144","v":19.105605652337999}]

{"sheet":"PC2_inputs","index":3,"n_rows":198,"n_cols":47,"rows_kept":198,"cut":false,"hidden":false,"merged":[[175,1,175,8],[187,1,187,8],[164,17,164,24],[175,17,175,24],[187,17,187,24],[122,1,122,8],[122,10,122,12],[164,1,164,8],[148,1,148,8],[148,10,148,12],[136,1,136,8],[148,17,148,24],[148,26,148,28],[148,33,148,40],[148,42,148,44],[136,33,136,40],[136,17,136,24],[83,33,83,39],[175,33,175,40],[187,33,187,40],[110,33,110,40],[122,33,122,40],[164,33,164,40],[19,8,19,10],[20,4,20,6],[20,8,20,10],[91,33,91,40],[122,17,122,24],[122,26,122,28],[71,17,71,31],[77,17,77,23],[77,25,77,30],[83,17,83,23],[91,17,91,24],[110,17,110,24],[71,33,71,47],[122,42,122,44],[77,33,77,39],[77,41,77,46],[110,1,110,8],[71,1,71,15],[26,3,26,4],[26,5,26,6],[91,1,91,8],[83,1,83,7],[77,9,77,14],[26,7,26,8],[28,2,28,7],[28,8,28,10],[77,1,77,7]]}
[null,"Year of PC2 control",null,1,2,3,4,5,null,"Important point: The prices on this page are in 10/11 terms unless otherwise stated."]
[null,"Gas year","Oct to Dec 07",2008,2009,2010,"Jan to Sept 2011","2011/12",null,"PR2 WACC",5.1999999999999998E-2]
[]
[null,"GENERAL INPUTS"]
[]
[null,"Timing assumptions"]
[null,"Assumed to be constant through year",null,0.5,0.5,0.5,0.5,0.5]
[null,"Assumed to happen at year end",null,0,0,0,0,0]
[]
[null,"Discounting indices"]
[null,"RAB discounting index",null,null,null,null,null,{"$f":"(1+K2)^(H1-H8)","v":1.2884830182840323}]
[null,"Capex and Opex expenditure discounting index",null,{"$f":"(1+$K$2)^(D1-D7)","v":1.0256705123966467},{"$f":"(1+$K$2)^(E1-E7)","v":1.0790053790412726},{"$f":"(1+$K$2)^(F1-F7)","v":1.1351136587514188},{"$f":"(1+$K$2)^(G1-G7)","v":1.1941395690064927},{"$f":"(1+$K$2)^(H1-H7)","v":1.2562348265948302}]
[]
[null,"Transmission revenue split"]
[null,"Commodity",null,0.1]
[null,"Capacity",null,0.9]
[]
[null,"Conversion factors"]
[null,"Convert from €m to €",null,1000000]
[null,null,null,null,null,null,null,null,"Figures as per CER11170, page 11"]
[null,"REVENUE & DEMAND FIGURES RELATED TO LAST YEAR OF PR02",null,null,"2011/2012",null,null,null,"2011/2012"]
[null,null,null,null,"Onshore","Inch","Interconnectors",null,"Onshore","Inch","Interconnectors"]
[null,"Average Commodity price, in 10/11 terms",null,"€ / MWh",{"$f":"I23/1.011","v":0.2126607319485658},5.2423343224530169E-2,8.1107814045499521E-2,null,0.215,5.2999999999999999E-2,8.2000000000000003E-2]
[null,"Average Capacity price, in 10/11 terms",null,"€ / MWh/d",435.86251236399607,46.188921859545012,187.81800197823938,null,440.65699999999998,46.697000000000003,189.88399999999999]
[]
[null,"CAPITAL EXPENDITURE"]
[null,null,2007,2008,null,2009,null,2010,null,2011,"2011/12"]
[null,"TBU onshore","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Sept"]
[null,null,"Nominal terms",null,null,null,null,null,"10/11 terms",null,null,"Classification",null,"Classifications"]
[null,"Spare TBU onshore capex line",1.5254008999999999E-2,0.88090900000000005,0,0,0,0,0,5.7349999999999996E-3,0,"TBU Onshore - Buildings",null,"TBU Onshore - Buildings"]
[null,"Spare TBU onshore capex line",3.447242064000001,1.5353660780000016,0.65751953400000007,1.2395408554999994,0.72218823600000026,1.0991842774999987,19.92216602049999,0.70862043849999923,5.14,"TBU Onshore - Equipment",null,"TBU Onshore - Compressor stations"]
[null,"Spare TBU onshore capex line",0,0,0,0,0,0,0,0.35650000000000004,0,"TBU Onshore - Land",null,"TBU Onshore - Equipment"]
[null,"Spare TBU onshore capex line",-0.53771199999999997,-0.40972399999999998,1.1251999999999998E-2,7.2101700000000001E-3,0,0,0,0,0,"TBU Onshore - GTTW",null,"TBU Onshore - GTTW"]
[null,"Spare TBU onshore capex line",0.41058399999999984,6.4573193,10.359992020000002,8.197357000000002,42.904124130000014,2.2836668700000002,0,8.0733278800000008,22.669,"TBU Onshore - Pipelines/AGIs",null,"TBU Onshore - Land",null,"NEGATIVE EFFICIENCY REFURB",null,-0.9,-0.7,-0.8,-1.2,-2.6]
[null,"NEGATIVE EFFICIENCY VARIANCE",null,null,null,null,null,null,null,null,-0.2,"TBU Onshore - Pipelines/AGIs",null,"TBU Onshore - Pipelines/AGIs",null,"NEGATIVE EFFICIENCY PIPELINES",null,0,-0.5,-0.4,-0.1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SS Onshore - Buildings"]
[null,"SS onshore",null,null,null,null,null,null,null,null,null,null,null,"SS Onshore - Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SS Onshore - Land"]
[null,"ITO setup",null,null,null,null,null,null,null,{"$f":"((24-1.5)*6/7)*80%","v":15.428571428571429},null,"ITO setup",null,"SS Onshore - Compressor stations"]
[null,"Spare SS onshore capex line",null,null,null,null,null,null,null,null,null,null,null,"SS Onshore - GTTW"]
[null,"Spare SS onshore capex line",null,null,null,null,null,null,null,null,null,null,null,"SS Onshore - Pipelines/AGIs",null,"NEGATIVE EFFICIENCY REFURB",null,0,0,0,0,-0.2]
[null,"Spare SS onshore capex line",null,null,null,null,null,null,null,null,null,null,null,"ITO setup"]
[null,"Spare SS onshore capex line",null,null,null,null,null,null,null,null,null,null,null,"Inch - Buildings"]
[null,"Spare SS onshore capex line",null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - GTTW"]
[null,"Inch",null,null,null,null,null,null,null,null,null,null,null,"Inch - Land"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Compressor stations"]
[null,"Spare Inch capex line",0,0,0,0,0,0,0,0,0,"Inch - Buildings",null,"Inch - Pipelines/AGIs"]
[null,"Spare Inch capex line",2.6331899999999998E-2,3.6594000000000002E-3,0,0,0,0,0,0,9.8000000000000004E-2,"Inch - Equipment",null,"IC1 - Buildings"]
[null,"Spare Inch capex line",0,0,0,0,0,0,0,0,0,"Inch - Land",null,"IC1 - Compressor stations"]
[null,"Spare Inch capex line",0,0,0,0,0,0,0,0,0,"Inch - GTTW",null,"IC1 - Equipment"]
[null,"Spare Inch capex line",0,0,-0.31829000000000002,1.4E-3,1.3810000000000001E-3,0,0,0,0,"Inch - Compressor stations",null,"IC1 - Land"]
[null,"Spare Inch capex line",null,null,null,null,null,null,null,null,null,null,null,"IC1 - Pipelines/AGIs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"IC1 - GTTW"]
[null,"IC1",null,null,null,null,null,null,null,null,null,null,null,"IC2"]
[]
[null,"Spare IC1 capex line",0,0,0,0,0,0,0,0,0,"IC1 - Buildings"]
[null,"Spare IC1 capex line",0,0,0,0,3.2027750000000001E-2,2.2236240000000001E-2,0.34029313999999999,0.34656495999999998,2.1899999999999999E-2,"IC1 - Equipment"]
[null,"Spare IC1 capex line",0,0,0,0,0,0,0,0,0,"IC1 - Land",null,null,null,"NEGATIVE EFFICIENCY REFURB",null,0,0,0,-0.2,-0.4]
[null,"Spare IC1 capex line",5.9999999999999995E-4,9.1000000000000003E-5,0,0,0,0,0,0,1.924213,"IC1 - Pipelines/AGIs"]
[null,"Spare IC1 capex line",5.1124899999999999E-3,0,0,0,7.2482560000000001E-2,0.11599089999999999,0,0.79427780000000003,5.2592627021785674,"IC1 - Compressor stations"]
[]
[null,"IC2"]
[]
[null,"Spare IC2 capex line"]
[null,"Spare IC2 capex line"]
[null,"Spare IC2 capex line"]
[null,"Spare IC2 capex line"]
[]
[null,"Total capital expenditure",{"$f":"SUM(C30:C68)","v":3.3674124630000009},8.4676207780000023,10.710473554000002,9.4455080255000023,43.732203676000012,3.5210782874999986,20.26245916049999,25.713597507071427,34.912375702178565]
[]
[null,"Onshore",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interconnectors"]
[]
[null,"REGULATED ASSET BASE & CAPITAL EXPENDITURE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGULATED ASSET BASE & CAPITAL EXPENDITURE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGULATED ASSET BASE & CAPITAL EXPENDITURE"]
[]
[]
[null,null,null,"0708","08 09","09 10","10 11","11 12",null,null,null,null,null,null,null,null,null,null,null,"0708","08 09","09 10","10 11","11 12",null,null,null,null,null,null,null,null,null,null,null,"0708","08 09","09 10","10 11","11 12"]
[null,"Figures as per PC2 decision (inflated to 10/11 monies to be consistent with this page)",null,null,null,null,null,null,null,"Figures as per PC2 decision (in 05/06 monies)",null,null,null,null,null,null,null,"Figures as per PC2 decision (inflated to 10/11 monies)",null,null,null,null,null,null,null,"Figures as per PC2 decision (in 05/06 monies)",null,null,null,null,null,null,null,"Figures as per PC2 decision (inflated to 10/11 monies to be consistent with this page)",null,null,null,null,null,null,null,"Figures as per PC2 decision (in 05/06 monies)"]
[null,"Opening RAB",null,{"$f":"K79*Indexation!$B$8","v":874.18991617095685},{"$f":"L79*Indexation!$B$8","v":912.36351474239245},{"$f":"M79*Indexation!$B$8","v":941.55450349034641},{"$f":"N79*Indexation!$B$8","v":936.20444589729459},{"$f":"O79*Indexation!$B$8","v":930.24261354095756},null,"Opening RAB",835.28,871.75450379479457,899.64621088310048,894.53428265828393,888.83780957104761,null,null,"Opening RAB",null,{"$f":"AA79*Indexation!$B$8","v":12.429116255437712},{"$f":"AB79*Indexation!$B$8","v":12.010616520994024},{"$f":"AC79*Indexation!$B$8","v":11.539787632483977},{"$f":"AD79*Indexation!$B$8","v":11.016629589907573},{"$f":"AE79*Indexation!$B$8","v":10.441142393264808},null,"Opening RAB",11.87590022922633,11.476027785355949,11.026155341485568,10.526282897615188,9.9764104537448066,null,null,"Opening RAB",null,{"$f":"AQ79*Indexation!$B$8","v":627.53121556376993},{"$f":"AR79*Indexation!$B$8","v":618.62444968936268},{"$f":"AS79*Indexation!$B$8","v":607.68463750437752},{"$f":"AT79*Indexation!$B$8","v":594.37598879911138},{"$f":"AU79*Indexation!$B$8","v":581.04882808488696},null,"Opening RAB",599.6,591.08967145244446,580.63678684139916,567.9205018729956,555.1865288592868]
[null,"Closing RAB",null,{"$f":"K80*Indexation!$B$8","v":912.36351474239245},{"$f":"L80*Indexation!$B$8","v":941.55450349034641},{"$f":"M80*Indexation!$B$8","v":936.20444589729459},{"$f":"N80*Indexation!$B$8","v":930.24261354095756},{"$f":"O80*Indexation!$B$8","v":922.48739161438164},null,"Closing RAB",871.75450379479457,899.64621088310048,894.53428265828393,888.83780957104761,881.42777011508633,null,null,"Closing RAB",null,{"$f":"AA80*Indexation!$B$8","v":12.010616520994024},{"$f":"AB80*Indexation!$B$8","v":11.539787632483977},{"$f":"AC80*Indexation!$B$8","v":11.016629589907573},{"$f":"AD80*Indexation!$B$8","v":10.441142393264808},{"$f":"AE80*Indexation!$B$8","v":9.8133260425556887},null,"Closing RAB",11.476027785355949,11.026155341485568,10.526282897615188,9.9764104537448066,9.3765380098744266,null,null,"Closing RAB",null,{"$f":"AQ80*Indexation!$B$8","v":618.62444968936268},{"$f":"AR80*Indexation!$B$8","v":607.68463750437752},{"$f":"AS80*Indexation!$B$8","v":594.37598879911138},{"$f":"AT80*Indexation!$B$8","v":581.04882808488696},{"$f":"AU80*Indexation!$B$8","v":567.70147252927632},null,"Closing RAB",591.08967145244446,580.63678684139916,567.9205018729956,555.1865288592868,542.43325987018272]
[]
[null,"Capex",null,{"$f":"K82*Indexation!$B$8","v":64.718673657592774},{"$f":"L82*Indexation!$B$8","v":57.083520405640471},{"$f":"M82*Indexation!$B$8","v":22.407017237293285},{"$f":"N82*Indexation!$B$8","v":22.064784569699313},{"$f":"O82*Indexation!$B$8","v":21.039459683920054},null,"Capex",61.838065999999998,54.542751000000003,21.409687999999996,21.082688000000005,20.102999999999998,null,null,"Capex",null,{"$f":"AA82*Indexation!$B$8","v":0.26164577033179198},{"$f":"AB82*Indexation!$B$8","v":0.26164577033179198},{"$f":"AC82*Indexation!$B$8","v":0.26164577033179198},{"$f":"AD82*Indexation!$B$8","v":0.26164577033179198},{"$f":"AE82*Indexation!$B$8","v":0.26164577033179198},null,"Capex",0.25,0.25,0.25,0.25,0.25,null,null,"Capex",null,{"$f":"AQ82*Indexation!$B$8","v":4.7096238659722554},{"$f":"AR82*Indexation!$B$8","v":2.8257743195833536},{"$f":"AS82*Indexation!$B$8","v":0.52329154066358397},{"$f":"AT82*Indexation!$B$8","v":0.52329154066358397},{"$f":"AU82*Indexation!$B$8","v":0.52329154066358397},null,"Capex",4.5,2.7,0.5,0.5,0.5]
[]
[null,"Approved outturn figures, 10/11 terms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved outturn figures, 10/11 terms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved outturn figures, 10/11 terms"]
[null,"Opening RAB",null,{"$f":"PC1_inputs!C71","v":843.92420663632379},{"$f":"D86","v":829.28853318959955},{"$f":"E86","v":824.13629945126377},{"$f":"F86","v":842.90733417098238},{"$f":"G86","v":857.28961099788137},null,null,null,null,null,null,null,null,null,"Opening RAB",null,{"$f":"PC1_inputs!D71","v":12.550088157850633},{"$f":"T86","v":11.839293950877018},{"$f":"U86","v":10.809033216455257},{"$f":"V86","v":10.110910412181539},{"$f":"W86","v":9.4839113563408546},null,null,null,null,null,null,null,null,null,"Opening RAB",null,{"$f":"PC1_inputs!E71","v":618.82074823343544},{"$f":"AJ86","v":605.5124832045617},{"$f":"AK86","v":592.19997070043837},{"$f":"AL86","v":579.1136144084137},{"$f":"AM86","v":567.11709809627121}]
[null,"Closing RAB",null,{"$f":"'PC3 transmission RABs'!F3","v":829.28853318959955},{"$f":"'PC3 transmission RABs'!G3","v":824.13629945126377},{"$f":"'PC3 transmission RABs'!H3","v":842.90733417098238},{"$f":"'PC3 transmission RABs'!I3","v":857.28961099788137},{"$f":"'PC3 transmission RABs'!J3","v":853.76011429474715},null,null,null,null,null,null,null,null,null,"Closing RAB",null,{"$f":"'PC3 transmission RABs'!F4","v":11.839293950877018},{"$f":"'PC3 transmission RABs'!G4","v":10.809033216455257},{"$f":"'PC3 transmission RABs'!H4","v":10.110910412181539},{"$f":"'PC3 transmission RABs'!I4","v":9.4839113563408546},{"$f":"'PC3 transmission RABs'!J4","v":8.9800903987345819},null,null,null,null,null,null,null,null,null,"Closing RAB",null,{"$f":"'PC3 transmission RABs'!F5","v":605.5124832045617},{"$f":"'PC3 transmission RABs'!G5","v":592.19997070043837},{"$f":"'PC3 transmission RABs'!H5","v":579.1136144084137},{"$f":"'PC3 transmission RABs'!I5","v":567.11709809627121},{"$f":"'PC3 transmission RABs'!J5","v":560.69979321973074}]
[]
[null,"Capex",null,{"$f":"SUM(C30:D44)*Indexation!D8","v":11.572669663051716},{"$f":"SUM(E30:F44)*Indexation!E8","v":20.221300933531108},{"$f":"SUM(G30:H44)*Indexation!F8","v":47.573273475662013},{"$f":"SUM(I30:J44)*Indexation!G8","v":44.494920767571422},{"$f":"SUM(K30:K44)","v":27.609000000000002},null,null,null,null,null,null,null,null,null,"Capex",null,{"$f":"SUM(C48:D53)*Indexation!D8","v":2.9415407537260796E-2},{"$f":"SUM(E48:F53)*Indexation!E8","v":-0.31299605568},{"$f":"SUM(G48:H53)*Indexation!F8","v":1.3975720000000001E-3},{"$f":"SUM(I48:J53)*Indexation!G8","v":0},{"$f":"SUM(K48:K53)","v":9.8000000000000004E-2},null,null,null,null,null,null,null,null,null,"Capex",null,{"$f":"SUM(C57:D68)*Indexation!D8","v":5.6920514778758396E-3},{"$f":"SUM(E57:F67)*Indexation!E8","v":0},{"$f":"SUM(G57:H68)*Indexation!F8","v":0.24565029940000002},{"$f":"SUM(I57:J68)*Indexation!G8","v":1.4811358999999999},{"$f":"SUM(K57:K68)","v":7.2053757021785678}]
[null,null,null,null,null,null,"16.42 for ITO"]
[null,"REVENUE REQUIRED TO COVER CAPITAL EXPENDITURE, DEPRECIATION AND RETURN, 10/11 terms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REVENUE REQUIRED TO COVER CAPITAL EXPENDITURE, DEPRECIATION AND RETURN, 10/11 terms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REVENUE REQUIRED TO COVER CAPITAL EXPENDITURE, DEPRECIATION AND RETURN, 10/11 terms"]
[]
[null,"Revenue required to cover capex, depreciation & return",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue required to cover capex, depreciation & return",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue required to cover capex, depreciation & return"]
[null,"As per PC2 decision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As per PC2 decision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As per PC2 decision"]
[null,"NPV of revenue required to reinburse changes in RAB",null,null,null,null,null,null,{"$f":"D79-(H80/H11)","v":158.24148803961373},null,null,null,null,null,null,null,null,"NPV of revenue required to reinburse changes in RAB",null,null,null,null,null,null,{"$f":"T79-(X80/H11)","v":4.8129304747164285},null,null,null,null,null,null,null,null,"NPV of revenue required to reinburse changes in RAB",null,null,null,null,null,null,{"$f":"AJ79-(AN80/H11)","v":186.93443277859507}]
[null,"NPV of revenue required to reinburse capex",null,{"$f":"D82/D12","v":63.098892749063261},{"$f":"E82/E12","v":52.90383302478142},{"$f":"F82/F12","v":19.739888657440822},{"$f":"G82/G12","v":18.47755919189321},{"$f":"H82/H12","v":16.748030892400859},{"$f":"SUM(D95:H95)","v":170.96820451557957},null,null,null,null,null,null,null,null,"NPV of revenue required to reinburse capex",null,{"$f":"T82/D12","v":0.25509729213177229},{"$f":"U82/E12","v":0.24248792027735006},{"$f":"V82/F12","v":0.23050182535869776},{"$f":"W82/G12","v":0.21910819901016895},{"$f":"X82/H12","v":0.20827775571308837},{"$f":"SUM(T95:X95)","v":1.1554729924910774},null,null,null,null,null,null,null,null,"NPV of revenue required to reinburse capex",null,{"$f":"AJ82/D12","v":4.5917512583719011},{"$f":"AK82/E12","v":2.6188695389953809},{"$f":"AL82/F12","v":0.46100365071739552},{"$f":"AM82/G12","v":0.43821639802033791},{"$f":"AN82/H12","v":0.41655551142617675},{"$f":"SUM(AJ95:AN95)","v":8.5263963575311923}]
[null,"Total",null,null,null,null,null,null,{"$f":"SUM(I94:I95)","v":329.20969255519333},null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(Y94:Y95)","v":5.9684034672075059},null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(AO94:AO95)","v":195.46082913612625}]
[]
[null,"As per approved outturn figures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As per approved outturn figures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As per approved outturn figures"]
[null,"NPV of revenue required to reinburse changes in RAB",null,null,null,null,null,null,{"$f":"D85-(H86/H11)","v":181.31546272616936},null,null,null,null,null,null,null,null,"NPV of revenue required to reinburse changes in RAB",null,null,null,null,null,null,{"$f":"T85-(X86/H11)","v":5.5805819468226989},null,null,null,null,null,null,null,null,"NPV of revenue required to reinburse changes in RAB",null,null,null,null,null,null,{"$f":"AJ85-(AN86/H11)","v":183.65801402335956}]
[null,"NPV of revenue required to reinburse capex",null,{"$f":"D88/D12","v":11.283028539067855},{"$f":"E88/E12","v":18.740685937542143},{"$f":"F88/F12","v":41.910581472511552},{"$f":"G88/G12","v":37.261072258572398},{"$f":"H88/H12","v":21.977578885340563},{"$f":"SUM(D100:H100)","v":131.17294709303451},null,null,null,null,null,null,null,null,"NPV of revenue required to reinburse capex",null,{"$f":"T88/D12","v":2.8679197833743793E-2},{"$f":"U88/E12","v":-0.29007830893123632},{"$f":"V88/F12","v":1.2312176751861795E-3},{"$f":"W88/G12","v":0},{"$f":"X88/H12","v":7.8010892490252268E-2},{"$f":"SUM(T100:X100)","v":-0.18215700093205406},null,null,null,null,null,null,null,null,"NPV of revenue required to reinburse capex",null,{"$f":"AJ88/D12","v":5.5495906424914481E-3},{"$f":"AK88/E12","v":0},{"$f":"AL88/F12","v":0.21641031055005178},{"$f":"AM88/G12","v":1.2403373428386468},{"$f":"AN88/H12","v":5.7356917270870227},{"$f":"SUM(AJ100:AN100)","v":7.197988971118213}]
[null,"Total",null,null,null,null,null,null,{"$f":"SUM(I99:I100)","v":312.48840981920387},null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(Y99:Y100)","v":5.3984249458906453},null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(AO99:AO100)","v":190.85600299447776}]
[]
[null,"PC3 adjustment due to difference between above ",null,null,null,null,null,null,{"$f":"I101-I96","v":-16.721282735989462},null,null,null,null,null,null,null,null,"PC3 adjustment due to difference between above ",null,null,null,null,null,null,{"$f":"Y101-Y96","v":-0.56997852131686066},null,null,null,null,null,null,null,null,"PC3 adjustment due to difference between above ",null,null,null,null,null,null,{"$f":"AO101-AO96","v":-4.6048261416484877}]
[]
[null,"PC2 k factors, 10/11 terms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2 k factors, 10/11 terms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2 k factors, 10/11 terms"]
[null,"K factors relating to PC2",null,null,null,null,null,null,{"$f":"3.5+5.6-8.8","v":0.29999999999999893},null,null,null,null,null,null,null,null,"K factors relating to PC2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"K factors relating to PC2"]
[]
[null,"REVENUE RELATED TO EFFICIENCY/SCOPE SAVINGS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REVENUE RELATED TO EFFICIENCY SAVINGS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REVENUE RELATED TO EFFICIENCY SAVINGS"]
[]
[]
[null,"Historic cost of efficiency/scope savings, nominal to 2010, 11/12 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historic cost of efficiency/scope savings, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historic cost of efficiency/scope savings, nominal to 2010, 10/11 prices thereafter"]
[null,"Onshore","Asset life",null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,"Inch",null,"2007/08","2008/09","2009/10","2010/11","2011/12",null,null,null,null,null,null,null,null,null,"Interconnectors","Asset life","2007/08","2008/09","2009/10","2010/11","2011/12"]
[null,"TBU Onshore - Buildings",40,0,0,0,0,0,{"$f":"SUM(D113:H113)","v":0},null,null,null,null,null,null,null,null,"Inch - Buildings",40,0,0,0,0,0,{"$f":"SUM(T113:X113)","v":0},null,null,null,null,null,null,null,null,"IC1 - Buildings",40,0,0,0,0,0,{"$f":"SUM(AJ113:AN113)","v":0}]
[null,"TBU Onshore - Compressor stations",25,0,0,0,0,0,{"$f":"SUM(D114:H114)","v":0},null,null,null,null,null,null,null,null,"Inch - Compressor stations",25,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC1 - Compressor stations",25,0,-9.1804730000000001E-2,0,0.29827391072798198,-1.89344994286272E-2,0.18753468129935477,"Put savings in from Historic Capex spreadsheet final"]
[null,"TBU Onshore - Equipment",5,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Inch - Equipment",5,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC1 - Equipment",5,0,0,0,0,0,0]
[null,"TBU Onshore - GTTW",50,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Inch - GTTW",50,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC1 - GTTW",50,0,0,0,0,0,0]
[null,"TBU Onshore - Land",40,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Inch - Land",40,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC1 - Land",40,0,0,0,0,0,0]
[null,"TBU Onshore - Pipelines/AGIs",50,4.7750140057410198,8.7128897020522693,6.6581093904044399,0.40322462760274802,-1.0983010287760799E-2,20.538254715512718,"Put savings in from Historic Capex spreadsheet final",null,null,null,null,null,null,null,"Inch - Pipelines/AGIs",50,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC1 - Pipelines/AGIs",50,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC2",100,0,0,0,0,0,0]
[]
[null,"Total historic cost",null,{"$f":"SUM(D113:D119)","v":4.7750140057410198},{"$f":"SUM(E113:E119)","v":8.7128897020522693},{"$f":"SUM(F113:F119)","v":6.6581093904044399},{"$f":"SUM(G113:G119)","v":0.40322462760274802},{"$f":"SUM(H113:H119)","v":-1.0983010287760799E-2},{"$f":"SUM(D121:H121)","v":20.538254715512718},null,null,null,null,null,null,null,null,"Total historic cost",null,{"$f":"SUM(T113:T119)","v":0},{"$f":"SUM(U113:U119)","v":0},{"$f":"SUM(V113:V119)","v":0},{"$f":"SUM(W113:W119)","v":0},{"$f":"SUM(X113:X119)","v":0},{"$f":"SUM(T121:X121)","v":0},null,null,null,null,null,null,null,null,"Total historic cost",null,{"$f":"SUM(AJ113:AJ119)","v":0},{"$f":"SUM(AK113:AK119)","v":-9.1804730000000001E-2},{"$f":"SUM(AL113:AL119)","v":0},{"$f":"SUM(AM113:AM119)","v":0.29827391072798198},{"$f":"SUM(AN113:AN119)","v":-1.89344994286272E-2},{"$f":"SUM(AJ121:AN121)","v":0.18753468129935477}]
[]
[null,"Indexed cost of efficiency/scope savings, 10/11 prices",null,null,null,null,null,null,null,null,"Revenue for 5 years, 10/11 prices",null,null,null,null,null,null,"Indexed cost of efficiency/scope savings, 10/11 prices",null,null,null,null,null,null,null,null,"Revenue for 5 years, 10/11 prices",null,null,null,null,null,null,"Historic cost of efficiency/scope savings, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,"Revenue for 5 years, 10/11 prices"]
[null,{"$f":"B112","v":"Onshore"},"Asset life",null,null,null,null,null,"Total",null,"Depreciation","Return","Total",null,null,null,null,{"$f":"R112","v":"Inch"},"Asset life",null,null,null,null,null,"Total",null,"Depreciation","Return","Total",null,null,null,null,{"$f":"AH112","v":"Interconnectors"},"Asset life",null,null,null,null,null,"Total",null,"Depreciation","Return","Total"]
[null,{"$f":"B113","v":"TBU Onshore - Buildings"},{"$f":"C113","v":40},{"$f":"D113*Indexation!AE$4","v":0},{"$f":"E113*Indexation!AF$4","v":0},{"$f":"F113*Indexation!AG$4","v":0},{"$f":"G113","v":0},0,{"$f":"SUM(D125:H125)","v":0},null,{"$f":"I125/C125*5","v":0},{"$f":"($I125*PC2_inputs!$K$2)+(($I125-($I125/$C125*1))*$K$2)+(($I125-($I125/$C125*2))*$K$2)+(($I125-($I125/$C125*3))*$K$2)+(($I125-($I125/$C125*4))*$K$2)","v":0},{"$f":"K125+L125","v":0},null,null,null,null,{"$f":"R113","v":"Inch - Buildings"},{"$f":"S113","v":40},{"$f":"T113*Indexation!AE$4","v":0},{"$f":"U113*Indexation!AF$4","v":0},{"$f":"V113*Indexation!AG$4","v":0},{"$f":"W113","v":0},0,{"$f":"SUM(T125:X125)","v":0},null,{"$f":"Y125/S125*5","v":0},{"$f":"($Y125*PC2_inputs!$K$2)+(($Y125-($Y125/$S125*1))*$K$2)+(($Y125-($Y125/$S125*2))*$K$2)+(($Y125-($Y125/$S125*3))*$K$2)+(($Y125-($Y125/$S125*4))*$K$2)","v":0},{"$f":"AA125+AB125","v":0},null,null,null,null,{"$f":"AH113","v":"IC1 - Buildings"},{"$f":"AI113","v":40},{"$f":"AJ113*Indexation!AE$4","v":0},{"$f":"AK113*Indexation!AF$4","v":0},{"$f":"AL113*Indexation!AG$4","v":0},{"$f":"AM113","v":0},0,{"$f":"SUM(AJ125:AN125)","v":0},null,{"$f":"AO125/AI125*5","v":0},{"$f":"($AO125*PC2_inputs!$K$2)+(($AO125-($AO125/$AI125*1))*$K$2)+(($AO125-($AO125/$AI125*2))*$K$2)+(($AO125-($AO125/$AI125*3))*$K$2)+(($AO125-($AO125/$AI125*4))*$K$2)","v":0},{"$f":"AQ125+AR125","v":0}]
[null,{"$f":"B114","v":"TBU Onshore - Compressor stations"},25,{"$f":"D114*Indexation!AE$4","v":0},{"$f":"E114*Indexation!AF$4","v":0},{"$f":"F114*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($I126*PC2_inputs!$K$2)+(($I126-($I126/$C126*1))*$K$2)+(($I126-($I126/$C126*2))*$K$2)+(($I126-($I126/$C126*3))*$K$2)+(($I126-($I126/$C126*4))*$K$2)","v":0},{"$f":"K126+L126","v":0},null,null,null,null,{"$f":"R114","v":"Inch - Compressor stations"},25,{"$f":"T114*Indexation!AE$4","v":0},{"$f":"U114*Indexation!AF$4","v":0},{"$f":"V114*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($Y126*PC2_inputs!$K$2)+(($Y126-($Y126/$S126*1))*$K$2)+(($Y126-($Y126/$S126*2))*$K$2)+(($Y126-($Y126/$S126*3))*$K$2)+(($Y126-($Y126/$S126*4))*$K$2)","v":0},{"$f":"AA126+AB126","v":0},null,null,null,null,{"$f":"AH114","v":"IC1 - Compressor stations"},25,{"$f":"AJ114*Indexation!AE$4","v":0},{"$f":"AK114*Indexation!AF$4","v":-8.9894364591903017E-2},{"$f":"AL114*Indexation!AG$4","v":0},0.29827391072798198,-1.89344994286272E-2,0.18944504670745174,null,{"$f":"AO126/AI126*5","v":3.7889009341490351E-2},{"$f":"($AO126*PC2_inputs!$K$2)+(($AO126-($AO126/$AI126*1))*$K$2)+(($AO126-($AO126/$AI126*2))*$K$2)+(($AO126-($AO126/$AI126*3))*$K$2)+(($AO126-($AO126/$AI126*4))*$K$2)","v":4.531525517242245E-2},{"$f":"AQ126+AR126","v":8.3204264513912801E-2}]
[null,"TBU Onshore - Equipment",5,{"$f":"D115*Indexation!AE$4","v":0},{"$f":"E115*Indexation!AF$4","v":0},{"$f":"F115*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($I127*PC2_inputs!$K$2)+(($I127-($I127/$C127*1))*$K$2)+(($I127-($I127/$C127*2))*$K$2)+(($I127-($I127/$C127*3))*$K$2)+(($I127-($I127/$C127*4))*$K$2)","v":0},0,null,null,null,null,"Inch - Equipment",5,{"$f":"T115*Indexation!AE$4","v":0},{"$f":"U115*Indexation!AF$4","v":0},{"$f":"V115*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($Y127*PC2_inputs!$K$2)+(($Y127-($Y127/$S127*1))*$K$2)+(($Y127-($Y127/$S127*2))*$K$2)+(($Y127-($Y127/$S127*3))*$K$2)+(($Y127-($Y127/$S127*4))*$K$2)","v":0},0,null,null,null,null,"IC1 - Equipment",5,{"$f":"AJ115*Indexation!AE$4","v":0},{"$f":"AK115*Indexation!AF$4","v":0},{"$f":"AL115*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($AO127*PC2_inputs!$K$2)+(($AO127-($AO127/$AI127*1))*$K$2)+(($AO127-($AO127/$AI127*2))*$K$2)+(($AO127-($AO127/$AI127*3))*$K$2)+(($AO127-($AO127/$AI127*4))*$K$2)","v":0},0]
[null,"TBU Onshore - GTTW",50,{"$f":"D116*Indexation!AE$4","v":0},{"$f":"E116*Indexation!AF$4","v":0},{"$f":"F116*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($I128*PC2_inputs!$K$2)+(($I128-($I128/$C128*1))*$K$2)+(($I128-($I128/$C128*2))*$K$2)+(($I128-($I128/$C128*3))*$K$2)+(($I128-($I128/$C128*4))*$K$2)","v":0},0,null,null,null,null,"Inch - GTTW",50,{"$f":"T116*Indexation!AE$4","v":0},{"$f":"U116*Indexation!AF$4","v":0},{"$f":"V116*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($Y128*PC2_inputs!$K$2)+(($Y128-($Y128/$S128*1))*$K$2)+(($Y128-($Y128/$S128*2))*$K$2)+(($Y128-($Y128/$S128*3))*$K$2)+(($Y128-($Y128/$S128*4))*$K$2)","v":0},0,null,null,null,null,"IC1 - GTTW",50,{"$f":"AJ116*Indexation!AE$4","v":0},{"$f":"AK116*Indexation!AF$4","v":0},{"$f":"AL116*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($AO128*PC2_inputs!$K$2)+(($AO128-($AO128/$AI128*1))*$K$2)+(($AO128-($AO128/$AI128*2))*$K$2)+(($AO128-($AO128/$AI128*3))*$K$2)+(($AO128-($AO128/$AI128*4))*$K$2)","v":0},0]
[null,"TBU Onshore - Land",40,{"$f":"D117*Indexation!AE$4","v":0},{"$f":"E117*Indexation!AF$4","v":0},{"$f":"F117*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($I129*PC2_inputs!$K$2)+(($I129-($I129/$C129*1))*$K$2)+(($I129-($I129/$C129*2))*$K$2)+(($I129-($I129/$C129*3))*$K$2)+(($I129-($I129/$C129*4))*$K$2)","v":0},0,null,null,null,null,"Inch - Land",40,{"$f":"T117*Indexation!AE$4","v":0},{"$f":"U117*Indexation!AF$4","v":0},{"$f":"V117*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($Y129*PC2_inputs!$K$2)+(($Y129-($Y129/$S129*1))*$K$2)+(($Y129-($Y129/$S129*2))*$K$2)+(($Y129-($Y129/$S129*3))*$K$2)+(($Y129-($Y129/$S129*4))*$K$2)","v":0},0,null,null,null,null,"IC1 - Land",40,{"$f":"AJ117*Indexation!AE$4","v":0},{"$f":"AK117*Indexation!AF$4","v":0},{"$f":"AL117*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($AO129*PC2_inputs!$K$2)+(($AO129-($AO129/$AI129*1))*$K$2)+(($AO129-($AO129/$AI129*2))*$K$2)+(($AO129-($AO129/$AI129*3))*$K$2)+(($AO129-($AO129/$AI129*4))*$K$2)","v":0},0]
[null,"TBU Onshore - Pipelines/AGIs",50,{"$f":"D118*Indexation!AE$4","v":4.8205958703042402},{"$f":"E118*Indexation!AF$4","v":8.5315831060700678},{"$f":"F118*Indexation!AG$4","v":6.6323100055132382},0.40322462760274802,-1.0983010287760799E-2,20.376730599202531,null,2.037673059920253,{"$f":"($I130*PC2_inputs!$K$2)+(($I130-($I130/$C130*1))*$K$2)+(($I130-($I130/$C130*2))*$K$2)+(($I130-($I130/$C130*3))*$K$2)+(($I130-($I130/$C130*4))*$K$2)","v":5.0860319575609507},7.1237050174812033,null,null,null,null,"Inch - Pipelines/AGIs",50,{"$f":"T118*Indexation!AE$4","v":0},{"$f":"U118*Indexation!AF$4","v":0},{"$f":"V118*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($Y130*PC2_inputs!$K$2)+(($Y130-($Y130/$S130*1))*$K$2)+(($Y130-($Y130/$S130*2))*$K$2)+(($Y130-($Y130/$S130*3))*$K$2)+(($Y130-($Y130/$S130*4))*$K$2)","v":0},0,null,null,null,null,"IC1 - Pipelines/AGIs",50,{"$f":"AJ118*Indexation!AE$4","v":0},{"$f":"AK118*Indexation!AF$4","v":0},{"$f":"AL118*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($AO130*PC2_inputs!$K$2)+(($AO130-($AO130/$AI130*1))*$K$2)+(($AO130-($AO130/$AI130*2))*$K$2)+(($AO130-($AO130/$AI130*3))*$K$2)+(($AO130-($AO130/$AI130*4))*$K$2)","v":0},0]
[null,null,null,{"$f":"D119*Indexation!AE$4","v":0},{"$f":"E119*Indexation!AF$4","v":0},{"$f":"F119*Indexation!AG$4","v":0},0,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"T119*Indexation!AE$4","v":0},{"$f":"U119*Indexation!AF$4","v":0},{"$f":"V119*Indexation!AG$4","v":0},0,0,0,null,null,null,0,null,null,null,null,"IC2",100,{"$f":"AJ119*Indexation!AE$4","v":0},{"$f":"AK119*Indexation!AF$4","v":0},{"$f":"AL119*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($AO131*PC2_inputs!$K$2)+(($AO131-($AO131/$AI131*1))*$K$2)+(($AO131-($AO131/$AI131*2))*$K$2)+(($AO131-($AO131/$AI131*3))*$K$2)+(($AO131-($AO131/$AI131*4))*$K$2)","v":0},0]
[]
[null,"Total indexed gross value of efficiency/scope savings",null,{"$f":"SUM(D125:D131)","v":4.8205958703042402},{"$f":"SUM(E125:E131)","v":8.5315831060700678},{"$f":"SUM(F125:F131)","v":6.6323100055132382},{"$f":"SUM(G125:G131)","v":0.40322462760274802},{"$f":"SUM(H125:H131)","v":-1.0983010287760799E-2},{"$f":"SUM(D133:H133)","v":20.376730599202531},null,{"$f":"SUM(K125:K131)","v":2.037673059920253},{"$f":"SUM(L125:L131)","v":5.0860319575609507},7.1237050174812033,null,null,null,null,"Total indexed gross value of efficient deferrals",null,{"$f":"SUM(T125:T131)","v":0},{"$f":"SUM(U125:U131)","v":0},{"$f":"SUM(V125:V131)","v":0},{"$f":"SUM(W125:W131)","v":0},{"$f":"SUM(X125:X131)","v":0},{"$f":"SUM(T133:X133)","v":0},null,{"$f":"SUM(AA125:AA131)","v":0},{"$f":"SUM(AB125:AB131)","v":0},{"$f":"AA133+AB133","v":0},null,null,null,null,"Total indexed gross value of efficient deferrals",null,{"$f":"SUM(AJ125:AJ131)","v":0},{"$f":"SUM(AK125:AK131)","v":-8.9894364591903017E-2},{"$f":"SUM(AL125:AL131)","v":0},{"$f":"SUM(AM125:AM131)","v":0.29827391072798198},{"$f":"SUM(AN125:AN131)","v":-1.89344994286272E-2},{"$f":"SUM(AJ133:AN133)","v":0.18944504670745174},null,{"$f":"SUM(AQ125:AQ131)","v":3.7889009341490351E-2},{"$f":"SUM(AR125:AR131)","v":4.531525517242245E-2},{"$f":"AQ133+AR133","v":8.3204264513912801E-2}]
[]
[null,"REVENUE RELATED TO EFFICIENT DEFFERALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REVENUE RELATED TO EFFICIENCY SAVINGS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REVENUE RELATED TO EFFICIENCY SAVINGS"]
[]
[null,"Historic cost of efficient deferrals, nominal to 2010, 11/12 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historic cost of efficient deferrals, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historic cost of efficient deferrals, nominal to 2010, 10/11 prices thereafter"]
[null,"Onshore","Asset life",null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,"Inch",null,"2007/08","2008/09","2009/10","2010/11","2011/12",null,null,null,null,null,null,null,null,null,"Interconnectors","Asset life","2007/08","2008/09","2009/10","2010/11","2011/12"]
[null,"TBU Onshore - Buildings",40,0,0,0,0,0,{"$f":"SUM(D139:H139)","v":0},null,null,null,null,null,null,null,null,"Inch - Buildings",40,0,0,0,0,0,{"$f":"SUM(T139:X139)","v":0},null,null,null,null,null,null,null,null,"IC1 - Buildings",40,0,0,0,0,0,{"$f":"SUM(AJ139:AN139)","v":0}]
[null,"TBU Onshore - Compressor stations",25,0,0,0,0,0,{"$f":"SUM(D140:H140)","v":0},null,null,null,null,null,null,null,null,"Inch - Compressor stations",25,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC1 - Compressor stations",25,0,0,0,0,0,0]
[null,"TBU Onshore - Equipment",5,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Inch - Equipment",5,0,0,1.4732749999999999,0,0,1.4732749999999999,"Put savings in mid point from Historic Capex spreadsheet final",null,null,null,null,null,null,null,"IC1 - Equipment",5,0,0,0,0,0,0]
[null,"TBU Onshore - GTTW",50,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Inch - GTTW",50,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC1 - GTTW",50,0,0,0,0,0,0]
[null,"TBU Onshore - Land",40,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Inch - Land",40,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC1 - Land",40,0,0,0,0,0,0]
[null,"TBU Onshore - Pipelines/AGIs",50,0,0,{"$f":"5.952419+2.462443","v":8.4148619999999994},0,0,8.4148619999999994,"Put savings in mid point from Historic Capex spreadsheet final",null,null,null,null,null,null,null,"Inch - Pipelines/AGIs",50,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC1 - Pipelines/AGIs",50,0,0,{"$f":"0.458442+1.242849+0.929+0.663796","v":3.2940870000000002},0,0,3.2940870000000002,"Put savings in mid point from Historic Capex spreadsheet final"]
[null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC2",100,0,0,0,0,0,0]
[]
[null,"Total historic cost",null,{"$f":"SUM(D139:D145)","v":0},{"$f":"SUM(E139:E145)","v":0},{"$f":"SUM(F139:F145)","v":8.4148619999999994},{"$f":"SUM(G139:G145)","v":0},{"$f":"SUM(H139:H145)","v":0},{"$f":"SUM(D147:H147)","v":8.4148619999999994},null,null,null,null,null,null,null,null,"Total historic cost",null,{"$f":"SUM(T139:T145)","v":0},{"$f":"SUM(U139:U145)","v":0},{"$f":"SUM(V139:V145)","v":1.4732749999999999},{"$f":"SUM(W139:W145)","v":0},{"$f":"SUM(X139:X145)","v":0},{"$f":"SUM(T147:X147)","v":1.4732749999999999},null,null,null,null,null,null,null,null,"Total historic cost",null,{"$f":"SUM(AJ139:AJ145)","v":0},{"$f":"SUM(AK139:AK145)","v":0},{"$f":"SUM(AL139:AL145)","v":3.2940870000000002},{"$f":"SUM(AM139:AM145)","v":0},{"$f":"SUM(AN139:AN145)","v":0},{"$f":"SUM(AJ147:AN147)","v":3.2940870000000002}]
[]
[null,"Indexed gross value of efficient deferrals in 2010/2011 prices",null,null,null,null,null,null,null,null,"Revenue for 5 years, 10/11 prices",null,null,null,null,null,null,"Indexed gross value of efficient deferrals in 2010/2011 prices",null,null,null,null,null,null,null,null,"Revenue for 5 years, 10/11 prices",null,null,null,null,null,null,"Indexed gross value of efficient deferrals in 2010/2011 prices",null,null,null,null,null,null,null,null,"Revenue for 5 years, 10/11 prices"]
[null,{"$f":"B138","v":"Onshore"},"Asset life",null,null,null,null,null,"Total",null,"Depreciation","Return","Total",null,null,null,null,{"$f":"R138","v":"Inch"},"Asset life",null,null,null,null,null,"Total",null,"Depreciation","Return","Total",null,null,null,null,{"$f":"AH138","v":"Interconnectors"},"Asset life",null,null,null,null,null,"Total",null,"Depreciation","Return","Total"]
[null,"TBU Onshore - Buildings",{"$f":"C139","v":40},{"$f":"D139*Indexation!AE$4","v":0},{"$f":"E139*Indexation!AF$4","v":0},{"$f":"F139*Indexation!AG$4","v":0},{"$f":"G139","v":0},0,{"$f":"SUM(D151:H151)","v":0},null,{"$f":"I151/C151*2.5","v":0},{"$f":"($I151*PC2_inputs!$K$2)+(($I151-($I151/$C151*1))*$K$2)+(($I151-($I151/$C151*2))*POWER($K$2,0.5))","v":0},{"$f":"K151+L151","v":0},null,null,null,null,"Inch - Buildings",{"$f":"S139","v":40},{"$f":"T139*Indexation!AE$4","v":0},{"$f":"U139*Indexation!AF$4","v":0},{"$f":"V139*Indexation!AG$4","v":0},{"$f":"W139","v":0},0,{"$f":"SUM(T151:X151)","v":0},null,{"$f":"Y151/S151*2.5","v":0},{"$f":"($Y151*PC2_inputs!$K$2)+(($Y151-($Y151/$S151*1))*$K$2)+(($Y151-($Y151/$S151*2))*POWER($K$2,0.5))","v":0},{"$f":"AA151+AB151","v":0},null,null,null,null,"IC1 - Buildings",{"$f":"AI139","v":40},{"$f":"AJ139*Indexation!AE$4","v":0},{"$f":"AK139*Indexation!AF$4","v":0},{"$f":"AL139*Indexation!AG$4","v":0},{"$f":"AM139","v":0},0,{"$f":"SUM(AJ151:AN151)","v":0},null,{"$f":"AO151/AI151*2.5","v":0},{"$f":"($AO151*PC2_inputs!$K$2)+(($AO151-($AO151/$AI151*1))*$K$2)+(($AO151-($AO151/$AI151*2))*POWER($K$2,0.5))","v":0},{"$f":"AQ151+AR151","v":0}]
[null,"TBU Onshore - Compressor stations",25,{"$f":"D140*Indexation!AE$4","v":0},{"$f":"E140*Indexation!AF$4","v":0},{"$f":"F140*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($I152*PC2_inputs!$K$2)+(($I152-($I152/$C152*1))*$K$2)+(($I152-($I152/$C152*2))*POWER($K$2,0.5))","v":0},{"$f":"K152+L152","v":0},null,null,null,null,"Inch - Compressor stations",25,{"$f":"T140*Indexation!AE$4","v":0},{"$f":"U140*Indexation!AF$4","v":0},{"$f":"V140*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($Y152*PC2_inputs!$K$2)+(($Y152-($Y152/$S152*1))*$K$2)+(($Y152-($Y152/$S152*2))*POWER($K$2,0.5))","v":0},{"$f":"AA152+AB152","v":0},null,null,null,null,"IC1 - Compressor stations",25,{"$f":"AJ140*Indexation!AE$4","v":0},{"$f":"AK140*Indexation!AF$4","v":0},{"$f":"AL140*Indexation!AG$4","v":0},0,0,0,null,{"$f":"AO152/AI152*2.5","v":0},{"$f":"($AO152*PC2_inputs!$K$2)+(($AO152-($AO152/$AI152*1))*$K$2)+(($AO152-($AO152/$AI152*2))*POWER($K$2,0.5))","v":0},{"$f":"AQ152+AR152","v":0}]
[null,"TBU Onshore - Equipment",5,{"$f":"D141*Indexation!AE$4","v":0},{"$f":"E141*Indexation!AF$4","v":0},{"$f":"F141*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($I153*PC2_inputs!$K$2)+(($I153-($I153/$C153*1))*$K$2)+(($I153-($I153/$C153*2))*POWER($K$2,0.5))","v":0},0,null,null,null,null,"Inch - Equipment",5,{"$f":"T141*Indexation!AE$4","v":0},{"$f":"U141*Indexation!AF$4","v":0},{"$f":"V141*Indexation!AG$4","v":1.4675662339604447},0,0,1.4675662339604447,null,0.73378311698022236,{"$f":"($Y153*PC2_inputs!$K$2)+(($Y153-($Y153/$S153*1))*$K$2)+(($Y153-($Y153/$S153*2))*POWER($K$2,0.5))","v":0.3381581540587365},1.0719412710389589,null,null,null,null,"IC1 - Equipment",5,{"$f":"AJ141*Indexation!AE$4","v":0},{"$f":"AK141*Indexation!AF$4","v":0},{"$f":"AL141*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($AO153*PC2_inputs!$K$2)+(($AO153-($AO153/$AI153*1))*$K$2)+(($AO153-($AO153/$AI153*2))*POWER($K$2,0.5))","v":0},0]
[null,"TBU Onshore - GTTW",50,{"$f":"D142*Indexation!AE$4","v":0},{"$f":"E142*Indexation!AF$4","v":0},{"$f":"F142*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($I154*PC2_inputs!$K$2)+(($I154-($I154/$C154*1))*$K$2)+(($I154-($I154/$C154*2))*POWER($K$2,0.5))","v":0},0,null,null,null,null,"Inch - GTTW",50,{"$f":"T142*Indexation!AE$4","v":0},{"$f":"U142*Indexation!AF$4","v":0},{"$f":"V142*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($Y154*PC2_inputs!$K$2)+(($Y154-($Y154/$S154*1))*$K$2)+(($Y154-($Y154/$S154*2))*POWER($K$2,0.5))","v":0},0,null,null,null,null,"IC1 - GTTW",50,{"$f":"AJ142*Indexation!AE$4","v":0},{"$f":"AK142*Indexation!AF$4","v":0},{"$f":"AL142*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($AO154*PC2_inputs!$K$2)+(($AO154-($AO154/$AI154*1))*$K$2)+(($AO154-($AO154/$AI154*2))*POWER($K$2,0.5))","v":0},0]
[null,"TBU Onshore - Land",40,{"$f":"D143*Indexation!AE$4","v":0},{"$f":"E143*Indexation!AF$4","v":0},{"$f":"F143*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($I155*PC2_inputs!$K$2)+(($I155-($I155/$C155*1))*$K$2)+(($I155-($I155/$C155*2))*POWER($K$2,0.5))","v":0},0,null,null,null,null,"Inch - Land",40,{"$f":"T143*Indexation!AE$4","v":0},{"$f":"U143*Indexation!AF$4","v":0},{"$f":"V143*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($Y155*PC2_inputs!$K$2)+(($Y155-($Y155/$S155*1))*$K$2)+(($Y155-($Y155/$S155*2))*POWER($K$2,0.5))","v":0},0,null,null,null,null,"IC1 - Land",40,{"$f":"AJ143*Indexation!AE$4","v":0},{"$f":"AK143*Indexation!AF$4","v":0},{"$f":"AL143*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($AO155*PC2_inputs!$K$2)+(($AO155-($AO155/$AI155*1))*$K$2)+(($AO155-($AO155/$AI155*2))*POWER($K$2,0.5))","v":0},0]
[null,"TBU Onshore - Pipelines/AGIs",50,{"$f":"D144*Indexation!AE$4","v":0},{"$f":"E144*Indexation!AF$4","v":0},{"$f":"F144*Indexation!AG$4","v":8.3822554069246102},0,0,8.3822554069246102,null,0.41911277034623051,{"$f":"($I156*PC2_inputs!$K$2)+(($I156-($I156/$C156*1))*$K$2)+(($I156-($I156/$C156*2))*POWER($K$2,0.5))","v":2.6980274080978823},3.1171401784441128,null,null,null,null,"Inch - Pipelines/AGIs",50,{"$f":"T144*Indexation!AE$4","v":0},{"$f":"U144*Indexation!AF$4","v":0},{"$f":"V144*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($Y156*PC2_inputs!$K$2)+(($Y156-($Y156/$S156*1))*$K$2)+(($Y156-($Y156/$S156*2))*POWER($K$2,0.5))","v":0},0,null,null,null,null,"IC1 - Pipelines/AGIs",50,{"$f":"AJ144*Indexation!AE$4","v":0},{"$f":"AK144*Indexation!AF$4","v":0},{"$f":"AL144*Indexation!AG$4","v":3.2813228032295805},0,0,3.2813228032295805,null,0.16406614016147902,{"$f":"($AO156*PC2_inputs!$K$2)+(($AO156-($AO156/$AI156*1))*$K$2)+(($AO156-($AO156/$AI156*2))*POWER($K$2,0.5))","v":1.0561714512559957},1.2202375914174746]
[null,null,null,{"$f":"D145*Indexation!AE$4","v":0},{"$f":"E145*Indexation!AF$4","v":0},{"$f":"F145*Indexation!AG$4","v":0},0,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"T145*Indexation!AE$4","v":0},{"$f":"U145*Indexation!AF$4","v":0},{"$f":"V145*Indexation!AG$4","v":0},0,0,0,null,null,null,0,null,null,null,null,"IC2",100,{"$f":"AJ145*Indexation!AE$4","v":0},{"$f":"AK145*Indexation!AF$4","v":0},{"$f":"AL145*Indexation!AG$4","v":0},0,0,0,null,0,{"$f":"($AO157*PC2_inputs!$K$2)+(($AO157-($AO157/$AI157*1))*$K$2)+(($AO157-($AO157/$AI157*2))*POWER($K$2,0.5))","v":0},0]
[]
[null,"Total indexed gross value of efficient deferrals",null,{"$f":"SUM(D151:D157)","v":0},{"$f":"SUM(E151:E157)","v":0},{"$f":"SUM(F151:F157)","v":8.3822554069246102},{"$f":"SUM(G151:G157)","v":0},{"$f":"SUM(H151:H157)","v":0},{"$f":"SUM(D159:H159)","v":8.3822554069246102},null,{"$f":"SUM(K151:K157)","v":0.41911277034623051},{"$f":"SUM(L151:L157)","v":2.6980274080978823},{"$f":"K159+L159","v":3.1171401784441128},null,null,null,null,"Total indexed gross value of efficient deferrals",null,{"$f":"SUM(T151:T157)","v":0},{"$f":"SUM(U151:U157)","v":0},{"$f":"SUM(V151:V157)","v":1.4675662339604447},{"$f":"SUM(W151:W157)","v":0},{"$f":"SUM(X151:X157)","v":0},{"$f":"SUM(T159:X159)","v":1.4675662339604447},null,{"$f":"SUM(AA151:AA157)","v":0.73378311698022236},{"$f":"SUM(AB151:AB157)","v":0.3381581540587365},{"$f":"AA159+AB159","v":1.0719412710389589},null,null,null,null,"Total indexed gross value of efficient deferrals",null,{"$f":"SUM(AJ151:AJ157)","v":0},{"$f":"SUM(AK151:AK157)","v":0},{"$f":"SUM(AL151:AL157)","v":3.2813228032295805},{"$f":"SUM(AM151:AM157)","v":0},{"$f":"SUM(AN151:AN157)","v":0},{"$f":"SUM(AJ159:AN159)","v":3.2813228032295805},null,{"$f":"SUM(AQ151:AQ157)","v":0.16406614016147902},{"$f":"SUM(AR151:AR157)","v":1.0561714512559957},{"$f":"AQ159+AR159","v":1.2202375914174746}]
[]
[]
[]
[null,"REVENUE RELATED TO NEGATIVE SCOPE AND NEGATIVE EFFICIENCY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REVENUE RELATED TO NEGATIVE SCOPE AND NEGATIVE EFFICIENCY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REVENUE RELATED TO NEGATIVE SCOPE AND NEGATIVE EFFICIENCY"]
[]
[null,"Historic cost of negative scope/efficiency, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historic cost of negative scope/efficiency, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historic cost of negative scope/efficiency, nominal to 2010, 10/11 prices thereafter"]
[null,null,"Asset life",null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,"Asset life",null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,"Asset life",null,null,null,null,null,"Total"]
[null,{"$f":"B151","v":"TBU Onshore - Buildings"},40,0,0,0,0,0,{"$f":"SUM(D167:H167)","v":0},null,null,null,null,null,null,null,null,{"$f":"R151","v":"Inch - Buildings"},40,0,0,0,0,0,{"$f":"SUM(T167:X167)","v":0},null,null,null,null,null,null,null,null,{"$f":"AH151","v":"IC1 - Buildings"},40,0,0,0,0,0,{"$f":"SUM(AJ167:AN167)","v":0}]
[null,"TBU Onshore - Compressor stations",25,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Inch - Compressor stations",25,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC1 - Compressor stations",25,0,0,0,0,0,0]
[null,"TBU Onshore - Equipment",5,0,0,-0.34300000000000003,0,0,-0.34300000000000003,null,null,null,null,null,null,null,null,"Inch - Equipment",5,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC1 - Equipment",5,0,0,0,0,0,0]
[null,"TBU Onshore - GTTW",50,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Inch - GTTW",50,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC1 - GTTW",50,0,0,0,0,0,0]
[null,"TBU Onshore - Land",40,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Inch - Land",40,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC1 - Land",40,0,0,0,0,0,0]
[null,"TBU Onshore - Pipelines/AGIs",50,0,0,-8.673,0,0,-8.673,null,null,null,null,null,null,null,null,"Inch - Pipelines/AGIs",50,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC1 - Pipelines/AGIs",50,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IC2",100,0,0,0,0,0,0]
[null,"Total historic cost",null,{"$f":"SUM(D167:D172)","v":0},{"$f":"SUM(E167:E172)","v":0},{"$f":"SUM(F167:F172)","v":-9.016},{"$f":"SUM(G167:G172)","v":0},{"$f":"SUM(H167:H172)","v":0},{"$f":"SUM(D174:H174)","v":-9.016},null,null,null,null,null,null,null,null,"Total historic cost",null,{"$f":"SUM(T167:T172)","v":0},{"$f":"SUM(U167:U172)","v":0},{"$f":"SUM(V167:V172)","v":0},{"$f":"SUM(W167:W172)","v":0},{"$f":"SUM(X167:X172)","v":0},{"$f":"SUM(T174:X174)","v":0},null,null,null,null,null,null,null,null,"Total historic cost",null,{"$f":"SUM(AJ167:AJ172)","v":0},{"$f":"SUM(AK167:AK172)","v":0},{"$f":"SUM(AL167:AL172)","v":0},{"$f":"SUM(AM167:AM172)","v":0},{"$f":"SUM(AN167:AN172)","v":0},0]
[]
[null,"Indexed gross value of negative scope/efficiency in 2010/2011 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indexed gross value of negative scope/efficiency in 2010/2011 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indexed gross value of negative scope/efficiency in 2010/2011 prices"]
[null,null,"Asset life",null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,"Asset life",null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,"Asset life",null,null,null,null,null,"Total"]
[null,{"$f":"B167","v":"TBU Onshore - Buildings"},40,{"$f":"D167*Indexation!AE$4","v":0},{"$f":"E167*Indexation!AF$4","v":0},{"$f":"F167*Indexation!AG$4","v":0},{"$f":"G167","v":0},0,{"$f":"SUM(D178:H178)","v":0},null,null,null,null,null,null,null,null,{"$f":"R167","v":"Inch - Buildings"},40,{"$f":"T167*Indexation!AE$4","v":0},{"$f":"U167*Indexation!AF$4","v":0},{"$f":"V167*Indexation!AG$4","v":0},{"$f":"W167","v":0},0,{"$f":"SUM(T178:X178)","v":0},null,null,null,null,null,null,null,null,{"$f":"AH167","v":"IC1 - Buildings"},40,{"$f":"AJ167*Indexation!AE$4","v":0},{"$f":"AK167*Indexation!AF$4","v":0},{"$f":"AL167*Indexation!AG$4","v":0},{"$f":"AM167","v":0},0,{"$f":"SUM(AJ178:AN178)","v":0}]
[null,"TBU Onshore - Compressor stations",25,{"$f":"D168*Indexation!AE$4","v":0},{"$f":"E168*Indexation!AF$4","v":0},{"$f":"F168*Indexation!AG$4","v":0},0,0,0,null,null,null,null,null,null,null,null,"Inch - Compressor stations",25,{"$f":"T168*Indexation!AE$4","v":0},{"$f":"U168*Indexation!AF$4","v":0},{"$f":"V168*Indexation!AG$4","v":0},0,0,0,null,null,null,null,null,null,null,null,"IC1 - Compressor stations",25,{"$f":"AJ168*Indexation!AE$4","v":0},{"$f":"AK168*Indexation!AF$4","v":0},{"$f":"AL168*Indexation!AG$4","v":0},0,0,0]
[null,"TBU Onshore - Equipment",5,{"$f":"D169*Indexation!AE$4","v":0},{"$f":"E169*Indexation!AF$4","v":0},{"$f":"F169*Indexation!AG$4","v":-0.34167091564604885},0,0,-0.34167091564604885,null,null,null,null,null,null,null,null,"Inch - Equipment",5,{"$f":"T169*Indexation!AE$4","v":0},{"$f":"U169*Indexation!AF$4","v":0},{"$f":"V169*Indexation!AG$4","v":0},0,0,0,null,null,null,null,null,null,null,null,"IC1 - Equipment",5,{"$f":"AJ169*Indexation!AE$4","v":0},{"$f":"AK169*Indexation!AF$4","v":0},{"$f":"AL169*Indexation!AG$4","v":0},0,0,0]
[null,"TBU Onshore - GTTW",50,{"$f":"D170*Indexation!AE$4","v":0},{"$f":"E170*Indexation!AF$4","v":0},{"$f":"F170*Indexation!AG$4","v":0},0,0,0,null,null,null,null,null,null,null,null,"Inch - GTTW",50,{"$f":"T170*Indexation!AE$4","v":0},{"$f":"U170*Indexation!AF$4","v":0},{"$f":"V170*Indexation!AG$4","v":0},0,0,0,null,null,null,null,null,null,null,null,"IC1 - GTTW",50,{"$f":"AJ170*Indexation!AE$4","v":0},{"$f":"AK170*Indexation!AF$4","v":0},{"$f":"AL170*Indexation!AG$4","v":0},0,0,0]
[null,"TBU Onshore - Land",40,{"$f":"D171*Indexation!AE$4","v":0},{"$f":"E171*Indexation!AF$4","v":0},{"$f":"F171*Indexation!AG$4","v":0},0,0,0,null,null,null,null,null,null,null,null,"Inch - Land",40,{"$f":"T171*Indexation!AE$4","v":0},{"$f":"U171*Indexation!AF$4","v":0},{"$f":"V171*Indexation!AG$4","v":0},0,0,0,null,null,null,null,null,null,null,null,"IC1 - Land",40,{"$f":"AJ171*Indexation!AE$4","v":0},{"$f":"AK171*Indexation!AF$4","v":0},{"$f":"AL171*Indexation!AG$4","v":0},0,0,0]
[null,"TBU Onshore - Pipelines/AGIs",50,{"$f":"D172*Indexation!AE$4","v":0},{"$f":"E172*Indexation!AF$4","v":0},{"$f":"F172*Indexation!AG$4","v":-8.6393931527643772},0,0,-8.6393931527643772,null,null,null,null,null,null,null,null,"Inch - Pipelines/AGIs",50,{"$f":"T172*Indexation!AE$4","v":0},{"$f":"U172*Indexation!AF$4","v":0},{"$f":"V172*Indexation!AG$4","v":0},0,0,0,null,null,null,null,null,null,null,null,"IC1 - Pipelines/AGIs",50,{"$f":"AJ172*Indexation!AE$4","v":0},{"$f":"AK172*Indexation!AF$4","v":0},{"$f":"AL172*Indexation!AG$4","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IC2",100,{"$f":"AJ173*Indexation!AE$4","v":0},{"$f":"AK173*Indexation!AF$4","v":0},{"$f":"AL173*Indexation!AG$4","v":0},0,0,{"$f":"SUM(AJ184:AN184)","v":0}]
[]
[null,"Total indexed gross value of efficient deferrals",null,{"$f":"SUM(D178:D184)","v":0},{"$f":"SUM(E178:E184)","v":0},{"$f":"SUM(F178:F184)","v":-8.9810640684104257},{"$f":"SUM(G178:G184)","v":0},{"$f":"SUM(H178:H184)","v":0},{"$f":"SUM(D186:H186)","v":-8.9810640684104257},null,null,null,null,null,null,null,null,"Total indexed gross value of efficient deferrals",null,{"$f":"SUM(T178:T184)","v":0},{"$f":"SUM(U178:U184)","v":0},{"$f":"SUM(V178:V184)","v":0},{"$f":"SUM(W178:W184)","v":0},{"$f":"SUM(X178:X184)","v":0},{"$f":"SUM(T186:X186)","v":0},null,null,null,null,null,null,null,null,"Total indexed gross value of efficient deferrals",null,{"$f":"SUM(AJ178:AJ184)","v":0},{"$f":"SUM(AK178:AK184)","v":0},{"$f":"SUM(AL178:AL184)","v":0},{"$f":"SUM(AM178:AM184)","v":0},{"$f":"SUM(AN178:AN184)","v":0},{"$f":"SUM(AJ186:AN186)","v":0}]
[]
[null,"Return on negative scope/efficiency in 2010/2011 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on negative scope/efficiency in 2010/2011 prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on negative scope/efficiency in 2010/2011 prices"]
[null,null,"Asset life",null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,"Asset life",null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,"Asset life",null,null,null,null,null,"Total"]
[null,{"$f":"B178","v":"TBU Onshore - Buildings"},{"$f":"C178","v":40},{"$f":"(D178*$K$2/2)+((D178-(D178/$C190*1))*$K$2)+((D178-(D178/$C190*2))*$K$2)+((D178-(D178/$C190*3))*$K$2)+((D178-(D178/$C190*4))*$K$2)","v":0},{"$f":"(E178*$K$2/2)+((E178-(E178/$C190*1))*$K$2)+((E178-(E178/$C190*2))*$K$2)+((E178-(E178/$C190*3))*$K$2)","v":0},{"$f":"(F178*$K$2/2)+((F178-(F178/$C190*1))*$K$2)+((F178-(F178/$C190*2))*$K$2)","v":0},{"$f":"(G178*$K$2/2)+((G178-(G178/$C190*1))*$K$2)","v":0},{"$f":"(H178*$K$2/2)","v":0},{"$f":"SUM(D190:H190)","v":0},null,null,null,null,null,null,null,null,{"$f":"R178","v":"Inch - Buildings"},40,{"$f":"(T178*$K$2/2)+((T178-(T178/$S190*1))*$K$2)+((T178-(T178/$S190*2))*$K$2)+((T178-(T178/$S190*3))*$K$2)+((T178-(T178/$S190*4))*$K$2)","v":0},{"$f":"(U178*$K$2/2)+((U178-(U178/$S190*1))*$K$2)+((U178-(U178/$S190*2))*$K$2)+((U178-(U178/$S190*3))*$K$2)","v":0},{"$f":"(V178*$K$2/2)+((V178-(V178/$S190*1))*$K$2)+((V178-(V178/$S190*2))*$K$2)","v":0},{"$f":"(W178*$K$2/2)+((W178-(W178/$S190*1))*$K$2)","v":0},{"$f":"(X178*$K$2/2)","v":0},{"$f":"SUM(T190:X190)","v":0},null,null,null,null,null,null,null,null,{"$f":"AH178","v":"IC1 - Buildings"},40,{"$f":"(AJ178*$K$2/2)+((AJ178-(AJ178/$AI190*1))*$K$2)+((AJ178-(AJ178/$AI190*2))*$K$2)+((AJ178-(AJ178/$AI190*3))*$K$2)+((AJ178-(AJ178/$AI190*4))*$K$2)","v":0},{"$f":"(AK178*$K$2/2)+((AK178-(AK178/$AI190*1))*$K$2)+((AK178-(AK178/$AI190*2))*$K$2)+((AK178-(AK178/$AI190*3))*$K$2)","v":0},{"$f":"(AL178*$K$2/2)+((AL178-(AL178/$AI190*1))*$K$2)+((AL178-(AL178/$AI190*2))*$K$2)","v":0},{"$f":"(AM178*$K$2/2)+((AM178-(AM178/$AI190*1))*$K$2)","v":0},{"$f":"(AN178*$K$2/2)","v":0},{"$f":"SUM(AJ190:AN190)","v":0}]
[null,{"$f":"B179","v":"TBU Onshore - Compressor stations"},25,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Inch - Compressor stations",25,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC1 - Compressor stations",25,0,0,0,0,{"$f":"(AN179*$K$2/2)","v":0},0]
[null,"TBU Onshore - Equipment",5,0,0,-3.3757086465829624E-2,0,0,-3.3757086465829624E-2,null,null,null,null,null,null,null,null,"Inch - Equipment",5,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC1 - Equipment",5,0,0,0,0,0,0]
[null,"TBU Onshore - GTTW",50,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Inch - GTTW",50,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC1 - GTTW",50,0,0,0,0,0,0]
[null,"TBU Onshore - Land",40,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"Inch - Land",40,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC1 - Land",40,0,0,0,0,0,0]
[null,"TBU Onshore - Pipelines/AGIs",50,0,0,-1.0961662032227442,0,0,-1.0961662032227442,null,null,null,null,null,null,null,null,"Inch - Pipelines/AGIs",50,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"IC1 - Pipelines/AGIs",50,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IC2",100,0,0,0,0,0,{"$f":"SUM(AJ196:AN196)","v":0}]
[]
[null,"Total return on negative  scope/efficiency",null,{"$f":"SUM(D190:D196)","v":0},{"$f":"SUM(E190:E196)","v":0},{"$f":"SUM(F190:F196)","v":-1.1299232896885738},{"$f":"SUM(G190:G196)","v":0},{"$f":"SUM(H190:H196)","v":0},{"$f":"SUM(D198:H198)","v":-1.1299232896885738},null,null,null,null,null,null,null,null,"Total return on negative  scope/efficiency",null,{"$f":"SUM(T190:T196)","v":0},{"$f":"SUM(U190:U196)","v":0},{"$f":"SUM(V190:V196)","v":0},{"$f":"SUM(W190:W196)","v":0},{"$f":"SUM(X190:X196)","v":0},{"$f":"SUM(T198:X198)","v":0},null,null,null,null,null,null,null,null,"Total return on negative  scope/efficiency",null,{"$f":"SUM(AJ190:AJ196)","v":0},{"$f":"SUM(AK190:AK196)","v":0},{"$f":"SUM(AL190:AL196)","v":0},{"$f":"SUM(AM190:AM196)","v":0},{"$f":"SUM(AN190:AN196)","v":0},{"$f":"SUM(AJ198:AN198)","v":0}]

{"sheet":"PC1_inputs","index":4,"n_rows":172,"n_cols":33,"rows_kept":172,"cut":false,"hidden":false,"merged":[[161,1,161,4],[59,6,60,9],[61,1,61,4],[161,6,161,8],[161,18,161,20],[135,6,135,8],[135,18,135,20],[68,1,68,4],[106,1,106,4],[119,1,119,11],[135,1,135,4],[123,1,123,4],[123,25,123,28],[135,25,135,28],[135,30,135,32],[149,1,149,4],[119,13,119,23],[135,13,135,16],[119,25,119,35],[123,13,123,16],[161,30,161,32],[149,25,149,28],[161,25,161,28],[149,13,149,16],[161,13,161,16]]}
[null,"Year of PC1 control",2,1]
[null,"Gas year","05/06","Sept to Dec 06","Jan to Sept 07","Total",null,"PR1 WACC",5.74E-2]
[]
[null,"GENERAL INPUTS"]
[]
[null,"Timing assumptions"]
[null,"Assumed to be constant through year",0.5,0.5]
[null,"Assumed to happen at year end",0,0]
[]
[null,"Discounting indices"]
[null,"RAB discounting index",{"$f":"(1+I2)^(C1-C8)","v":1.1180947599999997},{"$f":"(1+I2)^(D1-D8)","v":1.0573999999999999}]
[null,"Capex and Opex expenditure discounting index",{"$f":"(1+$I$2)^(C1-C7)","v":1.0873239624067887},{"$f":"(1+$I$2)^(D1-D7)","v":1.0282995672468214}]
[]
[null,"CAPITAL EXPENDITURE"]
[]
[null,"TBU onshore"]
[null,null,"Nominal terms","Nominal terms",null,"Classification",null,"Classifications"]
[null,"Spare TBU onshore capex line",null,2.564663E-2,0.18243192,"TBU Onshore - Buildings",null,"TBU Onshore - Buildings"]
[null,"Spare TBU onshore capex line",null,0.41217755,1.22385956,"TBU Onshore - Equipment",null,"TBU Onshore - Compressor stations"]
[null,"Spare TBU onshore capex line",null,0,0,"TBU Onshore - Land",null,"TBU Onshore - Equipment"]
[null,"Spare TBU onshore capex line",null,1.293652E-2,6.1761679999999999E-2,"TBU Onshore - GTTW",null,"TBU Onshore - GTTW"]
[null,"Spare TBU onshore capex line",{"$f":"-0.085012*1","v":-8.5012000000000004E-2},{"$f":"0.659141","v":0.65914099999999998},7.1076959999999998,"TBU Onshore - Pipelines/AGIs",null,"TBU Onshore - Land",null,"NEGATIVE EFFICIENCY",-1]
[null,"Adjustment",null,{"$f":"-0.143*1","v":-0.14299999999999999},null,"TBU Onshore - Pipelines/AGIs",null,"TBU Onshore - Pipelines/AGIs"]
[null,null,null,null,null,null,null,"SS Onshore - Buildings"]
[null,"SS onshore",null,null,null,null,null,"SS Onshore - Equipment"]
[null,null,null,null,null,null,null,"SS Onshore - Land"]
[null,"Spare SS onshore capex line",null,null,null,null,null,"SS Onshore - Compressor stations"]
[null,"Spare SS onshore capex line",null,null,null,"SS Onshore - Buildings",null,"SS Onshore - GTTW"]
[null,"Spare SS onshore capex line",null,null,null,null,null,"SS Onshore - Pipelines/AGIs"]
[null,"Spare SS onshore capex line",null,null,null,null,null,"Inch - Buildings"]
[null,"Spare SS onshore capex line",null,null,null,null,null,"Inch - Equipment"]
[null,"Spare SS onshore capex line",null,null,null,null,null,"Inch - GTTW"]
[null,null,null,null,null,null,null,"Inch - Land"]
[null,"Inch",null,null,null,null,null,"Inch - Compressor stations"]
[null,null,null,null,null,null,null,"Inch - Pipelines/AGIs"]
[null,"Spare Inch capex line",null,0,0,"Inch - Equipment",null,"IC1 - Buildings"]
[null,"Spare Inch capex line",null,6.3685000000000005E-2,7.3591000000000004E-2,"Inch - Equipment",null,"IC1 - Compressor stations"]
[null,"Spare Inch capex line",null,0,0,null,null,"IC1 - Equipment"]
[null,"Spare Inch capex line",null,0,0,null,null,"IC1 - Land"]
[null,"Spare Inch capex line",null,0,0,null,null,"IC1 - Pipelines/AGIs"]
[null,"Spare Inch capex line",null,null,null,null,null,"IC1 - GTTW"]
[null,null,null,null,null,null,null,"IC2"]
[null,"IC1"]
[]
[null,"Spare IC1 capex line",null,0,0,"IC1 - Buildings"]
[null,"Spare IC1 capex line",null,0,7.561E-3,"IC1 - Equipment"]
[null,"Spare IC1 capex line",null,0,0,"IC1 - Land"]
[null,"Spare IC1 capex line",null,0,null,"IC1 - Pipelines/AGIs"]
[null,"Spare IC1 capex line",null,0.41835299999999997,9.2734999999999998E-2,"IC1 - Compressor stations"]
[]
[null,"IC2"]
[]
[null,"Spare IC2 capex line",null,null,-4.8780999999999998E-2,"IC2"]
[null,"Spare IC2 capex line"]
[null,"Spare IC2 capex line"]
[null,"Spare IC2 capex line"]
[]
[null,"Total capital expenditure",{"$f":"SUM(C18:C56)","v":-8.5012000000000004E-2},{"$f":"SUM(D18:D56)","v":1.4489396999999999},{"$f":"SUM(E18:E56)","v":8.7008551599999997}]
[]
[null,"REGULATED ASSET BASE & CAPITAL EXPENDITURE",null,null,null,null,"Figures as per PC2 \ndecision (05/06 terms) "]
[]
[null,"Figures as per PC2 decision (inflated to 10/11 terms)",null,null,null,null,null,"Onshore","Inch","Interconnectors"]
[null,null,"Onshore","Inch","Interconnectors",null,"Opening RAB for Oct 06",824.2,12.3,607.9,"Sources: As filed RAB"]
[null,"Opening RAB",{"$f":"H63*Indexation!$B$8","v":862.59377562985185},{"$f":"I63*Indexation!$B$8","v":12.872971900324167},{"$f":"J63*Indexation!$B$8","v":636.21785513878535},null,"Closing RAB for Sept 07",835.28,11.88,599.6]
[null,"Closing RAB",{"$f":"H64*Indexation!$B$8","v":874.18991617095685},{"$f":"I64*Indexation!$B$8","v":12.433407006166755},{"$f":"J64*Indexation!$B$8","v":627.53121556376993}]
[null,null,null,null,null,null,"Capex for 06/07 gas year",26.026,0.157,1.633]
[null,"Capex",{"$f":"H66*Indexation!$B$8","v":27.238371274620871},{"$f":"I66*Indexation!$B$8","v":0.16431354376836538},{"$f":"J66*Indexation!$B$8","v":1.7090701718072652}]
[]
[null,"Approved outturn figures, 10/11 terms"]
[null,"Opening RAB",{"$f":"'PC3 transmission RABs'!D3","v":856.28461832812968},{"$f":"'PC3 transmission RABs'!D4","v":12.728439368603363},{"$f":"'PC3 transmission RABs'!D5","v":631.66001555939272}]
[null,"Closing RAB",{"$f":"'PC3 transmission RABs'!E3","v":843.92420663632379},{"$f":"'PC3 transmission RABs'!E4","v":12.550088157850633},{"$f":"'PC3 transmission RABs'!E5","v":618.82074823343544}]
[]
[null,"Capex",{"$f":"(9.688581+ D23)*Indexation!C8","v":9.7086915219028853},{"$f":"0.649518*Indexation!C8","v":0.66061666648927075},{"$f":"0.469868*Indexation!C8","v":0.47789688946261788}]
[]
[null,"REGULATED ASSET BASE & CAPITAL EXPENDITURE"]
[]
[null,"Figures as per approved outturn (10/11 monies)","05/06"]
[null,null,"Onshore"]
[null,"Opening RAB",{"$f":"SUM('PC3 transmission RABs'!$D$139:$AC$139)+'PC3 transmission RABs'!$AD$139*0.75","v":842.7066643039351}]
[null,"Closing RAB",856.37152150506461]
[]
[null,"Capex"]
[]
[null,"Figures as per revised outturn (10/11 monies)"]
[null,"Opening RAB",{"$f":"SUM('PC3 transmission RABs'!$D$139:$AC$139)+'PC3 transmission RABs'!$AD$139*0.75","v":842.7066643039351}]
[null,"Closing RAB",{"$f":"SUM('PC3 transmission RABs'!D139:AE139)","v":856.28461832812968}]
[]
[null,"Adjustment to Capex",{"$f":"C58*Indexation!B8","v":-8.8972120909785207E-2}]
[]
[null,"REVENUE REQUIRED TO COVER CAPITAL EXPENDITURE, DEPRECIATION AND RETURN"]
[]
[null,"Revenue required to cover capex, depreciation & return, 10/11 terms"]
[null,"Figures as per approved outturn (10/11 monies)"]
[null,"Revenue required to reinburse changes in RAB",{"$f":"C79-(C80/$D$11)","v":32.822494164853651}]
[null,"Revenue required to reinburse capex"]
[null,"Total",{"$f":"SUM(C94:C95)","v":32.822494164853651}]
[]
[null,"Figures as per revised outturn (10/11 monies)"]
[null,"Revenue required to reinburse changes in RAB",{"$f":"C85-(C86/$D$11)","v":32.904679881644824}]
[null,"Revenue required to reinburse capex",{"$f":"C88/$C$12","v":-8.1826690099651309E-2}]
[null,"Total",{"$f":"SUM(C99:C100)","v":32.822853191545171}]
[]
[null,"PC3 adjustment due to difference between above ",{"$f":"C101-C96","v":3.5902669151965938E-4}]
[]
[null,"REVENUE REQUIRED TO COVER CAPITAL EXPENDITURE, DEPRECIATION AND RETURN"]
[]
[null,"Revenue required to cover capex, depreciation & return, 10/11 terms"]
[null,"As per PC2 decision"]
[null,"Revenue required to reinburse changes in RAB",{"$f":"C64-(C65/$D$11)","v":35.858466219073534},{"$f":"D64-(D65/$D$11)","v":1.1145011171136918},{"$f":"E64-(E65/$D$11)","v":42.751602477758297}]
[null,"Revenue required to reinburse capex",{"$f":"C67/$D$12","v":26.488751082088982},{"$f":"D67/$D$12","v":0.15979151309797782},{"$f":"E67/$D$12","v":1.66203529228661}]
[null,"Total",{"$f":"SUM(C109:C110)","v":62.347217301162516},{"$f":"SUM(D109:D110)","v":1.2742926302116697},{"$f":"SUM(E109:E110)","v":44.413637770044907}]
[]
[null,"As per approved outturn figures"]
[null,"Revenue required to reinburse changes in RAB",{"$f":"C70-(C71/$D$11)","v":58.172071859126618},{"$f":"D70-(D71/$D$11)","v":0.85962136420518398},{"$f":"E70-(E71/$D$11)","v":46.431390409557707}]
[null,"Revenue required to reinburse capex",{"$f":"C73/$D$12","v":9.4415011258801016},{"$f":"D73/$D$12","v":0.64243600554847247},{"$f":"E73/$D$12","v":0.46474481239172682}]
[null,"Total",{"$f":"SUM(C114:C115)","v":67.613572985006726},{"$f":"SUM(D114:D115)","v":1.5020573697536563},{"$f":"SUM(E114:E115)","v":46.896135221949436}]
[]
[null,"PC3 adjustment due to difference between above ",{"$f":"C116-C111","v":5.2663556838442105},{"$f":"D116-D111","v":0.22776473954198662},{"$f":"E116-E111","v":2.4824974519045284}]
[]
[null,"Onshore",null,null,null,null,null,null,null,null,null,null,null,"Inch",null,null,null,null,null,null,null,null,null,null,null,"Interconnectors"]
[null,"REVENUE RELATED TO EFFICIENCY/SCOPE SAVINGS",null,null,null,null,null,null,null,null,null,null,null,"REVENUE RELATED TO EFFICIENCY SAVINGS",null,null,null,null,null,null,null,null,null,null,null,"REVENUE RELATED TO EFFICIENCY SAVINGS"]
[]
[]
[null,"Historic cost of efficiency/scope savings, nominal prices",null,null,null,null,null,null,null,null,null,null,null,"Historic cost of efficiency/scope savings, nominal prices",null,null,null,null,null,null,null,null,null,null,null,"Historic cost of efficiency/scope savings, nominal "]
[null,"Onshore","Asset life",null,"Total",null,null,null,null,null,null,null,null,"Inch",null,"2006/07",null,null,null,null,null,null,null,null,null,"Interconnectors","Asset life","2006/07"]
[null,"TBU Onshore - Buildings",40,null,{"$f":"SUM(D126:D126)","v":0},null,null,null,null,null,null,null,null,"Inch - Buildings",40,0,{"$f":"SUM(P126:P126)","v":0},null,null,null,null,null,null,null,null,"IC1 - Buildings",40,0,{"$f":"SUM(AB126:AB126)","v":0}]
[null,"TBU Onshore - Compressor stations",25,null,0,null,null,null,null,null,null,null,null,"Inch - Compressor stations",25,0,0,null,null,null,null,null,null,null,null,"IC1 - Compressor stations",25,0,0,"Put savings in from Historic Capex spreadsheet final"]
[null,"TBU Onshore - Equipment",5,null,0,null,null,null,null,null,null,null,null,"Inch - Equipment",5,0,0,null,null,null,null,null,null,null,null,"IC1 - Equipment",5,0,0]
[null,"TBU Onshore - GTTW",50,null,0,null,null,null,null,null,null,null,null,"Inch - GTTW",50,0,0,null,null,null,null,null,null,null,null,"IC1 - GTTW",50,0,0]
[null,"TBU Onshore - Land",40,null,0,null,null,null,null,null,null,null,null,"Inch - Land",40,0,0,null,null,null,null,null,null,null,null,"IC1 - Land",40,0,0]
[null,"TBU Onshore - Pipelines/AGIs",50,{"$f":"4.9914347546+ 4.72124078948728","v":9.7126755440872792},9.7126755440872792,"Put savings in from Historic Capex spreadsheet final",null,null,null,null,null,null,null,"Inch - Pipelines/AGIs",50,0,0,null,null,null,null,null,null,null,null,"IC1 - Pipelines/AGIs",50,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,"IC2",100,0,0]
[]
[null,"Total historic cost",null,{"$f":"SUM(D126:D132)","v":9.7126755440872792},{"$f":"SUM(D134:D134)","v":9.7126755440872792},null,null,null,null,null,null,null,null,"Total historic cost",null,{"$f":"SUM(P126:P132)","v":0},{"$f":"SUM(P134:P134)","v":0},null,null,null,null,null,null,null,null,"Total historic cost",null,{"$f":"SUM(AB126:AB132)","v":0},{"$f":"SUM(AB134:AB134)","v":0}]
[]
[null,"Indexed cost of efficiency/scope savings, 10/11 prices",null,null,null,null,"Revenue for 5 years, 10/11 prices",null,null,null,null,null,null,"indexed cost of efficiency/scope savings, 10/11 prices",null,null,null,null,"Revenue for 5 years, 10/11 prices",null,null,null,null,null,null,"Indexed cost of efficiency/scope savings, 10/11 prices",null,null,null,null,"Revenue for 5 years, 10/11 prices"]
[null,{"$f":"B125","v":"Onshore"},"Asset life",null,"Total",null,"Depreciation","Return","Total",null,null,null,null,{"$f":"N125","v":"Inch"},"Asset life",null,"Total",null,"Depreciation","Return","Total",null,null,null,null,{"$f":"Z125","v":"Interconnectors"},"Asset life",null,"Total",null,"Depreciation","Return","Total"]
[null,{"$f":"B126","v":"TBU Onshore - Buildings"},{"$f":"C126","v":40},{"$f":"D126*Indexation!$AD$4","v":0},{"$f":"SUM(D138:D138)","v":0},null,{"$f":"E138/C138*5","v":0},{"$f":"($E138*$I$2)+(($E138-($E138/$C138*1))*PC2_inputs!$K$2)+(($E138-($E138/$C138*2))*PC2_inputs!$K$2)+(($E138-($E138/$C138*3))*PC2_inputs!$K$2)+(($E138-($E138/$C138*4))*PC2_inputs!$K$2)","v":0},{"$f":"G138+H138","v":0},null,null,null,null,{"$f":"N126","v":"Inch - Buildings"},{"$f":"O126","v":40},{"$f":"P126*Indexation!$AE$4","v":0},{"$f":"SUM(P138:P138)","v":0},null,{"$f":"Q138/O138*5","v":0},{"$f":"($Q138*$I$2)+(($Q138-($Q138/$O138*1))*PC2_inputs!$K$2)+(($Q138-($Q138/$O138*2))*PC2_inputs!$K$2)+(($Q138-($Q138/$O138*3))*PC2_inputs!$K$2)+(($Q138-($Q138/$O138*4))*PC2_inputs!$K$2)","v":0},{"$f":"S138+T138","v":0},null,null,null,null,{"$f":"Z126","v":"IC1 - Buildings"},{"$f":"AA126","v":40},{"$f":"AB126*Indexation!$AE$4","v":0},{"$f":"SUM(AB138:AB138)","v":0},null,{"$f":"AC138/AA138*5","v":0},{"$f":"($AC138*$I$2)+(($AC138-($AC138/$AA138*1))*PC2_inputs!$K$2)+(($AC138-($AC138/$AA138*2))*PC2_inputs!$K$2)+(($AC138-($AC138/$AA138*3))*PC2_inputs!$K$2)+(($AC138-($AC138/$AA138*4))*PC2_inputs!$K$2)","v":0},{"$f":"AE138+AF138","v":0}]
[null,{"$f":"B127","v":"TBU Onshore - Compressor stations"},25,{"$f":"D127*Indexation!$AD$4","v":0},0,null,0,{"$f":"($E139*$I$2)+(($E139-($E139/$C139*1))*PC2_inputs!$K$2)+(($E139-($E139/$C139*2))*PC2_inputs!$K$2)+(($E139-($E139/$C139*3))*PC2_inputs!$K$2)+(($E139-($E139/$C139*4))*PC2_inputs!$K$2)","v":0},{"$f":"G139+H139","v":0},null,null,null,null,{"$f":"N127","v":"Inch - Compressor stations"},25,{"$f":"P127*Indexation!$AE$4","v":0},0,null,0,{"$f":"($Q139*$I$2)+(($Q139-($Q139/$O139*1))*PC2_inputs!$K$2)+(($Q139-($Q139/$O139*2))*PC2_inputs!$K$2)+(($Q139-($Q139/$O139*3))*PC2_inputs!$K$2)+(($Q139-($Q139/$O139*4))*PC2_inputs!$K$2)","v":0},{"$f":"S139+T139","v":0},null,null,null,null,{"$f":"Z127","v":"IC1 - Compressor stations"},25,{"$f":"AB127*Indexation!$AE$4","v":0},0,null,0,{"$f":"($AC139*$I$2)+(($AC139-($AC139/$AA139*1))*PC2_inputs!$K$2)+(($AC139-($AC139/$AA139*2))*PC2_inputs!$K$2)+(($AC139-($AC139/$AA139*3))*PC2_inputs!$K$2)+(($AC139-($AC139/$AA139*4))*PC2_inputs!$K$2)","v":0},{"$f":"AE139+AF139","v":0}]
[null,"TBU Onshore - Equipment",5,{"$f":"D128*Indexation!$AD$4","v":0},0,null,0,{"$f":"($E140*$I$2)+(($E140-($E140/$C140*1))*PC2_inputs!$K$2)+(($E140-($E140/$C140*2))*PC2_inputs!$K$2)+(($E140-($E140/$C140*3))*PC2_inputs!$K$2)+(($E140-($E140/$C140*4))*PC2_inputs!$K$2)","v":0},0,null,null,null,null,"Inch - Equipment",5,{"$f":"P128*Indexation!$AE$4","v":0},0,null,0,{"$f":"($Q140*$I$2)+(($Q140-($Q140/$O140*1))*PC2_inputs!$K$2)+(($Q140-($Q140/$O140*2))*PC2_inputs!$K$2)+(($Q140-($Q140/$O140*3))*PC2_inputs!$K$2)+(($Q140-($Q140/$O140*4))*PC2_inputs!$K$2)","v":0},0,null,null,null,null,"IC1 - Equipment",5,{"$f":"AB128*Indexation!$AE$4","v":0},0,null,0,{"$f":"($AC140*$I$2)+(($AC140-($AC140/$AA140*1))*PC2_inputs!$K$2)+(($AC140-($AC140/$AA140*2))*PC2_inputs!$K$2)+(($AC140-($AC140/$AA140*3))*PC2_inputs!$K$2)+(($AC140-($AC140/$AA140*4))*PC2_inputs!$K$2)","v":0},0]
[null,"TBU Onshore - GTTW",50,{"$f":"D129*Indexation!$AD$4","v":0},0,null,0,{"$f":"($E141*$I$2)+(($E141-($E141/$C141*1))*PC2_inputs!$K$2)+(($E141-($E141/$C141*2))*PC2_inputs!$K$2)+(($E141-($E141/$C141*3))*PC2_inputs!$K$2)+(($E141-($E141/$C141*4))*PC2_inputs!$K$2)","v":0},0,null,null,null,null,"Inch - GTTW",50,{"$f":"P129*Indexation!$AE$4","v":0},0,null,0,{"$f":"($Q141*$I$2)+(($Q141-($Q141/$O141*1))*PC2_inputs!$K$2)+(($Q141-($Q141/$O141*2))*PC2_inputs!$K$2)+(($Q141-($Q141/$O141*3))*PC2_inputs!$K$2)+(($Q141-($Q141/$O141*4))*PC2_inputs!$K$2)","v":0},0,null,null,null,null,"IC1 - GTTW",50,{"$f":"AB129*Indexation!$AE$4","v":0},0,null,0,{"$f":"($AC141*$I$2)+(($AC141-($AC141/$AA141*1))*PC2_inputs!$K$2)+(($AC141-($AC141/$AA141*2))*PC2_inputs!$K$2)+(($AC141-($AC141/$AA141*3))*PC2_inputs!$K$2)+(($AC141-($AC141/$AA141*4))*PC2_inputs!$K$2)","v":0},0]
[null,"TBU Onshore - Land",40,{"$f":"D130*Indexation!$AD$4","v":0},0,null,0,{"$f":"($E142*$I$2)+(($E142-($E142/$C142*1))*PC2_inputs!$K$2)+(($E142-($E142/$C142*2))*PC2_inputs!$K$2)+(($E142-($E142/$C142*3))*PC2_inputs!$K$2)+(($E142-($E142/$C142*4))*PC2_inputs!$K$2)","v":0},0,null,null,null,null,"Inch - Land",40,{"$f":"P130*Indexation!$AE$4","v":0},0,null,0,{"$f":"($Q142*$I$2)+(($Q142-($Q142/$O142*1))*PC2_inputs!$K$2)+(($Q142-($Q142/$O142*2))*PC2_inputs!$K$2)+(($Q142-($Q142/$O142*3))*PC2_inputs!$K$2)+(($Q142-($Q142/$O142*4))*PC2_inputs!$K$2)","v":0},0,null,null,null,null,"IC1 - Land",40,{"$f":"AB130*Indexation!$AE$4","v":0},0,null,0,{"$f":"($AC142*$I$2)+(($AC142-($AC142/$AA142*1))*PC2_inputs!$K$2)+(($AC142-($AC142/$AA142*2))*PC2_inputs!$K$2)+(($AC142-($AC142/$AA142*3))*PC2_inputs!$K$2)+(($AC142-($AC142/$AA142*4))*PC2_inputs!$K$2)","v":0},0]
[null,"TBU Onshore - Pipelines/AGIs",50,{"$f":"D131*Indexation!$AD$4","v":10.079942865267217},10.079942865267217,null,1.0079942865267215,{"$f":"($E143*$I$2)+(($E143-($E143/$C143*1))*PC2_inputs!$K$2)+(($E143-($E143/$C143*2))*PC2_inputs!$K$2)+(($E143-($E143/$C143*3))*PC2_inputs!$K$2)+(($E143-($E143/$C143*4))*PC2_inputs!$K$2)","v":2.5703854306431402},3.5783797171698617,null,null,null,null,"Inch - Pipelines/AGIs",50,{"$f":"P131*Indexation!$AE$4","v":0},0,null,0,{"$f":"($Q143*$I$2)+(($Q143-($Q143/$O143*1))*PC2_inputs!$K$2)+(($Q143-($Q143/$O143*2))*PC2_inputs!$K$2)+(($Q143-($Q143/$O143*3))*PC2_inputs!$K$2)+(($Q143-($Q143/$O143*4))*PC2_inputs!$K$2)","v":0},0,null,null,null,null,"IC1 - Pipelines/AGIs",50,{"$f":"AB131*Indexation!$AE$4","v":0},0,null,0,{"$f":"($AC143*$I$2)+(($AC143-($AC143/$AA143*1))*PC2_inputs!$K$2)+(($AC143-($AC143/$AA143*2))*PC2_inputs!$K$2)+(($AC143-($AC143/$AA143*3))*PC2_inputs!$K$2)+(($AC143-($AC143/$AA143*4))*PC2_inputs!$K$2)","v":0},0]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"P132*Indexation!$AE$4","v":0},0,null,null,null,0,null,null,null,null,"IC2",100,{"$f":"AB132*Indexation!$AE$4","v":0},0,null,0,{"$f":"($AC144*$I$2)+(($AC144-($AC144/$AA144*1))*PC2_inputs!$K$2)+(($AC144-($AC144/$AA144*2))*PC2_inputs!$K$2)+(($AC144-($AC144/$AA144*3))*PC2_inputs!$K$2)+(($AC144-($AC144/$AA144*4))*PC2_inputs!$K$2)","v":0},0]
[]
[null,"Total indexed gross value of efficiency/scope savings",null,{"$f":"SUM(D138:D144)","v":10.079942865267217},{"$f":"SUM(D146:D146)","v":10.079942865267217},null,{"$f":"SUM(G138:G144)","v":1.0079942865267215},{"$f":"SUM(H138:H144)","v":2.5703854306431402},{"$f":"G146+H146","v":3.5783797171698617},null,null,null,null,"Total indexed gross value of efficient deferrals",null,{"$f":"SUM(P138:P144)","v":0},{"$f":"SUM(P146:P146)","v":0},null,{"$f":"SUM(S138:S144)","v":0},{"$f":"SUM(T138:T144)","v":0},{"$f":"S146+T146","v":0},null,null,null,null,"Total indexed gross value of efficient deferrals",null,{"$f":"SUM(AB138:AB144)","v":0},{"$f":"SUM(AB146:AB146)","v":0},null,{"$f":"SUM(AE138:AE144)","v":0},{"$f":"SUM(AF138:AF144)","v":0},{"$f":"AE146+AF146","v":0}]
[]
[null,"REVENUE RELATED TO EFFICIENT DEFFERALS",null,null,null,null,null,null,null,null,null,null,null,"REVENUE RELATED TO EFFICIENCY SAVINGS",null,null,null,null,null,null,null,null,null,null,null,"REVENUE RELATED TO EFFICIENCY SAVINGS"]
[]
[null,"Historic cost of efficient deferrals, nominal prices",null,null,null,null,null,null,null,null,null,null,null,"Historic cost of efficient deferrals, nominal prices",null,null,null,null,null,null,null,null,null,null,null,"Historic cost of efficient deferrals, nominal prices"]
[null,"Onshore","Asset life",null,"Total",null,null,null,null,null,null,null,null,"Inch",null,"2007/08",null,null,null,null,null,null,null,null,null,"Interconnectors","Asset life","2007/08"]
[null,"TBU Onshore - Buildings",40,0,{"$f":"SUM(D152:D152)","v":0},null,null,null,null,null,null,null,null,"Inch - Buildings",40,0,{"$f":"SUM(P152:P152)","v":0},null,null,null,null,null,null,null,null,"IC1 - Buildings",40,0,{"$f":"SUM(AB152:AB152)","v":0}]
[null,"TBU Onshore - Compressor stations",25,0,0,null,null,null,null,null,null,null,null,"Inch - Compressor stations",25,0,0,null,null,null,null,null,null,null,null,"IC1 - Compressor stations",25,0,0]
[null,"TBU Onshore - Equipment",5,0,0,null,null,null,null,null,null,null,null,"Inch - Equipment",5,0,0,null,null,null,null,null,null,null,null,"IC1 - Equipment",5,0,0]
[null,"TBU Onshore - GTTW",50,0,0,null,null,null,null,null,null,null,null,"Inch - GTTW",50,0,0,null,null,null,null,null,null,null,null,"IC1 - GTTW",50,0,0]
[null,"TBU Onshore - Land",40,0,0,null,null,null,null,null,null,null,null,"Inch - Land",40,0,0,null,null,null,null,null,null,null,null,"IC1 - Land",40,0,0]
[null,"TBU Onshore - Pipelines/AGIs",50,0,0,"Put savings in mid point from Historic Capex spreadsheet final",null,null,null,null,null,null,null,"Inch - Pipelines/AGIs",50,0,0,null,null,null,null,null,null,null,null,"IC1 - Pipelines/AGIs",50,0,0]
[null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,"IC2",100,0,0]
[]
[null,"Total historic cost",null,{"$f":"SUM(D152:D158)","v":0},{"$f":"SUM(D160:D160)","v":0},null,null,null,null,null,null,null,null,"Total historic cost",null,{"$f":"SUM(P152:P158)","v":0},{"$f":"SUM(P160:P160)","v":0},null,null,null,null,null,null,null,null,"Total historic cost",null,{"$f":"SUM(AB152:AB158)","v":0},{"$f":"SUM(AB160:AB160)","v":0}]
[]
[null,"Indexed gross value of efficient deferrals in 2010/2011 prices",null,null,null,null,"Revenue for 5 years, 10/11 prices",null,null,null,null,null,null,"Indexed gross value of efficient deferrals in 2010/2011 prices",null,null,null,null,"Revenue for 5 years, 10/11 prices",null,null,null,null,null,null,"Indexed gross value of efficient deferrals in 2010/2011 prices",null,null,null,null,"Revenue for 5 years, 10/11 prices"]
[null,{"$f":"B151","v":"Onshore"},"Asset life",null,"Total",null,"Depreciation","Return","Total",null,null,null,null,{"$f":"N151","v":"Inch"},"Asset life",null,"Total",null,"Depreciation","Return","Total",null,null,null,null,{"$f":"Z151","v":"Interconnectors"},"Asset life",null,"Total",null,"Depreciation","Return","Total"]
[null,"TBU Onshore - Buildings",40,{"$f":"D152*Indexation!$AE$4","v":0},{"$f":"SUM(D164:D164)","v":0},null,{"$f":"E164/C164*0.5","v":0},{"$f":"($E164*POWER($I$2,0.5))","v":0},{"$f":"G164+H164","v":0},null,null,null,null,"Inch - Buildings",40,{"$f":"P152*Indexation!$AE$4","v":0},{"$f":"SUM(P164:P164)","v":0},null,{"$f":"Q164/O164*0.5","v":0},{"$f":"($Q164*POWER($I$2,0.5))","v":0},{"$f":"S164+T164","v":0},null,null,null,null,"IC1 - Buildings",40,{"$f":"AB152*Indexation!$AE$4","v":0},{"$f":"SUM(AB164:AB164)","v":0},null,{"$f":"AC164/AA164*0.5","v":0},{"$f":"($AC164*POWER($I$2,0.5))","v":0},{"$f":"AE164+AF164","v":0}]
[null,"TBU Onshore - Compressor stations",25,{"$f":"D153*Indexation!$AE$4","v":0},0,null,0,0,{"$f":"G165+H165","v":0},null,null,null,null,"Inch - Compressor stations",25,{"$f":"P153*Indexation!$AE$4","v":0},0,null,0,0,{"$f":"S165+T165","v":0},null,null,null,null,"IC1 - Compressor stations",25,{"$f":"AB153*Indexation!$AE$4","v":0},0,null,{"$f":"AC165/AA165*0.5","v":0},0,{"$f":"AE165+AF165","v":0}]
[null,"TBU Onshore - Equipment",5,{"$f":"D154*Indexation!$AE$4","v":0},0,null,0,0,0,null,null,null,null,"Inch - Equipment",5,{"$f":"P154*Indexation!$AE$4","v":0},0,null,0,0,0,null,null,null,null,"IC1 - Equipment",5,{"$f":"AB154*Indexation!$AE$4","v":0},0,null,0,0,0]
[null,"TBU Onshore - GTTW",50,{"$f":"D155*Indexation!$AE$4","v":0},0,null,0,0,0,null,null,null,null,"Inch - GTTW",50,{"$f":"P155*Indexation!$AE$4","v":0},0,null,0,0,0,null,null,null,null,"IC1 - GTTW",50,{"$f":"AB155*Indexation!$AE$4","v":0},0,null,0,0,0]
[null,"TBU Onshore - Land",40,{"$f":"D156*Indexation!$AE$4","v":0},0,null,0,0,0,null,null,null,null,"Inch - Land",40,{"$f":"P156*Indexation!$AE$4","v":0},0,null,0,0,0,null,null,null,null,"IC1 - Land",40,{"$f":"AB156*Indexation!$AE$4","v":0},0,null,0,0,0]
[null,"TBU Onshore - Pipelines/AGIs",50,{"$f":"D157*Indexation!$AE$4","v":0},0,null,0,0,0,null,null,null,null,"Inch - Pipelines/AGIs",50,{"$f":"P157*Indexation!$AE$4","v":0},0,null,0,0,0,null,null,null,null,"IC1 - Pipelines/AGIs",50,{"$f":"AB157*Indexation!$AE$4","v":0},0,null,0,0,0]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"P158*Indexation!$AE$4","v":0},0,null,null,null,0,null,null,null,null,"IC2",100,{"$f":"AB158*Indexation!$AE$4","v":0},0,null,0,0,0]
[]
[null,"Total indexed gross value of efficient deferrals",null,{"$f":"SUM(D164:D170)","v":0},{"$f":"SUM(D172:D172)","v":0},null,{"$f":"SUM(G164:G170)","v":0},{"$f":"SUM(H164:H170)","v":0},{"$f":"G172+H172","v":0},null,null,null,null,"Total indexed gross value of efficient deferrals",null,{"$f":"SUM(P164:P170)","v":0},{"$f":"SUM(P172:P172)","v":0},null,{"$f":"SUM(S164:S170)","v":0},{"$f":"SUM(T164:T170)","v":0},{"$f":"S172+T172","v":0},null,null,null,null,"Total indexed gross value of efficient deferrals",null,{"$f":"SUM(AB164:AB170)","v":0},{"$f":"SUM(AB172:AB172)","v":0},null,{"$f":"SUM(AE164:AE170)","v":0},{"$f":"SUM(AF164:AF170)","v":0},{"$f":"AE172+AF172","v":0}]

{"sheet":"PC3 transmission RABs","index":5,"n_rows":2364,"n_cols":98,"rows_kept":1125,"cut":true,"hidden":false,"merged":[[1239,50,1239,51],[1997,1,1997,47],[2013,1,2013,47],[1837,1,1837,47],[1853,1,1853,47],[1869,1,1869,47],[1885,1,1885,47],[1917,1,1917,47],[2077,1,2077,47],[1933,1,1933,47],[1949,1,1949,47],[1965,1,1965,47],[1976,50,1976,51],[1981,1,1981,47],[1983,50,1983,51],[1990,50,1990,51],[2029,1,2029,47],[2045,1,2045,47],[2056,50,2056,51],[2061,1,2061,47],[2063,50,2063,51],[2070,50,2070,51],[1383,50,1383,51],[1389,1,1389,47],[1179,1,1179,47],[1183,50,1183,51],[1020,1,1020,47],[1042,1,1042,47],[1064,1,1064,47],[1065,50,1065,51],[1399,1,1399,47],[1359,1,1359,47],[1369,1,1369,47],[1379,1,1379,47],[1283,50,1283,51],[1319,1,1319,47],[1329,1,1329,47],[1333,50,1333,51],[1339,1,1339,47],[1339,50,1339,51],[1189,1,1189,47],[1189,50,1189,51],[1199,1,1199,47],[1209,1,1209,47],[1219,1,1219,47],[1229,1,1229,47],[1233,50,1233,51],[1239,1,1239,47],[801,50,801,51],[809,50,809,51],[735,50,735,51],[162,1,162,47],[272,1,272,47],[294,1,294,47],[316,1,316,47],[712,1,712,47],[184,1,184,47],[206,1,206,47],[228,1,228,47],[338,1,338,47],[778,1,778,47],[800,1,800,47],[1169,1,1169,47],[1119,1,1119,47],[1129,1,1129,47],[1139,1,1139,47],[1080,50,1080,51],[888,1,888,47],[910,1,910,47],[1073,50,1073,51],[1133,50,1133,51],[1139,50,1139,51],[1149,1,1149,47],[1159,1,1159,47],[1089,1,1089,47],[1099,1,1099,47],[1109,1,1109,47],[999,50,999,51],[1007,50,1007,51],[1014,50,1014,51],[998,1,998,47],[976,1,976,47],[119,50,119,51],[492,1,492,47],[514,1,514,47],[536,1,536,47],[404,1,404,47],[426,1,426,47],[470,1,470,47],[339,50,339,51],[0,27,0,28],[74,1,74,47],[96,1,96,47],[118,1,118,47],[244,50,244,51],[250,1,250,47],[8,1,8,47],[30,1,30,47],[52,1,52,47],[140,1,140,47],[347,50,347,51],[354,50,354,51],[360,1,360,47],[382,1,382,47],[448,1,448,47],[449,50,449,51],[882,50,882,51],[743,50,743,51],[750,50,750,51],[756,1,756,47],[127,50,127,51],[134,50,134,51],[646,1,646,47],[558,1,558,47],[457,50,457,51],[464,50,464,51],[668,1,668,47],[669,50,669,51],[567,50,567,51],[574,50,574,51],[677,50,677,51],[684,50,684,51],[690,1,690,47],[580,1,580,47],[602,1,602,47],[624,1,624,47],[559,50,559,51],[229,50,229,51],[237,50,237,51],[734,1,734,47],[1459,1,1459,47],[1469,1,1469,47],[1473,50,1473,51],[816,50,816,51],[822,1,822,47],[948,50,948,51],[954,1,954,47],[933,50,933,51],[941,50,941,51],[932,1,932,47],[844,1,844,47],[1349,1,1349,47],[1289,50,1289,51],[1299,1,1299,47],[1309,1,1309,47],[1389,50,1389,51],[1249,1,1249,47],[1259,1,1259,47],[1269,1,1269,47],[1279,1,1279,47],[1289,1,1289,47],[866,1,866,47],[867,50,867,51],[875,50,875,51],[1409,1,1409,47],[1443,50,1443,51],[1489,1,1489,47],[1499,1,1499,47],[1503,50,1503,51],[1563,50,1563,51],[1509,1,1509,47],[1509,50,1509,51],[1519,1,1519,47],[1529,1,1529,47],[1533,50,1533,51],[1539,1,1539,47],[1539,50,1539,51],[1549,1,1549,47],[1559,1,1559,47],[1479,1,1479,47],[1479,50,1479,51],[1439,1,1439,47],[1413,50,1413,51],[1419,1,1419,47],[1419,50,1419,51],[1429,1,1429,47],[1449,1,1449,47],[1449,50,1449,51],[1656,50,1656,51],[1663,50,1663,51],[1757,1,1757,47],[1816,50,1816,51],[1569,1,1569,47],[1569,50,1569,51],[1736,50,1736,51],[1741,1,1741,47],[2173,1,2173,47],[1743,50,1743,51],[1750,50,1750,51],[1677,1,1677,47],[1693,1,1693,47],[1597,1,1597,47],[1581,1,1581,47],[1613,1,1613,47],[1670,50,1670,51],[2093,1,2093,47],[2104,50,2104,51],[2157,1,2157,47],[2159,50,2159,51],[2166,50,2166,51],[2109,1,2109,47],[2111,50,2111,51],[1773,1,1773,47],[1789,1,1789,47],[1805,1,1805,47],[1709,1,1709,47],[1725,1,1725,47],[1821,1,1821,47],[1629,1,1629,47],[1645,1,1645,47],[1661,1,1661,47],[2262,50,2262,51],[2269,1,2269,47],[2189,1,2189,47],[2200,50,2200,51],[2205,1,2205,47],[2207,50,2207,51],[2214,50,2214,51],[2221,1,2221,47],[1823,50,1823,51],[1830,50,1830,51],[2237,1,2237,47],[2248,50,2248,51],[2253,1,2253,47],[2255,50,2255,51],[1896,50,1896,51],[1901,1,1901,47],[1903,50,1903,51],[1910,50,1910,51],[2118,50,2118,51],[2125,1,2125,47],[2141,1,2141,47],[2152,50,2152,51],[2317,1,2317,47],[2333,1,2333,47],[2344,50,2344,51],[2349,1,2349,47],[2351,50,2351,51],[2358,50,2358,51],[2285,1,2285,47],[2296,50,2296,51],[2301,1,2301,47],[2303,50,2303,51],[2310,50,2310,51]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[null,"Vaue used in calculations",2018,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,null,null,null,null,null,"06/07","Value used for depreciation cal",null,null,null,null,null,"Important points:",null,"The worksheet is calendar year up to 2006 and then moves to gas year. All prices in €m"]
[null,"Date",null,"2006-10-01","2007-10-01","2008-10-01","2009-10-01","2010-10-01","2011-10-01","2012-10-01","2013-10-01","2014-10-01","2015-10-01","2016-10-01","2017-10-01",null,null,null,null,null,-0.75,-0.5,null,null,"Y1","Y2"]
[null,"NBV of opening asset base for onshore",null,{"$f":"AW139","v":856.28461832812968},{"$f":"AW249","v":843.92420663632379},{"$f":"AW359","v":829.28853318959955},{"$f":"AW469","v":824.13629945126377},{"$f":"AW579","v":842.90733417098238},{"$f":"AW689","v":857.28961099788137},{"$f":"AW755","v":853.76011429474715},{"$f":"AW821","v":860.28505727887182},{"$f":"AW887","v":858.30004177796468},{"$f":"AW953","v":851.67528732308324},{"$f":"AW1019","v":845.21501388520562},{"$f":"AW1085","v":832.86654279194215},null,null,null,null,null,null,0,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SS Onshore - Compressor stations"]
[null,"NBV of opening asset base for Inch",null,{"$f":"AW1148","v":12.728439368603363},{"$f":"AW1198","v":12.550088157850633},{"$f":"AW1248","v":11.839293950877018},{"$f":"AW1298","v":10.809033216455257},{"$f":"AW1348","v":10.110910412181539},{"$f":"AW1398","v":9.4839113563408546},{"$f":"AW1428","v":8.9800903987345819},{"$f":"AW1458","v":9.2401007671416622},{"$f":"AW1488","v":9.4577694607001668},{"$f":"AW1518","v":9.3719361122586733},{"$f":"AW1548","v":9.2137161418171782},{"$f":"AW1578","v":8.694410031375682},null,null,null,null,null,null,null,null,"PC2",0.25,0.25]
[null,"NBV of opening asset base for Interconnectors",null,{"$f":"AW1676","v":631.66001555939272},{"$f":"AW1756","v":618.82074823343544},{"$f":"AW1836","v":605.5124832045617},{"$f":"AW1916","v":592.19997070043837},{"$f":"AW1996","v":579.1136144084137},{"$f":"AW2076","v":567.11709809627121},{"$f":"AW2124","v":560.69979321973074},{"$f":"AW2172","v":548.37134414256207},{"$f":"AW2220","v":533.67514543002028},{"$f":"AW2268","v":519.98736315829319},{"$f":"AW2316","v":504.65927879532234},{"$f":"AW2364","v":488.82467314298435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/",null,null,null,"SS Onshore - GTTW"]
["Date",null,"Asset life",1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,2018,"Total",null,"Inch - Buildings"]
[null,"Onshore"]
["@ Sept 06","Historic cost, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
["Prior to reclassifications","Transmission business unit - direct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - GTTW"]
[null,"TBU Onshore - Buildings",40,null,null,null,null,null,null,null,null,null,null,6.2215900000000005E-2,null,null,null,null,null,null,null,0.60948062999999997,null,null,null,null,null,null,null,null,{"$f":"0.68627706","v":0.68627705999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D11:AU11)","v":1.3579735899999998},null,"Inch - Land"]
[null,"TBU Onshore - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88323999999999991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88323999999999991,null,"IC1 - GTTW"]
[null,"TBU Onshore - Equipment",5,null,null,null,null,null,null,null,null,null,null,0.92025603999999994,null,0.13520298,1.4238202100000001,null,null,2.7511091299999979,0.57627343999999991,0.95652668000000007,0.64224940000000008,0.32893182999999998,7.5895615199999993,2.0699832899999997,0.49524114000000008,3.4783061699999966,1.1901862400000003,7.7990755899999984,{"$f":"1.41945849","v":1.41945849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.77618214999999]
[null,"TBU Onshore - GTTW","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1639771100000011,375.89821529999978,5.71587361,1.4690461100000001,{"$f":"3.34370512","v":3.3437051200000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,391.59081724999982]
[null,"TBU Onshore - Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.12128921,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.12128921]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",20.832729669999999,2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.422210970000023,11.723652120000001,8.2579489000000006,1.5568676399999999,2.6915910000000001E-2,4.1569610000000008,1.01579,1.5932646900000003,7.5157871999999983,1.1765310000000001E-2,3.8235849500000003,11.702501830000005,17.988744030000007,84.706940889999942,50.204291850000054,3.0693433299999939,6.2578227999999987,18.144768140000014,8.6258530699999998,{"$f":"3.88200391+PC1_inputs!C22","v":3.79699191},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394.09707001000004]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D11:D17)","v":20.832729669999999},{"$f":"SUM(E11:E17)","v":2.5602020900000002},6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.422210970000023,11.723652120000001,9.2404208400000005,1.5568676399999999,0.16211889000000002,5.5807812100000014,1.01579,1.5932646900000003,11.388185539999997,0.58803874999999994,5.3895922600000006,12.344751230000005,18.317675860000005,92.296502409999945,52.274275140000057,8.7285615799999956,386.51758426999976,25.050827990000016,17.89397477,9.2464325800000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,820.82657220999988]
[]
[null,"Transmission business unit - shared"]
[null,"SS Onshore - Buildings",40,null,null,null,null,null,null,null,null,null,0.1047487458,null,null,null,null,null,null,3.4442438400000004E-2,null,null,null,null,5.4961535807999979,2.761861042700001,4.730079568899999,0.36293647110000027,0.14279098480000002,0.1589409215,{"$f":"0.1269112844","v":0.12691128439999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D21:AU21)","v":13.918865038399998}]
[null,"SS Onshore - Compressor stations",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUMIF(PC1_inputs!$F$18:$F$56,$B22,PC1_inputs!D$18:D$56))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Equipment",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42485025150000016,0.12936593550000003,0.27564494850000004,0.130458237,0.21863855400000012,0.71609522099999989,0.49005411749999978,0.49179270449999984,0.38218994849999999,9.5041111500000011E-2,0.62466219150000035,{"$f":"0.0794117355","v":7.9411735499999997E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0582049565]
[null,"SS Onshore - GTTW",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2762525599999994E-2,0.1700106774,null,null,1.09032394E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24367644239999997]
[null,"Pipelines/Above Ground Installations - S",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D21:D26)","v":0},0,0,0,0,0,0,0,0,0.1047487458,0,0,0,0,0,6.2762525599999994E-2,0.62930336730000014,0.12936593550000003,0.27564494850000004,0.14136147640000002,0.21863855400000012,6.2122488017999977,3.2519151602000007,5.2218722733999989,0.74512641960000026,0.23783209630000002,0.7836031130000003,0.20632301989999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.220746437300001]
[]
[null,"Total historic cost",null,{"$f":"D18+D27","v":20.832729669999999},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.422210970000023,11.828400865800001,9.2404208400000005,1.5568676399999999,0.16211889000000002,5.5807812100000014,1.01579,1.6560272156000002,12.017488907299997,0.71740468550000003,5.6652372085000007,12.486112706400005,18.536314414000007,98.508751211799947,55.526190300200057,13.950433853399995,387.26271068959977,25.288660086300016,18.677577883000001,9.4527555998999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D29:AU29)","v":839.0473186472999}]
[]
["@ Sept 06","Reclassifications, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
[".","Transmission business unit - direct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - GTTW"]
[null,"TBU Onshore - Buildings",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D33:AU33)","v":0},null,"Inch - Land"]
[null,"TBU Onshore - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"IC1 - GTTW"]
[null,"TBU Onshore - Equipment",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TBU Onshore - GTTW","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TBU Onshore - Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D33:D39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE33:AE39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Transmission business unit - shared"]
[null,"SS Onshore - Buildings",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D43:AU43)","v":0}]
[null,"SS Onshore - Compressor stations",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Equipment",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - GTTW",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Pipelines/Above Ground Installations - S",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D43:D48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Total historic cost",null,{"$f":"D40+D49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D51:AU51)","v":0}]
[]
["@ Sept 06","Adjustments related to unused accruals & work, during PC2 or later, on assets that were capitalised pre PC2 (nominal to 2010, 10/11 prices thereafter)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
[null,"Transmission business unit - direct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - GTTW"]
[null,"TBU Onshore - Buildings",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D55:AU55)","v":0},null,"Inch - Land"]
[null,"TBU Onshore - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"IC1 - GTTW"]
[null,"TBU Onshore - Equipment",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TBU Onshore - GTTW","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TBU Onshore - Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D55:D61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE55:AE61)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Transmission business unit - shared"]
[null,"SS Onshore - Buildings",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D65:AU65)","v":0}]
[null,"SS Onshore - Compressor stations",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Equipment",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - GTTW",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Pipelines/Above Ground Installations - S",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D65:D70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Total historic cost",null,{"$f":"D62+D71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D73:AU73)","v":0}]
[]
["@ Sept 06","Historic cost, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
["Following reclassifications","Transmission business unit - direct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - GTTW"]
[null,"TBU Onshore - Buildings",40,{"$f":"D11+D33+D55","v":0},{"$f":"E11+E33+E55","v":0},0,0,0,0,0,0,0,0,6.2215900000000005E-2,0,0,0,0,0,0,0,0.60948062999999997,0,0,0,0,0,0,0,0,0.68627705999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D77:AU77)","v":1.3579735899999998},null,"Inch - Land"]
[null,"TBU Onshore - Compressor stations","See Col AU",0,{"$f":"E12+E34+E56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88323999999999991,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88323999999999991,null,"IC1 - GTTW"]
[null,"TBU Onshore - Equipment",5,0,0,0,0,0,0,0,0,0,0,0.92025603999999994,0,0.13520298,1.4238202100000001,0,0,2.7511091299999979,0.57627343999999991,0.95652668000000007,0.64224940000000008,0.32893182999999998,7.5895615199999993,2.0699832899999997,0.49524114000000008,3.4783061699999966,1.1901862400000003,7.7990755899999984,1.41945849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.77618214999999]
[null,"TBU Onshore - GTTW","See Col AU",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1639771100000011,375.89821529999978,5.71587361,1.4690461100000001,3.3437051200000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,391.59081724999982]
[null,"TBU Onshore - Land",40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.12128921,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.12128921]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",20.832729669999999,2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.422210970000023,11.723652120000001,8.2579489000000006,1.5568676399999999,2.6915910000000001E-2,4.1569610000000008,1.01579,1.5932646900000003,7.5157871999999983,1.1765310000000001E-2,3.8235849500000003,11.702501830000005,17.988744030000007,84.706940889999942,50.204291850000054,3.0693433299999939,6.2578227999999987,18.144768140000014,8.6258530699999998,3.79699191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394.09707001000004]
[null,"ITO setup",15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q17+Q39+Q61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D77:D83)","v":20.832729669999999},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.422210970000023,11.723652120000001,9.2404208400000005,1.5568676399999999,0.16211889000000002,5.5807812100000014,1.01579,1.5932646900000003,11.388185539999997,0.58803874999999994,5.3895922600000006,12.344751230000005,18.317675860000005,92.296502409999945,52.274275140000057,8.7285615799999956,386.51758426999976,25.050827990000016,17.89397477,{"$f":"SUM(AE77:AE83)","v":9.2464325800000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,820.82657220999988]
[]
[null,"Transmission business unit - shared"]
[null,"SS Onshore - Buildings",40,{"$f":"D21+D43+D65","v":0},{"$f":"E21+E43+E65","v":0},0,0,0,0,0,0,0,0.1047487458,0,0,0,0,0,0,3.4442438400000004E-2,0,0,0,0,5.4961535807999979,2.761861042700001,4.730079568899999,0.36293647110000027,0.14279098480000002,0.1589409215,0.12691128439999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D87:AU87)","v":13.918865038399998}]
[null,"SS Onshore - Compressor stations",25,0,{"$f":"E22+E44+E66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Equipment",5,0,{"$f":"E23+E45+E67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42485025150000016,0.12936593550000003,0.27564494850000004,0.130458237,0.21863855400000012,0.71609522099999989,0.49005411749999978,0.49179270449999984,0.38218994849999999,9.5041111500000011E-2,0.62466219150000035,7.9411735499999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0582049565]
[null,"SS Onshore - GTTW",100,0,{"$f":"E24+E46+E68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Land",40,0,{"$f":"E25+E47+E69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6.2762525599999994E-2,0.1700106774,0,0,1.09032394E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24367644239999997]
[null,"Pipelines/Above Ground Installations - S",50,0,{"$f":"E26+E48+E70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D87:D92)","v":0},0,0,0,0,0,0,0,0,0.1047487458,0,0,0,0,0,6.2762525599999994E-2,0.62930336730000014,0.12936593550000003,0.27564494850000004,0.14136147640000002,0.21863855400000012,6.2122488017999977,3.2519151602000007,5.2218722733999989,0.74512641960000026,0.23783209630000002,0.7836031130000003,0.20632301989999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.220746437300001]
[]
[null,"Total historic cost",null,{"$f":"D84+D93","v":20.832729669999999},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.422210970000023,11.828400865800001,9.2404208400000005,1.5568676399999999,0.16211889000000002,5.5807812100000014,1.01579,1.6560272156000002,12.017488907299997,0.71740468550000003,5.6652372085000007,12.486112706400005,18.536314414000007,98.508751211799947,55.526190300200057,13.950433853399995,387.26271068959977,25.288660086300016,18.677577883000001,9.4527555998999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D95:AU95)","v":839.0473186472999}]
[]
[null,"Indexed gross asset value in 2010/2011 prices"]
[null,{"$f":"B76","v":"Transmission business unit - direct"}]
[null,"TBU Onshore - Buildings",{"$f":"C77","v":40},{"$f":"D77*Indexation!B$4","v":0},{"$f":"E77*Indexation!C$4","v":0},{"$f":"F77*Indexation!D$4","v":0},{"$f":"G77*Indexation!E$4","v":0},{"$f":"H77*Indexation!F$4","v":0},{"$f":"I77*Indexation!G$4","v":0},{"$f":"J77*Indexation!H$4","v":0},{"$f":"K77*Indexation!I$4","v":0},{"$f":"L77*Indexation!J$4","v":0},{"$f":"M77*Indexation!K$4","v":0},{"$f":"N77*Indexation!L$4","v":0.10915309628888621},{"$f":"O77*Indexation!M$4","v":0},{"$f":"P77*Indexation!N$4","v":0},{"$f":"Q77*Indexation!P$4","v":0},{"$f":"R77*Indexation!Q$4","v":0},{"$f":"S77*Indexation!R$4","v":0},{"$f":"T77*Indexation!S$4","v":0},{"$f":"U77*Indexation!T$4","v":0},{"$f":"V77*Indexation!U$4","v":0.85147943827936812},{"$f":"W77*Indexation!V$4","v":0},{"$f":"X77*Indexation!W$4","v":0},{"$f":"Y77*Indexation!X$4","v":0},{"$f":"Z77*Indexation!Y$4","v":0},{"$f":"AA77*Indexation!Z$4","v":0},{"$f":"AB77*Indexation!AA$4","v":0},{"$f":"AC77*Indexation!AB$4","v":0},{"$f":"AD77*Indexation!AC$4","v":0},{"$f":"AE77*Indexation!AD$4","v":0.7122273901916516},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D99:AU99)","v":1.6728599247599059}]
[null,"TBU Onshore - Compressor stations","See Col AU",{"$f":"D78*Indexation!B$4","v":0},{"$f":"E78*Indexation!C$4","v":0},{"$f":"F78*Indexation!D$4","v":0},{"$f":"G78*Indexation!E$4","v":0},{"$f":"H78*Indexation!F$4","v":0},{"$f":"I78*Indexation!G$4","v":0},{"$f":"J78*Indexation!H$4","v":0},{"$f":"K78*Indexation!I$4","v":0},{"$f":"L78*Indexation!J$4","v":0},{"$f":"M78*Indexation!K$4","v":0},{"$f":"N78*Indexation!L$4","v":0},{"$f":"O78*Indexation!M$4","v":0},{"$f":"P78*Indexation!N$4","v":0},{"$f":"Q78*Indexation!P$4","v":0},{"$f":"R78*Indexation!Q$4","v":0},{"$f":"S78*Indexation!R$4","v":0},{"$f":"T78*Indexation!S$4","v":0},{"$f":"U78*Indexation!T$4","v":0},{"$f":"V78*Indexation!U$4","v":0},{"$f":"W78*Indexation!V$4","v":0},{"$f":"X78*Indexation!W$4","v":0},{"$f":"Y78*Indexation!X$4","v":0},{"$f":"Z78*Indexation!Y$4","v":0},{"$f":"AA78*Indexation!Z$4","v":0},{"$f":"AB78*Indexation!AA$4","v":0.98422613139729243},{"$f":"AC78*Indexation!AB$4","v":0},{"$f":"AD78*Indexation!AC$4","v":0},{"$f":"AE78*Indexation!AD$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98422613139729243]
[null,"TBU Onshore - Equipment",5,{"$f":"D79*Indexation!B$4","v":0},{"$f":"E79*Indexation!C$4","v":0},{"$f":"F79*Indexation!D$4","v":0},{"$f":"G79*Indexation!E$4","v":0},{"$f":"H79*Indexation!F$4","v":0},{"$f":"I79*Indexation!G$4","v":0},{"$f":"J79*Indexation!H$4","v":0},{"$f":"K79*Indexation!I$4","v":0},{"$f":"L79*Indexation!J$4","v":0},{"$f":"M79*Indexation!K$4","v":0},{"$f":"N79*Indexation!L$4","v":1.6145196990568185},{"$f":"O79*Indexation!M$4","v":0},{"$f":"P79*Indexation!N$4","v":0.22058046993668631},{"$f":"Q79*Indexation!P$4","v":2.1853400489400183},{"$f":"R79*Indexation!Q$4","v":0},{"$f":"S79*Indexation!R$4","v":0},{"$f":"T79*Indexation!S$4","v":3.9635270415396531},{"$f":"U79*Indexation!T$4","v":0.81716339329982779},{"$f":"V79*Indexation!U$4","v":1.3363226985337155},{"$f":"W79*Indexation!V$4","v":0.87622977700045579},{"$f":"X79*Indexation!W$4","v":0.44169907913096246},{"$f":"Y79*Indexation!X$4","v":9.651023209732541},{"$f":"Z79*Indexation!Y$4","v":2.5092736485224139},{"$f":"AA79*Indexation!Z$4","v":0.57393963383024371},{"$f":"AB79*Indexation!AA$4","v":3.8760017951116681},{"$f":"AC79*Indexation!AB$4","v":1.2964490495133485},{"$f":"AD79*Indexation!AC$4","v":8.3125211342692804},{"$f":"AE79*Indexation!AD$4","v":1.4731327546021755},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.147723433019806]
[null,"TBU Onshore - GTTW","See Col AU",{"$f":"D80*Indexation!B$4","v":0},{"$f":"E80*Indexation!C$4","v":0},{"$f":"F80*Indexation!D$4","v":0},{"$f":"G80*Indexation!E$4","v":0},{"$f":"H80*Indexation!F$4","v":0},{"$f":"I80*Indexation!G$4","v":0},{"$f":"J80*Indexation!H$4","v":0},{"$f":"K80*Indexation!I$4","v":0},{"$f":"L80*Indexation!J$4","v":0},{"$f":"M80*Indexation!K$4","v":0},{"$f":"N80*Indexation!L$4","v":0},{"$f":"O80*Indexation!M$4","v":0},{"$f":"P80*Indexation!N$4","v":0},{"$f":"Q80*Indexation!P$4","v":0},{"$f":"R80*Indexation!Q$4","v":0},{"$f":"S80*Indexation!R$4","v":0},{"$f":"T80*Indexation!S$4","v":0},{"$f":"U80*Indexation!T$4","v":0},{"$f":"V80*Indexation!U$4","v":0},{"$f":"W80*Indexation!V$4","v":0},{"$f":"X80*Indexation!W$4","v":0},{"$f":"Y80*Indexation!X$4","v":0},{"$f":"Z80*Indexation!Y$4","v":0},{"$f":"AA80*Indexation!Z$4","v":5.9845818374886228},{"$f":"AB80*Indexation!AA$4","v":418.87691481801699},{"$f":"AC80*Indexation!AB$4","v":6.2262011269958313},{"$f":"AD80*Indexation!AC$4","v":1.5657595179932189},{"$f":"AE80*Indexation!AD$4","v":3.4701413029718102},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,436.12359860346646]
[null,"TBU Onshore - Land",40,{"$f":"D81*Indexation!B$4","v":0},{"$f":"E81*Indexation!C$4","v":0},{"$f":"F81*Indexation!D$4","v":0},{"$f":"G81*Indexation!E$4","v":0},{"$f":"H81*Indexation!F$4","v":0},{"$f":"I81*Indexation!G$4","v":0},{"$f":"J81*Indexation!H$4","v":0},{"$f":"K81*Indexation!I$4","v":0},{"$f":"L81*Indexation!J$4","v":0},{"$f":"M81*Indexation!K$4","v":0},{"$f":"N81*Indexation!L$4","v":0},{"$f":"O81*Indexation!M$4","v":0},{"$f":"P81*Indexation!N$4","v":0},{"$f":"Q81*Indexation!P$4","v":0},{"$f":"R81*Indexation!Q$4","v":0},{"$f":"S81*Indexation!R$4","v":0},{"$f":"T81*Indexation!S$4","v":1.6154430432287643},{"$f":"U81*Indexation!T$4","v":0},{"$f":"V81*Indexation!U$4","v":0},{"$f":"W81*Indexation!V$4","v":0},{"$f":"X81*Indexation!W$4","v":0},{"$f":"Y81*Indexation!X$4","v":0},{"$f":"Z81*Indexation!Y$4","v":0},{"$f":"AA81*Indexation!Z$4","v":0},{"$f":"AB81*Indexation!AA$4","v":0},{"$f":"AC81*Indexation!AB$4","v":0},{"$f":"AD81*Indexation!AC$4","v":0},{"$f":"AE81*Indexation!AD$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6154430432287643]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D82*Indexation!B$4","v":95.38687741725883},{"$f":"E82*Indexation!C$4","v":10.355480960055811},{"$f":"F82*Indexation!D$4","v":21.987501239289855},{"$f":"G82*Indexation!E$4","v":1.3164657060032685},{"$f":"H82*Indexation!F$4","v":136.40564525126084},{"$f":"I82*Indexation!G$4","v":36.588291586172758},{"$f":"J82*Indexation!H$4","v":22.574227934892505},{"$f":"K82*Indexation!I$4","v":6.1845962627288822},{"$f":"L82*Indexation!J$4","v":59.935307591454198},{"$f":"M82*Indexation!K$4","v":21.000195451881464},{"$f":"N82*Indexation!L$4","v":14.487947476937599},{"$f":"O82*Indexation!M$4","v":2.6263525546025241},{"$f":"P82*Indexation!N$4","v":4.3912671721980941E-2},{"$f":"Q82*Indexation!P$4","v":6.3802812260838389},{"$f":"R82*Indexation!Q$4","v":1.5360373020711231},{"$f":"S82*Indexation!R$4","v":2.3528042943261687},{"$f":"T82*Indexation!S$4","v":10.828005868912081},{"$f":"U82*Indexation!T$4","v":1.6683365873715088E-2},{"$f":"V82*Indexation!U$4","v":5.3417677366374159},{"$f":"W82*Indexation!V$4","v":15.965885789614328},{"$f":"X82*Indexation!W$4","v":24.155800527950127},{"$f":"Y82*Indexation!X$4","v":107.7148726445572},{"$f":"Z82*Indexation!Y$4","v":60.858610400634561},{"$f":"AA82*Indexation!Z$4","v":3.5570909697031574},{"$f":"AB82*Indexation!AA$4","v":6.9733172471964258},{"$f":"AC82*Indexation!AB$4","v":19.764778501172305},{"$f":"AD82*Indexation!AC$4","v":9.193728810298218},{"$f":"AE82*Indexation!AD$4","v":3.9405683160065328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,707.47303510529775]
[null,"ITO setup",15]
[null,"Sum:",null,{"$f":"SUM(D99:D105)","v":95.38687741725883},10.355480960055811,21.987501239289855,1.3164657060032685,136.40564525126084,36.588291586172758,22.574227934892505,6.1845962627288822,59.935307591454198,21.000195451881464,16.211620272283305,2.6263525546025241,0.26449314165866727,8.5656212750238581,1.5360373020711231,2.3528042943261687,16.406975953680497,0.8338467591735429,7.5295698734504999,16.842115566614783,24.59749960708109,117.36589585428975,63.367884049156977,10.115612441022023,430.71045999172236,27.287428677681483,19.072009462560718,{"$f":"SUM(AE99:AE105)","v":9.5960697637721708},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1187.0168862411699]
[]
[null,{"$f":"B86","v":"Transmission business unit - shared"}]
[null,"SS Onshore - Buildings",{"$f":"C87","v":40},{"$f":"D87*Indexation!B$4","v":0},{"$f":"E87*Indexation!C$4","v":0},{"$f":"F87*Indexation!D$4","v":0},{"$f":"G87*Indexation!E$4","v":0},{"$f":"H87*Indexation!F$4","v":0},{"$f":"I87*Indexation!G$4","v":0},{"$f":"J87*Indexation!H$4","v":0},{"$f":"K87*Indexation!I$4","v":0},{"$f":"L87*Indexation!J$4","v":0},{"$f":"M87*Indexation!K$4","v":0.18763300997193419},{"$f":"N87*Indexation!L$4","v":0},{"$f":"O87*Indexation!M$4","v":0},{"$f":"P87*Indexation!N$4","v":0},{"$f":"Q87*Indexation!P$4","v":0},{"$f":"R87*Indexation!Q$4","v":0},{"$f":"S87*Indexation!R$4","v":0},{"$f":"T87*Indexation!S$4","v":4.9621272557429902E-2},{"$f":"U87*Indexation!T$4","v":0},{"$f":"V87*Indexation!U$4","v":0},{"$f":"W87*Indexation!V$4","v":0},{"$f":"X87*Indexation!W$4","v":0},{"$f":"Y87*Indexation!X$4","v":6.9890079463451542},{"$f":"Z87*Indexation!Y$4","v":3.3479811981128367},{"$f":"AA87*Indexation!Z$4","v":5.4817338797063222},{"$f":"AB87*Indexation!AA$4","v":0.40443317659270245},{"$f":"AC87*Indexation!AB$4","v":0.15553972168509944},{"$f":"AD87*Indexation!AC$4","v":0.16940466261963555},{"$f":"AE87*Indexation!AD$4","v":0.13171020589568075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D109:AU109)","v":16.917065073486793}]
[null,"SS Onshore - Compressor stations",25,{"$f":"D88*Indexation!B$4","v":0},{"$f":"E88*Indexation!C$4","v":0},{"$f":"F88*Indexation!D$4","v":0},{"$f":"G88*Indexation!E$4","v":0},{"$f":"H88*Indexation!F$4","v":0},{"$f":"I88*Indexation!G$4","v":0},{"$f":"J88*Indexation!H$4","v":0},{"$f":"K88*Indexation!I$4","v":0},{"$f":"L88*Indexation!J$4","v":0},{"$f":"M88*Indexation!K$4","v":0},{"$f":"N88*Indexation!L$4","v":0},{"$f":"O88*Indexation!M$4","v":0},{"$f":"P88*Indexation!N$4","v":0},{"$f":"Q88*Indexation!P$4","v":0},{"$f":"R88*Indexation!Q$4","v":0},{"$f":"S88*Indexation!R$4","v":0},{"$f":"T88*Indexation!S$4","v":0},{"$f":"U88*Indexation!T$4","v":0},{"$f":"V88*Indexation!U$4","v":0},{"$f":"W88*Indexation!V$4","v":0},{"$f":"X88*Indexation!W$4","v":0},{"$f":"Y88*Indexation!X$4","v":0},{"$f":"Z88*Indexation!Y$4","v":0},{"$f":"AA88*Indexation!Z$4","v":0},{"$f":"AB88*Indexation!AA$4","v":0},{"$f":"AC88*Indexation!AB$4","v":0},{"$f":"AD88*Indexation!AC$4","v":0},{"$f":"AE88*Indexation!AD$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Equipment",5,{"$f":"D89*Indexation!B$4","v":0},{"$f":"E89*Indexation!C$4","v":0},{"$f":"F89*Indexation!D$4","v":0},{"$f":"G89*Indexation!E$4","v":0},{"$f":"H89*Indexation!F$4","v":0},{"$f":"I89*Indexation!G$4","v":0},{"$f":"J89*Indexation!H$4","v":0},{"$f":"K89*Indexation!I$4","v":0},{"$f":"L89*Indexation!J$4","v":0},{"$f":"M89*Indexation!K$4","v":0},{"$f":"N89*Indexation!L$4","v":0},{"$f":"O89*Indexation!M$4","v":0},{"$f":"P89*Indexation!N$4","v":0},{"$f":"Q89*Indexation!P$4","v":0},{"$f":"R89*Indexation!Q$4","v":0},{"$f":"S89*Indexation!R$4","v":0},{"$f":"T89*Indexation!S$4","v":0.61208239326557523},{"$f":"U89*Indexation!T$4","v":0.18344261507277984},{"$f":"V89*Indexation!U$4","v":0.38509182139771264},{"$f":"W89*Indexation!V$4","v":0.17798598475044525},{"$f":"X89*Indexation!W$4","v":0.29359411025781623},{"$f":"Y89*Indexation!X$4","v":0.91059958866366153},{"$f":"Z89*Indexation!Y$4","v":0.59405304831840278},{"$f":"AA89*Indexation!Z$4","v":0.56994320936486642},{"$f":"AB89*Indexation!AA$4","v":0.42588801964481393},{"$f":"AC89*Indexation!AB$4","v":0.10352662005978759},{"$f":"AD89*Indexation!AC$4","v":0.66578629847883275},{"$f":"AE89*Indexation!AD$4","v":8.2414547159356782E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0044082564340515]
[null,"SS Onshore - GTTW",100,{"$f":"D90*Indexation!B$4","v":0},{"$f":"E90*Indexation!C$4","v":0},{"$f":"F90*Indexation!D$4","v":0},{"$f":"G90*Indexation!E$4","v":0},{"$f":"H90*Indexation!F$4","v":0},{"$f":"I90*Indexation!G$4","v":0},{"$f":"J90*Indexation!H$4","v":0},{"$f":"K90*Indexation!I$4","v":0},{"$f":"L90*Indexation!J$4","v":0},{"$f":"M90*Indexation!K$4","v":0},{"$f":"N90*Indexation!L$4","v":0},{"$f":"O90*Indexation!M$4","v":0},{"$f":"P90*Indexation!N$4","v":0},{"$f":"Q90*Indexation!P$4","v":0},{"$f":"R90*Indexation!Q$4","v":0},{"$f":"S90*Indexation!R$4","v":0},{"$f":"T90*Indexation!S$4","v":0},{"$f":"U90*Indexation!T$4","v":0},{"$f":"V90*Indexation!U$4","v":0},{"$f":"W90*Indexation!V$4","v":0},{"$f":"X90*Indexation!W$4","v":0},{"$f":"Y90*Indexation!X$4","v":0},{"$f":"Z90*Indexation!Y$4","v":0},{"$f":"AA90*Indexation!Z$4","v":0},{"$f":"AB90*Indexation!AA$4","v":0},{"$f":"AC90*Indexation!AB$4","v":0},{"$f":"AD90*Indexation!AC$4","v":0},{"$f":"AE90*Indexation!AD$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Land",40,{"$f":"D91*Indexation!B$4","v":0},{"$f":"E91*Indexation!C$4","v":0},{"$f":"F91*Indexation!D$4","v":0},{"$f":"G91*Indexation!E$4","v":0},{"$f":"H91*Indexation!F$4","v":0},{"$f":"I91*Indexation!G$4","v":0},{"$f":"J91*Indexation!H$4","v":0},{"$f":"K91*Indexation!I$4","v":0},{"$f":"L91*Indexation!J$4","v":0},{"$f":"M91*Indexation!K$4","v":0},{"$f":"N91*Indexation!L$4","v":0},{"$f":"O91*Indexation!M$4","v":0},{"$f":"P91*Indexation!N$4","v":0},{"$f":"Q91*Indexation!P$4","v":0},{"$f":"R91*Indexation!Q$4","v":0},{"$f":"S91*Indexation!R$4","v":9.2682616191309727E-2},{"$f":"T91*Indexation!S$4","v":0.24493463740763161},{"$f":"U91*Indexation!T$4","v":0},{"$f":"V91*Indexation!U$4","v":0},{"$f":"W91*Indexation!V$4","v":1.4875440954938351E-2},{"$f":"X91*Indexation!W$4","v":0},{"$f":"Y91*Indexation!X$4","v":0},{"$f":"Z91*Indexation!Y$4","v":0},{"$f":"AA91*Indexation!Z$4","v":0},{"$f":"AB91*Indexation!AA$4","v":0},{"$f":"AC91*Indexation!AB$4","v":0},{"$f":"AD91*Indexation!AC$4","v":0},{"$f":"AE91*Indexation!AD$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35249269455387972]
[null,"Pipelines/Above Ground Installations - S",50,{"$f":"D92*Indexation!B$4","v":0},{"$f":"E92*Indexation!C$4","v":0},{"$f":"F92*Indexation!D$4","v":0},{"$f":"G92*Indexation!E$4","v":0},{"$f":"H92*Indexation!F$4","v":0},{"$f":"I92*Indexation!G$4","v":0},{"$f":"J92*Indexation!H$4","v":0},{"$f":"K92*Indexation!I$4","v":0},{"$f":"L92*Indexation!J$4","v":0},{"$f":"M92*Indexation!K$4","v":0},{"$f":"N92*Indexation!L$4","v":0},{"$f":"O92*Indexation!M$4","v":0},{"$f":"P92*Indexation!N$4","v":0},{"$f":"Q92*Indexation!P$4","v":0},{"$f":"R92*Indexation!Q$4","v":0},{"$f":"S92*Indexation!R$4","v":0},{"$f":"T92*Indexation!S$4","v":0},{"$f":"U92*Indexation!T$4","v":0},{"$f":"V92*Indexation!U$4","v":0},{"$f":"W92*Indexation!V$4","v":0},{"$f":"X92*Indexation!W$4","v":0},{"$f":"Y92*Indexation!X$4","v":0},{"$f":"Z92*Indexation!Y$4","v":0},{"$f":"AA92*Indexation!Z$4","v":0},{"$f":"AB92*Indexation!AA$4","v":0},{"$f":"AC92*Indexation!AB$4","v":0},{"$f":"AD92*Indexation!AC$4","v":0},{"$f":"AE92*Indexation!AD$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D109:D114)","v":0},0,0,0,0,0,0,0,0,0.18763300997193419,0,0,0,0,0,9.2682616191309727E-2,0.90663830323063666,0.18344261507277984,0.38509182139771264,0.19286142570538359,0.29359411025781623,7.8996075350088155,3.9420342464312395,6.0516770890711884,0.83032119623751632,0.25906634174488702,0.83519096109846824,0.21412475305503753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.273966024474728]
[]
[null,"Total indexed gross asset value",null,{"$f":"D106+D115","v":95.38687741725883},10.355480960055811,21.987501239289855,1.3164657060032685,136.40564525126084,36.588291586172758,22.574227934892505,6.1845962627288822,59.935307591454198,21.187828461853396,16.211620272283305,2.6263525546025241,0.26449314165866727,8.5656212750238581,1.5360373020711231,2.4454869105174786,17.313614256911134,1.0172893742463227,7.9146616948482125,17.034976992320168,24.891093717338908,125.26550338929856,67.309918295588218,16.16728953009321,431.54078118795985,27.54649501942637,19.907200423659187,9.8101945168272078,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D117:AU117)","v":1209.2908522656446}]
[]
["@ Sept 06","Indexed net book value @ date = cell C1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,{"$f":"B76","v":"Transmission business unit - direct"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation for Compressor stations",null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"TBU Onshore - Buildings",{"$f":"C77","v":40},{"$f":"IF(AND(($D$1-0.25-D$7)<$C121,(D$7<$C$1)),($C121-($D$1-0.25-D$7))/$C121*D99,0)","v":0},0,0,0,0,0,0,0,0,0,5.7987582403470801E-2,0,0,0,0,0,0,0,0.64393132519877216,0,0,0,0,0,0,0,0,0.69887312662555812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D121:AU121)","v":1.4007920342278011},null,null,"Asset Life",null,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"TBU Onshore - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB100-BB124","v":0.83012371520557715},{"$f":"AC100-BC124","v":0},{"$f":"AD100-BD124","v":0},{"$f":"AE100-BE124","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83012371520557715,null,"Compressor stations - T",20,"i.e. Up to 30 Sept 2003",{"$f":"AB100/$AZ122*(2004-0.25-BB121)","v":3.6908479927398471E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB122:BU122)","v":3.6908479927398471E-2}]
[null,"TBU Onshore - Equipment",5,{"$f":"IF(AND(($D$1-0.25-D$7)<$C123,(D$7<$C$1)),($C123-($D$1-0.25-D$7))/$C123*D101,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8696981691512188E-2,0.96900044877791702,0.58340207228100682,5.4031387372750324,1.2521628414118491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2364010814373181,null,"Compressor stations - T",25,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($D$1-0.25-BB$121)<$AZ123,(BB$121<$D$1)), (AB100-BB122)/($AZ123-(2004-0.25-BB121))*((($D$1-0.25)-(2004-0.25))), 0)","v":0.11719393626431679},{"$f":"IF(AND(($D$1-0.25-CA$136)<$AZ123,(BC$121<$D$1)), AC90/$AZ123*($D$1-0.25-BC121), 0)","v":0},{"$f":"IF(AND(($D$1-0.25-CB$136)<$AZ123,(BD$121<$D$1)), AD90/$AZ123*($D$1-0.25-BD121), 0)","v":0},{"$f":"IF(AND(($D$1-0.25-CC$136)<$AZ123,(BE$121<$D$1)), AE90/$AZ123*($D$1-0.75-(BE121-0.25)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BF$121)<$AZ123, BF$121<$C$1), AF90/$AZ123*($C$1-BF121-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BG$121)<$AZ123, BG$121<$C$1), AG90/$AZ123*($C$1-BG121-IF($C$1-1=BG121, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BH$121)<$AZ123, BH$121<$C$1), AH90/$AZ123*($C$1-BH121-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BI$121)<$AZ123, BI$121<$C$1), AI90/$AZ123*($C$1-BI121-IF($C$1-1=BI121, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BJ$121)<$AZ123, BJ$121<$C$1), AJ90/$AZ123*($C$1-BJ121-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BK$121)<$AZ123, BK$121<$C$1), AK90/$AZ123*($C$1-BK121-IF($C$1-1=BK121, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BL$121)<$AZ123, BL$121<$C$1), AL90/$AZ123*($C$1-BL121-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BM$121)<$AZ123, BM$121<$C$1), AM90/$AZ123*($C$1-BM121-IF($C$1-1=BM121, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BN$121)<$AZ123, BN$121<$C$1), AN90/$AZ123*($C$1-BN121-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BO$121)<$AZ123, BO$121<$C$1), AO90/$AZ123*($C$1-BO121-IF($C$1-1=BO121, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BP$121)<$AZ123, BP$121<$C$1), AP90/$AZ123*($C$1-0.75-(BP121-0.25)), 0)","v":0},0,0,0,0,0,{"$f":"SUM(BB123:BU123)","v":0.11719393626431679}]
[null,"TBU Onshore - GTTW","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA102-BB133","v":5.5480157292099914},{"$f":"AB102-BC133","v":398.59910447378837},{"$f":"AC102-BD133","v":6.0549805960034462},{"$f":"AD102-BE133","v":1.5383587264283376},{"$f":"AE102-BF133","v":3.4441152431995214},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415.1845747686296,null,"Total depreciation",null,null,{"$f":"SUM(BB122:BB123)","v":0.15410241619171527},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB124:BU124)","v":0.15410241619171527}]
[null,"TBU Onshore - Land",40,{"$f":"IF(AND(($D$1-0.25-D$7)<$C125,(D$7<$C$1)),($C125-($D$1-0.25-D$7))/$C125*D103,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1409066492803148,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1409066492803148]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D104-BB139","v":29.777668884447095},3.4789545873850862,7.9115741066373317,0.50522390884632307,55.626041064023568,15.802154779605061,10.294827398613943,2.970152355175546,30.237711140979286,11.105037566730363,8.0139764214356006,1.5167884500849418,2.6432778474028612E-2,4.1526560774180474,1.0373755107339413,1.6466889993170222,7.8441519788993768,1.2495865718947917E-2,4.1323436612939659,12.743956506858471,19.875986560100952,91.284715550294507,53.076194844442306,3.1899779865281586,6.4257614037062245,18.677715683607829,8.8719483019377812,3.8814597912664346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414.11997216456217]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"Sum:",null,{"$f":"SUM(D121:D127)","v":29.777668884447095},3.4789545873850862,7.9115741066373317,0.50522390884632307,55.626041064023568,15.802154779605061,10.294827398613943,2.970152355175546,30.237711140979286,11.105037566730363,8.0719640038390708,1.5167884500849418,2.6432778474028612E-2,4.1526560774180474,1.0373755107339413,1.6466889993170222,8.9850586281796918,1.2495865718947917E-2,4.7762749864927381,12.743956506858471,19.875986560100952,91.284715550294507,53.076194844442306,8.766690697429663,406.82399004147811,25.316098351892283,{"$f":"SUM(AD121:AD127)","v":15.813445765641152},{"$f":"SUM(AE121:AE127)","v":9.2766110025033637},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,840.91277041334297,null,"Depreciation for Gas to the West asset",null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Life",null,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,{"$f":"B86","v":"Transmission business unit - shared"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas to the West - T",40,"i.e. Up to 30 Sept 2003",{"$f":"AA102/$AZ130*(2004-0.25-BB129)","v":0.26182545539012725},{"$f":"AB102/$AZ130*(2004-0.25-BC129)","v":7.8539421528378179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB130:BV130)","v":8.1157676082279444}]
[null,"SS Onshore - Buildings",{"$f":"C87","v":40},{"$f":"IF(AND(($D$1-0.25-D$7)<$C131,(D$7<$C$1)),($C131-($D$1-0.25-D$7))/$C131*D109,0)","v":0},0,0,0,0,0,0,0,0,9.4989211298291673E-2,0,0,0,0,0,0,3.5045023743684872E-2,0,0,0,0,5.8096128553994095,2.8667089008841162,4.8307779814911962,0.36651756628713661,0.14484636581924887,0.1619932086300265,0.12924063953513673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D131:AU131)","v":14.439731753088246},null,"Gas to the West - T",100,"i.e. From Oct 03 to Sept 07 (or date = cell C1, whichever is earlier)",{"$f":"(AA102-BB130)/($AZ131-(2004-0.25-BB129))*IF($D$1<2008, (($D$1-0.25)-(2004-0.25)), 4)","v":0.17474065288850368},{"$f":"(AB102-BC130)/($AZ131-(2004-0.25-BC129))*IF($D$1<2008, (($D$1-0.25)-(2004-0.25)), 4)","v":12.423868191390806},{"$f":"IF(AND(($D$1-0.25-BD$129)<$AZ131,(BD$129<$D$1)),($D$1-0.25-BD$129)/$AZ131*AC102,0)-IF($D$1>2008, (AC102/$AZ131*($D$1-2008)), 0)","v":0.17122053099238535},{"$f":"IF(AND(($D$1-0.25-BE$129)<$AZ131,(BE$129<$D$1)),($D$1-0.25-BE$129)/$AZ131*AD102,0)-IF($D$1>2008, (AD102/$AZ131*($D$1-2008)), 0)","v":2.7400791564881333E-2},{"$f":"IF(AND(($D$1-0.25-BF$129)<$AZ131,(BF$129<$D$1)),($D$1-0.25-BF$129)/$AZ131*AE102,0)-IF($D$1>2008, (AE102/$AZ131*($C$1-2008)), 0)","v":2.6026059772288574E-2},{"$f":"IF(AND(($C$1-0.25-BG$129)<$AZ131, BG$129<$C$1),($C$1-BG$129-$V$2)/$AZ131*AF102,0)-IF($C$1>2008, (AF102/$AZ131*($C$1-2008)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BH$129)<$AZ131, BH$129<$C$1),($C$1-BH$129-IF($C$1-1=BH129, $Y$3, $Z$3))/$AZ131*AG102,0)-IF($C$1>2008, (AG102/$AZ131*($C$1-2008)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB131:BV131)","v":12.823256226608866}]
[null,"SS Onshore - Compressor stations",25,{"$f":"IF(AND(($D$1-0.25-D$7)<$C132,(D$7<$C$1)),($C132-($D$1-0.25-D$7))/$C132*D110,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Gas to the West - T",50,"i.e. From Oct 07 to date (= cell c1)",{"$f":"IF($D$1>2008, ((AA102-BB130-BB131)/($AZ132-(2008-0.25-BB129)))*($D$1-2008), 0)","v":0},{"$f":"IF($D$1>2008, ((AB102-BC130-BC131)/($AZ132-(2008-0.25-BC129)))*($D$1-2008), 0)","v":0},{"$f":"IF($D$1>2008, ((AC102-BD130-BD131)/($AZ132-(2008-0.25-BD129)))*($D$1-2008), 0)","v":0},{"$f":"IF($D$1>2008, ((AD102-BE130-BE131)/($AZ132-(2008-0.25-BE129)))*($D$1-2008), 0)","v":0},{"$f":"IF($D$1>2008, ((AE102-BF130-BF131)/($AZ132-(2008-0.25-BF129)))*($D$1-2008), 0)","v":0},{"$f":"IF(AND($C$1>2008, BG129<$C$1), ((AF102-BG130-BG131)/($AZ132-(2008-BG129-$V$2)))*($C$1-2008), 0)","v":0},{"$f":"IF(AND($C$1>2008, BH129<$C$1), ((AG102-BH130-BH131)/($AZ132-(2008-BH129-IF($C$1-1=BH129, $Y$3, $Z$3))))*($C$1-2008), 0)","v":0},{"$f":"IF(AND($C$1>2008, BI129<$C$1), (AH102/$AZ132*($C$1-BI$129-$V$2)), 0)","v":0},{"$f":"IF(AND($C$1>2008, BJ129<$C$1), (AI102/$AZ132*($C$1-BJ$129-IF($C$1-1=BJ129, $Y$3, $Z$3))), 0)","v":0},{"$f":"IF(AND($C$1>2008, BK129<$C$1), (AJ102/$AZ132*($C$1-BK$129-$V$2)), 0)","v":0},{"$f":"IF(AND($C$1>2008, BL129<$C$1), (AK102/$AZ132*($C$1-BL$129-IF($C$1-1=BL129, $Y$3, $Z$3))), 0)","v":0},{"$f":"IF(AND($C$1>2008, BM129<$C$1), (AL102/$AZ132*($C$1-BM$129-$V$2)), 0)","v":0},{"$f":"IF(AND($C$1>2008, BN129<$C$1), (AM102/$AZ132*($C$1-BN$129-IF($C$1-1=BN129, $Y$3, $Z$3))), 0)","v":0},{"$f":"IF(AND($C$1>2008, BO129<$C$1), (AN102/$AZ132*($C$1-BO$129-$V$2)), 0)","v":0},{"$f":"IF(AND($C$1>2008, BP129<$C$1), (AO102/$AZ132*($C$1-BP$129-IF($C$1-1=BP129, $Y$3, $Z$3))), 0)","v":0},{"$f":"IF(AND($C$1>2008, BQ129<$C$1), (AP102/$AZ132*($C$1-0.75-(BQ$129-0.25))), 0)","v":0},0,0,0,0,0,{"$f":"SUM(BB132:BV132)","v":0}]
[null,"SS Onshore - Equipment",5,{"$f":"IF(AND(($D$1-0.25-D$7)<$C133,(D$7<$C$1)),($C133-($D$1-0.25-D$7))/$C133*D111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8497160468243323E-2,0.10647200491120348,4.6586979026904417E-2,0.4327610940112413,7.0052365085453261E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.68436960350304576,null,"Total depreciation",null,null,{"$f":"SUM(BB130:BB132)","v":0.43656610827863096},{"$f":"SUM(BC130:BC132)","v":20.277810344228623},{"$f":"SUM(BD130:BD132)","v":0.17122053099238535},2.7400791564881333E-2,2.6026059772288574E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB133:BV133)","v":20.93902383483681}]
[null,"SS Onshore - GTTW",100,{"$f":"IF(AND(($D$1-0.25-D$7)<$C134,(D$7<$C$1)),($C134-($D$1-0.25-D$7))/$C134*D112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"SS Onshore - Land",40,{"$f":"IF(AND(($D$1-0.25-D$7)<$C135,(D$7<$C$1)),($C135-($D$1-0.25-D$7))/$C135*D113,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.3140032280329758E-2,0.17298508766913984,0,0,1.1621438246045586E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24774655819551519,null,"Depreciation for Pipeline / Above Ground Installations assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"Pipelines/Above Ground Installations - S",50,{"$f":"IF(AND(($D$1-0.25-D$7)<$C136,(D$7<$C$1)),($C136-($D$1-0.25-D$7))/$C136*D114,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Asset Life",null,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"Sum:",null,{"$f":"SUM(D131:D136)","v":0},0,0,0,0,0,0,0,0,9.4989211298291673E-2,0,0,0,0,0,6.3140032280329758E-2,0.20803011141282471,0,0,1.1621438246045586E-2,0,5.8096128553994095,2.8667089008841162,4.8592751419594391,0.47298957119834006,0.19143334484615329,0.59475430264126783,0.19929300462058999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.371847914786807,null,"Pipelines/Above Ground Installations - T",40,"i.e. Up to 30 Sept 2003",{"$f":"D104/$AZ137*(2004-0.25-BB136)","v":61.405302337360375},6.4074538440345332,13.055078860828353,0.74873987028935907,74.170569605373089,18.980176260327116,11.146025042853173,2.8990294981541633,26.596292743707803,8.7938318454753617,5.7046293190441801,0.96846750450968078,1.5094980904430949E-2,1.8742076101621279,0.41281002493161434,0.57349604674200361,2.3686262838245176,3.2324021380322984E-3,0.901423305557564,2.2950960822570594,2.8685013126940775,10.098269310427238,4.1840294650436256,0.15562272992451312,0.13074969838493297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BY137:CS137)","v":0.28637242830944609}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pipelines/Above Ground Installations - T",50,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($D$1-0.25-BB$136)<$AZ138,(BB$136<$D$1)), (D104-BB137)/($AZ138-(2004-0.25-BB136))*((($D$1-0.25)-(2004-0.25))), 0)","v":4.2039061954513555},0.46907252863619137,1.0208482718241716,6.2501926867586363E-2,6.6090345818641847,1.8059605462405788,1.1333754934253883,0.31541440939917298,3.1013037067671068,1.1013260396757385,0.76934173645781767,0.14109660000790156,2.3849123435213788E-3,0.35341753850366359,8.5851766405567548E-2,0.13261924826714275,0.6152276061881865,9.5509801673487275E-4,0.3080007697858857,0.9268332004987978,1.4113126551550972,6.331887783835457,3.5983860911486305,0.21149025325048565,0.41680614510526859,{"$f":"IF(AND(($D$1-0.25-CA$136)<$AZ138,(CA$136<$D$1)), AC104/$AZ138*($D$1-0.25-CA136), 0)","v":1.0870628175644768},{"$f":"IF(AND(($D$1-0.25-CB$136)<$AZ138,(CB$136<$D$1)), AD104/$AZ138*($D$1-0.25-CB136), 0)","v":0.32178050836043764},{"$f":"IF(AND(($D$1-0.25-CC$136)<$AZ138,(CC$136<$D$1)), AE104/$AZ138*($D$1-0.25-CC136), 0)","v":5.9108524740097992E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BY138:CS138)","v":2.0962482490207668}]
[null,"Total indexed net book value",null,{"$f":"D128+D137","v":29.777668884447095},3.4789545873850862,7.9115741066373317,0.50522390884632307,55.626041064023568,15.802154779605061,10.294827398613943,2.970152355175546,30.237711140979286,11.200026778028654,8.0719640038390708,1.5167884500849418,2.6432778474028612E-2,4.1526560774180474,1.0373755107339413,1.7098290315973519,9.1930887395925165,1.2495865718947917E-2,4.7762749864927381,12.755577945104516,19.875986560100952,97.094328405693915,55.942903745326419,13.625965839389103,407.29697961267647,25.507531696738436,16.408200068282419,9.4759040071239529,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D139:AU139)","v":856.28461832812968},null,"Total depreciation",null,null,{"$f":"SUM(BB137:BB138)","v":65.609208532811735},{"$f":"SUM(BC137:BC138)","v":6.8765263726707246},14.075927132652524,0.81124179715694544,80.779604187237268,20.786136806567697,12.279400536278562,3.2144439075533362,29.697596450474911,9.8951578851511002,6.4739710555019983,1.1095641045175824,1.7479893247952329E-2,2.2276251486657914,0.49866179133718191,0.70611529500914638,{"$f":"SUM(BR137:BR138)","v":2.9838538900127043},{"$f":"SUM(BS137:BS138)","v":4.1875001547671716E-3},{"$f":"SUM(BT137:BT138)","v":1.2094240753434498},{"$f":"SUM(BU137:BU138)","v":3.2219292827558572},4.2798139678491749,16.430157094262697,7.7824155561922561,0.36711298317499874,0.54755584349020159,1.0870628175644768,0.32178050836043764,5.9108524740097992E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY139:CS139)","v":2.382620677330213}]
[]
["@ Sept 07","Historic cost, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
["Disposals not allowed for","Transmission business unit - direct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - GTTW"]
[null,"TBU Onshore - Buildings",40,{"$f":"D77","v":0},0,0,0,0,0,0,0,0,0,6.2215900000000005E-2,0,0,0,0,0,0,0,0.60948062999999997,0,0,0,0,0,0,0,0,{"$f":"AE77","v":0.68627705999999999},{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B143,PC1_inputs!$D$18:$D$56)","v":2.564663E-2},{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B143,PC1_inputs!$E$18:$E$56)","v":0.18243192},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D143:AU143)","v":1.5660521399999998},null,"Inch - Land"]
[null,"TBU Onshore - Compressor stations","See Col AU",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88323999999999991,0,0,{"$f":"AE78","v":0},{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B144,PC1_inputs!$D$18:$D$56)","v":0},{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B144,PC1_inputs!$E$18:$E$56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88323999999999991,null,"IC1 - GTTW"]
[null,"TBU Onshore - Equipment",5,0,0,0,0,0,0,0,0,0,0,0.92025603999999994,0,0.13520298,1.4238202100000001,0,0,2.7511091299999979,0.57627343999999991,0.95652668000000007,0.64224940000000008,0.32893182999999998,7.5895615199999993,2.0699832899999997,0.49524114000000008,3.4783061699999966,1.1901862400000003,7.7990755899999984,1.41945849,{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B145,PC1_inputs!$D$18:$D$56)","v":0.41217755},{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B145,PC1_inputs!$E$18:$E$56)","v":1.22385956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.412219259999993]
[null,"TBU Onshore - GTTW","See Col AU",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1639771100000011,375.89821529999978,5.71587361,1.4690461100000001,3.3437051200000001,{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B146,PC1_inputs!$D$18:$D$56)","v":1.293652E-2},{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B146,PC1_inputs!$E$18:$E$56)","v":6.1761679999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,391.66551544999982]
[null,"TBU Onshore - Land",40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.12128921,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B147,PC1_inputs!$D$18:$D$56)","v":0},{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B147,PC1_inputs!$E$18:$E$56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.12128921]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",20.832729669999999,2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.422210970000023,11.723652120000001,8.2579489000000006,1.5568676399999999,2.6915910000000001E-2,4.1569610000000008,1.01579,1.5932646900000003,7.5157871999999983,1.1765310000000001E-2,3.8235849500000003,11.702501830000005,17.988744030000007,84.706940889999942,50.204291850000054,3.0693433299999939,6.2578227999999987,18.144768140000014,8.6258530699999998,3.79699191,{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B148,PC1_inputs!$D$18:$D$56)","v":0.51614099999999996},{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B148,PC1_inputs!$E$18:$E$56)","v":7.1076959999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401.72090701000002]
[null,"ITO setup",15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B149,PC1_inputs!$D$18:$D$56)","v":0},{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B149,PC1_inputs!$E$18:$E$56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D143:D149)","v":20.832729669999999},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.422210970000023,11.723652120000001,9.2404208400000005,1.5568676399999999,0.16211889000000002,5.5807812100000014,1.01579,1.5932646900000003,11.388185539999997,0.58803874999999994,5.3895922600000006,12.344751230000005,18.317675860000005,92.296502409999945,52.274275140000057,8.7285615799999956,386.51758426999976,25.050827990000016,17.89397477,9.2464325800000005,0.96690169999999998,{"$f":"SUM(AG143:AG149)","v":8.5757491599999991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,830.36922306999986]
[]
[null,"Transmission business unit - shared"]
[null,"SS Onshore - Buildings",40,{"$f":"D87","v":0},0,0,0,0,0,0,0,0,0.1047487458,0,0,0,0,0,0,3.4442438400000004E-2,0,0,0,0,5.4961535807999979,2.761861042700001,4.730079568899999,0.36293647110000027,0.14279098480000002,0.1589409215,0.12691128439999999,{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B153,PC1_inputs!$D$18:$D$56)","v":0},{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B153,PC1_inputs!$E$18:$E$56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D153:AU153)","v":13.918865038399998}]
[null,"SS Onshore - Compressor stations",25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B154,PC1_inputs!$D$18:$D$56)","v":0},{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B154,PC1_inputs!$E$18:$E$56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Equipment",5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42485025150000016,0.12936593550000003,0.27564494850000004,0.130458237,0.21863855400000012,0.71609522099999989,0.49005411749999978,0.49179270449999984,0.38218994849999999,9.5041111500000011E-2,0.62466219150000035,7.9411735499999997E-2,{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B155,PC1_inputs!$D$18:$D$56)","v":0},{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B155,PC1_inputs!$E$18:$E$56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0582049565]
[null,"SS Onshore - GTTW",100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B156,PC1_inputs!$D$18:$D$56)","v":0},{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B156,PC1_inputs!$E$18:$E$56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Land",40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2762525599999994E-2,0.1700106774,0,0,1.09032394E-2,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B157,PC1_inputs!$D$18:$D$56)","v":0},{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B157,PC1_inputs!$E$18:$E$56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24367644239999997]
[null,"Pipelines/Above Ground Installations - S",50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B158,PC1_inputs!$D$18:$D$56)","v":0},{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B158,PC1_inputs!$E$18:$E$56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D153:D158)","v":0},0,{"$f":"SUM(F153:F158)","v":0},0,0,0,0,0,0,0.1047487458,0,0,0,0,0,6.2762525599999994E-2,0.62930336730000014,0.12936593550000003,0.27564494850000004,0.14136147640000002,0.21863855400000012,6.2122488017999977,3.2519151602000007,5.2218722733999989,0.74512641960000026,0.23783209630000002,0.7836031130000003,0.20632301989999999,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.220746437300001]
[]
[null,"Total historic cost",null,{"$f":"D150+D159","v":20.832729669999999},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.422210970000023,11.828400865800001,9.2404208400000005,1.5568676399999999,0.16211889000000002,5.5807812100000014,1.01579,1.6560272156000002,12.017488907299997,0.71740468550000003,5.6652372085000007,12.486112706400005,18.536314414000007,98.508751211799947,55.526190300200057,13.950433853399995,387.26271068959977,25.288660086300016,18.677577883000001,9.4527555998999997,0.96690169999999998,8.5757491599999991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D161:AU161)","v":848.58996950729988}]
[]
["during 06/07","Disposals, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
[null,"Transmission business unit - direct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - GTTW"]
[null,"TBU Onshore - Buildings",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D165:AU165)","v":0},null,"Inch - Land"]
[null,"TBU Onshore - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"IC1 - GTTW"]
[null,"TBU Onshore - Equipment",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TBU Onshore - GTTW","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TBU Onshore - Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",2.4501000000000002E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4501000000000002E-3]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D165:D171)","v":2.4501000000000002E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG165:AG171)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4501000000000002E-3]
[]
[null,"Transmission business unit - shared"]
[null,"SS Onshore - Buildings",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.28073300000000001,8.1899999999999994E-3,-0.27809400000000001,null,null,-9.5358999999999999E-2,-0.124866,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D175:AU175)","v":-0.77086200000000005}]
[null,"SS Onshore - Compressor stations",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Equipment",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13583899999999999,-3.9630000000000004E-3,0.13456199999999999,4.797E-4,null,{"$f":"0.046141-0.167843","v":-0.12170199999999999},{"$f":"0.060419-0.344399","v":-0.28398000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13876430000000001]
[null,"SS Onshore - GTTW",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Pipelines/Above Ground Installations - S",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D175:D180)","v":0},{"$f":"SUM(E175:E180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.14489400000000002,4.226999999999999E-3,-0.14353200000000002,4.797E-4,0,-0.217061,-0.40884600000000004,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.9096263]
[]
[null,"Total historic cost",null,{"$f":"D172+D181","v":2.4501000000000002E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.14489400000000002,4.226999999999999E-3,-0.14353200000000002,4.797E-4,0,-0.217061,-0.40884600000000004,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D183:AU183)","v":-0.9071762000000001}]
[]
["@ Sept 07","Historic cost, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
["Disposals allowed for","Transmission business unit - direct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - GTTW"]
[null,"TBU Onshore - Buildings",40,{"$f":"D143+D165","v":0},{"$f":"E143+E165","v":0},0,0,0,0,0,0,0,0,6.2215900000000005E-2,0,0,0,0,0,0,0,0.60948062999999997,0,0,0,0,0,0,0,0,0.68627705999999999,2.564663E-2,0.18243192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D187:AU187)","v":1.5660521399999998},null,"Inch - Land"]
[null,"TBU Onshore - Compressor stations","See Col AU",0,{"$f":"E144+E166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88323999999999991,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88323999999999991,null,"IC1 - GTTW"]
[null,"TBU Onshore - Equipment",5,0,0,0,0,0,0,0,0,0,0,0.92025603999999994,0,0.13520298,1.4238202100000001,0,0,2.7511091299999979,0.57627343999999991,0.95652668000000007,0.64224940000000008,0.32893182999999998,7.5895615199999993,2.0699832899999997,0.49524114000000008,3.4783061699999966,1.1901862400000003,7.7990755899999984,1.41945849,0.41217755,1.22385956,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.412219259999993]
[null,"TBU Onshore - GTTW","See Col AU",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1639771100000011,375.89821529999978,5.71587361,1.4690461100000001,3.3437051200000001,1.293652E-2,6.1761679999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,391.66551544999982]
[null,"TBU Onshore - Land",40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.12128921,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.12128921]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",20.83517977,2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.422210970000023,11.723652120000001,8.2579489000000006,1.5568676399999999,2.6915910000000001E-2,4.1569610000000008,1.01579,1.5932646900000003,7.5157871999999983,1.1765310000000001E-2,3.8235849500000003,11.702501830000005,17.988744030000007,84.706940889999942,50.204291850000054,3.0693433299999939,6.2578227999999987,18.144768140000014,8.6258530699999998,3.79699191,0.51614099999999996,7.1076959999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401.72335711000005]
[null,"ITO setup",15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q149+Q171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D187:D193)","v":20.83517977},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.422210970000023,11.723652120000001,9.2404208400000005,1.5568676399999999,0.16211889000000002,5.5807812100000014,1.01579,1.5932646900000003,11.388185539999997,0.58803874999999994,5.3895922600000006,12.344751230000005,18.317675860000005,92.296502409999945,52.274275140000057,8.7285615799999956,386.51758426999976,25.050827990000016,17.89397477,9.2464325800000005,0.96690169999999998,{"$f":"SUM(AG187:AG193)","v":8.5757491599999991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,830.37167316999989]
[]
[null,"Transmission business unit - shared"]
[null,"SS Onshore - Buildings",40,{"$f":"D153+D175","v":0},{"$f":"E153+E175","v":0},0,0,0,0,0,0,0,0.1047487458,0,0,0,0,0,0,3.4442438400000004E-2,0,0,0,0,5.2154205807999983,2.7700510427000009,4.4519855688999987,0.36293647110000027,0.14279098480000002,6.3581921499999999E-2,2.0452843999999859E-3,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D197:AU197)","v":13.148003038399997}]
[null,"SS Onshore - Compressor stations",25,0,{"$f":"E154+E176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Equipment",5,0,{"$f":"E155+E177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42485025150000016,0.12936593550000003,0.27564494850000004,0.130458237,0.21863855400000012,0.85193422099999982,0.48609111749999978,0.62635470449999986,0.38266964850000001,9.5041111500000011E-2,0.50296019150000038,-0.20456826450000001,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9194406565000004]
[null,"SS Onshore - GTTW",100,0,{"$f":"E156+E178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Land",40,0,{"$f":"E157+E179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6.2762525599999994E-2,0.1700106774,0,0,1.09032394E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24367644239999997]
[null,"Pipelines/Above Ground Installations - S",50,0,{"$f":"E158+E180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D197:D202)","v":0},0,0,0,0,0,0,0,0,0.1047487458,0,0,0,0,0,6.2762525599999994E-2,0.62930336730000014,0.12936593550000003,0.27564494850000004,0.14136147640000002,0.21863855400000012,6.0673548017999979,3.2561421602000005,5.0783402733999985,0.74560611960000034,0.23783209630000002,0.56654211300000035,-0.20252298010000003,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.311120137299998]
[]
[null,"Total historic cost",null,{"$f":"D194+D203","v":20.83517977},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.422210970000023,11.828400865800001,9.2404208400000005,1.5568676399999999,0.16211889000000002,5.5807812100000014,1.01579,1.6560272156000002,12.017488907299997,0.71740468550000003,5.6652372085000007,12.486112706400005,18.536314414000007,98.363857211799939,55.530417300200057,13.806901853399994,387.26319038959974,25.288660086300016,18.460516883,9.043909599900001,0.96690169999999998,8.5757491599999991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D205:AU205)","v":847.68279330729979}]
[]
[null,"Indexed gross asset value in 2010/2011 prices"]
[null,{"$f":"B186","v":"Transmission business unit - direct"}]
[null,"TBU Onshore - Buildings",{"$f":"C187","v":40},{"$f":"D187*Indexation!B$4","v":0},{"$f":"E187*Indexation!C$4","v":0},{"$f":"F187*Indexation!D$4","v":0},{"$f":"G187*Indexation!E$4","v":0},{"$f":"H187*Indexation!F$4","v":0},{"$f":"I187*Indexation!G$4","v":0},{"$f":"J187*Indexation!H$4","v":0},{"$f":"K187*Indexation!I$4","v":0},{"$f":"L187*Indexation!J$4","v":0},{"$f":"M187*Indexation!K$4","v":0},{"$f":"N187*Indexation!L$4","v":0.10915309628888621},{"$f":"O187*Indexation!M$4","v":0},{"$f":"P187*Indexation!N$4","v":0},{"$f":"Q187*Indexation!P$4","v":0},{"$f":"R187*Indexation!Q$4","v":0},{"$f":"S187*Indexation!R$4","v":0},{"$f":"T187*Indexation!S$4","v":0},{"$f":"U187*Indexation!T$4","v":0},{"$f":"V187*Indexation!U$4","v":0.85147943827936812},{"$f":"W187*Indexation!V$4","v":0},{"$f":"X187*Indexation!W$4","v":0},{"$f":"Y187*Indexation!X$4","v":0},{"$f":"Z187*Indexation!Y$4","v":0},{"$f":"AA187*Indexation!Z$4","v":0},{"$f":"AB187*Indexation!AA$4","v":0},{"$f":"AC187*Indexation!AB$4","v":0},{"$f":"AD187*Indexation!AC$4","v":0},{"$f":"AE187*Indexation!AD$4","v":0.7122273901916516},{"$f":"AF187*Indexation!AD$4","v":2.6616411092206575E-2},{"$f":"AG187*Indexation!AE$4","v":0.18417339909502473},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D209:AU209)","v":1.8836497349471371}]
[null,"TBU Onshore - Compressor stations","See Col AU",{"$f":"D188*Indexation!B$4","v":0},{"$f":"E188*Indexation!C$4","v":0},{"$f":"F188*Indexation!D$4","v":0},{"$f":"G188*Indexation!E$4","v":0},{"$f":"H188*Indexation!F$4","v":0},{"$f":"I188*Indexation!G$4","v":0},{"$f":"J188*Indexation!H$4","v":0},{"$f":"K188*Indexation!I$4","v":0},{"$f":"L188*Indexation!J$4","v":0},{"$f":"M188*Indexation!K$4","v":0},{"$f":"N188*Indexation!L$4","v":0},{"$f":"O188*Indexation!M$4","v":0},{"$f":"P188*Indexation!N$4","v":0},{"$f":"Q188*Indexation!P$4","v":0},{"$f":"R188*Indexation!Q$4","v":0},{"$f":"S188*Indexation!R$4","v":0},{"$f":"T188*Indexation!S$4","v":0},{"$f":"U188*Indexation!T$4","v":0},{"$f":"V188*Indexation!U$4","v":0},{"$f":"W188*Indexation!V$4","v":0},{"$f":"X188*Indexation!W$4","v":0},{"$f":"Y188*Indexation!X$4","v":0},{"$f":"Z188*Indexation!Y$4","v":0},{"$f":"AA188*Indexation!Z$4","v":0},{"$f":"AB188*Indexation!AA$4","v":0.98422613139729243},{"$f":"AC188*Indexation!AB$4","v":0},{"$f":"AD188*Indexation!AC$4","v":0},{"$f":"AE188*Indexation!AD$4","v":0},{"$f":"AF188*Indexation!AD$4","v":0},{"$f":"AG188*Indexation!AE$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98422613139729243]
[null,"TBU Onshore - Equipment",5,{"$f":"D189*Indexation!B$4","v":0},{"$f":"E189*Indexation!C$4","v":0},{"$f":"F189*Indexation!D$4","v":0},{"$f":"G189*Indexation!E$4","v":0},{"$f":"H189*Indexation!F$4","v":0},{"$f":"I189*Indexation!G$4","v":0},{"$f":"J189*Indexation!H$4","v":0},{"$f":"K189*Indexation!I$4","v":0},{"$f":"L189*Indexation!J$4","v":0},{"$f":"M189*Indexation!K$4","v":0},{"$f":"N189*Indexation!L$4","v":1.6145196990568185},{"$f":"O189*Indexation!M$4","v":0},{"$f":"P189*Indexation!N$4","v":0.22058046993668631},{"$f":"Q189*Indexation!P$4","v":2.1853400489400183},{"$f":"R189*Indexation!Q$4","v":0},{"$f":"S189*Indexation!R$4","v":0},{"$f":"T189*Indexation!S$4","v":3.9635270415396531},{"$f":"U189*Indexation!T$4","v":0.81716339329982779},{"$f":"V189*Indexation!U$4","v":1.3363226985337155},{"$f":"W189*Indexation!V$4","v":0.87622977700045579},{"$f":"X189*Indexation!W$4","v":0.44169907913096246},{"$f":"Y189*Indexation!X$4","v":9.651023209732541},{"$f":"Z189*Indexation!Y$4","v":2.5092736485224139},{"$f":"AA189*Indexation!Z$4","v":0.57393963383024371},{"$f":"AB189*Indexation!AA$4","v":3.8760017951116681},{"$f":"AC189*Indexation!AB$4","v":1.2964490495133485},{"$f":"AD189*Indexation!AC$4","v":8.3125211342692804},{"$f":"AE189*Indexation!AD$4","v":1.4731327546021755},{"$f":"AF189*Indexation!AD$4","v":0.42776330121261663},{"$f":"AG189*Indexation!AE$4","v":1.23554241593325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.811029150165673]
[null,"TBU Onshore - GTTW","See Col AU",{"$f":"D190*Indexation!B$4","v":0},{"$f":"E190*Indexation!C$4","v":0},{"$f":"F190*Indexation!D$4","v":0},{"$f":"G190*Indexation!E$4","v":0},{"$f":"H190*Indexation!F$4","v":0},{"$f":"I190*Indexation!G$4","v":0},{"$f":"J190*Indexation!H$4","v":0},{"$f":"K190*Indexation!I$4","v":0},{"$f":"L190*Indexation!J$4","v":0},{"$f":"M190*Indexation!K$4","v":0},{"$f":"N190*Indexation!L$4","v":0},{"$f":"O190*Indexation!M$4","v":0},{"$f":"P190*Indexation!N$4","v":0},{"$f":"Q190*Indexation!P$4","v":0},{"$f":"R190*Indexation!Q$4","v":0},{"$f":"S190*Indexation!R$4","v":0},{"$f":"T190*Indexation!S$4","v":0},{"$f":"U190*Indexation!T$4","v":0},{"$f":"V190*Indexation!U$4","v":0},{"$f":"W190*Indexation!V$4","v":0},{"$f":"X190*Indexation!W$4","v":0},{"$f":"Y190*Indexation!X$4","v":0},{"$f":"Z190*Indexation!Y$4","v":0},{"$f":"AA190*Indexation!Z$4","v":5.9845818374886228},{"$f":"AB190*Indexation!AA$4","v":418.87691481801699},{"$f":"AC190*Indexation!AB$4","v":6.2262011269958313},{"$f":"AD190*Indexation!AC$4","v":1.5657595179932189},{"$f":"AE190*Indexation!AD$4","v":3.4701413029718102},{"$f":"AF190*Indexation!AD$4","v":1.3425691189156321E-2},{"$f":"AG190*Indexation!AE$4","v":6.2351251576035639E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,436.19937554623169]
[null,"TBU Onshore - Land",40,{"$f":"D191*Indexation!B$4","v":0},{"$f":"E191*Indexation!C$4","v":0},{"$f":"F191*Indexation!D$4","v":0},{"$f":"G191*Indexation!E$4","v":0},{"$f":"H191*Indexation!F$4","v":0},{"$f":"I191*Indexation!G$4","v":0},{"$f":"J191*Indexation!H$4","v":0},{"$f":"K191*Indexation!I$4","v":0},{"$f":"L191*Indexation!J$4","v":0},{"$f":"M191*Indexation!K$4","v":0},{"$f":"N191*Indexation!L$4","v":0},{"$f":"O191*Indexation!M$4","v":0},{"$f":"P191*Indexation!N$4","v":0},{"$f":"Q191*Indexation!P$4","v":0},{"$f":"R191*Indexation!Q$4","v":0},{"$f":"S191*Indexation!R$4","v":0},{"$f":"T191*Indexation!S$4","v":1.6154430432287643},{"$f":"U191*Indexation!T$4","v":0},{"$f":"V191*Indexation!U$4","v":0},{"$f":"W191*Indexation!V$4","v":0},{"$f":"X191*Indexation!W$4","v":0},{"$f":"Y191*Indexation!X$4","v":0},{"$f":"Z191*Indexation!Y$4","v":0},{"$f":"AA191*Indexation!Z$4","v":0},{"$f":"AB191*Indexation!AA$4","v":0},{"$f":"AC191*Indexation!AB$4","v":0},{"$f":"AD191*Indexation!AC$4","v":0},{"$f":"AE191*Indexation!AD$4","v":0},{"$f":"AF191*Indexation!AD$4","v":0},{"$f":"AG191*Indexation!AE$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6154430432287643]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D192*Indexation!B$4","v":95.398095696959203},{"$f":"E192*Indexation!C$4","v":10.355480960055811},{"$f":"F192*Indexation!D$4","v":21.987501239289855},{"$f":"G192*Indexation!E$4","v":1.3164657060032685},{"$f":"H192*Indexation!F$4","v":136.40564525126084},{"$f":"I192*Indexation!G$4","v":36.588291586172758},{"$f":"J192*Indexation!H$4","v":22.574227934892505},{"$f":"K192*Indexation!I$4","v":6.1845962627288822},{"$f":"L192*Indexation!J$4","v":59.935307591454198},{"$f":"M192*Indexation!K$4","v":21.000195451881464},{"$f":"N192*Indexation!L$4","v":14.487947476937599},{"$f":"O192*Indexation!M$4","v":2.6263525546025241},{"$f":"P192*Indexation!N$4","v":4.3912671721980941E-2},{"$f":"Q192*Indexation!P$4","v":6.3802812260838389},{"$f":"R192*Indexation!Q$4","v":1.5360373020711231},{"$f":"S192*Indexation!R$4","v":2.3528042943261687},{"$f":"T192*Indexation!S$4","v":10.828005868912081},{"$f":"U192*Indexation!T$4","v":1.6683365873715088E-2},{"$f":"V192*Indexation!U$4","v":5.3417677366374159},{"$f":"W192*Indexation!V$4","v":15.965885789614328},{"$f":"X192*Indexation!W$4","v":24.155800527950127},{"$f":"Y192*Indexation!X$4","v":107.7148726445572},{"$f":"Z192*Indexation!Y$4","v":60.858610400634561},{"$f":"AA192*Indexation!Z$4","v":3.5570909697031574},{"$f":"AB192*Indexation!AA$4","v":6.9733172471964258},{"$f":"AC192*Indexation!AB$4","v":19.764778501172305},{"$f":"AD192*Indexation!AC$4","v":9.193728810298218},{"$f":"AE192*Indexation!AD$4","v":3.9405683160065328},{"$f":"AF192*Indexation!AD$4","v":0.53565794170784198},{"$f":"AG192*Indexation!AE$4","v":7.1755454421249905},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,715.19545676883092]
[null,"ITO setup",15]
[null,"Sum:",null,{"$f":"SUM(D209:D215)","v":95.398095696959203},10.355480960055811,21.987501239289855,1.3164657060032685,136.40564525126084,36.588291586172758,22.574227934892505,6.1845962627288822,59.935307591454198,21.000195451881464,16.211620272283305,2.6263525546025241,0.26449314165866727,8.5656212750238581,1.5360373020711231,2.3528042943261687,16.406975953680497,0.8338467591735429,7.5295698734504999,16.842115566614783,24.59749960708109,117.36589585428975,63.367884049156977,10.115612441022023,430.71045999172236,27.287428677681483,19.072009462560718,9.5960697637721708,1.0034633452018216,{"$f":"SUM(AG209:AG215)","v":8.6576125087293008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D216:AU216)","v":1196.6891803748013}]
[]
[null,{"$f":"B196","v":"Transmission business unit - shared"}]
[null,"SS Onshore - Buildings",{"$f":"C197","v":40},{"$f":"D197*Indexation!B$4","v":0},{"$f":"E197*Indexation!C$4","v":0},{"$f":"F197*Indexation!D$4","v":0},{"$f":"G197*Indexation!E$4","v":0},{"$f":"H197*Indexation!F$4","v":0},{"$f":"I197*Indexation!G$4","v":0},{"$f":"J197*Indexation!H$4","v":0},{"$f":"K197*Indexation!I$4","v":0},{"$f":"L197*Indexation!J$4","v":0},{"$f":"M197*Indexation!K$4","v":0.18763300997193419},{"$f":"N197*Indexation!L$4","v":0},{"$f":"O197*Indexation!M$4","v":0},{"$f":"P197*Indexation!N$4","v":0},{"$f":"Q197*Indexation!P$4","v":0},{"$f":"R197*Indexation!Q$4","v":0},{"$f":"S197*Indexation!R$4","v":0},{"$f":"T197*Indexation!S$4","v":4.9621272557429902E-2},{"$f":"U197*Indexation!T$4","v":0},{"$f":"V197*Indexation!U$4","v":0},{"$f":"W197*Indexation!V$4","v":0},{"$f":"X197*Indexation!W$4","v":0},{"$f":"Y197*Indexation!X$4","v":6.6320228041076028},{"$f":"Z197*Indexation!Y$4","v":3.3579092739966754},{"$f":"AA197*Indexation!Z$4","v":5.1594481169960842},{"$f":"AB197*Indexation!AA$4","v":0.40443317659270245},{"$f":"AC197*Indexation!AB$4","v":0.15553972168509944},{"$f":"AD197*Indexation!AC$4","v":6.7767783518328545E-2},{"$f":"AE197*Indexation!AD$4","v":2.1226231435037156E-3},{"$f":"AF197*Indexation!AD$4","v":0},{"$f":"AG197*Indexation!AE$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D219:AU219)","v":16.01649778256936}]
[null,"SS Onshore - Compressor stations",25,{"$f":"D198*Indexation!B$4","v":0},{"$f":"E198*Indexation!C$4","v":0},{"$f":"F198*Indexation!D$4","v":0},{"$f":"G198*Indexation!E$4","v":0},{"$f":"H198*Indexation!F$4","v":0},{"$f":"I198*Indexation!G$4","v":0},{"$f":"J198*Indexation!H$4","v":0},{"$f":"K198*Indexation!I$4","v":0},{"$f":"L198*Indexation!J$4","v":0},{"$f":"M198*Indexation!K$4","v":0},{"$f":"N198*Indexation!L$4","v":0},{"$f":"O198*Indexation!M$4","v":0},{"$f":"P198*Indexation!N$4","v":0},{"$f":"Q198*Indexation!P$4","v":0},{"$f":"R198*Indexation!Q$4","v":0},{"$f":"S198*Indexation!R$4","v":0},{"$f":"T198*Indexation!S$4","v":0},{"$f":"U198*Indexation!T$4","v":0},{"$f":"V198*Indexation!U$4","v":0},{"$f":"W198*Indexation!V$4","v":0},{"$f":"X198*Indexation!W$4","v":0},{"$f":"Y198*Indexation!X$4","v":0},{"$f":"Z198*Indexation!Y$4","v":0},{"$f":"AA198*Indexation!Z$4","v":0},{"$f":"AB198*Indexation!AA$4","v":0},{"$f":"AC198*Indexation!AB$4","v":0},{"$f":"AD198*Indexation!AC$4","v":0},{"$f":"AE198*Indexation!AD$4","v":0},{"$f":"AF198*Indexation!AD$4","v":0},{"$f":"AG198*Indexation!AE$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Equipment",5,{"$f":"D199*Indexation!B$4","v":0},{"$f":"E199*Indexation!C$4","v":0},{"$f":"F199*Indexation!D$4","v":0},{"$f":"G199*Indexation!E$4","v":0},{"$f":"H199*Indexation!F$4","v":0},{"$f":"I199*Indexation!G$4","v":0},{"$f":"J199*Indexation!H$4","v":0},{"$f":"K199*Indexation!I$4","v":0},{"$f":"L199*Indexation!J$4","v":0},{"$f":"M199*Indexation!K$4","v":0},{"$f":"N199*Indexation!L$4","v":0},{"$f":"O199*Indexation!M$4","v":0},{"$f":"P199*Indexation!N$4","v":0},{"$f":"Q199*Indexation!P$4","v":0},{"$f":"R199*Indexation!Q$4","v":0},{"$f":"S199*Indexation!R$4","v":0},{"$f":"T199*Indexation!S$4","v":0.61208239326557523},{"$f":"U199*Indexation!T$4","v":0.18344261507277984},{"$f":"V199*Indexation!U$4","v":0.38509182139771264},{"$f":"W199*Indexation!V$4","v":0.17798598475044525},{"$f":"X199*Indexation!W$4","v":0.29359411025781623},{"$f":"Y199*Indexation!X$4","v":1.0833349091867446},{"$f":"Z199*Indexation!Y$4","v":0.58924902332113127},{"$f":"AA199*Indexation!Z$4","v":0.7258883818670242},{"$f":"AB199*Indexation!AA$4","v":0.42642256662551148},{"$f":"AC199*Indexation!AB$4","v":0.10352662005978759},{"$f":"AD199*Indexation!AC$4","v":0.53607215025593546},{"$f":"AE199*Indexation!AD$4","v":-0.21230364474206742},{"$f":"AF199*Indexation!AD$4","v":0},{"$f":"AG199*Indexation!AE$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9043869313183972]
[null,"SS Onshore - GTTW",100,{"$f":"D200*Indexation!B$4","v":0},{"$f":"E200*Indexation!C$4","v":0},{"$f":"F200*Indexation!D$4","v":0},{"$f":"G200*Indexation!E$4","v":0},{"$f":"H200*Indexation!F$4","v":0},{"$f":"I200*Indexation!G$4","v":0},{"$f":"J200*Indexation!H$4","v":0},{"$f":"K200*Indexation!I$4","v":0},{"$f":"L200*Indexation!J$4","v":0},{"$f":"M200*Indexation!K$4","v":0},{"$f":"N200*Indexation!L$4","v":0},{"$f":"O200*Indexation!M$4","v":0},{"$f":"P200*Indexation!N$4","v":0},{"$f":"Q200*Indexation!P$4","v":0},{"$f":"R200*Indexation!Q$4","v":0},{"$f":"S200*Indexation!R$4","v":0},{"$f":"T200*Indexation!S$4","v":0},{"$f":"U200*Indexation!T$4","v":0},{"$f":"V200*Indexation!U$4","v":0},{"$f":"W200*Indexation!V$4","v":0},{"$f":"X200*Indexation!W$4","v":0},{"$f":"Y200*Indexation!X$4","v":0},{"$f":"Z200*Indexation!Y$4","v":0},{"$f":"AA200*Indexation!Z$4","v":0},{"$f":"AB200*Indexation!AA$4","v":0},{"$f":"AC200*Indexation!AB$4","v":0},{"$f":"AD200*Indexation!AC$4","v":0},{"$f":"AE200*Indexation!AD$4","v":0},{"$f":"AF200*Indexation!AD$4","v":0},{"$f":"AG200*Indexation!AE$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Land",40,{"$f":"D201*Indexation!B$4","v":0},{"$f":"E201*Indexation!C$4","v":0},{"$f":"F201*Indexation!D$4","v":0},{"$f":"G201*Indexation!E$4","v":0},{"$f":"H201*Indexation!F$4","v":0},{"$f":"I201*Indexation!G$4","v":0},{"$f":"J201*Indexation!H$4","v":0},{"$f":"K201*Indexation!I$4","v":0},{"$f":"L201*Indexation!J$4","v":0},{"$f":"M201*Indexation!K$4","v":0},{"$f":"N201*Indexation!L$4","v":0},{"$f":"O201*Indexation!M$4","v":0},{"$f":"P201*Indexation!N$4","v":0},{"$f":"Q201*Indexation!P$4","v":0},{"$f":"R201*Indexation!Q$4","v":0},{"$f":"S201*Indexation!R$4","v":9.2682616191309727E-2},{"$f":"T201*Indexation!S$4","v":0.24493463740763161},{"$f":"U201*Indexation!T$4","v":0},{"$f":"V201*Indexation!U$4","v":0},{"$f":"W201*Indexation!V$4","v":1.4875440954938351E-2},{"$f":"X201*Indexation!W$4","v":0},{"$f":"Y201*Indexation!X$4","v":0},{"$f":"Z201*Indexation!Y$4","v":0},{"$f":"AA201*Indexation!Z$4","v":0},{"$f":"AB201*Indexation!AA$4","v":0},{"$f":"AC201*Indexation!AB$4","v":0},{"$f":"AD201*Indexation!AC$4","v":0},{"$f":"AE201*Indexation!AD$4","v":0},{"$f":"AF201*Indexation!AD$4","v":0},{"$f":"AG201*Indexation!AE$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35249269455387972]
[null,"Pipelines/Above Ground Installations - S",50,{"$f":"D202*Indexation!B$4","v":0},{"$f":"E202*Indexation!C$4","v":0},{"$f":"F202*Indexation!D$4","v":0},{"$f":"G202*Indexation!E$4","v":0},{"$f":"H202*Indexation!F$4","v":0},{"$f":"I202*Indexation!G$4","v":0},{"$f":"J202*Indexation!H$4","v":0},{"$f":"K202*Indexation!I$4","v":0},{"$f":"L202*Indexation!J$4","v":0},{"$f":"M202*Indexation!K$4","v":0},{"$f":"N202*Indexation!L$4","v":0},{"$f":"O202*Indexation!M$4","v":0},{"$f":"P202*Indexation!N$4","v":0},{"$f":"Q202*Indexation!P$4","v":0},{"$f":"R202*Indexation!Q$4","v":0},{"$f":"S202*Indexation!R$4","v":0},{"$f":"T202*Indexation!S$4","v":0},{"$f":"U202*Indexation!T$4","v":0},{"$f":"V202*Indexation!U$4","v":0},{"$f":"W202*Indexation!V$4","v":0},{"$f":"X202*Indexation!W$4","v":0},{"$f":"Y202*Indexation!X$4","v":0},{"$f":"Z202*Indexation!Y$4","v":0},{"$f":"AA202*Indexation!Z$4","v":0},{"$f":"AB202*Indexation!AA$4","v":0},{"$f":"AC202*Indexation!AB$4","v":0},{"$f":"AD202*Indexation!AC$4","v":0},{"$f":"AE202*Indexation!AD$4","v":0},{"$f":"AF202*Indexation!AD$4","v":0},{"$f":"AG202*Indexation!AE$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D219:D224)","v":0},0,0,0,0,0,0,0,0,0.18763300997193419,0,0,0,0,0,9.2682616191309727E-2,0.90663830323063666,0.18344261507277984,0.38509182139771264,0.19286142570538359,0.29359411025781623,7.7153577132943472,3.9471582973178068,5.8853364988631087,0.83085574321821398,0.25906634174488702,0.60383993377426404,-0.21018102159856369,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.273377408441636]
[]
[null,"Total indexed gross asset value",null,{"$f":"D216+D225","v":95.398095696959203},10.355480960055811,21.987501239289855,1.3164657060032685,136.40564525126084,36.588291586172758,22.574227934892505,6.1845962627288822,59.935307591454198,21.187828461853396,16.211620272283305,2.6263525546025241,0.26449314165866727,8.5656212750238581,1.5360373020711231,2.4454869105174786,17.313614256911134,1.0172893742463227,7.9146616948482125,17.034976992320168,24.891093717338908,125.0812535675841,67.315042346474783,16.000948939885131,431.54131573494055,27.54649501942637,19.675849396334982,9.3858887421736075,1.0034633452018216,8.6576125087293008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D227:AU227)","v":1217.9625577832433}]
[]
["@ Sept 07","Indexed net book value @ date = cell C1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,{"$f":"B186","v":"Transmission business unit - direct"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation for Compressor stations",null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"TBU Onshore - Buildings",{"$f":"C187","v":40},{"$f":"IF(AND(($E$1-0.25-D$7)<$C231,(D$7<$E$1)),($C231-($E$1-0.25-D$7))/$C231*D209,0)","v":0},0,0,0,0,0,0,0,0,0,5.5258754996248639E-2,0,0,0,0,0,0,0,0.62264433924178786,0,0,0,0,0,0,0,0,0.68106744187076684,{"$f":"IF(AND(($E$1-$U$3-AF$7)<$C231, AF$7<$E$1),($C231-($E$1-AF$7-$U$2))/$C231*AF209,0)","v":2.5451943106922538E-2},{"$f":"IF(AND(($E$1-0.25-AG$7)<$C231, AG$7<$E$1),($C231-($E$1-AG$7-IF($E$1-1=AG$7, $Y$4, $Z$4)))/$C231*AG209,0)","v":0.180720147861993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D231:AU231)","v":1.5651426270777189},null,null,"Asset Life",null,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"TBU Onshore - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB210-BB234","v":0.7910590697841382},{"$f":"AC210-BC234","v":0},{"$f":"AD210-BD234","v":0},{"$f":"AE210-BE234","v":0},{"$f":"IF($E$1>AF$7, AF210-BF234, 0)","v":0},{"$f":"IF($E$1>AG$7, AG210-BG234, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7910590697841382,null,"Compressor stations - T",20,"i.e. Up to 30 Sept 2003",{"$f":"AB210/$AZ232*(2004-0.25-BB231)","v":3.6908479927398471E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB232:BU232)","v":3.6908479927398471E-2}]
[null,"TBU Onshore - Equipment",5,{"$f":"IF(AND(($E$1-0.25-D$7)<$C233,(D$7<$E$1)),($C233-($E$1-0.25-D$7))/$C233*D211,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19380008975558341,0.32411226237833712,3.7406345104211765,0.95753629049141409,{"$f":"IF(AND(($E$1-$U$3-AF$7)<$C233, AF$7<$E$1),($C233-($E$1-AF$7-$U$2))/$C233*AF211,0)","v":0.2780461457882008},{"$f":"IF(AND(($E$1-0.25-AG$7)<$C233, AG$7<$E$1),($C233-($E$1-AG$7-IF($E$1-1=AG$7, $Y$4, $Z$4)))/$C233*AG211,0)","v":1.0502110535432625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.544340352377974,null,"Compressor stations - T",25,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($E$1-0.25-BB$121)<$AZ233,(BB$121<$E$1)), (AB210-BB232)/($AZ233-(2004-0.25-BB231))*((($E$1-0.25)-(2004-0.25))), 0)","v":0.15625858168575571},{"$f":"IF(AND(($E$1-0.25-CA$136)<$AZ233,(BC$121<$E$1)), AC200/$AZ233*($E$1-0.25-BC231), 0)","v":0},{"$f":"IF(AND(($E$1-0.25-CB$136)<$AZ233,(BD$121<$E$1)), AD200/$AZ233*($E$1-0.25-BD231), 0)","v":0},{"$f":"IF(AND(($E$1-0.25-CC$136)<$AZ233,(BE$121<$E$1)), AE200/$AZ233*($E$1-0.25-BE231), 0)","v":0},{"$f":"IF(AND(($D$1-0.25-BF$121)<$AZ233, BF$121<$D$1), AF200/$AZ233*($D$1-BF231-$V$2), 0)","v":0},{"$f":"IF(AND(($D$1-0.25-BG$121)<$AZ233, BG$121<$D$1), AG200/$AZ233*($D$1-BG231-IF($D$1-1=BG231, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BH$121)<$AZ233, BH$121<$C$1), AH200/$AZ233*($C$1-BH231-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BI$121)<$AZ233, BI$121<$C$1), AI200/$AZ233*($C$1-BI231-IF($C$1-1=BI231, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BJ$121)<$AZ233, BJ$121<$C$1), AJ200/$AZ233*($C$1-BJ231-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BK$121)<$AZ233, BK$121<$C$1), AK200/$AZ233*($C$1-BK231-IF($C$1-1=BK231, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BL$121)<$AZ233, BL$121<$C$1), AL200/$AZ233*($C$1-BL231-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BM$121)<$AZ233, BM$121<$C$1), AM200/$AZ233*($C$1-BM231-IF($C$1-1=BM231, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BN$121)<$AZ233, BN$121<$C$1), AN200/$AZ233*($C$1-BN231-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BO$121)<$AZ233, BO$121<$C$1), AO200/$AZ233*($C$1-BO231-IF($C$1-1=BO231, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BP$121)<$AZ233, BP$121<$C$1), AP200/$AZ233*($C$1-0.75-(BP231-0.25)), 0)","v":0},0,0,0,0,0,{"$f":"SUM(BB233:BU233)","v":0.15625858168575571}]
[null,"TBU Onshore - GTTW","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA212-BB243","v":5.489768844913824},{"$f":"AB212-BC243","v":394.45781507665811},{"$f":"AC212-BD243","v":5.9927185847334874},{"$f":"AD212-BE243","v":1.5227011312484053},{"$f":"AE212-BF243","v":3.4094138301698034},{"$f":"IF($E$1>AF$7, AF212-BG243, 0)","v":1.3224305821318977E-2},{"$f":"IF($E$1>AG$7, AG212-BH243, 0)","v":6.203949531815546E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410.94768126886316,null,"Total depreciation",null,null,{"$f":"SUM(BB232:BB233)","v":0.19316706161315417},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB234:BU234)","v":0.19316706161315417}]
[null,"TBU Onshore - Land",40,{"$f":"IF(AND(($E$1-0.25-D$7)<$C235,(D$7<$E$1)),($C235-($E$1-0.25-D$7))/$C235*D213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1005205731995957,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($E$1-$U$3-AF$7)<$C235, AF$7<$E$1),($C235-($E$1-AF$7-$U$2))/$C235*AF213,0)","v":0},{"$f":"IF(AND(($E$1-0.25-AG$7)<$C235, AG$7<$E$1),($C235-($E$1-AG$7-IF($E$1-1=AG$7, $Y$4, $Z$4)))/$C235*AG213,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1005205731995957]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D214-BB249","v":28.379704112942051},3.3225970778396894,7.5712913493626068,0.48438993322379431,53.423029536735498,15.200167930858203,9.9170355674721478,2.8650142187091547,29.203943238723586,10.73792888683845,7.7575291759496618,1.469756250082308,2.5637807692854821E-2,4.0348502312501591,1.0087582552654188,1.6024825832279748,7.6390761101699809,1.2177499713369627E-2,4.0296767380320038,12.435012106692206,19.405549008382586,89.174086289016032,51.876732814059423,3.1194812354446633,6.2868260220044681,18.282420113584383,8.6880737257318152,3.802648424946304,{"$f":"IF($C$1>AF$7, AF214-CD249, 0)","v":0.51958820345660672},{"$f":"IF($C$1>AG$7, AG214-CE249, 0)","v":7.0679122604931157},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409.34337670790052]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"Sum:",null,{"$f":"SUM(D231:D237)","v":28.379704112942051},3.3225970778396894,7.5712913493626068,0.48438993322379431,53.423029536735498,15.200167930858203,9.9170355674721478,2.8650142187091547,29.203943238723586,10.73792888683845,7.8127879309459107,1.469756250082308,2.5637807692854821E-2,4.0348502312501591,1.0087582552654188,1.6024825832279748,8.7395966833695766,1.2177499713369627E-2,4.6523210772737915,12.435012106692206,19.405549008382586,89.174086289016032,51.876732814059423,8.6092500803584873,401.72950025820228,24.599250960696207,13.951409367401396,8.8506659874782887,0.83631059817304909,{"$f":"SUM(AG231:AG237)","v":8.3608829572165266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D238:AU238)","v":830.29212059920303},null,"Depreciation for Gas to the West asset",null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Life",null,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,{"$f":"B196","v":"Transmission business unit - shared"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas to the West - T",40,"i.e. Up to 30 Sept 2003",{"$f":"AA212/$AZ240*(2004-0.25-BB239)","v":0.26182545539012725},{"$f":"AB212/$AZ240*(2004-0.25-BC239)","v":7.8539421528378179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB240:BV240)","v":8.1157676082279444}]
[null,"SS Onshore - Buildings",{"$f":"C197","v":40},{"$f":"IF(AND(($E$1-0.25-D$7)<$C241,(D$7<$E$1)),($C241-($E$1-0.25-D$7))/$C241*D219,0)","v":0},0,0,0,0,0,0,0,0,9.0298386048993332E-2,0,0,0,0,0,0,3.3804491929749124E-2,0,0,0,0,5.3470683858117551,2.7912620840097366,4.4177774501778968,0.356406736872319,0.14095787277712138,6.3108748401443454E-2,2.0297583809754283E-3,{"$f":"IF(AND(($E$1-$U$3-AF$7)<$C241, AF$7<$E$1),($C241-($E$1-AF$7-$U$2))/$C241*AF219,0)","v":0},{"$f":"IF(AND(($E$1-0.25-AG$7)<$C241, AG$7<$E$1),($C241-($E$1-AG$7-IF($E$1-1=AG$7, $Y$4, $Z$4)))/$C241*AG219,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D241:AU241)","v":13.242713914409991},null,"Gas to the West - T",100,"i.e. From Oct 03 to Sept 07 (or date = cell C1, whichever is earlier)",{"$f":"(AA212-BB240)/($AZ241-(2004-0.25-BB239))*IF($E$1<2008, (($E$1-0.25)-(2004-0.25)), 4)","v":0.23298753718467158},{"$f":"(AB212-BC240)/($AZ241-(2004-0.25-BC239))*IF($E$1<2008, (($E$1-0.25)-(2004-0.25)), 4)","v":16.565157588521075},{"$f":"IF(AND(($E$1-0.25-BD$129)<$AZ241,(BD$129<$E$1)),($E$1-0.25-BD$129)/$AZ241*AC212,0)-IF($E$1>2008, (AC212/$AZ241*($E$1-2008)), 0)","v":0.23348254226234366},{"$f":"IF(AND(($E$1-0.25-BE$129)<$AZ241,(BE$129<$E$1)),($E$1-0.25-BE$129)/$AZ241*AD212,0)-IF($E$1>2008, (AD212/$AZ241*($E$1-2008)), 0)","v":4.305838674481352E-2},{"$f":"IF(AND(($E$1-0.25-BF$129)<$AZ241,(BF$129<$E$1)),($E$1-0.25-BF$129)/$AZ241*AE212,0)-IF($E$1>2008, (AE212/$AZ241*($E$1-2008)), 0)","v":6.0727472802006688E-2},{"$f":"IF(AND(($E$1-0.25-BG$129)<$AZ241, BG$129<$E$1),($E$1-BG$129-$V$2)/$AZ241*AF212,0)-IF($E$1>2008, (AF212/$AZ241*($E$1-2008)), 0)","v":2.0138536783734481E-4},{"$f":"IF(AND(($E$1-0.25-BH$129)<$AZ241, BH$129<$E$1),($E$1-BH$129-IF($E$1-1=BH239, $Y$3, $Z$3))/$AZ241*AG212,0)-IF($E$1>2008, (AG212/$AZ241*($E$1-2008)), 0)","v":3.117562578801782E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB241:BV241)","v":17.13592666914063}]
[null,"SS Onshore - Compressor stations",25,{"$f":"IF(AND(($E$1-0.25-D$7)<$C242,(D$7<$E$1)),($C242-($E$1-0.25-D$7))/$C242*D220,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Gas to the West - T",50,"i.e. From Oct 07 to date (= cell c1)",{"$f":"IF($E$1>2008, ((AA212-BB240-BB241)/($AZ242-(2008-0.25-BB239)))*($E$1-2008), 0)","v":0},{"$f":"IF($E$1>2008, ((AB212-BC240-BC241)/($AZ242-(2008-0.25-BC239)))*($E$1-2008), 0)","v":0},{"$f":"IF($E$1>2008, ((AC212-BD240-BD241)/($AZ242-(2008-0.25-BD239)))*($E$1-2008), 0)","v":0},{"$f":"IF($E$1>2008, ((AD212-BE240-BE241)/($AZ242-(2008-0.25-BE239)))*($E$1-2008), 0)","v":0},{"$f":"IF($E$1>2008, ((AE212-BF240-BF241)/($AZ242-(2008-0.25-BF239)))*($E$1-2008), 0)","v":0},{"$f":"IF(AND($E$1>2008, BG239<$E$1), ((AF212-BG240-BG241)/($AZ242-(2008-BG239-$V$2)))*($E$1-2008), 0)","v":0},{"$f":"IF(AND($E$1>2008, BH239<$E$1), ((AG212-BH240-BH241)/($AZ242-(2008-BH239-IF($E$1-1=BH239, $Y$3, $Z$3))))*($E$1-2008), 0)","v":0},{"$f":"IF(AND($C$1>2008, BI239<$C$1), (AH212/$AZ242*($C$1-BI$129-$V$2)), 0)","v":0},{"$f":"IF(AND($C$1>2008, BJ239<$C$1), (AI212/$AZ242*($C$1-BJ$129-IF($C$1-1=BJ239, $Y$3, $Z$3))), 0)","v":0},{"$f":"IF(AND($C$1>2008, BK239<$C$1), (AJ212/$AZ242*($C$1-BK$129-$V$2)), 0)","v":0},{"$f":"IF(AND($C$1>2008, BL239<$C$1), (AK212/$AZ242*($C$1-BL$129-IF($C$1-1=BL239, $Y$3, $Z$3))), 0)","v":0},{"$f":"IF(AND($C$1>2008, BM239<$C$1), (AL212/$AZ242*($C$1-BM$129-$V$2)), 0)","v":0},{"$f":"IF(AND($C$1>2008, BN239<$C$1), (AM212/$AZ242*($C$1-BN$129-IF($C$1-1=BN239, $Y$3, $Z$3))), 0)","v":0},{"$f":"IF(AND($C$1>2008, BO239<$C$1), (AN212/$AZ242*($C$1-BO$129-$V$2)), 0)","v":0},{"$f":"IF(AND($C$1>2008, BP239<$C$1), (AO212/$AZ242*($C$1-BP$129-IF($C$1-1=BP239, $Y$3, $Z$3))), 0)","v":0},{"$f":"IF(AND($C$1>2008, BQ239<$C$1), (AP212/$AZ242*($C$1-0.75-(BQ$129-0.25))), 0)","v":0},0,0,0,0,0,{"$f":"SUM(BB242:BV242)","v":0}]
[null,"SS Onshore - Equipment",5,{"$f":"IF(AND(($E$1-0.25-D$7)<$C243,(D$7<$E$1)),($C243-($E$1-0.25-D$7))/$C243*D221,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1321128331275575E-2,2.5881655014946898E-2,0.24123246761517098,-0.13799736908234383,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15043788187904961,null,"Total depreciation",null,null,{"$f":"SUM(BB240:BB242)","v":0.49481299257479883},{"$f":"SUM(BC240:BC242)","v":24.419099741358892},{"$f":"SUM(BD240:BD242)","v":0.23348254226234366},4.305838674481352E-2,6.0727472802006688E-2,2.0138536783734481E-4,3.117562578801782E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB243:BV243)","v":25.251694277368575}]
[null,"SS Onshore - GTTW",100,{"$f":"IF(AND(($E$1-0.25-D$7)<$C244,(D$7<$E$1)),($C244-($E$1-0.25-D$7))/$C244*D222,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"SS Onshore - Land",40,{"$f":"IF(AND(($E$1-0.25-D$7)<$C245,(D$7<$E$1)),($C245-($E$1-0.25-D$7))/$C245*D223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0822966875547009E-2,0.16686172173394903,0,0,1.1249552222172127E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23893424083166817,null,"Depreciation for Pipeline / Above Ground Installations assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"Pipelines/Above Ground Installations - S",50,{"$f":"IF(AND(($E$1-0.25-D$7)<$C246,(D$7<$E$1)),($C246-($E$1-0.25-D$7))/$C246*D224,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Asset Life",null,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"Sum:",null,{"$f":"SUM(D241:D246)","v":0},0,0,0,0,0,0,0,0,9.0298386048993332E-2,0,0,0,0,0,6.0822966875547009E-2,0.20066621366369816,0,0,1.1249552222172127E-2,0,5.3470683858117551,2.7912620840097366,4.4177774501778968,0.37772786520359458,0.16683952779206829,0.30434121601661446,-0.1359676107013684,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.632086037120709,null,"Pipelines/Above Ground Installations - T",40,"i.e. Up to 30 Sept 2003",{"$f":"D214/$AZ247*(2004-0.25-BB246)","v":61.412524104917487},6.4074538440345332,13.055078860828353,0.74873987028935907,74.170569605373089,18.980176260327116,11.146025042853173,2.8990294981541633,26.596292743707803,8.7938318454753617,5.7046293190441801,0.96846750450968078,1.5094980904430949E-2,1.8742076101621279,0.41281002493161434,0.57349604674200361,2.3686262838245176,3.2324021380322984E-3,0.901423305557564,2.2950960822570594,2.8685013126940775,10.098269310427238,4.1840294650436256,0.15562272992451312,0.13074969838493297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BY247:CS247)","v":0.28637242830944609}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pipelines/Above Ground Installations - T",50,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($E$1-0.25-BB$136)<$AZ248,(BB$136<$E$1)), (D214-BB247)/($AZ248-(2004-0.25-BB246))*((($E$1-0.25)-(2004-0.25))), 0)","v":5.6058674790996648},0.62543003818158849,1.3611310290988956,8.3335902490115146E-2,8.8120461091522468,2.4079473949874384,1.5111673245671844,0.42055254586556401,4.135071609022809,1.4684347195676513,1.0257889819437569,0.18812880001053542,3.1798831246951718E-3,0.47122338467155145,0.11446902187409005,0.17682566435619032,0.82030347491758204,1.2734640223131637E-3,0.41066769304784762,1.2357776006650638,1.8817502068734628,8.4425170451139433,4.7978481215315076,0.28198700433398088,0.55574152680702482,{"$f":"IF(AND(($E$1-0.25-CA$136)<$AZ248,(CA$136<$E$1)), AC214/$AZ248*($E$1-0.25-CA246), 0)","v":1.4823583875879229},{"$f":"IF(AND(($E$1-0.25-CB$136)<$AZ248,(CB$136<$E$1)), AD214/$AZ248*($E$1-0.25-CB246), 0)","v":0.50565508456640207},{"$f":"IF(AND(($E$1-0.25-CC$136)<$AZ248,(CC$136<$E$1)), AE214/$AZ248*($E$1-0.25-CC246), 0)","v":0.13791989106022864},{"$f":"IF(AND(($E$1-0.25-CD$136)<$AZ248, CD$136<$E$1), AF214/$AZ248*($E$1-CD246-$V$2), 0)","v":1.6069738251235258E-2},{"$f":"IF(AND(($E$1-0.25-CE$136)<$AZ248, CE$136<$E$1), AG214/$AZ248*($E$1-CE246-IF($E$1-1=CE246, $Y$4, $Z$4)), 0)","v":0.10763318163187485},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BY248:CS248)","v":3.0873648142386689}]
[null,"Total indexed net book value",null,{"$f":"D238+D247","v":28.379704112942051},3.3225970778396894,7.5712913493626068,0.48438993322379431,53.423029536735498,15.200167930858203,9.9170355674721478,2.8650142187091547,29.203943238723586,10.828227272887442,7.8127879309459107,1.469756250082308,2.5637807692854821E-2,4.0348502312501591,1.0087582552654188,1.6633055501035219,8.9402628970332749,1.2177499713369627E-2,4.6523210772737915,12.446261658914377,19.405549008382586,94.521154674827784,54.667994898069161,13.027027530536383,402.10722812340589,24.766090488488274,14.255750583418012,8.7146983767769211,0.83631059817304909,8.3608829572165266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D249:AU249)","v":843.92420663632379},null,"Total depreciation",null,null,{"$f":"SUM(BB247:BB248)","v":67.018391584017152},{"$f":"SUM(BC247:BC248)","v":7.0328838822161215},14.416209889927249,0.8320757727794742,82.982615714525338,21.388123655314555,12.657192367420357,3.3195820440197275,30.731364352730612,10.262266565043014,6.730418300987937,1.1565963045202161,1.827486402912612E-2,2.3454309948336793,0.52727904680570437,0.7503217110981939,{"$f":"SUM(BR247:BR248)","v":3.1889297587420997},{"$f":"SUM(BS247:BS248)","v":4.5058661603454616E-3},{"$f":"SUM(BT247:BT248)","v":1.3120909986054117},{"$f":"SUM(BU247:BU248)","v":3.530873682922123},{"$f":"SUM(BV247:BV248)","v":4.7502515195675405},18.540786355541179,8.9818775865751341,0.43760973425849403,0.68649122519195782,1.4823583875879229,0.50565508456640207,0.13791989106022864,1.6069738251235258E-2,0.10763318163187485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY249:CS249)","v":3.3737372425481156}]
[]
["@ Sept 08","Historic cost, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
["Disposals not allowed for","Transmission business unit - direct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - GTTW"]
[null,"TBU Onshore - Buildings",40,{"$f":"D187","v":0},{"$f":"E187","v":0},0,0,0,0,0,0,0,0,6.2215900000000005E-2,0,0,0,0,0,0,0,0.60948062999999997,0,0,0,0,0,0,0,0,{"$f":"AE187","v":0.68627705999999999},{"$f":"AF187","v":2.564663E-2},{"$f":"AG187","v":0.18243192},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B253,PC2_inputs!C$30:C$68)","v":1.5254008999999999E-2},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B253,PC2_inputs!D$30:D$68)","v":0.88090900000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D253:AU253)","v":2.4622151489999999},null,"Inch - Land"]
[null,"TBU Onshore - Compressor stations","See Col AU",{"$f":"D188","v":0},{"$f":"E188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88323999999999991,0,0,{"$f":"AE188","v":0},0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B254,PC2_inputs!C$30:C$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B254,PC2_inputs!D$30:D$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.88323999999999991,null,"IC1 - GTTW"]
[null,"TBU Onshore - Equipment",5,{"$f":"D189","v":0},0,0,0,0,0,0,0,0,0,0.92025603999999994,0,0.13520298,1.4238202100000001,0,0,2.7511091299999979,0.57627343999999991,0.95652668000000007,0.64224940000000008,0.32893182999999998,7.5895615199999993,2.0699832899999997,0.49524114000000008,3.4783061699999966,1.1901862400000003,7.7990755899999984,1.41945849,0.41217755,1.22385956,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B255,PC2_inputs!C$30:C$68)","v":3.447242064000001},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B255,PC2_inputs!D$30:D$68)","v":1.5353660780000016},null,null,null,null,null,null,null,null,null,null,null,null,null,38.394827401999997]
[null,"TBU Onshore - GTTW","See Col AU",{"$f":"D190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1639771100000011,375.89821529999978,5.71587361,1.4690461100000001,3.3437051200000001,1.293652E-2,6.1761679999999999E-2,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B256,PC2_inputs!C$30:C$68)","v":-0.53771199999999997},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B256,PC2_inputs!D$30:D$68)","v":-0.40972399999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,390.71807944999983]
[null,"TBU Onshore - Land",40,{"$f":"D191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.12128921,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B257,PC2_inputs!C$30:C$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B257,PC2_inputs!D$30:D$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1.12128921]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D192","v":20.83517977},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.422210970000023,11.723652120000001,8.2579489000000006,1.5568676399999999,2.6915910000000001E-2,4.1569610000000008,1.01579,1.5932646900000003,7.5157871999999983,1.1765310000000001E-2,3.8235849500000003,11.702501830000005,17.988744030000007,84.706940889999942,50.204291850000054,3.0693433299999939,6.2578227999999987,18.144768140000014,8.6258530699999998,3.79699191,0.51614099999999996,7.1076959999999998,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B258,PC2_inputs!C$30:C$68)","v":0.41058399999999984},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B258,PC2_inputs!D$30:D$68)","v":6.4573193},null,null,null,null,null,null,null,null,null,null,null,null,null,408.59126041000002]
[null,"ITO setup",15,{"$f":"D193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B259,PC2_inputs!C$30:C$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B259,PC2_inputs!D$30:D$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D253:D259)","v":20.83517977},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.422210970000023,11.723652120000001,9.2404208400000005,1.5568676399999999,0.16211889000000002,5.5807812100000014,1.01579,1.5932646900000003,11.388185539999997,0.58803874999999994,5.3895922600000006,12.344751230000005,18.317675860000005,92.296502409999945,52.274275140000057,8.7285615799999956,386.51758426999976,25.050827990000016,17.89397477,9.2464325800000005,0.96690169999999998,8.5757491599999991,3.3353680730000006,{"$f":"SUM(AI253:AI259)","v":8.4638703780000029},null,null,null,null,null,null,null,null,null,null,null,null,null,842.17091162099996]
[]
[null,"Transmission business unit - shared"]
[null,"SS Onshore - Buildings",40,{"$f":"D197","v":0},0,0,0,0,0,0,0,0,0.1047487458,0,0,0,0,0,0,3.4442438400000004E-2,0,0,0,0,5.2154205807999983,2.7700510427000009,4.4519855688999987,0.36293647110000027,0.14279098480000002,6.3581921499999999E-2,{"$f":"AE197","v":2.0452843999999859E-3},0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B263,PC2_inputs!C$30:C$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B263,PC2_inputs!D$30:D$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D263:AU263)","v":13.148003038399997}]
[null,"SS Onshore - Compressor stations",25,{"$f":"D198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B264,PC2_inputs!C$30:C$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B264,PC2_inputs!D$30:D$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Equipment",5,{"$f":"D199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42485025150000016,0.12936593550000003,0.27564494850000004,0.130458237,0.21863855400000012,0.85193422099999982,0.48609111749999978,0.62635470449999986,0.38266964850000001,9.5041111500000011E-2,0.50296019150000038,-0.20456826450000001,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B265,PC2_inputs!C$30:C$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B265,PC2_inputs!D$30:D$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,3.9194406565000004]
[null,"SS Onshore - GTTW",100,{"$f":"D200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B266,PC2_inputs!C$30:C$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B266,PC2_inputs!D$30:D$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Land",40,{"$f":"D201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2762525599999994E-2,0.1700106774,0,0,1.09032394E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B267,PC2_inputs!C$30:C$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B267,PC2_inputs!D$30:D$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.24367644239999997]
[null,"Pipelines/Above Ground Installations - S",50,{"$f":"D202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B268,PC2_inputs!C$30:C$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B268,PC2_inputs!D$30:D$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D263:D268)","v":0},0,0,0,0,0,0,0,0,0.1047487458,0,0,0,0,0,6.2762525599999994E-2,0.62930336730000014,0.12936593550000003,0.27564494850000004,0.14136147640000002,0.21863855400000012,6.0673548017999979,3.2561421602000005,5.0783402733999985,0.74560611960000034,0.23783209630000002,0.56654211300000035,-0.20252298010000003,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,17.311120137299998]
[]
[null,"Total historic cost",null,{"$f":"D260+D269","v":20.83517977},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.422210970000023,11.828400865800001,9.2404208400000005,1.5568676399999999,0.16211889000000002,5.5807812100000014,1.01579,1.6560272156000002,12.017488907299997,0.71740468550000003,5.6652372085000007,12.486112706400005,18.536314414000007,98.363857211799939,55.530417300200057,13.806901853399994,387.26319038959974,25.288660086300016,18.460516883,9.043909599900001,0.96690169999999998,8.5757491599999991,3.3353680730000006,8.4638703780000029,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D271:AU271)","v":859.48203175829985}]
[]
["during 07/08","Disposals, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
[null,"Transmission business unit - direct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - GTTW"]
[null,"TBU Onshore - Buildings",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D275:AU275)","v":0},null,"Inch - Land"]
[null,"TBU Onshore - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"IC1 - GTTW"]
[null,"TBU Onshore - Equipment",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TBU Onshore - GTTW","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TBU Onshore - Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",null,null,null,null,null,null,null,null,-2.3501999999999999E-2,-2.0891E-2,null,-8.7690000000000008E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.3162000000000001E-2]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D275:D281)","v":0},0,0,0,0,0,0,0,-2.3501999999999999E-2,-2.0891E-2,0,-8.7690000000000008E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI275:AI281)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,-5.3162000000000001E-2]
[]
[null,"Transmission business unit - shared"]
[null,"SS Onshore - Buildings",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D285:AU285)","v":0}]
[null,"SS Onshore - Compressor stations",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Equipment",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - GTTW",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Pipelines/Above Ground Installations - S",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D285:D290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Total historic cost",null,{"$f":"D282+D291","v":0},0,0,0,0,0,0,0,-2.3501999999999999E-2,-2.0891E-2,0,-8.7690000000000008E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D293:AU293)","v":-5.3162000000000001E-2}]
[]
["@ Sept 08","Historic cost, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
["Disposals allowed for","Transmission business unit - direct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - GTTW"]
[null,"TBU Onshore - Buildings",40,{"$f":"D253+D275","v":0},{"$f":"E253+E275","v":0},0,0,0,0,0,0,0,0,6.2215900000000005E-2,0,0,0,0,0,0,0,0.60948062999999997,0,0,0,0,0,0,0,0,0.68627705999999999,2.564663E-2,0.18243192,1.5254008999999999E-2,0.88090900000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D297:AU297)","v":2.4622151489999999},null,"Inch - Land"]
[null,"TBU Onshore - Compressor stations","See Col AU",{"$f":"D254+D276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88323999999999991,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88323999999999991,null,"IC1 - GTTW"]
[null,"TBU Onshore - Equipment",5,{"$f":"D255+D277","v":0},0,0,0,0,0,0,0,0,0,0.92025603999999994,0,0.13520298,1.4238202100000001,0,0,2.7511091299999979,0.57627343999999991,0.95652668000000007,0.64224940000000008,0.32893182999999998,7.5895615199999993,2.0699832899999997,0.49524114000000008,3.4783061699999966,1.1901862400000003,7.7990755899999984,1.41945849,0.41217755,1.22385956,3.447242064000001,1.5353660780000016,null,null,null,null,null,null,null,null,null,null,null,null,null,38.394827401999997]
[null,"TBU Onshore - GTTW","See Col AU",{"$f":"D256+D278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1639771100000011,375.89821529999978,5.71587361,1.4690461100000001,3.3437051200000001,1.293652E-2,6.1761679999999999E-2,-0.53771199999999997,-0.40972399999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,390.71807944999983]
[null,"TBU Onshore - Land",40,{"$f":"D257+D279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.12128921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,1.12128921]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D258+D280","v":20.83517977},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.398708970000023,11.70276112,8.2579489000000006,1.5480986399999999,2.6915910000000001E-2,4.1569610000000008,1.01579,1.5932646900000003,7.5157871999999983,1.1765310000000001E-2,3.8235849500000003,11.702501830000005,17.988744030000007,84.706940889999942,50.204291850000054,3.0693433299999939,6.2578227999999987,18.144768140000014,8.6258530699999998,3.79699191,0.51614099999999996,7.1076959999999998,0.41058399999999984,6.4573193,null,null,null,null,null,null,null,null,null,null,null,null,null,408.53809840999998]
[null,"ITO setup",15,{"$f":"D259+D281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q259+Q281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D297:D303)","v":20.83517977},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.398708970000023,11.70276112,9.2404208400000005,1.5480986399999999,0.16211889000000002,5.5807812100000014,1.01579,1.5932646900000003,11.388185539999997,0.58803874999999994,5.3895922600000006,12.344751230000005,18.317675860000005,92.296502409999945,52.274275140000057,8.7285615799999956,386.51758426999976,25.050827990000016,17.89397477,9.2464325800000005,0.96690169999999998,8.5757491599999991,3.3353680730000006,{"$f":"SUM(AI297:AI303)","v":8.4638703780000029},null,null,null,null,null,null,null,null,null,null,null,null,null,842.11774962099992]
[]
[null,"Transmission business unit - shared"]
[null,"SS Onshore - Buildings",40,{"$f":"D263+D285","v":0},0,0,0,0,0,0,0,0,0.1047487458,0,0,0,0,0,0,3.4442438400000004E-2,0,0,0,0,5.2154205807999983,2.7700510427000009,4.4519855688999987,0.36293647110000027,0.14279098480000002,6.3581921499999999E-2,2.0452843999999859E-3,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D307:AU307)","v":13.148003038399997}]
[null,"SS Onshore - Compressor stations",25,{"$f":"D264+D286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Equipment",5,{"$f":"D265+D287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42485025150000016,0.12936593550000003,0.27564494850000004,0.130458237,0.21863855400000012,0.85193422099999982,0.48609111749999978,0.62635470449999986,0.38266964850000001,9.5041111500000011E-2,0.50296019150000038,-0.20456826450000001,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9194406565000004]
[null,"SS Onshore - GTTW",100,{"$f":"D266+D288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Land",40,{"$f":"D267+D289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2762525599999994E-2,0.1700106774,0,0,1.09032394E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24367644239999997]
[null,"Pipelines/Above Ground Installations - S",50,{"$f":"D268+D290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D307:D312)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(M307:M312)","v":0.1047487458},0,0,0,0,0,6.2762525599999994E-2,0.62930336730000014,0.12936593550000003,0.27564494850000004,0.14136147640000002,0.21863855400000012,6.0673548017999979,3.2561421602000005,5.0783402733999985,0.74560611960000034,0.23783209630000002,0.56654211300000035,-0.20252298010000003,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,17.311120137299998]
[]
[null,"Total historic cost",null,{"$f":"D304+D313","v":20.83517977},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.398708970000023,11.8075098658,9.2404208400000005,1.5480986399999999,0.16211889000000002,5.5807812100000014,1.01579,1.6560272156000002,12.017488907299997,0.71740468550000003,5.6652372085000007,12.486112706400005,18.536314414000007,98.363857211799939,55.530417300200057,13.806901853399994,387.26319038959974,25.288660086300016,18.460516883,9.043909599900001,0.96690169999999998,8.5757491599999991,3.3353680730000006,8.4638703780000029,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D315:AU315)","v":859.42886975829981}]
[]
[null,"Indexed gross asset value in 2010/2011 prices"]
[null,{"$f":"B296","v":"Transmission business unit - direct"}]
[null,"TBU Onshore - Buildings",{"$f":"C297","v":40},{"$f":"D297*Indexation!B$4","v":0},{"$f":"E297*Indexation!C$4","v":0},{"$f":"F297*Indexation!D$4","v":0},{"$f":"G297*Indexation!E$4","v":0},{"$f":"H297*Indexation!F$4","v":0},{"$f":"I297*Indexation!G$4","v":0},{"$f":"J297*Indexation!H$4","v":0},{"$f":"K297*Indexation!I$4","v":0},{"$f":"L297*Indexation!J$4","v":0},{"$f":"M297*Indexation!K$4","v":0},{"$f":"N297*Indexation!L$4","v":0.10915309628888621},{"$f":"O297*Indexation!M$4","v":0},{"$f":"P297*Indexation!N$4","v":0},{"$f":"Q297*Indexation!P$4","v":0},{"$f":"R297*Indexation!Q$4","v":0},{"$f":"S297*Indexation!R$4","v":0},{"$f":"T297*Indexation!S$4","v":0},{"$f":"U297*Indexation!T$4","v":0},{"$f":"V297*Indexation!U$4","v":0.85147943827936812},{"$f":"W297*Indexation!V$4","v":0},{"$f":"X297*Indexation!W$4","v":0},{"$f":"Y297*Indexation!X$4","v":0},{"$f":"Z297*Indexation!Y$4","v":0},{"$f":"AA297*Indexation!Z$4","v":0},{"$f":"AB297*Indexation!AA$4","v":0},{"$f":"AC297*Indexation!AB$4","v":0},{"$f":"AD297*Indexation!AC$4","v":0},{"$f":"AE297*Indexation!AD$4","v":0.7122273901916516},{"$f":"AF297*Indexation!AD$4","v":2.6616411092206575E-2},{"$f":"AG297*Indexation!AE$4","v":0.18417339909502473},{"$f":"AH297*Indexation!AE$4","v":1.5399622430965475E-2},{"$f":"AI297*Indexation!AF$4","v":0.86257815711988584},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D319:AU319)","v":2.761627514497988}]
[null,"TBU Onshore - Compressor stations","See Col AU",{"$f":"D298*Indexation!B$4","v":0},{"$f":"E298*Indexation!C$4","v":0},{"$f":"F298*Indexation!D$4","v":0},{"$f":"G298*Indexation!E$4","v":0},{"$f":"H298*Indexation!F$4","v":0},{"$f":"I298*Indexation!G$4","v":0},{"$f":"J298*Indexation!H$4","v":0},{"$f":"K298*Indexation!I$4","v":0},{"$f":"L298*Indexation!J$4","v":0},{"$f":"M298*Indexation!K$4","v":0},{"$f":"N298*Indexation!L$4","v":0},{"$f":"O298*Indexation!M$4","v":0},{"$f":"P298*Indexation!N$4","v":0},{"$f":"Q298*Indexation!P$4","v":0},{"$f":"R298*Indexation!Q$4","v":0},{"$f":"S298*Indexation!R$4","v":0},{"$f":"T298*Indexation!S$4","v":0},{"$f":"U298*Indexation!T$4","v":0},{"$f":"V298*Indexation!U$4","v":0},{"$f":"W298*Indexation!V$4","v":0},{"$f":"X298*Indexation!W$4","v":0},{"$f":"Y298*Indexation!X$4","v":0},{"$f":"Z298*Indexation!Y$4","v":0},{"$f":"AA298*Indexation!Z$4","v":0},{"$f":"AB298*Indexation!AA$4","v":0.98422613139729243},{"$f":"AC298*Indexation!AB$4","v":0},{"$f":"AD298*Indexation!AC$4","v":0},{"$f":"AE298*Indexation!AD$4","v":0},{"$f":"AF298*Indexation!AD$4","v":0},{"$f":"AG298*Indexation!AE$4","v":0},{"$f":"AH298*Indexation!AE$4","v":0},{"$f":"AI298*Indexation!AF$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.98422613139729243]
[null,"TBU Onshore - Equipment",5,{"$f":"D299*Indexation!B$4","v":0},{"$f":"E299*Indexation!C$4","v":0},{"$f":"F299*Indexation!D$4","v":0},{"$f":"G299*Indexation!E$4","v":0},{"$f":"H299*Indexation!F$4","v":0},{"$f":"I299*Indexation!G$4","v":0},{"$f":"J299*Indexation!H$4","v":0},{"$f":"K299*Indexation!I$4","v":0},{"$f":"L299*Indexation!J$4","v":0},{"$f":"M299*Indexation!K$4","v":0},{"$f":"N299*Indexation!L$4","v":1.6145196990568185},{"$f":"O299*Indexation!M$4","v":0},{"$f":"P299*Indexation!N$4","v":0.22058046993668631},{"$f":"Q299*Indexation!P$4","v":2.1853400489400183},{"$f":"R299*Indexation!Q$4","v":0},{"$f":"S299*Indexation!R$4","v":0},{"$f":"T299*Indexation!S$4","v":3.9635270415396531},{"$f":"U299*Indexation!T$4","v":0.81716339329982779},{"$f":"V299*Indexation!U$4","v":1.3363226985337155},{"$f":"W299*Indexation!V$4","v":0.87622977700045579},{"$f":"X299*Indexation!W$4","v":0.44169907913096246},{"$f":"Y299*Indexation!X$4","v":9.651023209732541},{"$f":"Z299*Indexation!Y$4","v":2.5092736485224139},{"$f":"AA299*Indexation!Z$4","v":0.57393963383024371},{"$f":"AB299*Indexation!AA$4","v":3.8760017951116681},{"$f":"AC299*Indexation!AB$4","v":1.2964490495133485},{"$f":"AD299*Indexation!AC$4","v":8.3125211342692804},{"$f":"AE299*Indexation!AD$4","v":1.4731327546021755},{"$f":"AF299*Indexation!AD$4","v":0.42776330121261663},{"$f":"AG299*Indexation!AE$4","v":1.23554241593325},{"$f":"AH299*Indexation!AE$4","v":3.4801491341549715},{"$f":"AI299*Indexation!AF$4","v":1.5034166322124398},null,null,null,null,null,null,null,null,null,null,null,null,null,45.794594916533086]
[null,"TBU Onshore - GTTW","See Col AU",{"$f":"D300*Indexation!B$4","v":0},{"$f":"E300*Indexation!C$4","v":0},{"$f":"F300*Indexation!D$4","v":0},{"$f":"G300*Indexation!E$4","v":0},{"$f":"H300*Indexation!F$4","v":0},{"$f":"I300*Indexation!G$4","v":0},{"$f":"J300*Indexation!H$4","v":0},{"$f":"K300*Indexation!I$4","v":0},{"$f":"L300*Indexation!J$4","v":0},{"$f":"M300*Indexation!K$4","v":0},{"$f":"N300*Indexation!L$4","v":0},{"$f":"O300*Indexation!M$4","v":0},{"$f":"P300*Indexation!N$4","v":0},{"$f":"Q300*Indexation!P$4","v":0},{"$f":"R300*Indexation!Q$4","v":0},{"$f":"S300*Indexation!R$4","v":0},{"$f":"T300*Indexation!S$4","v":0},{"$f":"U300*Indexation!T$4","v":0},{"$f":"V300*Indexation!U$4","v":0},{"$f":"W300*Indexation!V$4","v":0},{"$f":"X300*Indexation!W$4","v":0},{"$f":"Y300*Indexation!X$4","v":0},{"$f":"Z300*Indexation!Y$4","v":0},{"$f":"AA300*Indexation!Z$4","v":5.9845818374886228},{"$f":"AB300*Indexation!AA$4","v":418.87691481801699},{"$f":"AC300*Indexation!AB$4","v":6.2262011269958313},{"$f":"AD300*Indexation!AC$4","v":1.5657595179932189},{"$f":"AE300*Indexation!AD$4","v":3.4701413029718102},{"$f":"AF300*Indexation!AD$4","v":1.3425691189156321E-2},{"$f":"AG300*Indexation!AE$4","v":6.2351251576035639E-2},{"$f":"AH300*Indexation!AE$4","v":-0.54284495155334622},{"$f":"AI300*Indexation!AF$4","v":-0.40119804979604939},null,null,null,null,null,null,null,null,null,null,null,null,null,435.25533254488232]
[null,"TBU Onshore - Land",40,{"$f":"D301*Indexation!B$4","v":0},{"$f":"E301*Indexation!C$4","v":0},{"$f":"F301*Indexation!D$4","v":0},{"$f":"G301*Indexation!E$4","v":0},{"$f":"H301*Indexation!F$4","v":0},{"$f":"I301*Indexation!G$4","v":0},{"$f":"J301*Indexation!H$4","v":0},{"$f":"K301*Indexation!I$4","v":0},{"$f":"L301*Indexation!J$4","v":0},{"$f":"M301*Indexation!K$4","v":0},{"$f":"N301*Indexation!L$4","v":0},{"$f":"O301*Indexation!M$4","v":0},{"$f":"P301*Indexation!N$4","v":0},{"$f":"Q301*Indexation!P$4","v":0},{"$f":"R301*Indexation!Q$4","v":0},{"$f":"S301*Indexation!R$4","v":0},{"$f":"T301*Indexation!S$4","v":1.6154430432287643},{"$f":"U301*Indexation!T$4","v":0},{"$f":"V301*Indexation!U$4","v":0},{"$f":"W301*Indexation!V$4","v":0},{"$f":"X301*Indexation!W$4","v":0},{"$f":"Y301*Indexation!X$4","v":0},{"$f":"Z301*Indexation!Y$4","v":0},{"$f":"AA301*Indexation!Z$4","v":0},{"$f":"AB301*Indexation!AA$4","v":0},{"$f":"AC301*Indexation!AB$4","v":0},{"$f":"AD301*Indexation!AC$4","v":0},{"$f":"AE301*Indexation!AD$4","v":0},{"$f":"AF301*Indexation!AD$4","v":0},{"$f":"AG301*Indexation!AE$4","v":0},{"$f":"AH301*Indexation!AE$4","v":0},{"$f":"AI301*Indexation!AF$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1.6154430432287643]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D302*Indexation!B$4","v":95.398095696959203},{"$f":"E302*Indexation!C$4","v":10.355480960055811},{"$f":"F302*Indexation!D$4","v":21.987501239289855},{"$f":"G302*Indexation!E$4","v":1.3164657060032685},{"$f":"H302*Indexation!F$4","v":136.40564525126084},{"$f":"I302*Indexation!G$4","v":36.588291586172758},{"$f":"J302*Indexation!H$4","v":22.574227934892505},{"$f":"K302*Indexation!I$4","v":6.1845962627288822},{"$f":"L302*Indexation!J$4","v":59.891862078120212},{"$f":"M302*Indexation!K$4","v":20.962774085340158},{"$f":"N302*Indexation!L$4","v":14.487947476937599},{"$f":"O302*Indexation!M$4","v":2.6115597199648222},{"$f":"P302*Indexation!N$4","v":4.3912671721980941E-2},{"$f":"Q302*Indexation!P$4","v":6.3802812260838389},{"$f":"R302*Indexation!Q$4","v":1.5360373020711231},{"$f":"S302*Indexation!R$4","v":2.3528042943261687},{"$f":"T302*Indexation!S$4","v":10.828005868912081},{"$f":"U302*Indexation!T$4","v":1.6683365873715088E-2},{"$f":"V302*Indexation!U$4","v":5.3417677366374159},{"$f":"W302*Indexation!V$4","v":15.965885789614328},{"$f":"X302*Indexation!W$4","v":24.155800527950127},{"$f":"Y302*Indexation!X$4","v":107.7148726445572},{"$f":"Z302*Indexation!Y$4","v":60.858610400634561},{"$f":"AA302*Indexation!Z$4","v":3.5570909697031574},{"$f":"AB302*Indexation!AA$4","v":6.9733172471964258},{"$f":"AC302*Indexation!AB$4","v":19.764778501172305},{"$f":"AD302*Indexation!AC$4","v":9.193728810298218},{"$f":"AE302*Indexation!AD$4","v":3.9405683160065328},{"$f":"AF302*Indexation!AD$4","v":0.53565794170784198},{"$f":"AG302*Indexation!AE$4","v":7.1755454421249905},{"$f":"AH302*Indexation!AE$4","v":0.4145033988242387},{"$f":"AI302*Indexation!AF$4","v":6.3229488877156106},null,null,null,null,null,null,null,null,null,null,null,null,null,721.83724934085774]
[null,"ITO setup",15]
[null,"Sum:",null,{"$f":"SUM(D319:D325)","v":95.398095696959203},10.355480960055811,21.987501239289855,1.3164657060032685,136.40564525126084,36.588291586172758,22.574227934892505,6.1845962627288822,59.891862078120212,20.962774085340158,16.211620272283305,2.6115597199648222,0.26449314165866727,8.5656212750238581,1.5360373020711231,2.3528042943261687,16.406975953680497,0.8338467591735429,7.5295698734504999,16.842115566614783,24.59749960708109,117.36589585428975,63.367884049156977,10.115612441022023,430.71045999172236,27.287428677681483,19.072009462560718,9.5960697637721708,1.0034633452018216,8.6576125087293008,3.3672072038568293,{"$f":"SUM(AI319:AI325)","v":8.287745627251887},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D326:AU326)","v":1208.2484734913974}]
[]
[null,{"$f":"B306","v":"Transmission business unit - shared"}]
[null,"SS Onshore - Buildings",{"$f":"C307","v":40},{"$f":"D307*Indexation!B$4","v":0},{"$f":"E307*Indexation!C$4","v":0},{"$f":"F307*Indexation!D$4","v":0},{"$f":"G307*Indexation!E$4","v":0},{"$f":"H307*Indexation!F$4","v":0},{"$f":"I307*Indexation!G$4","v":0},{"$f":"J307*Indexation!H$4","v":0},{"$f":"K307*Indexation!I$4","v":0},{"$f":"L307*Indexation!J$4","v":0},{"$f":"M307*Indexation!K$4","v":0.18763300997193419},{"$f":"N307*Indexation!L$4","v":0},{"$f":"O307*Indexation!M$4","v":0},{"$f":"P307*Indexation!N$4","v":0},{"$f":"Q307*Indexation!P$4","v":0},{"$f":"R307*Indexation!Q$4","v":0},{"$f":"S307*Indexation!R$4","v":0},{"$f":"T307*Indexation!S$4","v":4.9621272557429902E-2},{"$f":"U307*Indexation!T$4","v":0},{"$f":"V307*Indexation!U$4","v":0},{"$f":"W307*Indexation!V$4","v":0},{"$f":"X307*Indexation!W$4","v":0},{"$f":"Y307*Indexation!X$4","v":6.6320228041076028},{"$f":"Z307*Indexation!Y$4","v":3.3579092739966754},{"$f":"AA307*Indexation!Z$4","v":5.1594481169960842},{"$f":"AB307*Indexation!AA$4","v":0.40443317659270245},{"$f":"AC307*Indexation!AB$4","v":0.15553972168509944},{"$f":"AD307*Indexation!AC$4","v":6.7767783518328545E-2},{"$f":"AE307*Indexation!AD$4","v":2.1226231435037156E-3},{"$f":"AF307*Indexation!AD$4","v":0},{"$f":"AG307*Indexation!AE$4","v":0},{"$f":"AH307*Indexation!AE$4","v":0},{"$f":"AI307*Indexation!AF$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D329:AU329)","v":16.01649778256936}]
[null,"SS Onshore - Compressor stations",25,{"$f":"D308*Indexation!B$4","v":0},{"$f":"E308*Indexation!C$4","v":0},{"$f":"F308*Indexation!D$4","v":0},{"$f":"G308*Indexation!E$4","v":0},{"$f":"H308*Indexation!F$4","v":0},{"$f":"I308*Indexation!G$4","v":0},{"$f":"J308*Indexation!H$4","v":0},{"$f":"K308*Indexation!I$4","v":0},{"$f":"L308*Indexation!J$4","v":0},{"$f":"M308*Indexation!K$4","v":0},{"$f":"N308*Indexation!L$4","v":0},{"$f":"O308*Indexation!M$4","v":0},{"$f":"P308*Indexation!N$4","v":0},{"$f":"Q308*Indexation!P$4","v":0},{"$f":"R308*Indexation!Q$4","v":0},{"$f":"S308*Indexation!R$4","v":0},{"$f":"T308*Indexation!S$4","v":0},{"$f":"U308*Indexation!T$4","v":0},{"$f":"V308*Indexation!U$4","v":0},{"$f":"W308*Indexation!V$4","v":0},{"$f":"X308*Indexation!W$4","v":0},{"$f":"Y308*Indexation!X$4","v":0},{"$f":"Z308*Indexation!Y$4","v":0},{"$f":"AA308*Indexation!Z$4","v":0},{"$f":"AB308*Indexation!AA$4","v":0},{"$f":"AC308*Indexation!AB$4","v":0},{"$f":"AD308*Indexation!AC$4","v":0},{"$f":"AE308*Indexation!AD$4","v":0},{"$f":"AF308*Indexation!AD$4","v":0},{"$f":"AG308*Indexation!AE$4","v":0},{"$f":"AH308*Indexation!AE$4","v":0},{"$f":"AI308*Indexation!AF$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Equipment",5,{"$f":"D309*Indexation!B$4","v":0},{"$f":"E309*Indexation!C$4","v":0},{"$f":"F309*Indexation!D$4","v":0},{"$f":"G309*Indexation!E$4","v":0},{"$f":"H309*Indexation!F$4","v":0},{"$f":"I309*Indexation!G$4","v":0},{"$f":"J309*Indexation!H$4","v":0},{"$f":"K309*Indexation!I$4","v":0},{"$f":"L309*Indexation!J$4","v":0},{"$f":"M309*Indexation!K$4","v":0},{"$f":"N309*Indexation!L$4","v":0},{"$f":"O309*Indexation!M$4","v":0},{"$f":"P309*Indexation!N$4","v":0},{"$f":"Q309*Indexation!P$4","v":0},{"$f":"R309*Indexation!Q$4","v":0},{"$f":"S309*Indexation!R$4","v":0},{"$f":"T309*Indexation!S$4","v":0.61208239326557523},{"$f":"U309*Indexation!T$4","v":0.18344261507277984},{"$f":"V309*Indexation!U$4","v":0.38509182139771264},{"$f":"W309*Indexation!V$4","v":0.17798598475044525},{"$f":"X309*Indexation!W$4","v":0.29359411025781623},{"$f":"Y309*Indexation!X$4","v":1.0833349091867446},{"$f":"Z309*Indexation!Y$4","v":0.58924902332113127},{"$f":"AA309*Indexation!Z$4","v":0.7258883818670242},{"$f":"AB309*Indexation!AA$4","v":0.42642256662551148},{"$f":"AC309*Indexation!AB$4","v":0.10352662005978759},{"$f":"AD309*Indexation!AC$4","v":0.53607215025593546},{"$f":"AE309*Indexation!AD$4","v":-0.21230364474206742},{"$f":"AF309*Indexation!AD$4","v":0},{"$f":"AG309*Indexation!AE$4","v":0},{"$f":"AH309*Indexation!AE$4","v":0},{"$f":"AI309*Indexation!AF$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,4.9043869313183972]
[null,"SS Onshore - GTTW",100,{"$f":"D310*Indexation!B$4","v":0},{"$f":"E310*Indexation!C$4","v":0},{"$f":"F310*Indexation!D$4","v":0},{"$f":"G310*Indexation!E$4","v":0},{"$f":"H310*Indexation!F$4","v":0},{"$f":"I310*Indexation!G$4","v":0},{"$f":"J310*Indexation!H$4","v":0},{"$f":"K310*Indexation!I$4","v":0},{"$f":"L310*Indexation!J$4","v":0},{"$f":"M310*Indexation!K$4","v":0},{"$f":"N310*Indexation!L$4","v":0},{"$f":"O310*Indexation!M$4","v":0},{"$f":"P310*Indexation!N$4","v":0},{"$f":"Q310*Indexation!P$4","v":0},{"$f":"R310*Indexation!Q$4","v":0},{"$f":"S310*Indexation!R$4","v":0},{"$f":"T310*Indexation!S$4","v":0},{"$f":"U310*Indexation!T$4","v":0},{"$f":"V310*Indexation!U$4","v":0},{"$f":"W310*Indexation!V$4","v":0},{"$f":"X310*Indexation!W$4","v":0},{"$f":"Y310*Indexation!X$4","v":0},{"$f":"Z310*Indexation!Y$4","v":0},{"$f":"AA310*Indexation!Z$4","v":0},{"$f":"AB310*Indexation!AA$4","v":0},{"$f":"AC310*Indexation!AB$4","v":0},{"$f":"AD310*Indexation!AC$4","v":0},{"$f":"AE310*Indexation!AD$4","v":0},{"$f":"AF310*Indexation!AD$4","v":0},{"$f":"AG310*Indexation!AE$4","v":0},{"$f":"AH310*Indexation!AE$4","v":0},{"$f":"AI310*Indexation!AF$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Land",40,{"$f":"D311*Indexation!B$4","v":0},{"$f":"E311*Indexation!C$4","v":0},{"$f":"F311*Indexation!D$4","v":0},{"$f":"G311*Indexation!E$4","v":0},{"$f":"H311*Indexation!F$4","v":0},{"$f":"I311*Indexation!G$4","v":0},{"$f":"J311*Indexation!H$4","v":0},{"$f":"K311*Indexation!I$4","v":0},{"$f":"L311*Indexation!J$4","v":0},{"$f":"M311*Indexation!K$4","v":0},{"$f":"N311*Indexation!L$4","v":0},{"$f":"O311*Indexation!M$4","v":0},{"$f":"P311*Indexation!N$4","v":0},{"$f":"Q311*Indexation!P$4","v":0},{"$f":"R311*Indexation!Q$4","v":0},{"$f":"S311*Indexation!R$4","v":9.2682616191309727E-2},{"$f":"T311*Indexation!S$4","v":0.24493463740763161},{"$f":"U311*Indexation!T$4","v":0},{"$f":"V311*Indexation!U$4","v":0},{"$f":"W311*Indexation!V$4","v":1.4875440954938351E-2},{"$f":"X311*Indexation!W$4","v":0},{"$f":"Y311*Indexation!X$4","v":0},{"$f":"Z311*Indexation!Y$4","v":0},{"$f":"AA311*Indexation!Z$4","v":0},{"$f":"AB311*Indexation!AA$4","v":0},{"$f":"AC311*Indexation!AB$4","v":0},{"$f":"AD311*Indexation!AC$4","v":0},{"$f":"AE311*Indexation!AD$4","v":0},{"$f":"AF311*Indexation!AD$4","v":0},{"$f":"AG311*Indexation!AE$4","v":0},{"$f":"AH311*Indexation!AE$4","v":0},{"$f":"AI311*Indexation!AF$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.35249269455387972]
[null,"Pipelines/Above Ground Installations - S",50,{"$f":"D312*Indexation!B$4","v":0},{"$f":"E312*Indexation!C$4","v":0},{"$f":"F312*Indexation!D$4","v":0},{"$f":"G312*Indexation!E$4","v":0},{"$f":"H312*Indexation!F$4","v":0},{"$f":"I312*Indexation!G$4","v":0},{"$f":"J312*Indexation!H$4","v":0},{"$f":"K312*Indexation!I$4","v":0},{"$f":"L312*Indexation!J$4","v":0},{"$f":"M312*Indexation!K$4","v":0},{"$f":"N312*Indexation!L$4","v":0},{"$f":"O312*Indexation!M$4","v":0},{"$f":"P312*Indexation!N$4","v":0},{"$f":"Q312*Indexation!P$4","v":0},{"$f":"R312*Indexation!Q$4","v":0},{"$f":"S312*Indexation!R$4","v":0},{"$f":"T312*Indexation!S$4","v":0},{"$f":"U312*Indexation!T$4","v":0},{"$f":"V312*Indexation!U$4","v":0},{"$f":"W312*Indexation!V$4","v":0},{"$f":"X312*Indexation!W$4","v":0},{"$f":"Y312*Indexation!X$4","v":0},{"$f":"Z312*Indexation!Y$4","v":0},{"$f":"AA312*Indexation!Z$4","v":0},{"$f":"AB312*Indexation!AA$4","v":0},{"$f":"AC312*Indexation!AB$4","v":0},{"$f":"AD312*Indexation!AC$4","v":0},{"$f":"AE312*Indexation!AD$4","v":0},{"$f":"AF312*Indexation!AD$4","v":0},{"$f":"AG312*Indexation!AE$4","v":0},{"$f":"AH312*Indexation!AE$4","v":0},{"$f":"AI312*Indexation!AF$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D329:D334)","v":0},0,0,0,0,0,0,0,0,0.18763300997193419,0,0,0,0,0,9.2682616191309727E-2,0.90663830323063666,0.18344261507277984,0.38509182139771264,0.19286142570538359,0.29359411025781623,7.7153577132943472,3.9471582973178068,5.8853364988631087,0.83085574321821398,0.25906634174488702,0.60383993377426404,-0.21018102159856369,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,21.273377408441636]
[]
[null,"Total indexed gross asset value",null,{"$f":"D326+D335","v":95.398095696959203},10.355480960055811,21.987501239289855,1.3164657060032685,136.40564525126084,36.588291586172758,22.574227934892505,6.1845962627288822,59.891862078120212,21.15040709531209,16.211620272283305,2.6115597199648222,0.26449314165866727,8.5656212750238581,1.5360373020711231,2.4454869105174786,17.313614256911134,1.0172893742463227,7.9146616948482125,17.034976992320168,24.891093717338908,125.0812535675841,67.315042346474783,16.000948939885131,431.54131573494055,27.54649501942637,19.675849396334982,9.3858887421736075,1.0034633452018216,8.6576125087293008,3.3672072038568293,8.287745627251887,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D337:AU337)","v":1229.5218508998389}]
[]
["@ Sept 08","Indexed net book value @ date = cell C1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,{"$f":"B296","v":"Transmission business unit - direct"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation for Compressor stations",null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"TBU Onshore - Buildings",{"$f":"C297","v":40},{"$f":"IF(AND(($F$1-0.25-D$7)<$C341,(D$7<$F$1)),($C341-($F$1-0.25-D$7))/$C341*D319,0)","v":0},0,0,0,0,0,0,0,0,0,5.2529927589026491E-2,0,0,0,0,0,0,0,0.60135735328480378,0,0,0,0,0,0,0,0,0.66326175711597557,{"$f":"IF(AND(($F$1-$U$3-AF$7)<$C341, AF$7<$F$1),($C341-($F$1-AF$7-$U$2))/$C341*AF319,0)","v":2.4786532829617375E-2},{"$f":"IF(AND(($F$1-0.25-AG$7)<$C341, AG$7<$F$1),($C341-($F$1-AG$7-IF($F$1-1=AG$7, $Y$4, $Z$4)))/$C341*AG319,0)","v":0.17611581288461739},{"$f":"IF(AND(($F$1-$V$3-AH$7)<$C341, AH$7<$F$1),($C341-($F$1-AH$7-$V$2))/$C341*AH319,0)","v":1.4822136589804269E-2},{"$f":"IF(AND(($F$1-0.25-AI$7)<$C341, AI$7<$F$1),($C341-($F$1-AI$7-IF($F$1-1=AI$7, $Y$3, $Z$3)))/$C341*AI319,0)","v":0.85179593015588728},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D341:AU341)","v":2.3846694504497323},null,null,"Asset Life",null,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"TBU Onshore - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB320-BB344","v":0.75199442436269925},{"$f":"AC320-BC344","v":0},{"$f":"AD320-BD344","v":0},{"$f":"AE320-BE344","v":0},{"$f":"IF($F$1>AF$7, AF320-BF344, 0)","v":0},{"$f":"IF($F$1>AG$7, AG320-BG344, 0)","v":0},{"$f":"IF($F$1>AH$7, AH320-BH344, 0)","v":0},{"$f":"IF($F$1>AI$7, AI320-BI344, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.75199442436269925,null,"Compressor stations - T",20,"i.e. Up to 30 Sept 2003",{"$f":"AB320/$AZ342*(2004-0.25-BB341)","v":3.6908479927398471E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB342:BU342)","v":3.6908479927398471E-2}]
[null,"TBU Onshore - Equipment",5,{"$f":"IF(AND(($F$1-0.25-D$7)<$C343,(D$7<$F$1)),($C343-($F$1-0.25-D$7))/$C343*D321,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4822452475667425E-2,2.0781302835673201,0.66290973957097898,{"$f":"IF(AND(($F$1-$U$3-AF$7)<$C343, AF$7<$F$1),($C343-($F$1-AF$7-$U$2))/$C343*AF321,0)","v":0.1924934855456775},{"$f":"IF(AND(($F$1-0.25-AG$7)<$C343, AG$7<$F$1),($C343-($F$1-AG$7-IF($F$1-1=AG$7, $Y$4, $Z$4)))/$C343*AG321,0)","v":0.80310257035661248},{"$f":"IF(AND(($F$1-$V$3-AH$7)<$C343, AH$7<$F$1),($C343-($F$1-AH$7-$V$2))/$C343*AH321,0)","v":2.4361043939084799},{"$f":"IF(AND(($F$1-0.25-AI$7)<$C343, AI$7<$F$1),($C343-($F$1-AI$7-IF($F$1-1=AI$7, $Y$3, $Z$3)))/$C343*AI321,0)","v":1.3530749689911958},null,null,null,null,null,null,null,null,null,null,null,null,null,7.5906378944159325,null,"Compressor stations - T",25,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($F$1-0.25-BB$121)<$AZ343,(BB$121<$F$1)), (AB320-BB342)/($AZ343-(2004-0.25-BB341))*((($F$1-0.25)-(2004-0.25))), 0)","v":0.19532322710719463},{"$f":"IF(AND(($F$1-0.25-CA$136)<$AZ343,(BC$121<$F$1)), AC310/$AZ343*($F$1-0.25-BC341), 0)","v":0},{"$f":"IF(AND(($F$1-0.25-CB$136)<$AZ343,(BD$121<$F$1)), AD310/$AZ343*($F$1-0.25-BD341), 0)","v":0},{"$f":"IF(AND(($F$1-0.25-CC$136)<$AZ343,(BE$121<$F$1)), AE310/$AZ343*($F$1-0.25-BE341), 0)","v":0},{"$f":"IF(AND(($F$1-0.25-BF$121)<$AZ343, BF$121<$F$1), AF310/$AZ343*($F$1-BF341-$V$2), 0)","v":0},{"$f":"IF(AND(($F$1-0.25-BG$121)<$AZ343, BG$121<$F$1), AG310/$AZ343*($F$1-BG341-IF($F$1-1=BG341, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($F$1-0.25-BH$121)<$AZ343, BH$121<$F$1), AH310/$AZ343*($F$1-BH341-$V$2), 0)","v":0},{"$f":"IF(AND(($F$1-0.25-BI$121)<$AZ343, BI$121<$F$1), AI310/$AZ343*($F$1-BI341-IF($F$1-1=BI341, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BJ$121)<$AZ343, BJ$121<$C$1), AJ310/$AZ343*($C$1-BJ341-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BK$121)<$AZ343, BK$121<$C$1), AK310/$AZ343*($C$1-BK341-IF($C$1-1=BK341, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BL$121)<$AZ343, BL$121<$C$1), AL310/$AZ343*($C$1-BL341-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BM$121)<$AZ343, BM$121<$C$1), AM310/$AZ343*($C$1-BM341-IF($C$1-1=BM341, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BN$121)<$AZ343, BN$121<$C$1), AN310/$AZ343*($C$1-BN341-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BO$121)<$AZ343, BO$121<$C$1), AO310/$AZ343*($C$1-BO341-IF($C$1-1=BO341, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BP$121)<$AZ343, BP$121<$C$1), AP310/$AZ343*($C$1-0.75-(BP341-0.25)), 0)","v":0},0,0,0,0,0,{"$f":"SUM(BB343:BU343)","v":0.19532322710719463}]
[null,"TBU Onshore - GTTW","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA322-BB353","v":5.3657062721474098},{"$f":"AB322-BC353","v":385.74051529595846},{"$f":"AC322-BD353","v":5.86314629100952},{"$f":"AD322-BE353","v":1.4904746522801851},{"$f":"AE322-BF353","v":3.3387524036377867},{"$f":"IF($F$1>AF$7, AF322-BG353, 0)","v":1.2951639721910338E-2},{"$f":"IF($F$1>AG$7, AG322-BH353, 0)","v":6.0786172180414946E-2},{"$f":"IF($F$1>AH$7, AH322-BI353, 0)","v":-0.52655960300674587},{"$f":"IF($F$1>AI$7, AI322-BJ353, 0)","v":-0.39718606929808892},null,null,null,null,null,null,null,null,null,null,null,null,null,400.94858705463082,null,"Total depreciation",null,null,{"$f":"SUM(BB342:BB343)","v":0.23223170703459312},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB344:BU344)","v":0.23223170703459312}]
[null,"TBU Onshore - Land",40,{"$f":"IF(AND(($F$1-0.25-D$7)<$C345,(D$7<$F$1)),($C345-($F$1-0.25-D$7))/$C345*D323,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0601344971188766,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($F$1-$U$3-AF$7)<$C345, AF$7<$F$1),($C345-($F$1-AF$7-$U$2))/$C345*AF323,0)","v":0},{"$f":"IF(AND(($F$1-0.25-AG$7)<$C345, AG$7<$F$1),($C345-($F$1-AG$7-IF($F$1-1=AG$7, $Y$4, $Z$4)))/$C345*AG323,0)","v":0},{"$f":"IF(AND(($F$1-$V$3-AH$7)<$C345, AH$7<$F$1),($C345-($F$1-AH$7-$V$2))/$C345*AH323,0)","v":0},{"$f":"IF(AND(($F$1-0.25-AI$7)<$C345, AI$7<$F$1),($C345-($F$1-AI$7-IF($F$1-1=AI$7, $Y$3, $Z$3)))/$C345*AI323,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1.0601344971188766]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D324-BB359","v":26.978237243167129},3.1662395682942925,7.2310085920878837,0.46355595760126556,51.220018009447443,14.598181082111346,9.5392437363303522,2.7598760822427639,28.149755524217259,10.35233989017104,7.5010819304637231,1.4147106089401638,2.4842836911681026E-2,3.9170443850822716,0.98014099979689617,1.5582761671389271,7.4340002414405859,1.1859133707791335E-2,3.9270098147700425,12.126067706525939,18.93511145666422,87.063457027737542,50.677270783676548,3.048984484361168,6.1478906403027116,17.887124543560937,8.5041991495258511,3.7238370586261733,{"$f":"IF($F$1>AF$7, AF324-CD359, 0)","v":0.50887504462244992},{"$f":"IF($F$1>AG$7, AG324-CE359, 0)","v":6.9244013516506158},{"$f":"IF($F$1>AH$7, AH324-CF359, 0)","v":0.40206829685951156},{"$f":"IF($F$1>AI$7, AI324-CG359, 0)","v":6.2597193988384543},null,null,null,null,null,null,null,null,null,null,null,null,null,403.43642874687498]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"Sum:",null,{"$f":"SUM(D341:D347)","v":26.978237243167129},3.1662395682942925,7.2310085920878837,0.46355595760126556,51.220018009447443,14.598181082111346,9.5392437363303522,2.7598760822427639,28.149755524217259,10.35233989017104,7.5536118580527498,1.4147106089401638,2.4842836911681026E-2,3.9170443850822716,0.98014099979689617,1.5582761671389271,8.4941347385594632,1.1859133707791335E-2,4.5283671680548458,12.126067706525939,18.93511145666422,87.063457027737542,50.677270783676548,8.4146907565085769,392.64040036062386,23.815093287046125,12.072804085373356,8.3887609589509147,0.73910670271965517,{"$f":"SUM(AG341:AG347)","v":7.9644059070722601},2.3264352243510502,{"$f":"SUM(AI341:AI347)","v":8.0674042286874492},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D348:AU348)","v":816.1724520678531},null,"Depreciation for Gas to the West asset",null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Life",null,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,{"$f":"B306","v":"Transmission business unit - shared"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas to the West - T",40,"i.e. Up to 30 Sept 2003",{"$f":"AA322/$AZ350*(2004-0.25-BB349)","v":0.26182545539012725},{"$f":"AB322/$AZ350*(2004-0.25-BC349)","v":7.8539421528378179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB350:BV350)","v":8.1157676082279444}]
[null,"SS Onshore - Buildings",{"$f":"C307","v":40},{"$f":"IF(AND(($F$1-0.25-D$7)<$C351,(D$7<$F$1)),($C351-($F$1-0.25-D$7))/$C351*D329,0)","v":0},0,0,0,0,0,0,0,0,8.5607560799694976E-2,0,0,0,0,0,0,3.2563960115813376E-2,0,0,0,0,5.1812678157090648,2.7073143521598197,4.2887912472529957,0.34629590745750144,0.13706937973499389,6.1414553813485241E-2,1.9766928023878349E-3,{"$f":"IF(AND(($F$1-$U$3-AF$7)<$C351, AF$7<$F$1),($C351-($F$1-AF$7-$U$2))/$C351*AF329,0)","v":0},{"$f":"IF(AND(($F$1-0.25-AG$7)<$C351, AG$7<$F$1),($C351-($F$1-AG$7-IF($F$1-1=AG$7, $Y$4, $Z$4)))/$C351*AG329,0)","v":0},{"$f":"IF(AND(($F$1-$V$3-AH$7)<$C351, AH$7<$F$1),($C351-($F$1-AH$7-$V$2))/$C351*AH329,0)","v":0},{"$f":"IF(AND(($F$1-0.25-AI$7)<$C351, AI$7<$F$1),($C351-($F$1-AI$7-IF($F$1-1=AI$7, $Y$3, $Z$3)))/$C351*AI329,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D351:AU351)","v":12.842301469845754},null,"Gas to the West - T",100,"i.e. From Oct 03 to Sept 07 (or date = cell C1, whichever is earlier)",{"$f":"(AA322-BB350)/($AZ351-(2004-0.25-BB349))*IF($F$1<2008, (($F$1-0.25)-(2004-0.25)), 4)","v":0.23298753718467158},{"$f":"(AB322-BC350)/($AZ351-(2004-0.25-BC349))*IF($F$1<2008, (($F$1-0.25)-(2004-0.25)), 4)","v":16.565157588521075},{"$f":"IF(AND(($F$1-0.25-BD$129)<$AZ351,(BD$129<$F$1)),($F$1-0.25-BD$129)/$AZ351*AC322,0)-IF($F$1>2008, (AC322/$AZ351*($F$1-2008)), 0)","v":0.23348254226234369},{"$f":"IF(AND(($F$1-0.25-BE$129)<$AZ351,(BE$129<$F$1)),($F$1-0.25-BE$129)/$AZ351*AD322,0)-IF($F$1>2008, (AD322/$AZ351*($F$1-2008)), 0)","v":4.3058386744813514E-2},{"$f":"IF(AND(($F$1-0.25-BF$129)<$AZ351,(BF$129<$F$1)),($F$1-0.25-BF$129)/$AZ351*AE322,0)-IF($F$1>2008, (AE322/$AZ351*($F$1-2008)), 0)","v":6.0727472802006674E-2},{"$f":"IF(AND(($F$1-0.25-BG$129)<$AZ351, BG$129<$F$1),($F$1-BG$129-$V$2)/$AZ351*AF322,0)-IF($F$1>2008, (AF322/$AZ351*($F$1-2008)), 0)","v":2.0138536783734484E-4},{"$f":"IF(AND(($F$1-0.25-BH$129)<$AZ351, BH$129<$F$1),($F$1-BH$129-IF($F$1-1=BH349, $Y$3, $Z$3))/$AZ351*AG322,0)-IF($F$1>2008, (AG322/$AZ351*($F$1-2008)), 0)","v":3.117562578801781E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB351:BV351)","v":17.13592666914063}]
[null,"SS Onshore - Compressor stations",25,{"$f":"IF(AND(($F$1-0.25-D$7)<$C352,(D$7<$F$1)),($C352-($F$1-0.25-D$7))/$C352*D330,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Gas to the West - T",50,"i.e. From Oct 07 to date (= cell c1)",{"$f":"IF($F$1>2008, ((AA322-BB350-BB351)/($AZ352-(2008-0.25-BB349)))*($F$1-2008), 0)","v":0.12406257276641409},{"$f":"IF($F$1>2008, ((AB322-BC350-BC351)/($AZ352-(2008-0.25-BC349)))*($F$1-2008), 0)","v":8.7172997806996264},{"$f":"IF($F$1>2008, ((AC322-BD350-BD351)/($AZ352-(2008-0.25-BD349)))*($F$1-2008), 0)","v":0.12957229372396731},{"$f":"IF($F$1>2008, ((AD322-BE350-BE351)/($AZ352-(2008-0.25-BE349)))*($F$1-2008), 0)","v":3.2226478968220222E-2},{"$f":"IF($F$1>2008, ((AE322-BF350-BF351)/($AZ352-(2008-0.25-BF349)))*($F$1-2008), 0)","v":7.0661426532016652E-2},{"$f":"IF(AND($F$1>2008, BG349<$F$1), ((AF322-BG350-BG351)/($AZ352-(2008-BG349-$V$2)))*($F$1-2008), 0)","v":2.7266609940863868E-4},{"$f":"IF(AND($F$1>2008, BH349<$F$1), ((AG322-BH350-BH351)/($AZ352-(2008-BH349-IF($F$1-1=BH349, $Y$3, $Z$3))))*($F$1-2008), 0)","v":1.2533231377405143E-3},{"$f":"IF(AND($F$1>2008, BI349<$F$1), (AH322/$AZ352*($F$1-BI$129-$V$2)), 0)","v":-1.6285348546600388E-2},{"$f":"IF(AND($F$1>2008, BJ349<$F$1), (AI322/$AZ352*($F$1-BJ$129-IF($F$1-1=BJ349, $Y$3, $Z$3))), 0)","v":-4.0119804979604941E-3},{"$f":"IF(AND($C$1>2008, BK349<$C$1), (AJ322/$AZ352*($C$1-BK$129-$V$2)), 0)","v":0},{"$f":"IF(AND($C$1>2008, BL349<$C$1), (AK322/$AZ352*($C$1-BL$129-IF($C$1-1=BL349, $Y$3, $Z$3))), 0)","v":0},{"$f":"IF(AND($C$1>2008, BM349<$C$1), (AL322/$AZ352*($C$1-BM$129-$V$2)), 0)","v":0},{"$f":"IF(AND($C$1>2008, BN349<$C$1), (AM322/$AZ352*($C$1-BN$129-IF($C$1-1=BN349, $Y$3, $Z$3))), 0)","v":0},{"$f":"IF(AND($C$1>2008, BO349<$C$1), (AN322/$AZ352*($C$1-BO$129-$V$2)), 0)","v":0},{"$f":"IF(AND($C$1>2008, BP349<$C$1), (AO322/$AZ352*($C$1-BP$129-IF($C$1-1=BP349, $Y$3, $Z$3))), 0)","v":0},{"$f":"IF(AND($C$1>2008, BQ349<$C$1), (AP322/$AZ352*($C$1-0.75-(BQ$129-0.25))), 0)","v":0},0,0,0,0,0,{"$f":"SUM(BB352:BV352)","v":9.055051212882832}]
[null,"SS Onshore - Equipment",5,{"$f":"IF(AND(($F$1-0.25-D$7)<$C353,(D$7<$F$1)),($C353-($F$1-0.25-D$7))/$C353*D331,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1763310029893797E-3,0.13401803756398387,-9.5536640133930345E-2,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3657728433042914E-2,null,"Total depreciation",null,null,{"$f":"SUM(BB350:BB352)","v":0.61887556534121291},{"$f":"SUM(BC350:BC352)","v":33.136399522058518},{"$f":"SUM(BD350:BD352)","v":0.363054835986311},7.5284865713033736E-2,0.13138889933402331,4.7405146724598351E-4,1.5650793956206925E-3,-1.6285348546600388E-2,-4.0119804979604941E-3,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB353:BV353)","v":34.306745490251394}]
[null,"SS Onshore - GTTW",100,{"$f":"IF(AND(($F$1-0.25-D$7)<$C354,(D$7<$F$1)),($C354-($F$1-0.25-D$7))/$C354*D332,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"SS Onshore - Land",40,{"$f":"IF(AND(($F$1-0.25-D$7)<$C355,(D$7<$F$1)),($C355-($F$1-0.25-D$7))/$C355*D333,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.850590147076426E-2,0.16073835579875825,0,0,1.0877666198298669E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23012192346782118,null,"Depreciation for Pipeline / Above Ground Installations assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"Pipelines/Above Ground Installations - S",50,{"$f":"IF(AND(($F$1-0.25-D$7)<$C356,(D$7<$F$1)),($C356-($F$1-0.25-D$7))/$C356*D334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Asset Life",null,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"Sum:",null,{"$f":"SUM(D351:D356)","v":0},0,0,0,0,0,0,0,0,8.5607560799694976E-2,0,0,0,0,0,5.850590147076426E-2,0.19330231591457164,0,0,1.0877666198298669E-2,0,5.1812678157090648,2.7073143521598197,4.2887912472529957,0.34629590745750144,0.14224571073798328,0.1954325913774691,-9.3559947331542506E-2,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,13.116081121746619,null,"Pipelines/Above Ground Installations - T",40,"i.e. Up to 30 Sept 2003",{"$f":"D324/$AZ357*(2004-0.25-BB356)","v":61.412524104917487},6.4074538440345332,13.055078860828353,0.74873987028935907,74.170569605373089,18.980176260327116,11.146025042853173,2.8990294981541633,26.577013797165844,8.7781616482361908,5.7046293190441801,0.96301264673702813,1.5094980904430949E-2,1.8742076101621279,0.41281002493161434,0.57349604674200361,2.3686262838245176,3.2324021380322984E-3,0.901423305557564,2.2950960822570594,2.8685013126940775,10.098269310427238,4.1840294650436256,0.15562272992451312,0.13074969838493297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BY357:CS357)","v":0.28637242830944609}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pipelines/Above Ground Installations - T",50,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($F$1-0.25-BB$136)<$AZ358,(BB$136<$F$1)), (D324-BB357)/($AZ358-(2004-0.25-BB356))*((($F$1-0.25)-(2004-0.25))), 0)","v":7.007334348874581},0.78178754772698555,1.7014137863736196,0.10416987811264393,11.015057636440309,3.009934243734298,1.8889591557089804,0.52569068233195504,5.1650927567371108,1.8322725469329273,1.2822362274296961,0.23383646428763036,3.9748539058689645E-3,0.58902923083943937,0.14308627734261256,0.22103208044523789,1.0253793436469776,1.5918300278914546E-3,0.51333461630980948,1.5447220008313298,2.3521877585918287,10.55314630639243,5.9973101519143848,0.35248375541747612,0.69467690850878105,{"$f":"IF(AND(($F$1-0.25-CA$136)<$AZ358,(CA$136<$F$1)), AC324/$AZ358*($F$1-0.25-CA356), 0)","v":1.8776539576113691},{"$f":"IF(AND(($F$1-0.25-CB$136)<$AZ358,(CB$136<$F$1)), AD324/$AZ358*($F$1-0.25-CB356), 0)","v":0.68952966077236644},{"$f":"IF(AND(($F$1-0.25-CC$136)<$AZ358,(CC$136<$F$1)), AE324/$AZ358*($F$1-0.25-CC356), 0)","v":0.21673125738035928},{"$f":"IF(AND(($F$1-0.25-CD$136)<$AZ358, CD$136<$F$1), AF324/$AZ358*($F$1-CD356-$V$2), 0)","v":2.67828970853921E-2},{"$f":"IF(AND(($F$1-0.25-CE$136)<$AZ358, CE$136<$F$1), AG324/$AZ358*($F$1-CE356-IF($F$1-1=CE356, $Y$4, $Z$4)), 0)","v":0.25114409047437469},{"$f":"IF(AND(($F$1-0.25-CF$136)<$AZ358, CF$136<$F$1), AH324/$AZ358*($F$1-CF356-$V$2), 0)","v":1.243510196472716E-2},{"$f":"IF(AND(($F$1-0.25-CG$136)<$AZ358, CG$136<$F$1), AI324/$AZ358*($F$1-CG356-IF($F$1-1=CG356, $Y$3, $Z$3)), 0)","v":6.3229488877156112E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BY358:CS358)","v":4.184667118092003}]
[null,"Total indexed net book value",null,{"$f":"D348+D357","v":26.978237243167129},3.1662395682942925,7.2310085920878837,0.46355595760126556,51.220018009447443,14.598181082111346,9.5392437363303522,2.7598760822427639,28.149755524217259,10.437947450970734,7.5536118580527498,1.4147106089401638,2.4842836911681026E-2,3.9170443850822716,0.98014099979689617,1.6167820686096914,8.6874370544740351,1.1859133707791335E-2,4.5283671680548458,12.136945372724238,18.93511145666422,92.244724843446605,53.384585135836367,12.703482003761572,392.98669626808135,23.95733899778411,12.268236676750826,8.2952010116193726,0.73910670271965517,7.9644059070722601,2.3264352243510502,8.0674042286874492,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D359:AU359)","v":829.28853318959955},null,"Total depreciation",null,null,{"$f":"SUM(BB357:BB358)","v":68.419858453792074},{"$f":"SUM(BC357:BC358)","v":7.1892413917615183},14.756492647201972,0.85290974840200295,85.185627241813393,21.990110504061413,13.034984198562153,3.4247201804861183,31.742106553902953,10.610434195169118,6.9868655464738758,1.1968491110246584,1.9069834810299915E-2,2.4632368410015673,0.55589630227422693,0.79452812718724153,{"$f":"SUM(BR357:BR358)","v":3.3940056274714951},{"$f":"SUM(BS357:BS358)","v":4.8242321659237534E-3},{"$f":"SUM(BT357:BT358)","v":1.4147579218673734},{"$f":"SUM(BU357:BU358)","v":3.8398180830883892},{"$f":"SUM(BV357:BV358)","v":5.2206890712859062},20.651415616819669,10.181339616958009,0.50810648534198921,0.82542660689371405,1.8776539576113691,0.68952966077236644,0.21673125738035928,2.67828970853921E-2,0.25114409047437469,1.243510196472716E-2,6.3229488877156112E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY359:CS359)","v":4.4710395464014487}]
[]
["@ Sept 09","Historic cost, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
["Disposals not allowed for","Transmission business unit - direct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - GTTW"]
[null,"TBU Onshore - Buildings",40,{"$f":"D297","v":0},{"$f":"E297","v":0},0,0,0,0,0,0,0,0,6.2215900000000005E-2,0,0,0,0,0,0,0,0.60948062999999997,0,0,{"$f":"Y297","v":0},0,0,0,0,0,{"$f":"AE297","v":0.68627705999999999},{"$f":"AF297","v":2.564663E-2},{"$f":"AG297","v":0.18243192},{"$f":"AH297","v":1.5254008999999999E-2},{"$f":"AI297","v":0.88090900000000005},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B363,PC2_inputs!E$30:E$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B363,PC2_inputs!F$30:F$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D363:AU363)","v":2.4622151489999999},null,"Inch - Land"]
[null,"TBU Onshore - Compressor stations","See Col AU",{"$f":"D298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88323999999999991,0,0,0,{"$f":"AF298","v":0},0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B364,PC2_inputs!E$30:E$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B364,PC2_inputs!F$30:F$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,0.88323999999999991,null,"IC1 - GTTW"]
[null,"TBU Onshore - Equipment",5,{"$f":"D299","v":0},0,0,0,0,0,0,0,0,0,0.92025603999999994,0,0.13520298,1.4238202100000001,0,0,2.7511091299999979,0.57627343999999991,0.95652668000000007,0.64224940000000008,0.32893182999999998,7.5895615199999993,2.0699832899999997,0.49524114000000008,3.4783061699999966,1.1901862400000003,7.7990755899999984,1.41945849,0.41217755,1.22385956,3.447242064000001,1.5353660780000016,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B365,PC2_inputs!E$30:E$68)","v":0.65751953400000007},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B365,PC2_inputs!F$30:F$68)","v":1.2395408554999994},null,null,null,null,null,null,null,null,null,null,null,40.291887791499995]
[null,"TBU Onshore - GTTW","See Col AU",{"$f":"D300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1639771100000011,375.89821529999978,5.71587361,1.4690461100000001,3.3437051200000001,1.293652E-2,6.1761679999999999E-2,-0.53771199999999997,-0.40972399999999998,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B366,PC2_inputs!E$30:E$68)","v":1.1251999999999998E-2},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B366,PC2_inputs!F$30:F$68)","v":7.2101700000000001E-3},null,null,null,null,null,null,null,null,null,null,null,390.73654161999985]
[null,"TBU Onshore - Land",40,{"$f":"D301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.12128921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B367,PC2_inputs!E$30:E$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B367,PC2_inputs!F$30:F$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,1.12128921]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D302","v":20.83517977},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.398708970000023,11.70276112,8.2579489000000006,1.5480986399999999,2.6915910000000001E-2,4.1569610000000008,1.01579,1.5932646900000003,7.5157871999999983,1.1765310000000001E-2,3.8235849500000003,11.702501830000005,17.988744030000007,84.706940889999942,50.204291850000054,3.0693433299999939,6.2578227999999987,18.144768140000014,8.6258530699999998,3.79699191,0.51614099999999996,7.1076959999999998,0.41058399999999984,6.4573193,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B368,PC2_inputs!E$30:E$68)","v":10.359992020000002},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B368,PC2_inputs!F$30:F$68)","v":8.197357000000002},null,null,null,null,null,null,null,null,null,null,null,427.09544742999998]
[null,"ITO setup",15,{"$f":"D303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B369,PC2_inputs!E$30:E$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B369,PC2_inputs!F$30:F$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D363:D369)","v":20.83517977},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.398708970000023,11.70276112,9.2404208400000005,1.5480986399999999,0.16211889000000002,5.5807812100000014,1.01579,1.5932646900000003,11.388185539999997,0.58803874999999994,5.3895922600000006,12.344751230000005,18.317675860000005,92.296502409999945,52.274275140000057,8.7285615799999956,386.51758426999976,25.050827990000016,17.89397477,9.2464325800000005,0.96690169999999998,8.5757491599999991,3.3353680730000006,8.4638703780000029,11.028763554000001,{"$f":"SUM(AK363:AK369)","v":9.4441080255000021},null,null,null,null,null,null,null,null,null,null,null,862.59062120049987]
[]
[null,"Transmission business unit - shared"]
[null,"SS Onshore - Buildings",40,{"$f":"D307","v":0},0,0,0,0,0,0,0,0,0.1047487458,0,0,0,0,0,0,3.4442438400000004E-2,0,0,0,0,5.2154205807999983,2.7700510427000009,4.4519855688999987,0.36293647110000027,0.14279098480000002,6.3581921499999999E-2,2.0452843999999859E-3,{"$f":"AF307","v":0},0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B373,PC2_inputs!E$30:E$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B373,PC2_inputs!F$30:F$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D373:AU373)","v":13.148003038399997}]
[null,"SS Onshore - Compressor stations",25,{"$f":"D308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B374,PC2_inputs!E$30:E$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B374,PC2_inputs!F$30:F$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Equipment",5,{"$f":"D309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42485025150000016,0.12936593550000003,0.27564494850000004,0.130458237,0.21863855400000012,0.85193422099999982,0.48609111749999978,0.62635470449999986,0.38266964850000001,9.5041111500000011E-2,0.50296019150000038,-0.20456826450000001,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B375,PC2_inputs!E$30:E$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B375,PC2_inputs!F$30:F$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,3.9194406565000004]
[null,"SS Onshore - GTTW",100,{"$f":"D310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B376,PC2_inputs!E$30:E$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B376,PC2_inputs!F$30:F$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Land",40,{"$f":"D311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2762525599999994E-2,0.1700106774,0,0,1.09032394E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B377,PC2_inputs!E$30:E$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B377,PC2_inputs!F$30:F$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,0.24367644239999997]
[null,"Pipelines/Above Ground Installations - S",50,{"$f":"D312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B378,PC2_inputs!E$30:E$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B378,PC2_inputs!F$30:F$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D373:D378)","v":0},0,0,0,0,0,0,0,0,0.1047487458,0,0,0,0,0,6.2762525599999994E-2,0.62930336730000014,0.12936593550000003,0.27564494850000004,0.14136147640000002,0.21863855400000012,6.0673548017999979,3.2561421602000005,5.0783402733999985,0.74560611960000034,0.23783209630000002,0.56654211300000035,-0.20252298010000003,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,17.311120137299998]
[]
[null,"Total historic cost",null,{"$f":"D370+D379","v":20.83517977},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.200111360000015,16.642403090000002,11.15107242,3.2199986900000002,32.398708970000023,11.8075098658,9.2404208400000005,1.5480986399999999,0.16211889000000002,5.5807812100000014,1.01579,1.6560272156000002,12.017488907299997,0.71740468550000003,5.6652372085000007,12.486112706400005,18.536314414000007,98.363857211799939,55.530417300200057,13.806901853399994,387.26319038959974,25.288660086300016,18.460516883,9.043909599900001,0.96690169999999998,8.5757491599999991,3.3353680730000006,8.4638703780000029,11.028763554000001,9.4441080255000021,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D381:AU381)","v":879.90174133779976}]
[]
["during 08/09","Disposals, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
[null,"Transmission business unit - direct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - GTTW"]
[null,"TBU Onshore - Buildings",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D385:AU385)","v":0},null,"Inch - Land"]
[null,"TBU Onshore - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"IC1 - GTTW"]
[null,"TBU Onshore - Equipment",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TBU Onshore - GTTW","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TBU Onshore - Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",1.0968E-2,null,null,null,0.10031,null,null,1.2505E-2,3.689E-3,null,-1.9999999999999999E-6,3.1999999999999999E-5,null,null,null,null,0.325602,null,null,null,null,null,null,0.625305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.078409]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D385:D391)","v":1.0968E-2},0,0,0,0.10031,0,0,1.2505E-2,3.689E-3,0,-1.9999999999999999E-6,3.1999999999999999E-5,0,0,0,0,0.325602,0,0,0,0,0,0,0.625305,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK385:AK391)","v":0},null,null,null,null,null,null,null,null,null,null,null,1.078409]
[]
[null,"Transmission business unit - shared"]
[null,"SS Onshore - Buildings",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D395:AU395)","v":0}]
[null,"SS Onshore - Compressor stations",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Equipment",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - GTTW",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Pipelines/Above Ground Installations - S",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D395:D400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Total historic cost",null,{"$f":"D392+D401","v":1.0968E-2},0,0,0,0.10031,0,0,1.2505E-2,3.689E-3,0,-1.9999999999999999E-6,3.1999999999999999E-5,0,0,0,0,0.325602,0,0,0,0,0,0,0.625305,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D403:AU403)","v":1.078409}]
[]
["@ Sept 09","Historic cost, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
["Disposals allowed for","Transmission business unit - direct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - GTTW"]
[null,"TBU Onshore - Buildings",40,{"$f":"D363+D385","v":0},{"$f":"E363+E385","v":0},0,0,0,0,0,0,0,0,6.2215900000000005E-2,0,0,0,0,0,0,0,0.60948062999999997,0,0,0,0,0,0,0,0,0.68627705999999999,2.564663E-2,0.18243192,1.5254008999999999E-2,0.88090900000000005,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D407:AU407)","v":2.4622151489999999},null,"Inch - Land"]
[null,"TBU Onshore - Compressor stations","See Col AU",{"$f":"D364+D386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88323999999999991,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0.88323999999999991,null,"IC1 - GTTW"]
[null,"TBU Onshore - Equipment",5,{"$f":"D365+D387","v":0},0,0,0,0,0,0,0,0,0,0.92025603999999994,0,0.13520298,1.4238202100000001,0,0,2.7511091299999979,0.57627343999999991,0.95652668000000007,0.64224940000000008,0.32893182999999998,7.5895615199999993,2.0699832899999997,0.49524114000000008,3.4783061699999966,1.1901862400000003,7.7990755899999984,1.41945849,0.41217755,1.22385956,3.447242064000001,1.5353660780000016,0.65751953400000007,1.2395408554999994,null,null,null,null,null,null,null,null,null,null,null,40.291887791499995]
[null,"TBU Onshore - GTTW","See Col AU",{"$f":"D366+D388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1639771100000011,375.89821529999978,5.71587361,1.4690461100000001,3.3437051200000001,1.293652E-2,6.1761679999999999E-2,-0.53771199999999997,-0.40972399999999998,1.1251999999999998E-2,7.2101700000000001E-3,null,null,null,null,null,null,null,null,null,null,null,390.73654161999985]
[null,"TBU Onshore - Land",40,{"$f":"D367+D389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.12128921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1.12128921]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D368+D390","v":20.846147769999998},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.300421360000016,16.642403090000002,11.15107242,3.2325036900000002,32.402397970000024,11.70276112,8.2579469000000003,1.5481306399999999,2.6915910000000001E-2,4.1569610000000008,1.01579,1.5932646900000003,7.8413891999999983,1.1765310000000001E-2,3.8235849500000003,11.702501830000005,17.988744030000007,84.706940889999942,50.204291850000054,3.6946483299999939,6.2578227999999987,18.144768140000014,8.6258530699999998,3.79699191,0.51614099999999996,7.1076959999999998,0.41058399999999984,6.4573193,10.359992020000002,8.197357000000002,null,null,null,null,null,null,null,null,null,null,null,428.17385643000006]
[null,"ITO setup",15,{"$f":"D369+D391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q369+Q391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D407:D413)","v":20.846147769999998},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.300421360000016,16.642403090000002,11.15107242,3.2325036900000002,32.402397970000024,11.70276112,9.2404188400000002,1.5481306399999999,0.16211889000000002,5.5807812100000014,1.01579,1.5932646900000003,11.713787539999997,0.58803874999999994,5.3895922600000006,12.344751230000005,18.317675860000005,92.296502409999945,52.274275140000057,9.3538665799999947,386.51758426999976,25.050827990000016,17.89397477,9.2464325800000005,0.96690169999999998,8.5757491599999991,3.3353680730000006,8.4638703780000029,11.028763554000001,{"$f":"SUM(AK407:AK413)","v":9.4441080255000021},null,null,null,null,null,null,null,null,null,null,null,863.66903020049983]
[]
[null,"Transmission business unit - shared"]
[null,"SS Onshore - Buildings",40,{"$f":"D373+D395","v":0},0,0,0,0,0,0,0,0,0.1047487458,0,0,0,0,0,0,3.4442438400000004E-2,0,0,0,0,5.2154205807999983,2.7700510427000009,4.4519855688999987,0.36293647110000027,0.14279098480000002,6.3581921499999999E-2,2.0452843999999859E-3,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D417:AU417)","v":13.148003038399997}]
[null,"SS Onshore - Compressor stations",25,{"$f":"D374+D396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Equipment",5,{"$f":"D375+D397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42485025150000016,0.12936593550000003,0.27564494850000004,0.130458237,0.21863855400000012,0.85193422099999982,0.48609111749999978,0.62635470449999986,0.38266964850000001,9.5041111500000011E-2,0.50296019150000038,-0.20456826450000001,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,3.9194406565000004]
[null,"SS Onshore - GTTW",100,{"$f":"D376+D398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Land",40,{"$f":"D377+D399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2762525599999994E-2,0.1700106774,0,0,1.09032394E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0.24367644239999997]
[null,"Pipelines/Above Ground Installations - S",50,{"$f":"D378+D400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D417:D422)","v":0},0,0,0,0,0,0,0,0,0.1047487458,0,0,0,0,0,6.2762525599999994E-2,0.62930336730000014,0.12936593550000003,0.27564494850000004,0.14136147640000002,0.21863855400000012,6.0673548017999979,3.2561421602000005,5.0783402733999985,0.74560611960000034,0.23783209630000002,0.56654211300000035,-0.20252298010000003,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,17.311120137299998]
[]
[null,"Total historic cost",null,{"$f":"D414+D423","v":20.846147769999998},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.300421360000016,16.642403090000002,11.15107242,3.2325036900000002,32.402397970000024,11.8075098658,9.2404188400000002,1.5481306399999999,0.16211889000000002,5.5807812100000014,1.01579,1.6560272156000002,12.343090907299997,0.71740468550000003,5.6652372085000007,12.486112706400005,18.536314414000007,98.363857211799939,55.530417300200057,14.432206853399993,387.26319038959974,25.288660086300016,18.460516883,9.043909599900001,0.96690169999999998,8.5757491599999991,3.3353680730000006,8.4638703780000029,11.028763554000001,9.4441080255000021,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D425:AU425)","v":880.98015033779984}]
[]
[null,"Indexed gross asset value in 2010/2011 prices"]
[null,{"$f":"B406","v":"Transmission business unit - direct"}]
[null,"TBU Onshore - Buildings",{"$f":"C407","v":40},{"$f":"D407*Indexation!B$4","v":0},{"$f":"E407*Indexation!C$4","v":0},{"$f":"F407*Indexation!D$4","v":0},{"$f":"G407*Indexation!E$4","v":0},{"$f":"H407*Indexation!F$4","v":0},{"$f":"I407*Indexation!G$4","v":0},{"$f":"J407*Indexation!H$4","v":0},{"$f":"K407*Indexation!I$4","v":0},{"$f":"L407*Indexation!J$4","v":0},{"$f":"M407*Indexation!K$4","v":0},{"$f":"N407*Indexation!L$4","v":0.10915309628888621},{"$f":"O407*Indexation!M$4","v":0},{"$f":"P407*Indexation!N$4","v":0},{"$f":"Q407*Indexation!P$4","v":0},{"$f":"R407*Indexation!Q$4","v":0},{"$f":"S407*Indexation!R$4","v":0},{"$f":"T407*Indexation!S$4","v":0},{"$f":"U407*Indexation!T$4","v":0},{"$f":"V407*Indexation!U$4","v":0.85147943827936812},{"$f":"W407*Indexation!V$4","v":0},{"$f":"X407*Indexation!W$4","v":0},{"$f":"Y407*Indexation!X$4","v":0},{"$f":"Z407*Indexation!Y$4","v":0},{"$f":"AA407*Indexation!Z$4","v":0},{"$f":"AB407*Indexation!AA$4","v":0},{"$f":"AC407*Indexation!AB$4","v":0},{"$f":"AD407*Indexation!AC$4","v":0},{"$f":"AE407*Indexation!AD$4","v":0.7122273901916516},{"$f":"AF407*Indexation!AD$4","v":2.6616411092206575E-2},{"$f":"AG407*Indexation!AE$4","v":0.18417339909502473},{"$f":"AH407*Indexation!AE$4","v":1.5399622430965475E-2},{"$f":"AI407*Indexation!AF$4","v":0.86257815711988584},{"$f":"AJ407*Indexation!AF$4","v":0},{"$f":"AK407*Indexation!AG$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D429:AU429)","v":2.761627514497988}]
[null,"TBU Onshore - Compressor stations","See Col AU",{"$f":"D408*Indexation!B$4","v":0},{"$f":"E408*Indexation!C$4","v":0},{"$f":"F408*Indexation!D$4","v":0},{"$f":"G408*Indexation!E$4","v":0},{"$f":"H408*Indexation!F$4","v":0},{"$f":"I408*Indexation!G$4","v":0},{"$f":"J408*Indexation!H$4","v":0},{"$f":"K408*Indexation!I$4","v":0},{"$f":"L408*Indexation!J$4","v":0},{"$f":"M408*Indexation!K$4","v":0},{"$f":"N408*Indexation!L$4","v":0},{"$f":"O408*Indexation!M$4","v":0},{"$f":"P408*Indexation!N$4","v":0},{"$f":"Q408*Indexation!P$4","v":0},{"$f":"R408*Indexation!Q$4","v":0},{"$f":"S408*Indexation!R$4","v":0},{"$f":"T408*Indexation!S$4","v":0},{"$f":"U408*Indexation!T$4","v":0},{"$f":"V408*Indexation!U$4","v":0},{"$f":"W408*Indexation!V$4","v":0},{"$f":"X408*Indexation!W$4","v":0},{"$f":"Y408*Indexation!X$4","v":0},{"$f":"Z408*Indexation!Y$4","v":0},{"$f":"AA408*Indexation!Z$4","v":0},{"$f":"AB408*Indexation!AA$4","v":0.98422613139729243},{"$f":"AC408*Indexation!AB$4","v":0},{"$f":"AD408*Indexation!AC$4","v":0},{"$f":"AE408*Indexation!AD$4","v":0},{"$f":"AF408*Indexation!AD$4","v":0},{"$f":"AG408*Indexation!AE$4","v":0},{"$f":"AH408*Indexation!AE$4","v":0},{"$f":"AI408*Indexation!AF$4","v":0},{"$f":"AJ408*Indexation!AF$4","v":0},{"$f":"AK408*Indexation!AG$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0.98422613139729243]
[null,"TBU Onshore - Equipment",5,{"$f":"D409*Indexation!B$4","v":0},{"$f":"E409*Indexation!C$4","v":0},{"$f":"F409*Indexation!D$4","v":0},{"$f":"G409*Indexation!E$4","v":0},{"$f":"H409*Indexation!F$4","v":0},{"$f":"I409*Indexation!G$4","v":0},{"$f":"J409*Indexation!H$4","v":0},{"$f":"K409*Indexation!I$4","v":0},{"$f":"L409*Indexation!J$4","v":0},{"$f":"M409*Indexation!K$4","v":0},{"$f":"N409*Indexation!L$4","v":1.6145196990568185},{"$f":"O409*Indexation!M$4","v":0},{"$f":"P409*Indexation!N$4","v":0.22058046993668631},{"$f":"Q409*Indexation!P$4","v":2.1853400489400183},{"$f":"R409*Indexation!Q$4","v":0},{"$f":"S409*Indexation!R$4","v":0},{"$f":"T409*Indexation!S$4","v":3.9635270415396531},{"$f":"U409*Indexation!T$4","v":0.81716339329982779},{"$f":"V409*Indexation!U$4","v":1.3363226985337155},{"$f":"W409*Indexation!V$4","v":0.87622977700045579},{"$f":"X409*Indexation!W$4","v":0.44169907913096246},{"$f":"Y409*Indexation!X$4","v":9.651023209732541},{"$f":"Z409*Indexation!Y$4","v":2.5092736485224139},{"$f":"AA409*Indexation!Z$4","v":0.57393963383024371},{"$f":"AB409*Indexation!AA$4","v":3.8760017951116681},{"$f":"AC409*Indexation!AB$4","v":1.2964490495133485},{"$f":"AD409*Indexation!AC$4","v":8.3125211342692804},{"$f":"AE409*Indexation!AD$4","v":1.4731327546021755},{"$f":"AF409*Indexation!AD$4","v":0.42776330121261663},{"$f":"AG409*Indexation!AE$4","v":1.23554241593325},{"$f":"AH409*Indexation!AE$4","v":3.4801491341549715},{"$f":"AI409*Indexation!AF$4","v":1.5034166322124398},{"$f":"AJ409*Indexation!AF$4","v":0.64383720441957815},{"$f":"AK409*Indexation!AG$4","v":1.2347377815725116},null,null,null,null,null,null,null,null,null,null,null,47.673169902525174]
[null,"TBU Onshore - GTTW","See Col AU",{"$f":"D410*Indexation!B$4","v":0},{"$f":"E410*Indexation!C$4","v":0},{"$f":"F410*Indexation!D$4","v":0},{"$f":"G410*Indexation!E$4","v":0},{"$f":"H410*Indexation!F$4","v":0},{"$f":"I410*Indexation!G$4","v":0},{"$f":"J410*Indexation!H$4","v":0},{"$f":"K410*Indexation!I$4","v":0},{"$f":"L410*Indexation!J$4","v":0},{"$f":"M410*Indexation!K$4","v":0},{"$f":"N410*Indexation!L$4","v":0},{"$f":"O410*Indexation!M$4","v":0},{"$f":"P410*Indexation!N$4","v":0},{"$f":"Q410*Indexation!P$4","v":0},{"$f":"R410*Indexation!Q$4","v":0},{"$f":"S410*Indexation!R$4","v":0},{"$f":"T410*Indexation!S$4","v":0},{"$f":"U410*Indexation!T$4","v":0},{"$f":"V410*Indexation!U$4","v":0},{"$f":"W410*Indexation!V$4","v":0},{"$f":"X410*Indexation!W$4","v":0},{"$f":"Y410*Indexation!X$4","v":0},{"$f":"Z410*Indexation!Y$4","v":0},{"$f":"AA410*Indexation!Z$4","v":5.9845818374886228},{"$f":"AB410*Indexation!AA$4","v":418.87691481801699},{"$f":"AC410*Indexation!AB$4","v":6.2262011269958313},{"$f":"AD410*Indexation!AC$4","v":1.5657595179932189},{"$f":"AE410*Indexation!AD$4","v":3.4701413029718102},{"$f":"AF410*Indexation!AD$4","v":1.3425691189156321E-2},{"$f":"AG410*Indexation!AE$4","v":6.2351251576035639E-2},{"$f":"AH410*Indexation!AE$4","v":-0.54284495155334622},{"$f":"AI410*Indexation!AF$4","v":-0.40119804979604939},{"$f":"AJ410*Indexation!AF$4","v":1.1017857036212541E-2},{"$f":"AK410*Indexation!AG$4","v":7.1822314456666814E-3},null,null,null,null,null,null,null,null,null,null,null,435.2735326333642]
[null,"TBU Onshore - Land",40,{"$f":"D411*Indexation!B$4","v":0},{"$f":"E411*Indexation!C$4","v":0},{"$f":"F411*Indexation!D$4","v":0},{"$f":"G411*Indexation!E$4","v":0},{"$f":"H411*Indexation!F$4","v":0},{"$f":"I411*Indexation!G$4","v":0},{"$f":"J411*Indexation!H$4","v":0},{"$f":"K411*Indexation!I$4","v":0},{"$f":"L411*Indexation!J$4","v":0},{"$f":"M411*Indexation!K$4","v":0},{"$f":"N411*Indexation!L$4","v":0},{"$f":"O411*Indexation!M$4","v":0},{"$f":"P411*Indexation!N$4","v":0},{"$f":"Q411*Indexation!P$4","v":0},{"$f":"R411*Indexation!Q$4","v":0},{"$f":"S411*Indexation!R$4","v":0},{"$f":"T411*Indexation!S$4","v":1.6154430432287643},{"$f":"U411*Indexation!T$4","v":0},{"$f":"V411*Indexation!U$4","v":0},{"$f":"W411*Indexation!V$4","v":0},{"$f":"X411*Indexation!W$4","v":0},{"$f":"Y411*Indexation!X$4","v":0},{"$f":"Z411*Indexation!Y$4","v":0},{"$f":"AA411*Indexation!Z$4","v":0},{"$f":"AB411*Indexation!AA$4","v":0},{"$f":"AC411*Indexation!AB$4","v":0},{"$f":"AD411*Indexation!AC$4","v":0},{"$f":"AE411*Indexation!AD$4","v":0},{"$f":"AF411*Indexation!AD$4","v":0},{"$f":"AG411*Indexation!AE$4","v":0},{"$f":"AH411*Indexation!AE$4","v":0},{"$f":"AI411*Indexation!AF$4","v":0},{"$f":"AJ411*Indexation!AF$4","v":0},{"$f":"AK411*Indexation!AG$4","v":0},null,null,null,null,null,null,null,null,null,null,null,1.6154430432287643]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D412*Indexation!B$4","v":95.448314909135647},{"$f":"E412*Indexation!C$4","v":10.355480960055811},{"$f":"F412*Indexation!D$4","v":21.987501239289855},{"$f":"G412*Indexation!E$4","v":1.3164657060032685},{"$f":"H412*Indexation!F$4","v":136.64911185557958},{"$f":"I412*Indexation!G$4","v":36.588291586172758},{"$f":"J412*Indexation!H$4","v":22.574227934892505},{"$f":"K412*Indexation!I$4","v":6.2086144017752138},{"$f":"L412*Indexation!J$4","v":59.89868151896308},{"$f":"M412*Indexation!K$4","v":20.962774085340158},{"$f":"N412*Indexation!L$4","v":14.487943968088693},{"$f":"O412*Indexation!M$4","v":2.6116137022556658},{"$f":"P412*Indexation!N$4","v":4.3912671721980941E-2},{"$f":"Q412*Indexation!P$4","v":6.3802812260838389},{"$f":"R412*Indexation!Q$4","v":1.5360373020711231},{"$f":"S412*Indexation!R$4","v":2.3528042943261687},{"$f":"T412*Indexation!S$4","v":11.297101157683629},{"$f":"U412*Indexation!T$4","v":1.6683365873715088E-2},{"$f":"V412*Indexation!U$4","v":5.3417677366374159},{"$f":"W412*Indexation!V$4","v":15.965885789614328},{"$f":"X412*Indexation!W$4","v":24.155800527950127},{"$f":"Y412*Indexation!X$4","v":107.7148726445572},{"$f":"Z412*Indexation!Y$4","v":60.858610400634561},{"$f":"AA412*Indexation!Z$4","v":4.2817628391125133},{"$f":"AB412*Indexation!AA$4","v":6.9733172471964258},{"$f":"AC412*Indexation!AB$4","v":19.764778501172305},{"$f":"AD412*Indexation!AC$4","v":9.193728810298218},{"$f":"AE412*Indexation!AD$4","v":3.9405683160065328},{"$f":"AF412*Indexation!AD$4","v":0.53565794170784198},{"$f":"AG412*Indexation!AE$4","v":7.1755454421249905},{"$f":"AH412*Indexation!AE$4","v":0.4145033988242387},{"$f":"AI412*Indexation!AF$4","v":6.3229488877156106},{"$f":"AJ412*Indexation!AF$4","v":10.144410857861963},{"$f":"AK412*Indexation!AG$4","v":8.1655932130249216},null,null,null,null,null,null,null,null,null,null,null,741.665594439752]
[null,"ITO setup",15]
[null,"Sum:",null,{"$f":"SUM(D429:D435)","v":95.448314909135647},10.355480960055811,21.987501239289855,1.3164657060032685,136.64911185557958,36.588291586172758,22.574227934892505,6.2086144017752138,59.89868151896308,20.962774085340158,16.2116167634344,2.6116137022556658,0.26449314165866727,8.5656212750238581,1.5360373020711231,2.3528042943261687,16.876071242452046,0.8338467591735429,7.5295698734504999,16.842115566614783,24.59749960708109,117.36589585428975,63.367884049156977,10.840284310431379,430.71045999172236,27.287428677681483,19.072009462560718,9.5960697637721708,1.0034633452018216,8.6576125087293008,3.3672072038568293,8.287745627251887,10.799265919317754,{"$f":"SUM(AK429:AK435)","v":9.4075132260431005},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D436:AU436)","v":1229.9735936647655}]
[]
[null,{"$f":"B416","v":"Transmission business unit - shared"}]
[null,"SS Onshore - Buildings",{"$f":"C417","v":40},{"$f":"D417*Indexation!B$4","v":0},{"$f":"E417*Indexation!C$4","v":0},{"$f":"F417*Indexation!D$4","v":0},{"$f":"G417*Indexation!E$4","v":0},{"$f":"H417*Indexation!F$4","v":0},{"$f":"I417*Indexation!G$4","v":0},{"$f":"J417*Indexation!H$4","v":0},{"$f":"K417*Indexation!I$4","v":0},{"$f":"L417*Indexation!J$4","v":0},{"$f":"M417*Indexation!K$4","v":0.18763300997193419},{"$f":"N417*Indexation!L$4","v":0},{"$f":"O417*Indexation!M$4","v":0},{"$f":"P417*Indexation!N$4","v":0},{"$f":"Q417*Indexation!P$4","v":0},{"$f":"R417*Indexation!Q$4","v":0},{"$f":"S417*Indexation!R$4","v":0},{"$f":"T417*Indexation!S$4","v":4.9621272557429902E-2},{"$f":"U417*Indexation!T$4","v":0},{"$f":"V417*Indexation!U$4","v":0},{"$f":"W417*Indexation!V$4","v":0},{"$f":"X417*Indexation!W$4","v":0},{"$f":"Y417*Indexation!X$4","v":6.6320228041076028},{"$f":"Z417*Indexation!Y$4","v":3.3579092739966754},{"$f":"AA417*Indexation!Z$4","v":5.1594481169960842},{"$f":"AB417*Indexation!AA$4","v":0.40443317659270245},{"$f":"AC417*Indexation!AB$4","v":0.15553972168509944},{"$f":"AD417*Indexation!AC$4","v":6.7767783518328545E-2},{"$f":"AE417*Indexation!AD$4","v":2.1226231435037156E-3},{"$f":"AF417*Indexation!AD$4","v":0},{"$f":"AG417*Indexation!AE$4","v":0},{"$f":"AH417*Indexation!AE$4","v":0},{"$f":"AI417*Indexation!AF$4","v":0},{"$f":"AJ417*Indexation!AF$4","v":0},{"$f":"AK417*Indexation!AG$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D439:AU439)","v":16.01649778256936}]
[null,"SS Onshore - Compressor stations",25,{"$f":"D418*Indexation!B$4","v":0},{"$f":"E418*Indexation!C$4","v":0},{"$f":"F418*Indexation!D$4","v":0},{"$f":"G418*Indexation!E$4","v":0},{"$f":"H418*Indexation!F$4","v":0},{"$f":"I418*Indexation!G$4","v":0},{"$f":"J418*Indexation!H$4","v":0},{"$f":"K418*Indexation!I$4","v":0},{"$f":"L418*Indexation!J$4","v":0},{"$f":"M418*Indexation!K$4","v":0},{"$f":"N418*Indexation!L$4","v":0},{"$f":"O418*Indexation!M$4","v":0},{"$f":"P418*Indexation!N$4","v":0},{"$f":"Q418*Indexation!P$4","v":0},{"$f":"R418*Indexation!Q$4","v":0},{"$f":"S418*Indexation!R$4","v":0},{"$f":"T418*Indexation!S$4","v":0},{"$f":"U418*Indexation!T$4","v":0},{"$f":"V418*Indexation!U$4","v":0},{"$f":"W418*Indexation!V$4","v":0},{"$f":"X418*Indexation!W$4","v":0},{"$f":"Y418*Indexation!X$4","v":0},{"$f":"Z418*Indexation!Y$4","v":0},{"$f":"AA418*Indexation!Z$4","v":0},{"$f":"AB418*Indexation!AA$4","v":0},{"$f":"AC418*Indexation!AB$4","v":0},{"$f":"AD418*Indexation!AC$4","v":0},{"$f":"AE418*Indexation!AD$4","v":0},{"$f":"AF418*Indexation!AD$4","v":0},{"$f":"AG418*Indexation!AE$4","v":0},{"$f":"AH418*Indexation!AE$4","v":0},{"$f":"AI418*Indexation!AF$4","v":0},{"$f":"AJ418*Indexation!AF$4","v":0},{"$f":"AK418*Indexation!AG$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Equipment",5,{"$f":"D419*Indexation!B$4","v":0},{"$f":"E419*Indexation!C$4","v":0},{"$f":"F419*Indexation!D$4","v":0},{"$f":"G419*Indexation!E$4","v":0},{"$f":"H419*Indexation!F$4","v":0},{"$f":"I419*Indexation!G$4","v":0},{"$f":"J419*Indexation!H$4","v":0},{"$f":"K419*Indexation!I$4","v":0},{"$f":"L419*Indexation!J$4","v":0},{"$f":"M419*Indexation!K$4","v":0},{"$f":"N419*Indexation!L$4","v":0},{"$f":"O419*Indexation!M$4","v":0},{"$f":"P419*Indexation!N$4","v":0},{"$f":"Q419*Indexation!P$4","v":0},{"$f":"R419*Indexation!Q$4","v":0},{"$f":"S419*Indexation!R$4","v":0},{"$f":"T419*Indexation!S$4","v":0.61208239326557523},{"$f":"U419*Indexation!T$4","v":0.18344261507277984},{"$f":"V419*Indexation!U$4","v":0.38509182139771264},{"$f":"W419*Indexation!V$4","v":0.17798598475044525},{"$f":"X419*Indexation!W$4","v":0.29359411025781623},{"$f":"Y419*Indexation!X$4","v":1.0833349091867446},{"$f":"Z419*Indexation!Y$4","v":0.58924902332113127},{"$f":"AA419*Indexation!Z$4","v":0.7258883818670242},{"$f":"AB419*Indexation!AA$4","v":0.42642256662551148},{"$f":"AC419*Indexation!AB$4","v":0.10352662005978759},{"$f":"AD419*Indexation!AC$4","v":0.53607215025593546},{"$f":"AE419*Indexation!AD$4","v":-0.21230364474206742},{"$f":"AF419*Indexation!AD$4","v":0},{"$f":"AG419*Indexation!AE$4","v":0},{"$f":"AH419*Indexation!AE$4","v":0},{"$f":"AI419*Indexation!AF$4","v":0},{"$f":"AJ419*Indexation!AF$4","v":0},{"$f":"AK419*Indexation!AG$4","v":0},null,null,null,null,null,null,null,null,null,null,null,4.9043869313183972]
[null,"SS Onshore - GTTW",100,{"$f":"D420*Indexation!B$4","v":0},{"$f":"E420*Indexation!C$4","v":0},{"$f":"F420*Indexation!D$4","v":0},{"$f":"G420*Indexation!E$4","v":0},{"$f":"H420*Indexation!F$4","v":0},{"$f":"I420*Indexation!G$4","v":0},{"$f":"J420*Indexation!H$4","v":0},{"$f":"K420*Indexation!I$4","v":0},{"$f":"L420*Indexation!J$4","v":0},{"$f":"M420*Indexation!K$4","v":0},{"$f":"N420*Indexation!L$4","v":0},{"$f":"O420*Indexation!M$4","v":0},{"$f":"P420*Indexation!N$4","v":0},{"$f":"Q420*Indexation!P$4","v":0},{"$f":"R420*Indexation!Q$4","v":0},{"$f":"S420*Indexation!R$4","v":0},{"$f":"T420*Indexation!S$4","v":0},{"$f":"U420*Indexation!T$4","v":0},{"$f":"V420*Indexation!U$4","v":0},{"$f":"W420*Indexation!V$4","v":0},{"$f":"X420*Indexation!W$4","v":0},{"$f":"Y420*Indexation!X$4","v":0},{"$f":"Z420*Indexation!Y$4","v":0},{"$f":"AA420*Indexation!Z$4","v":0},{"$f":"AB420*Indexation!AA$4","v":0},{"$f":"AC420*Indexation!AB$4","v":0},{"$f":"AD420*Indexation!AC$4","v":0},{"$f":"AE420*Indexation!AD$4","v":0},{"$f":"AF420*Indexation!AD$4","v":0},{"$f":"AG420*Indexation!AE$4","v":0},{"$f":"AH420*Indexation!AE$4","v":0},{"$f":"AI420*Indexation!AF$4","v":0},{"$f":"AJ420*Indexation!AF$4","v":0},{"$f":"AK420*Indexation!AG$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Land",40,{"$f":"D421*Indexation!B$4","v":0},{"$f":"E421*Indexation!C$4","v":0},{"$f":"F421*Indexation!D$4","v":0},{"$f":"G421*Indexation!E$4","v":0},{"$f":"H421*Indexation!F$4","v":0},{"$f":"I421*Indexation!G$4","v":0},{"$f":"J421*Indexation!H$4","v":0},{"$f":"K421*Indexation!I$4","v":0},{"$f":"L421*Indexation!J$4","v":0},{"$f":"M421*Indexation!K$4","v":0},{"$f":"N421*Indexation!L$4","v":0},{"$f":"O421*Indexation!M$4","v":0},{"$f":"P421*Indexation!N$4","v":0},{"$f":"Q421*Indexation!P$4","v":0},{"$f":"R421*Indexation!Q$4","v":0},{"$f":"S421*Indexation!R$4","v":9.2682616191309727E-2},{"$f":"T421*Indexation!S$4","v":0.24493463740763161},{"$f":"U421*Indexation!T$4","v":0},{"$f":"V421*Indexation!U$4","v":0},{"$f":"W421*Indexation!V$4","v":1.4875440954938351E-2},{"$f":"X421*Indexation!W$4","v":0},{"$f":"Y421*Indexation!X$4","v":0},{"$f":"Z421*Indexation!Y$4","v":0},{"$f":"AA421*Indexation!Z$4","v":0},{"$f":"AB421*Indexation!AA$4","v":0},{"$f":"AC421*Indexation!AB$4","v":0},{"$f":"AD421*Indexation!AC$4","v":0},{"$f":"AE421*Indexation!AD$4","v":0},{"$f":"AF421*Indexation!AD$4","v":0},{"$f":"AG421*Indexation!AE$4","v":0},{"$f":"AH421*Indexation!AE$4","v":0},{"$f":"AI421*Indexation!AF$4","v":0},{"$f":"AJ421*Indexation!AF$4","v":0},{"$f":"AK421*Indexation!AG$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0.35249269455387972]
[null,"Pipelines/Above Ground Installations - S",50,{"$f":"D422*Indexation!B$4","v":0},{"$f":"E422*Indexation!C$4","v":0},{"$f":"F422*Indexation!D$4","v":0},{"$f":"G422*Indexation!E$4","v":0},{"$f":"H422*Indexation!F$4","v":0},{"$f":"I422*Indexation!G$4","v":0},{"$f":"J422*Indexation!H$4","v":0},{"$f":"K422*Indexation!I$4","v":0},{"$f":"L422*Indexation!J$4","v":0},{"$f":"M422*Indexation!K$4","v":0},{"$f":"N422*Indexation!L$4","v":0},{"$f":"O422*Indexation!M$4","v":0},{"$f":"P422*Indexation!N$4","v":0},{"$f":"Q422*Indexation!P$4","v":0},{"$f":"R422*Indexation!Q$4","v":0},{"$f":"S422*Indexation!R$4","v":0},{"$f":"T422*Indexation!S$4","v":0},{"$f":"U422*Indexation!T$4","v":0},{"$f":"V422*Indexation!U$4","v":0},{"$f":"W422*Indexation!V$4","v":0},{"$f":"X422*Indexation!W$4","v":0},{"$f":"Y422*Indexation!X$4","v":0},{"$f":"Z422*Indexation!Y$4","v":0},{"$f":"AA422*Indexation!Z$4","v":0},{"$f":"AB422*Indexation!AA$4","v":0},{"$f":"AC422*Indexation!AB$4","v":0},{"$f":"AD422*Indexation!AC$4","v":0},{"$f":"AE422*Indexation!AD$4","v":0},{"$f":"AF422*Indexation!AD$4","v":0},{"$f":"AG422*Indexation!AE$4","v":0},{"$f":"AH422*Indexation!AE$4","v":0},{"$f":"AI422*Indexation!AF$4","v":0},{"$f":"AJ422*Indexation!AF$4","v":0},{"$f":"AK422*Indexation!AG$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D439:D444)","v":0},0,0,0,0,0,0,0,0,0.18763300997193419,0,0,0,0,0,9.2682616191309727E-2,0.90663830323063666,0.18344261507277984,0.38509182139771264,0.19286142570538359,0.29359411025781623,7.7153577132943472,3.9471582973178068,5.8853364988631087,0.83085574321821398,0.25906634174488702,0.60383993377426404,-0.21018102159856369,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,21.273377408441636]
[]
[null,"Total indexed gross asset value",null,{"$f":"D436+D445","v":95.448314909135647},10.355480960055811,21.987501239289855,1.3164657060032685,136.64911185557958,36.588291586172758,22.574227934892505,6.2086144017752138,59.89868151896308,21.15040709531209,16.2116167634344,2.6116137022556658,0.26449314165866727,8.5656212750238581,1.5360373020711231,2.4454869105174786,17.782709545682682,1.0172893742463227,7.9146616948482125,17.034976992320168,24.891093717338908,125.0812535675841,67.315042346474783,16.725620809294487,431.54131573494055,27.54649501942637,19.675849396334982,9.3858887421736075,1.0034633452018216,8.6576125087293008,3.3672072038568293,8.287745627251887,10.799265919317754,9.4075132260431005,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D447:AU447)","v":1251.2469710732073}]
[]
["@ Sept 09","Indexed net book value @ date = cell C1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,{"$f":"B406","v":"Transmission business unit - direct"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation for Compressor stations",null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"TBU Onshore - Buildings",{"$f":"C407","v":40},{"$f":"IF(AND(($G$1-0.25-D$7)<$C451,(D$7<$G$1)),($C451-($G$1-0.25-D$7))/$C451*D429,0)","v":0},0,0,0,0,0,0,0,0,0,4.9801100181804329E-2,0,0,0,0,0,0,0,0.58007036732781958,0,0,0,0,0,0,0,0,0.6454560723611843,{"$f":"IF(AND(($G$1-$U$3-AF$7)<$C451, AF$7<$G$1),($C451-($G$1-AF$7-$U$2))/$C451*AF429,0)","v":2.4121122552312208E-2},{"$f":"IF(AND(($G$1-0.25-AG$7)<$C451, AG$7<$G$1),($C451-($G$1-AG$7-IF($G$1-1=AG$7, $Y$4, $Z$4)))/$C451*AG429,0)","v":0.17151147790724178},{"$f":"IF(AND(($G$1-$V$3-AH$7)<$C451, AH$7<$G$1),($C451-($G$1-AH$7-$V$2))/$C451*AH429,0)","v":1.4437146029030132E-2},{"$f":"IF(AND(($G$1-0.25-AI$7)<$C451, AI$7<$G$1),($C451-($G$1-AI$7-IF($G$1-1=AI$7, $Y$3, $Z$3)))/$C451*AI429,0)","v":0.83023147622789017},{"$f":"IF(AND(($G$1-$V$3-AJ$7)<$C451, AJ$7<$G$1),($C451-($G$1-AJ$7-$V$2))/$C451*AJ429,0)","v":0},{"$f":"IF(AND(($G$1-0.25-AK$7)<$C451, AK$7<$G$1),($C451-($G$1-AK$7-IF($G$1-1=AK$7, $Y$3, $Z$3)))/$C451*AK429,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D451:AU451)","v":2.3156287625872825},null,null,"Asset Life",null,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"TBU Onshore - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB430-BB454","v":0.71292977894126031},{"$f":"AC430-BC454","v":0},{"$f":"AD430-BD454","v":0},{"$f":"AE430-BE454","v":0},{"$f":"IF($G$1>AF$7, AF430-BF454, 0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0.71292977894126031,null,"Compressor stations - T",20,"i.e. Up to 30 Sept 2003",{"$f":"AB430/$AZ452*(2004-0.25-BB451)","v":3.6908479927398471E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB452:BU452)","v":3.6908479927398471E-2}]
[null,"TBU Onshore - Equipment",5,{"$f":"IF(AND(($G$1-0.25-D$7)<$C453,(D$7<$G$1)),($C453-($G$1-0.25-D$7))/$C453*D431,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41562605671346403,0.36828318865054388,{"$f":"IF(AND(($G$1-$U$3-AF$7)<$C453, AF$7<$G$1),($C453-($G$1-AF$7-$U$2))/$C453*AF431,0)","v":0.10694082530315416},{"$f":"IF(AND(($G$1-0.25-AG$7)<$C453, AG$7<$G$1),($C453-($G$1-AG$7-IF($G$1-1=AG$7, $Y$4, $Z$4)))/$C453*AG431,0)","v":0.55599408716996246},{"$f":"IF(AND(($G$1-$V$3-AH$7)<$C453, AH$7<$G$1),($C453-($G$1-AH$7-$V$2))/$C453*AH431,0)","v":1.7400745670774858},{"$f":"IF(AND(($G$1-0.25-AI$7)<$C453, AI$7<$G$1),($C453-($G$1-AI$7-IF($G$1-1=AI$7, $Y$3, $Z$3)))/$C453*AI431,0)","v":1.0523916425487079},{"$f":"IF(AND(($G$1-$V$3-AJ$7)<$C453, AJ$7<$G$1),($C453-($G$1-AJ$7-$V$2))/$C453*AJ431,0)","v":0.45068604309370469},{"$f":"IF(AND(($G$1-0.25-AK$7)<$C453, AK$7<$G$1),($C453-($G$1-AK$7-IF($G$1-1=AK$7, $Y$3, $Z$3)))/$C453*AK431,0)","v":1.1112640034152605},null,null,null,null,null,null,null,null,null,null,null,5.8012604139722832,null,"Compressor stations - T",25,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($G$1-0.25-BB$121)<$AZ453,(BB$121<$G$1)), (AB430-BB452)/($AZ453-(2004-0.25-BB451))*((($G$1-0.25)-(2004-0.25))), 0)","v":0.23438787252863358},{"$f":"IF(AND(($G$1-0.25-CA$136)<$AZ453,(BC$121<$G$1)), AC420/$AZ453*($G$1-0.25-BC451), 0)","v":0},{"$f":"IF(AND(($G$1-0.25-CB$136)<$AZ453,(BD$121<$G$1)), AD420/$AZ453*($G$1-0.25-BD451), 0)","v":0},{"$f":"IF(AND(($G$1-0.25-CC$136)<$AZ453,(BE$121<$G$1)), AE420/$AZ453*($G$1-0.25-BE451), 0)","v":0},{"$f":"IF(AND(($G$1-0.25-BF$121)<$AZ453, BF$121<$G$1), AF420/$AZ453*($G$1-BF451-$V$2), 0)","v":0},{"$f":"IF(AND(($G$1-0.25-BG$121)<$AZ453, BG$121<$G$1), AG420/$AZ453*($G$1-BG451-IF($G$1-1=BG451, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($G$1-0.25-BH$121)<$AZ453, BH$121<$G$1), AH420/$AZ453*($G$1-BH451-$V$2), 0)","v":0},{"$f":"IF(AND(($CG$1-0.25-BI$121)<$AZ453, BI$121<$G$1), AI420/$AZ453*($G$1-BI451-IF($G$1-1=BI451, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($G$1-0.25-BJ$121)<$AZ453, BJ$121<$G$1), AJ420/$AZ453*($G$1-BJ451-$V$2), 0)","v":0},{"$f":"IF(AND(($G$1-0.25-BK$121)<$AZ453, BK$121<$G$1), AK420/$AZ453*($G$1-BK451-IF($G$1-1=BK451, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BL$121)<$AZ453, BL$121<$C$1), AL420/$AZ453*($C$1-BL451-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BM$121)<$AZ453, BM$121<$C$1), AM420/$AZ453*($C$1-BM451-IF($C$1-1=BM451, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BN$121)<$AZ453, BN$121<$C$1), AN420/$AZ453*($C$1-BN451-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BO$121)<$AZ453, BO$121<$C$1), AO420/$AZ453*($C$1-BO451-IF($C$1-1=BO451, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BP$121)<$AZ453, BP$121<$C$1), AP420/$AZ453*($C$1-0.75-(BP451-0.25)), 0)","v":0},0,0,0,0,0,{"$f":"SUM(BB453:BU453)","v":0.23438787252863358}]
[null,"TBU Onshore - GTTW","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA432-BB463","v":5.2416436993809956},{"$f":"AB432-BC463","v":377.02321551525881},{"$f":"AC432-BD463","v":5.7335739972855526},{"$f":"AD432-BE463","v":1.458248173311965},{"$f":"AE432-BF463","v":3.2680909771057705},{"$f":"IF($G$1>AF$7, AF432-BG463, 0)","v":1.2678973622501699E-2},5.9532849042674432E-2,-0.51570270397567897,-0.38916210830216791,1.0687321325126165E-2,7.1104091312100149E-3,null,null,null,null,null,null,null,null,null,null,null,391.90991710318667,null,"Total depreciation",null,null,{"$f":"SUM(BB452:BB453)","v":0.27129635245603206},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB454:BU454)","v":0.27129635245603206}]
[null,"TBU Onshore - Land",40,{"$f":"IF(AND(($G$1-0.25-D$7)<$C455,(D$7<$G$1)),($C455-($G$1-0.25-D$7))/$C455*D433,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0197484210381573,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($G$1-$U$3-AF$7)<$C455, AF$7<$G$1),($C455-($G$1-AF$7-$U$2))/$C455*AF433,0)","v":0},{"$f":"IF(AND(($G$1-0.25-AG$7)<$C455, AG$7<$G$1),($C455-($G$1-AG$7-IF($G$1-1=AG$7, $Y$4, $Z$4)))/$C455*AG433,0)","v":0},{"$f":"IF(AND(($G$1-$V$3-AH$7)<$C455, AH$7<$G$1),($C455-($G$1-AH$7-$V$2))/$C455*AH433,0)","v":0},{"$f":"IF(AND(($G$1-0.25-AI$7)<$C455, AI$7<$G$1),($C455-($G$1-AI$7-IF($G$1-1=AI$7, $Y$3, $Z$3)))/$C455*AI433,0)","v":0},{"$f":"IF(AND(($G$1-$V$3-AJ$7)<$C455, AJ$7<$G$1),($C455-($G$1-AJ$7-$V$2))/$C455*AJ433,0)","v":0},{"$f":"IF(AND(($G$1-0.25-AK$7)<$C455, AK$7<$G$1),($C455-($G$1-AK$7-IF($G$1-1=AK$7, $Y$3, $Z$3)))/$C455*AK433,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1.0197484210381573]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D434-BB469","v":25.59023442892483},3.0098820587488948,6.8907258348131606,0.44272198197873669,49.104495560049799,13.996194233364484,9.1614519051885548,2.6650477319620105,27.119824554007266,9.9858853807844543,7.244632930393256,1.3679715921788653,2.4047866130507235E-2,3.7992385389143837,0.95152374432837372,1.5140697510498795,7.5420987842490135,1.1540767702213045E-2,3.8243428915080804,11.817123306359672,18.464673904945855,84.952827766459052,49.477808753293672,3.5852830871415886,6.008955258600956,17.491828973537491,8.320324573319887,3.6450256923060427,{"$f":"IF($G$1>AF$7, AF434-CD469, 0)","v":0.49816188578829301},6.7808904428081158,0.39377822888302677,6.1332604210841426,9.8400785321261051,8.0839372808946717,null,null,null,null,null,null,null,null,null,null,null,409.73988864382534]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"Sum:",null,{"$f":"SUM(D451:D457)","v":25.59023442892483},3.0098820587488948,6.8907258348131606,0.44272198197873669,49.104495560049799,13.996194233364484,9.1614519051885548,2.6650477319620105,27.119824554007266,9.9858853807844543,7.2944340305750606,1.3679715921788653,2.4047866130507235E-2,3.7992385389143837,0.95152374432837372,1.5140697510498795,8.5618472052871706,1.1540767702213045E-2,4.4044132588359002,11.817123306359672,18.464673904945855,84.952827766459052,49.477808753293672,8.8269267865225842,383.74510055280103,23.225402970823044,10.194198803345316,7.9268559304235406,0.64190280726626114,7.5679288569279946,1.6325872380138637,{"$f":"SUM(AI451:AI457)","v":7.6267214315585727},10.301451896544936,{"$f":"SUM(AK451:AK457)","v":9.2023116934411426},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D458:AU458)","v":811.49937312355121},null,"Depreciation for Gas to the West asset",null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Life",null,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,{"$f":"B416","v":"Transmission business unit - shared"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas to the West - T",40,"i.e. Up to 30 Sept 2003",{"$f":"AA432/$AZ460*(2004-0.25-BB459)","v":0.26182545539012725},{"$f":"AB432/$AZ460*(2004-0.25-BC459)","v":7.8539421528378179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB460:BV460)","v":8.1157676082279444}]
[null,"SS Onshore - Buildings",{"$f":"C417","v":40},{"$f":"IF(AND(($G$1-0.25-D$7)<$C461,(D$7<$G$1)),($C461-($G$1-0.25-D$7))/$C461*D439,0)","v":0},0,0,0,0,0,0,0,0,8.0916735550396621E-2,0,0,0,0,0,0,3.1323428301877627E-2,0,0,0,0,5.0154672456063745,2.6233666203099029,4.1598050443280927,0.33618507804268394,0.1331808866928664,5.9720359225527028E-2,1.9236272238002422E-3,{"$f":"IF(AND(($G$1-$U$3-AF$7)<$C461, AF$7<$G$1),($C461-($G$1-AF$7-$U$2))/$C461*AF439,0)","v":0},{"$f":"IF(AND(($G$1-0.25-AG$7)<$C461, AG$7<$G$1),($C461-($G$1-AG$7-IF($G$1-1=AG$7, $Y$4, $Z$4)))/$C461*AG439,0)","v":0},{"$f":"IF(AND(($G$1-$V$3-AH$7)<$C461, AH$7<$G$1),($C461-($G$1-AH$7-$V$2))/$C461*AH439,0)","v":0},{"$f":"IF(AND(($G$1-0.25-AI$7)<$C461, AI$7<$G$1),($C461-($G$1-AI$7-IF($G$1-1=AI$7, $Y$3, $Z$3)))/$C461*AI439,0)","v":0},{"$f":"IF(AND(($G$1-$V$3-AJ$7)<$C461, AJ$7<$G$1),($C461-($G$1-AJ$7-$V$2))/$C461*AJ439,0)","v":0},{"$f":"IF(AND(($G$1-0.25-AK$7)<$C461, AK$7<$G$1),($C461-($G$1-AK$7-IF($G$1-1=AK$7, $Y$3, $Z$3)))/$C461*AK439,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D461:AU461)","v":12.441889025281521},null,"Gas to the West - T",100,"i.e. From Oct 03 to Sept 07 (or date = cell C1, whichever is earlier)",{"$f":"(AA432-BB460)/($AZ461-(2004-0.25-BB459))*IF($G$1<2008, (($G$1-0.25)-(2004-0.25)), 4)","v":0.23298753718467158},{"$f":"(AB432-BC460)/($AZ461-(2004-0.25-BC459))*IF($G$1<2008, (($G$1-0.25)-(2004-0.25)), 4)","v":16.565157588521075},{"$f":"IF(AND(($G$1-0.25-BD$129)<$AZ461,(BD$129<$G$1)),($G$1-0.25-BD$129)/$AZ461*AC432,0)-IF($G$1>2008, (AC432/$AZ461*($G$1-2008)), 0)","v":0.23348254226234372},{"$f":"IF(AND(($G$1-0.25-BE$129)<$AZ461,(BE$129<$G$1)),($G$1-0.25-BE$129)/$AZ461*AD432,0)-IF($G$1>2008, (AD432/$AZ461*($G$1-2008)), 0)","v":4.305838674481352E-2},{"$f":"IF(AND(($G$1-0.25-BF$129)<$AZ461,(BF$129<$G$1)),($G$1-0.25-BF$129)/$AZ461*AE432,0)-IF($G$1>2008, (AE432/$AZ461*($G$1-2008)), 0)","v":6.072747280200666E-2},{"$f":"IF(AND(($G$1-0.25-BG$129)<$AZ461, BG$129<$G$1),($G$1-BG$129-$V$2)/$AZ461*AF432,0)-IF($G$1>2008, (AF432/$AZ461*($G$1-2008)), 0)","v":2.0138536783734484E-4},{"$f":"IF(AND(($G$1-0.25-BH$129)<$AZ461, BH$129<$G$1),($G$1-BH$129-IF($G$1-1=BH459, $Y$3, $Z$3))/$AZ461*AG432,0)-IF($G$1>2008, (AG432/$AZ461*($G$1-2008)), 0)","v":3.117562578801782E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB461:BV461)","v":17.13592666914063}]
[null,"SS Onshore - Compressor stations",25,{"$f":"IF(AND(($G$1-0.25-D$7)<$C462,(D$7<$G$1)),($C462-($G$1-0.25-D$7))/$C462*D440,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,"Gas to the West - T",50,"i.e. From Oct 07 to date (= cell c1)",{"$f":"IF($G$1>2008, ((AA432-BB460-BB461)/($AZ462-(2008-0.25-BB459)))*($G$1-2008), 0)","v":0.24812514553282819},{"$f":"IF($G$1>2008, ((AB432-BC460-BC461)/($AZ462-(2008-0.25-BC459)))*($G$1-2008), 0)","v":17.434599561399253},{"$f":"IF($G$1>2008, ((AC432-BD460-BD461)/($AZ462-(2008-0.25-BD459)))*($G$1-2008), 0)","v":0.25914458744793462},{"$f":"IF($G$1>2008, ((AD432-BE460-BE461)/($AZ462-(2008-0.25-BE459)))*($G$1-2008), 0)","v":6.4452957936440444E-2},{"$f":"IF($G$1>2008, ((AE432-BF460-BF461)/($AZ462-(2008-0.25-BF459)))*($G$1-2008), 0)","v":0.1413228530640333},{"$f":"IF(AND($G$1>2008, BG459<$G$1), ((AF432-BG460-BG461)/($AZ462-(2008-BG459-$V$2)))*($G$1-2008), 0)","v":5.4533219881727735E-4},{"$f":"IF(AND($G$1>2008, BH459<$G$1), ((AG432-BH460-BH461)/($AZ462-(2008-BH459-IF($G$1-1=BH459, $Y$3, $Z$3))))*($G$1-2008), 0)","v":2.5066462754810286E-3},{"$f":"IF(AND($G$1>2008, BI459<$G$1), (AH432/$AZ462*($G$1-BI$129-$V$2)), 0)","v":-2.7142247577667311E-2},{"$f":"IF(AND($G$1>2008, BJ459<$G$1), (AI432/$AZ462*($G$1-BJ$129-IF($G$1-1=BJ459, $Y$3, $Z$3))), 0)","v":-1.2035941493881482E-2},{"$f":"IF(AND($G$1>2008, BK459<$G$1), (AJ432/$AZ462*($G$1-BK$129-$V$2)), 0)","v":3.3053571108637622E-4},{"$f":"IF(AND($G$1>2008, BL459<$G$1), (AK432/$AZ462*($G$1-BL$129-IF($G$1-1=BL459, $Y$3, $Z$3))), 0)","v":7.1822314456666819E-5},{"$f":"IF(AND($C$1>2008, BM459<$C$1), (AL432/$AZ462*($C$1-BM$129-$V$2)), 0)","v":0},{"$f":"IF(AND($C$1>2008, BN459<$C$1), (AM432/$AZ462*($C$1-BN$129-IF($C$1-1=BN459, $Y$3, $Z$3))), 0)","v":0},{"$f":"IF(AND($C$1>2008, BO459<$C$1), (AN432/$AZ462*($C$1-BO$129-$V$2)), 0)","v":0},{"$f":"IF(AND($C$1>2008, BP459<$C$1), (AO432/$AZ462*($C$1-BP$129-IF($C$1-1=BP459, $Y$3, $Z$3))), 0)","v":0},{"$f":"IF(AND($C$1>2008, BQ459<$C$1), (AP432/$AZ462*($C$1-0.75-(BQ$129-0.25))), 0)","v":0},0,0,0,0,0,{"$f":"SUM(BB462:BV462)","v":18.111921252808781}]
[null,"SS Onshore - Equipment",5,{"$f":"IF(AND(($G$1-0.25-D$7)<$C463,(D$7<$G$1)),($C463-($G$1-0.25-D$7))/$C463*D441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6803607512796774E-2,-5.3075911185516855E-2,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,-2.6272303672720081E-2,null,"Total depreciation",null,null,{"$f":"SUM(BB460:BB462)","v":0.74293813810762699},{"$f":"SUM(BC460:BC462)","v":41.853699302758145},{"$f":"SUM(BD460:BD462)","v":0.49262712971027833},0.10751134468125396,0.20205032586603996,7.4671756665462214E-4,2.818402533361207E-3,-2.7142247577667311E-2,-1.2035941493881482E-2,3.3053571108637622E-4,7.1822314456666819E-5,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB463:BV463)","v":43.363615530177356}]
[null,"SS Onshore - GTTW",100,{"$f":"IF(AND(($G$1-0.25-D$7)<$C464,(D$7<$G$1)),($C464-($G$1-0.25-D$7))/$C464*D442,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"SS Onshore - Land",40,{"$f":"IF(AND(($G$1-0.25-D$7)<$C465,(D$7<$G$1)),($C465-($G$1-0.25-D$7))/$C465*D443,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6188836065981518E-2,0.15461498986356745,0,0,1.0505780174425211E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0.22130960610397418,null,"Depreciation for Pipeline / Above Ground Installations assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"Pipelines/Above Ground Installations - S",50,{"$f":"IF(AND(($G$1-0.25-D$7)<$C466,(D$7<$G$1)),($C466-($G$1-0.25-D$7))/$C466*D444,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Asset Life",null,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"Sum:",null,{"$f":"SUM(D461:D466)","v":0},0,0,0,0,0,0,0,0,8.0916735550396621E-2,0,0,0,0,0,5.6188836065981518E-2,0.18593841816544507,0,0,1.0505780174425211E-2,0,5.0154672456063745,2.6233666203099029,4.1598050443280927,0.33618507804268394,0.1331808866928664,8.6523966738323799E-2,-5.1152283961716616E-2,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,12.636926327712777,null,"Pipelines/Above Ground Installations - T",40,"i.e. Up to 30 Sept 2003",{"$f":"D434/$AZ467*(2004-0.25-BB466)","v":61.444852722756067},6.4074538440345332,13.055078860828353,0.74873987028935907,74.302954571471403,18.980176260327116,11.146025042853173,2.9102880008321317,26.58003992403987,8.7781616482361908,5.7046279374349229,0.96303255270677668,1.5094980904430949E-2,1.8742076101621279,0.41281002493161434,0.57349604674200361,2.471240878243294,3.2324021380322984E-3,0.901423305557564,2.2950960822570594,2.8685013126940775,10.098269310427238,4.1840294650436256,0.18732712421117245,0.13074969838493297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BY467:CS467)","v":0.31807682259610542}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pipelines/Above Ground Installations - T",50,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($G$1-0.25-BB$136)<$AZ468,(BB$136<$G$1)), (D434-BB467)/($AZ468-(2004-0.25-BB466))*((($G$1-0.25)-(2004-0.25))), 0)","v":8.4132277574547416},0.93814505727238273,2.0416965436483432,0.12500385373517273,13.241661724058373,3.6119210924811576,2.2667509868507767,0.63327866898107177,6.1988170409159462,2.1987270563195129,1.5386831002605146,0.28060955737002369,4.7698246870427575E-3,0.70683507700732717,0.1717035328111351,0.26523849653428549,1.2837614951913214,1.9101960334697455E-3,0.61600153957177139,1.8536664009975956,2.8226253103101944,12.663775567670914,7.196772182297261,0.50915262775975223,0.83361229021053718,{"$f":"IF(AND(($G$1-0.25-CA$136)<$AZ468,(CA$136<$G$1)), AC434/$AZ468*($G$1-0.25-CA466), 0)","v":2.2729495276348151},{"$f":"IF(AND(($G$1-0.25-CB$136)<$AZ468,(CB$136<$G$1)), AD434/$AZ468*($G$1-0.25-CB466), 0)","v":0.87340423697833081},{"$f":"IF(AND(($G$1-0.25-CC$136)<$AZ468,(CC$136<$G$1)), AE434/$AZ468*($G$1-0.25-CC466), 0)","v":0.29554262370048995},{"$f":"IF(AND(($G$1-0.25-CD$136)<$AZ468, CD$136<$G$1), AF434/$AZ468*($G$1-CD466-$V$2), 0)","v":3.7496055919548937E-2},{"$f":"IF(AND(($G$1-0.25-CE$136)<$AZ468, CE$136<$G$1), AG434/$AZ468*($G$1-CE466-IF($G$1-1=CE466, $Y$4, $Z$4)), 0)","v":0.39465499931687448},{"$f":"IF(AND(($G$1-0.25-CF$136)<$AZ468, CF$136<$G$1), AH434/$AZ468*($G$1-CF466-$V$2), 0)","v":2.0725169941211933E-2},{"$f":"IF(AND(($G$1-0.25-CG$136)<$AZ468, CG$136<$G$1), AI434/$AZ468*($G$1-CG466-IF($G$1-1=CG466, $Y$3, $Z$3)), 0)","v":0.18968846663146832},{"$f":"IF(AND(($G$1-0.25-CH$136)<$AZ468, CH$136<$G$1), AJ434/$AZ468*($G$1-CH466-$V$2), 0)","v":0.30433232573585889},{"$f":"IF(AND(($G$1-0.25-CI$136)<$AZ468, CI$136<$G$1), AK434/$AZ468*($G$1-CI466-IF($G$1-1=CI466, $Y$3, $Z$3)), 0)","v":8.1655932130249215E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BY468:CS468)","v":5.8132142559591369}]
[null,"Total indexed net book value",null,{"$f":"D458+D467","v":25.59023442892483},3.0098820587488948,6.8907258348131606,0.44272198197873669,49.104495560049799,13.996194233364484,9.1614519051885548,2.6650477319620105,27.119824554007266,10.06680211633485,7.2944340305750606,1.3679715921788653,2.4047866130507235E-2,3.7992385389143837,0.95152374432837372,1.570258587115861,8.7477856234526161,1.1540767702213045E-2,4.4044132588359002,11.827629086534097,18.464673904945855,89.968295012065425,52.101175373603574,12.986731830850676,384.08128563084369,23.35858385751591,10.28072277008364,7.8757036464618242,0.64190280726626114,7.5679288569279946,1.6325872380138637,7.6267214315585727,10.301451896544936,9.2023116934411426,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D469:AU469)","v":824.13629945126377},null,"Total depreciation",null,null,{"$f":"SUM(BB467:BB468)","v":69.858080480210816},{"$f":"SUM(BC467:BC468)","v":7.3455989013069161},15.096775404476695,0.87374372402453182,87.544616295529778,22.592097352808274,13.41277602970395,3.5435666698132033,32.778856964955814,10.976888704555703,7.2433110376954373,1.2436421100768005,1.9864805591473706E-2,2.5810426871694552,0.58451355774274938,0.83873454327628916,{"$f":"SUM(BR467:BR468)","v":3.7550023734346154},{"$f":"SUM(BS467:BS468)","v":5.1425981715020434E-3},{"$f":"SUM(BT467:BT468)","v":1.5174248451293355},{"$f":"SUM(BU467:BU468)","v":4.1487624832546555},{"$f":"SUM(BV467:BV468)","v":5.6911266230042719},22.762044878098152,11.380801647340887,0.69647975197092471,0.96436198859547018,2.2729495276348151,0.87340423697833081,0.29554262370048995,3.7496055919548937E-2,0.39465499931687448,2.0725169941211933E-2,0.18968846663146832,0.30433232573585889,8.1655932130249215E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY469:CS469)","v":6.1312910785552424}]
[]
["@ Sept 10","Historic cost, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
["Disposals not allowed for","Transmission business unit - direct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - GTTW"]
[null,"TBU Onshore - Buildings",40,{"$f":"D407","v":0},{"$f":"E407","v":0},0,0,0,0,0,0,0,0,6.2215900000000005E-2,0,0,0,0,0,0,0,0.60948062999999997,0,0,{"$f":"Y407","v":0},0,0,0,0,0,0.68627705999999999,{"$f":"AF407","v":2.564663E-2},0.18243192,1.5254008999999999E-2,0.88090900000000005,{"$f":"AJ407","v":0},0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B473,PC2_inputs!G$30:G$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B473,PC2_inputs!H$30:H$68)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D473:AU473)","v":2.4622151489999999},null,"Inch - Land"]
[null,"TBU Onshore - Compressor stations","See Col AU",{"$f":"D408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88323999999999991,0,0,0,{"$f":"AF408","v":0},0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B474,PC2_inputs!G$30:G$68)","v":0},{"$f":"SUMIF(PC2_inputs!L$30:L$68,$B474,PC2_inputs!H$30:H$68)","v":0},null,null,null,null,null,null,null,null,null,0.88323999999999991,null,"IC1 - GTTW"]
[null,"TBU Onshore - Equipment",5,{"$f":"D409","v":0},0,0,0,0,0,0,0,0,0,0.92025603999999994,0,0.13520298,1.4238202100000001,0,0,2.7511091299999979,0.57627343999999991,0.95652668000000007,0.64224940000000008,0.32893182999999998,7.5895615199999993,2.0699832899999997,0.49524114000000008,3.4783061699999966,1.1901862400000003,7.7990755899999984,1.41945849,{"$f":"AF409","v":0.41217755},1.22385956,3.447242064000001,1.5353660780000016,0.65751953400000007,1.2395408554999994,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B475,PC2_inputs!G$30:G$68)","v":0.72218823600000026},{"$f":"SUMIF(PC2_inputs!L$30:L$68,$B475,PC2_inputs!H$30:H$68)","v":1.0991842774999987},null,null,null,null,null,null,null,null,null,42.113260304999997]
[null,"TBU Onshore - GTTW","See Col AU",{"$f":"D410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1639771100000011,375.89821529999978,5.71587361,1.4690461100000001,3.3437051200000001,{"$f":"AF410","v":1.293652E-2},6.1761679999999999E-2,-0.53771199999999997,-0.40972399999999998,1.1251999999999998E-2,7.2101700000000001E-3,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B476,PC2_inputs!G$30:G$68)","v":0},{"$f":"SUMIF(PC2_inputs!L$30:L$68,$B476,PC2_inputs!H$30:H$68)","v":0},null,null,null,null,null,null,null,null,null,390.73654161999985]
[null,"TBU Onshore - Land",40,{"$f":"D411","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.12128921,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF411","v":0},0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B477,PC2_inputs!G$30:G$68)","v":0},{"$f":"SUMIF(PC2_inputs!L$30:L$68,$B477,PC2_inputs!H$30:H$68)","v":0},null,null,null,null,null,null,null,null,null,1.12128921]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D412","v":20.846147769999998},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.300421360000016,16.642403090000002,11.15107242,3.2325036900000002,32.402397970000024,11.70276112,8.2579469000000003,1.5481306399999999,2.6915910000000001E-2,4.1569610000000008,1.01579,1.5932646900000003,7.8413891999999983,1.1765310000000001E-2,3.8235849500000003,11.702501830000005,17.988744030000007,84.706940889999942,50.204291850000054,3.6946483299999939,6.2578227999999987,18.144768140000014,8.6258530699999998,3.79699191,{"$f":"AF412","v":0.51614099999999996},7.1076959999999998,0.41058399999999984,6.4573193,10.359992020000002,8.197357000000002,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B478,PC2_inputs!G$30:G$68)","v":42.904124130000014},{"$f":"SUMIF(PC2_inputs!L$30:L$68,$B478,PC2_inputs!H$30:H$68)","v":2.2836668700000002},null,null,null,null,null,null,null,null,null,473.36164743000006]
[null,"ITO setup",15,{"$f":"D413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF413","v":0},0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B479,PC2_inputs!G$30:G$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B479,PC2_inputs!H$30:H$68)","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D473:D479)","v":20.846147769999998},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.300421360000016,16.642403090000002,11.15107242,3.2325036900000002,32.402397970000024,11.70276112,9.2404188400000002,1.5481306399999999,0.16211889000000002,5.5807812100000014,1.01579,1.5932646900000003,11.713787539999997,0.58803874999999994,5.3895922600000006,12.344751230000005,18.317675860000005,92.296502409999945,52.274275140000057,9.3538665799999947,386.51758426999976,25.050827990000016,17.89397477,9.2464325800000005,0.96690169999999998,8.5757491599999991,3.3353680730000006,8.4638703780000029,11.028763554000001,9.4441080255000021,43.626312366000015,{"$f":"SUM(AM473:AM479)","v":3.3828511474999989},null,null,null,null,null,null,null,null,null,910.6781937139998]
[]
[null,"Transmission business unit - shared"]
[null,"SS Onshore - Buildings",40,{"$f":"D417","v":0},0,0,0,0,0,0,0,0,0.1047487458,0,0,0,0,0,0,3.4442438400000004E-2,0,0,0,0,5.2154205807999983,2.7700510427000009,4.4519855688999987,0.36293647110000027,0.14279098480000002,6.3581921499999999E-2,2.0452843999999859E-3,{"$f":"AF417","v":0},0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B483,PC2_inputs!G$30:G$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B483,PC2_inputs!H$30:H$68)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D483:AU483)","v":13.148003038399997}]
[null,"SS Onshore - Compressor stations",25,{"$f":"D418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF418","v":0},0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B484,PC2_inputs!G$30:G$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B484,PC2_inputs!H$30:H$68)","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Equipment",5,{"$f":"D419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42485025150000016,0.12936593550000003,0.27564494850000004,0.130458237,0.21863855400000012,0.85193422099999982,0.48609111749999978,0.62635470449999986,0.38266964850000001,9.5041111500000011E-2,0.50296019150000038,-0.20456826450000001,{"$f":"AF419","v":0},0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B485,PC2_inputs!G$30:G$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B485,PC2_inputs!H$30:H$68)","v":0},null,null,null,null,null,null,null,null,null,3.9194406565000004]
[null,"SS Onshore - GTTW",100,{"$f":"D420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF420","v":0},0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B486,PC2_inputs!G$30:G$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B486,PC2_inputs!H$30:H$68)","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Land",40,{"$f":"D421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2762525599999994E-2,0.1700106774,0,0,1.09032394E-2,0,0,0,0,0,0,0,0,{"$f":"AF421","v":0},0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B487,PC2_inputs!G$30:G$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B487,PC2_inputs!H$30:H$68)","v":0},null,null,null,null,null,null,null,null,null,0.24367644239999997]
[null,"Pipelines/Above Ground Installations - S",50,{"$f":"D422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF422","v":0},0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B488,PC2_inputs!G$30:G$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B488,PC2_inputs!H$30:H$68)","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D483:D488)","v":0},0,0,0,0,0,0,0,0,0.1047487458,0,0,0,0,0,6.2762525599999994E-2,0.62930336730000014,0.12936593550000003,0.27564494850000004,0.14136147640000002,0.21863855400000012,6.0673548017999979,3.2561421602000005,5.0783402733999985,0.74560611960000034,0.23783209630000002,0.56654211300000035,-0.20252298010000003,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,17.311120137299998]
[]
[null,"Total historic cost",null,{"$f":"D480+D489","v":20.846147769999998},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.300421360000016,16.642403090000002,11.15107242,3.2325036900000002,32.402397970000024,11.8075098658,9.2404188400000002,1.5481306399999999,0.16211889000000002,5.5807812100000014,1.01579,1.6560272156000002,12.343090907299997,0.71740468550000003,5.6652372085000007,12.486112706400005,18.536314414000007,98.363857211799939,55.530417300200057,14.432206853399993,387.26319038959974,25.288660086300016,18.460516883,9.043909599900001,0.96690169999999998,8.5757491599999991,3.3353680730000006,8.4638703780000029,11.028763554000001,9.4441080255000021,43.626312366000015,3.3828511474999989,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D491:AU491)","v":927.98931385129981}]
[]
["during 09/10","Disposals, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
[null,"Transmission business unit - direct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - GTTW"]
[null,"TBU Onshore - Buildings",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D495:AU495)","v":0},null,"Inch - Land"]
[null,"TBU Onshore - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"IC1 - GTTW"]
[null,"TBU Onshore - Equipment",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6899999999999998E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6899999999999998E-4]
[null,"TBU Onshore - GTTW","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.23841399999999999,null,null,null,null,null,null,null,2.1761800000000001E-2,null,null,null,null,null,null,null,null,null,null,null,-0.21665219999999999]
[null,"TBU Onshore - Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",-2.9100000000000003E-4,null,null,null,-3.8412000000000002E-2,null,-9.1760999999999995E-2,null,-0.123838,null,-5.0384999999999999E-2,null,-5.9678000000000002E-2,null,null,null,-7.9430000000000001E-2,null,null,-6.4758999999999997E-2,-7.9382999999999995E-2,-0.57538299999999998,-0.38129800000000003,-9.6093999999999999E-2,null,null,-0.103032,null,null,null,null,null,null,0.44169900000000001,null,null,null,null,null,null,null,null,null,null,null,-1.3020450000000001]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Buildings",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D505:AU505)","v":0}]
[null,"Pipelines/Above Ground Installations - S",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total historic cost",null,{"$f":"D502+D511","v":-2.9100000000000003E-4},0,0,0,-3.8412000000000002E-2,0,-9.1760999999999995E-2,0,-0.123838,0,-5.0384999999999999E-2,0,-5.9678000000000002E-2,0,0,0,-7.9430000000000001E-2,0,0,-6.4758999999999997E-2,-7.9382999999999995E-2,-0.57538299999999998,-0.38129800000000003,-9.6093999999999999E-2,0,-0.23841399999999999,-0.103032,0,0,0,0,9.6713000000000007E-3,0,0.46346080000000001,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D513:AU513)","v":-1.5090259000000001}]
["@ Sept 10","Historic cost, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
[null,"TBU Onshore - GTTW","See Col AU",{"$f":"D476+D498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1639771100000011,375.89821529999978,5.4774596100000004,1.4690461100000001,3.3437051200000001,1.293652E-2,6.1761679999999999E-2,-0.53771199999999997,-0.40972399999999998,1.1251999999999998E-2,2.897197E-2,0,0,null,null,null,null,null,null,null,null,null,390.5198894199998]
[null,"Sum:",null,{"$f":"SUM(D517:D523)","v":20.845856769999997},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.262009360000015,16.642403090000002,11.05931142,3.2325036900000002,32.278559970000025,11.70276112,9.1900338399999999,1.5481306399999999,0.10244089000000001,5.5807812100000014,1.01579,1.5932646900000003,11.634357539999996,0.58803874999999994,5.3895922600000006,12.279992230000005,18.238292860000005,91.721119409999943,51.892977140000056,9.2577725799999957,386.51758426999976,24.812413990000014,17.790942769999997,9.2464325800000005,0.96690169999999998,8.5757491599999991,3.3353680730000006,8.4641393780000023,11.028763554000001,9.9075688255000003,43.626312366000015,{"$f":"SUM(AM517:AM523)","v":3.3828511474999989},null,null,null,null,null,null,null,null,null,909.1597655139999]
[]
[null,"SS Onshore - Equipment",5,{"$f":"D485+D507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42485025150000016,0.12936593550000003,0.27564494850000004,0.130458237,0.21863855400000012,0.85193422099999982,0.48609111749999978,0.62635470449999986,0.38266964850000001,9.5041111500000011E-2,0.50296019150000038,-0.20456826450000001,0,0,0,9.4023000000000006E-3,0,0,0,0,null,null,null,null,null,null,null,null,null,3.9288429565000005]
[null,"Sum:",null,{"$f":"SUM(D527:D532)","v":0},0,0,0,0,0,0,0,0,0.1047487458,0,0,0,0,0,6.2762525599999994E-2,0.62930336730000014,0.12936593550000003,0.27564494850000004,0.14136147640000002,0.21863855400000012,6.0673548017999979,3.2561421602000005,5.0783402733999985,0.74560611960000034,0.23783209630000002,0.56654211300000035,-0.20252298010000003,0,0,0,9.4023000000000006E-3,0,0,0,0,null,null,null,null,null,null,null,null,null,17.320522437299999]
[null,{"$f":"B516","v":"Transmission business unit - direct"}]
[null,"TBU Onshore - Equipment",5,{"$f":"D519*Indexation!B$4","v":0},{"$f":"E519*Indexation!C$4","v":0},{"$f":"F519*Indexation!D$4","v":0},{"$f":"G519*Indexation!E$4","v":0},{"$f":"H519*Indexation!F$4","v":0},{"$f":"I519*Indexation!G$4","v":0},{"$f":"J519*Indexation!H$4","v":0},{"$f":"K519*Indexation!I$4","v":0},{"$f":"L519*Indexation!J$4","v":0},{"$f":"M519*Indexation!K$4","v":0},{"$f":"N519*Indexation!L$4","v":1.6145196990568185},{"$f":"O519*Indexation!M$4","v":0},{"$f":"P519*Indexation!N$4","v":0.22058046993668631},{"$f":"Q519*Indexation!P$4","v":2.1853400489400183},{"$f":"R519*Indexation!Q$4","v":0},{"$f":"S519*Indexation!R$4","v":0},{"$f":"T519*Indexation!S$4","v":3.9635270415396531},{"$f":"U519*Indexation!T$4","v":0.81716339329982779},{"$f":"V519*Indexation!U$4","v":1.3363226985337155},{"$f":"W519*Indexation!V$4","v":0.87622977700045579},{"$f":"X519*Indexation!W$4","v":0.44169907913096246},{"$f":"Y519*Indexation!X$4","v":9.651023209732541},{"$f":"Z519*Indexation!Y$4","v":2.5092736485224139},{"$f":"AA519*Indexation!Z$4","v":0.57393963383024371},{"$f":"AB519*Indexation!AA$4","v":3.8760017951116681},{"$f":"AC519*Indexation!AB$4","v":1.2964490495133485},{"$f":"AD519*Indexation!AC$4","v":8.3125211342692804},{"$f":"AE519*Indexation!AD$4","v":1.4731327546021755},{"$f":"AF519*Indexation!AD$4","v":0.42776330121261663},{"$f":"AG519*Indexation!AE$4","v":1.23554241593325},{"$f":"AH519*Indexation!AE$4","v":3.4801491341549715},{"$f":"AI519*Indexation!AF$4","v":1.5036800345891499},{"$f":"AJ519*Indexation!AF$4","v":0.64383720441957815},{"$f":"AK519*Indexation!AG$4","v":1.2347377815725116},{"$f":"AL519*Indexation!AG$4","v":0.71938984216596169},{"$f":"AM519*Indexation!AH$4","v":1.1127287283331115},null,null,null,null,null,null,null,null,null,49.505551875400954]
[null,"TBU Onshore - Land",40,{"$f":"D521*Indexation!B$4","v":0},{"$f":"E521*Indexation!C$4","v":0},{"$f":"F521*Indexation!D$4","v":0},{"$f":"G521*Indexation!E$4","v":0},{"$f":"H521*Indexation!F$4","v":0},{"$f":"I521*Indexation!G$4","v":0},{"$f":"J521*Indexation!H$4","v":0},{"$f":"K521*Indexation!I$4","v":0},{"$f":"L521*Indexation!J$4","v":0},{"$f":"M521*Indexation!K$4","v":0},{"$f":"N521*Indexation!L$4","v":0},{"$f":"O521*Indexation!M$4","v":0},{"$f":"P521*Indexation!N$4","v":0},{"$f":"Q521*Indexation!P$4","v":0},{"$f":"R521*Indexation!Q$4","v":0},{"$f":"S521*Indexation!R$4","v":0},{"$f":"T521*Indexation!S$4","v":1.6154430432287643},{"$f":"U521*Indexation!T$4","v":0},{"$f":"V521*Indexation!U$4","v":0},{"$f":"W521*Indexation!V$4","v":0},{"$f":"X521*Indexation!W$4","v":0},{"$f":"Y521*Indexation!X$4","v":0},{"$f":"Z521*Indexation!Y$4","v":0},{"$f":"AA521*Indexation!Z$4","v":0},{"$f":"AB521*Indexation!AA$4","v":0},{"$f":"AC521*Indexation!AB$4","v":0},{"$f":"AD521*Indexation!AC$4","v":0},{"$f":"AE521*Indexation!AD$4","v":0},{"$f":"AF521*Indexation!AD$4","v":0},{"$f":"AG521*Indexation!AE$4","v":0},{"$f":"AH521*Indexation!AE$4","v":0},{"$f":"AI521*Indexation!AF$4","v":0},{"$f":"AJ521*Indexation!AF$4","v":0},{"$f":"AK521*Indexation!AG$4","v":0},{"$f":"AL521*Indexation!AG$4","v":0},{"$f":"AM521*Indexation!AH$4","v":0},null,null,null,null,null,null,null,null,null,1.6154430432287643]
[null,{"$f":"B526","v":"Transmission business unit - shared"}]
[null,"SS Onshore - GTTW",100,{"$f":"D530*Indexation!B$4","v":0},{"$f":"E530*Indexation!C$4","v":0},{"$f":"F530*Indexation!D$4","v":0},{"$f":"G530*Indexation!E$4","v":0},{"$f":"H530*Indexation!F$4","v":0},{"$f":"I530*Indexation!G$4","v":0},{"$f":"J530*Indexation!H$4","v":0},{"$f":"K530*Indexation!I$4","v":0},{"$f":"L530*Indexation!J$4","v":0},{"$f":"M530*Indexation!K$4","v":0},{"$f":"N530*Indexation!L$4","v":0},{"$f":"O530*Indexation!M$4","v":0},{"$f":"P530*Indexation!N$4","v":0},{"$f":"Q530*Indexation!P$4","v":0},{"$f":"R530*Indexation!Q$4","v":0},{"$f":"S530*Indexation!R$4","v":0},{"$f":"T530*Indexation!S$4","v":0},{"$f":"U530*Indexation!T$4","v":0},{"$f":"V530*Indexation!U$4","v":0},{"$f":"W530*Indexation!V$4","v":0},{"$f":"X530*Indexation!W$4","v":0},{"$f":"Y530*Indexation!X$4","v":0},{"$f":"Z530*Indexation!Y$4","v":0},{"$f":"AA530*Indexation!Z$4","v":0},{"$f":"AB530*Indexation!AA$4","v":0},{"$f":"AC530*Indexation!AB$4","v":0},{"$f":"AD530*Indexation!AC$4","v":0},{"$f":"AE530*Indexation!AD$4","v":0},{"$f":"AF530*Indexation!AD$4","v":0},{"$f":"AG530*Indexation!AE$4","v":0},{"$f":"AH530*Indexation!AE$4","v":0},{"$f":"AI530*Indexation!AF$4","v":0},{"$f":"AJ530*Indexation!AF$4","v":0},{"$f":"AK530*Indexation!AG$4","v":0},{"$f":"AL530*Indexation!AG$4","v":0},{"$f":"AM530*Indexation!AH$4","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"SS Onshore - Land",40,{"$f":"D531*Indexation!B$4","v":0},{"$f":"E531*Indexation!C$4","v":0},{"$f":"F531*Indexation!D$4","v":0},{"$f":"G531*Indexation!E$4","v":0},{"$f":"H531*Indexation!F$4","v":0},{"$f":"I531*Indexation!G$4","v":0},{"$f":"J531*Indexation!H$4","v":0},{"$f":"K531*Indexation!I$4","v":0},{"$f":"L531*Indexation!J$4","v":0},{"$f":"M531*Indexation!K$4","v":0},{"$f":"N531*Indexation!L$4","v":0},{"$f":"O531*Indexation!M$4","v":0},{"$f":"P531*Indexation!N$4","v":0},{"$f":"Q531*Indexation!P$4","v":0},{"$f":"R531*Indexation!Q$4","v":0},{"$f":"S531*Indexation!R$4","v":9.2682616191309727E-2},{"$f":"T531*Indexation!S$4","v":0.24493463740763161},{"$f":"U531*Indexation!T$4","v":0},{"$f":"V531*Indexation!U$4","v":0},{"$f":"W531*Indexation!V$4","v":1.4875440954938351E-2},{"$f":"X531*Indexation!W$4","v":0},{"$f":"Y531*Indexation!X$4","v":0},{"$f":"Z531*Indexation!Y$4","v":0},{"$f":"AA531*Indexation!Z$4","v":0},{"$f":"AB531*Indexation!AA$4","v":0},{"$f":"AC531*Indexation!AB$4","v":0},{"$f":"AD531*Indexation!AC$4","v":0},{"$f":"AE531*Indexation!AD$4","v":0},{"$f":"AF531*Indexation!AD$4","v":0},{"$f":"AG531*Indexation!AE$4","v":0},{"$f":"AH531*Indexation!AE$4","v":0},{"$f":"AI531*Indexation!AF$4","v":0},{"$f":"AJ531*Indexation!AF$4","v":0},{"$f":"AK531*Indexation!AG$4","v":0},{"$f":"AL531*Indexation!AG$4","v":0},{"$f":"AM531*Indexation!AH$4","v":0},null,null,null,null,null,null,null,null,null,0.35249269455387972]
[null,"Total indexed gross asset value",null,{"$f":"D546+D555","v":95.446982506624394},10.355480960055811,21.987501239289855,1.3164657060032685,136.55588048079051,36.588291586172758,22.388466991772951,6.2086144017752138,59.669756087925137,21.15040709531209,16.123220087399567,2.6116137022556658,0.16712989356397612,8.5656212750238581,1.5360373020711231,2.4454869105174786,17.668274625789302,1.0172893742463227,7.9146616948482125,16.946625389144248,24.784495952085685,124.34958617509348,66.852825560350738,16.614256565255143,431.54131573494055,27.286794820161195,19.566034371769227,9.3858887421736075,1.0034633452018216,8.6576125087293008,3.3672072038568293,8.2972156770878556,10.799265919317754,9.8691781703639467,43.457265575369583,3.4245355692852746,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D557:AU557)","v":1295.9207492016242}]
[null,"TBU Onshore - Buildings",{"$f":"C517","v":40},{"$f":"IF(AND(($H$1-0.25-D$7)<$C561,(D$7<$H$1)),($C561-($H$1-0.25-D$7))/$C561*D539,0)","v":0},0,0,0,0,0,0,0,0,0,4.7072272774582181E-2,0,0,0,0,0,0,0,0.55878338137083527,0,0,0,0,0,0,0,0,0.62765038760639291,{"$f":"IF(AND(($H$1-$U$3-AF$7)<$C561, AF$7<$H$1),($C561-($H$1-AF$7-$U$2))/$C561*AF539,0)","v":2.3455712275007045E-2},{"$f":"IF(AND(($H$1-0.25-AG$7)<$C561, AG$7<$H$1),($C561-($H$1-AG$7-IF($H$1-1=AG$7, $Y$4, $Z$4)))/$C561*AG539,0)","v":0.16690714292986616},{"$f":"IF(AND(($H$1-$V$3-AH$7)<$C561, AH$7<$H$1),($C561-($H$1-AH$7-$V$2))/$C561*AH539,0)","v":1.4052155468255995E-2},{"$f":"IF(AND(($H$1-0.25-AI$7)<$C561, AI$7<$H$1),($C561-($H$1-AI$7-IF($H$1-1=AI$7, $Y$3, $Z$3)))/$C561*AI539,0)","v":0.80866702229989296},{"$f":"IF(AND(($H$1-$V$3-AJ$7)<$C561, AJ$7<$H$1),($C561-($H$1-AJ$7-$V$2))/$C561*AJ539,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AK$7)<$C561, AK$7<$H$1),($C561-($H$1-AK$7-IF($H$1-1=AK$7, $Y$3, $Z$3)))/$C561*AK539,0)","v":0},{"$f":"IF(AND(($H$1-$V$3-AL$7)<$C561, AL$7<$H$1),($C561-($H$1-AL$7-$V$2))/$C561*AL539,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AM$7)<$C561, AM$7<$H$1),($C561-($H$1-AM$7-IF($H$1-1=AM$7, $Y$3, $Z$3)))/$C561*AM539,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D561:AU561)","v":2.2465880747248321},null,null,"Asset Life",null,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D544-BB579","v":24.187692151968676},2.853524549203498,6.5504430775384357,0.42188800635620793,46.865555220315542,13.394207384617623,8.7113802607967799,2.5595012871318317,25.9869882497267,9.6194308713978689,6.9455480619929499,1.3212033326171948,-2.8303462531842453E-2,3.6814326927464958,0.92290648885985116,1.4698633349608321,7.2539075500817436,1.1222401696634753E-2,3.7216759682461187,11.444495245330764,17.91482911601037,82.279482012273505,47.911676138177668,3.4093818825330997,5.8700198768991996,17.096533403514044,8.0392637003732297,3.566214325985912,{"$f":"IF($H$1>AF$7, AF544-CD579, 0)","v":0.48744872695413621},6.6373795339656159,0.38548816090654198,6.00680144332983,9.6371903149688656,8.3474132612897023,41.455739461207514,2.288688772542641,null,null,null,null,null,null,null,null,null,439.22811280398582]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Life",null,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"SS Onshore - Buildings",{"$f":"C527","v":40},{"$f":"IF(AND(($H$1-0.25-D$7)<$C571,(D$7<$H$1)),($C571-($H$1-0.25-D$7))/$C571*D549,0)","v":0},0,0,0,0,0,0,0,0,7.6225910301098265E-2,0,0,0,0,0,0,3.0082896487941876E-2,0,0,0,0,4.8496666755036841,2.5394188884599855,4.0308188414031907,0.32607424862786638,0.12929239365073891,5.8026164637568815E-2,1.8705616452126493E-3,{"$f":"IF(AND(($H$1-$U$3-AF$7)<$C571, AF$7<$H$1),($C571-($H$1-AF$7-$U$2))/$C571*AF549,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AG$7)<$C571, AG$7<$H$1),($C571-($H$1-AG$7-IF($H$1-1=AG$7, $Y$4, $Z$4)))/$C571*AG549,0)","v":0},{"$f":"IF(AND(($H$1-$V$3-AH$7)<$C571, AH$7<$H$1),($C571-($H$1-AH$7-$V$2))/$C571*AH549,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AI$7)<$C571, AI$7<$H$1),($C571-($H$1-AI$7-IF($H$1-1=AI$7, $Y$3, $Z$3)))/$C571*AI549,0)","v":0},{"$f":"IF(AND(($H$1-$V$3-AJ$7)<$C571, AJ$7<$H$1),($C571-($H$1-AJ$7-$V$2))/$C571*AJ549,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AK$7)<$C571, AK$7<$H$1),($C571-($H$1-AK$7-IF($H$1-1=AK$7, $Y$3, $Z$3)))/$C571*AK549,0)","v":0},{"$f":"IF(AND(($H$1-$V$3-AL$7)<$C571, AL$7<$H$1),($C571-($H$1-AL$7-$V$2))/$C571*AL549,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AM$7)<$C571, AM$7<$H$1),($C571-($H$1-AM$7-IF($H$1-1=AM$7, $Y$3, $Z$3)))/$C571*AM549,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D571:AU571)","v":12.041476580717287},null,"Gas to the West - T",100,"i.e. From Oct 03 to Sept 07 (or date = cell C1, whichever is earlier)",{"$f":"(AA542-BB570)/($AZ571-(2004-0.25-BB569))*IF($H$1<2008, (($H$1-0.25)-(2004-0.25)), 4)","v":0.23298753718467158},{"$f":"(AB542-BC570)/($AZ571-(2004-0.25-BC569))*IF($H$1<2008, (($H$1-0.25)-(2004-0.25)), 4)","v":16.565157588521075},{"$f":"IF(AND(($H$1-0.25-BD$129)<$AZ571,(BD$129<$H$1)),($H$1-0.25-BD$129)/$AZ571*AC542,0)-IF($H$1>2008, (AC542/$AZ571*($H$1-2008)), 0)","v":0.22374378478989942},{"$f":"IF(AND(($H$1-0.25-BE$129)<$AZ571,(BE$129<$H$1)),($H$1-0.25-BE$129)/$AZ571*AD542,0)-IF($H$1>2008, (AD542/$AZ571*($H$1-2008)), 0)","v":4.305838674481352E-2},{"$f":"IF(AND(($H$1-0.25-BF$129)<$AZ571,(BF$129<$H$1)),($H$1-0.25-BF$129)/$AZ571*AE542,0)-IF($H$1>2008, (AE542/$AZ571*($H$1-2008)), 0)","v":6.0727472802006688E-2},{"$f":"IF(AND(($H$1-0.25-BG$129)<$AZ571, BG$129<$H$1),($H$1-BG$129-$V$2)/$AZ571*AF542,0)-IF($H$1>2008, (AF542/$AZ571*($H$1-2008)), 0)","v":2.0138536783734484E-4},{"$f":"IF(AND(($H$1-0.25-BH$129)<$AZ571, BH$129<$H$1),($H$1-BH$129-IF($H$1-1=BH569, $Y$3, $Z$3))/$AZ571*AG542,0)-IF($H$1>2008, (AG542/$AZ571*($H$1-2008)), 0)","v":3.1175625788017842E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB571:BV571)","v":17.126187911668186}]
[null,"SS Onshore - GTTW",100,{"$f":"IF(AND(($H$1-0.25-D$7)<$C574,(D$7<$H$1)),($C574-($H$1-0.25-D$7))/$C574*D552,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"Sum:",null,{"$f":"SUM(D571:D576)","v":0},0,0,0,0,0,0,0,0,7.6225910301098265E-2,0,0,0,0,0,5.3871770661198783E-2,0.17857452041631852,0,0,1.0133894150551753E-2,0,4.8496666755036841,2.5394188884599855,4.0308188414031907,0.32607424862786638,0.12929239365073891,5.8026164637568815E-2,-8.7446205918907238E-3,0,0,0,4.6033237296294527E-3,0,0,0,0,null,null,null,null,null,null,null,null,null,12.247962010949941,null,"Pipelines/Above Ground Installations - T",40,"i.e. Up to 30 Sept 2003",{"$f":"D544/$AZ577*(2004-0.25-BB576)","v":61.443994988639446},6.4074538440345332,13.055078860828353,0.74873987028935907,74.25226001142984,18.980176260327116,11.054305577187895,2.9102880008321317,26.478454264016779,8.7781616482361908,5.6698217462462077,0.96303255270677668,-1.8373635628119136E-2,1.8742076101621279,0.41281002493161434,0.57349604674200361,2.4462082395166167,3.2324021380322984E-3,0.901423305557564,2.2823955393005213,2.8558428280702572,10.029675492381241,4.152252060997597,0.18245493853445111,0.13074969838493297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BY577:CS577)","v":0.31320463691938405}]
[]
[null,"TBU Onshore - Equipment",5,{"$f":"D519","v":0},0,0,0,0,0,0,0,0,0,0.92025603999999994,0,0.13520298,1.4238202100000001,0,0,2.7511091299999979,0.57627343999999991,0.95652668000000007,0.64224940000000008,0.32893182999999998,7.5895615199999993,2.0699832899999997,0.49524114000000008,3.4783061699999966,1.1901862400000003,7.7990755899999984,1.41945849,{"$f":"AF519","v":0.41217755},1.22385956,3.447242064000001,1.5356350780000017,0.65751953400000007,1.2395408554999994,0.72218823600000026,1.0991842774999987,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B585,PC2_inputs!I$30:I$68)","v":19.92216602049999},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B585,PC2_inputs!J$30:J$68)","v":0.70862043849999923},null,null,null,null,null,null,null,62.744315763999985]
[null,"ITO setup",15,{"$f":"D523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF523","v":0},0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B589,PC2_inputs!I$30:I$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B589,PC2_inputs!J$30:J$68)","v":15.428571428571429},null,null,null,null,null,null,null,15.428571428571429]
[null,"Transmission business unit - shared"]
[null,"SS Onshore - Compressor stations",25,{"$f":"D528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF528","v":0},0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B594,PC2_inputs!I$30:I$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B594,PC2_inputs!J$30:J$68)","v":0},null,null,null,null,null,null,null,0]
[]
["during 10/11","Disposals, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
[null,"TBU Onshore - Buildings",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D605:AU605)","v":0},null,"Inch - Land"]
[null,"TBU Onshore - GTTW","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,1.12678E-2,null,null,null,null,null,null,null,null,null,null,null,2.12678E-2]
[]
[null,"SS Onshore - Equipment",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1557229999999999E-2,null,null,null,null,null,null,null,null,null,null,null,3.1557229999999999E-2]
[null,"Pipelines/Above Ground Installations - S",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"TBU Onshore - Compressor stations","See Col AU",{"$f":"D584+D606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88323999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0.88323999999999991,null,"IC1 - GTTW"]
[null,"TBU Onshore - Land",40,{"$f":"D587+D609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.12128921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35650000000000004,null,null,null,null,null,null,null,1.4777892100000001]
[null,"ITO setup",15,{"$f":"D589+D611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q589+Q611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO589+AO611","v":15.428571428571429},null,null,null,null,null,null,null,15.428571428571429]
[null,"Transmission business unit - shared"]
[null,"SS Onshore - Land",40,{"$f":"D597+D619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2762525599999994E-2,0.1700106774,0,0,1.09032394E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0.24367644239999997]
[null,"Total historic cost",null,{"$f":"D634+D643","v":20.850845769999996},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.283731360000012,16.642403090000002,11.05931142,3.2325036900000002,32.283098970000026,11.8075098658,9.1900338399999999,1.5481306399999999,0.10244089000000001,5.5807812100000014,1.01579,1.6560272156000002,12.263660907299997,0.71740468550000003,5.6652372085000007,12.421353706400005,18.456931414000007,97.788474211799937,55.149119300200056,14.336112853399994,387.26319038959974,25.050246086300014,18.357484882999998,9.043909599900001,0.96690169999999998,8.5757491600000009,3.3353680730000006,8.4735416780000019,11.028763554000001,11.451137855500001,43.626312366000015,3.8769651474999991,19.92216602049999,{"$f":"AO634+AO643","v":24.572754747071428},null,null,null,null,null,null,null,{"$f":"SUM(D645:AU645)","v":973.04414174887097}]
[null,"TBU Onshore - Buildings",{"$f":"C627","v":40},{"$f":"D627*Indexation!B$4","v":0},{"$f":"E627*Indexation!C$4","v":0},{"$f":"F627*Indexation!D$4","v":0},{"$f":"G627*Indexation!E$4","v":0},{"$f":"H627*Indexation!F$4","v":0},{"$f":"I627*Indexation!G$4","v":0},{"$f":"J627*Indexation!H$4","v":0},{"$f":"K627*Indexation!I$4","v":0},{"$f":"L627*Indexation!J$4","v":0},{"$f":"M627*Indexation!K$4","v":0},{"$f":"N627*Indexation!L$4","v":0.10915309628888621},{"$f":"O627*Indexation!M$4","v":0},{"$f":"P627*Indexation!N$4","v":0},{"$f":"Q627*Indexation!P$4","v":0},{"$f":"R627*Indexation!Q$4","v":0},{"$f":"S627*Indexation!R$4","v":0},{"$f":"T627*Indexation!S$4","v":0},{"$f":"U627*Indexation!T$4","v":0},{"$f":"V627*Indexation!U$4","v":0.85147943827936812},{"$f":"W627*Indexation!V$4","v":0},{"$f":"X627*Indexation!W$4","v":0},{"$f":"Y627*Indexation!X$4","v":0},{"$f":"Z627*Indexation!Y$4","v":0},{"$f":"AA627*Indexation!Z$4","v":0},{"$f":"AB627*Indexation!AA$4","v":0},{"$f":"AC627*Indexation!AB$4","v":0},{"$f":"AD627*Indexation!AC$4","v":0},{"$f":"AE627*Indexation!AD$4","v":0.7122273901916516},{"$f":"AF627*Indexation!AD$4","v":2.6616411092206575E-2},{"$f":"AG627*Indexation!AE$4","v":0.18417339909502473},{"$f":"AH627*Indexation!AE$4","v":1.5399622430965475E-2},{"$f":"AI627*Indexation!AF$4","v":0.86257815711988584},{"$f":"AJ627*Indexation!AF$4","v":0},{"$f":"AK627*Indexation!AG$4","v":0},{"$f":"AL627*Indexation!AG$4","v":0},{"$f":"AM627*Indexation!AH$4","v":0},{"$f":"AN627*Indexation!AH$4","v":0},{"$f":"AO627*Indexation!AI$4","v":5.7349999999999996E-3},null,null,null,null,null,null,null,{"$f":"SUM(D649:AU649)","v":2.7673625144979881}]
[null,"TBU Onshore - Compressor stations","See Col AU",{"$f":"D628*Indexation!B$4","v":0},{"$f":"E628*Indexation!C$4","v":0},{"$f":"F628*Indexation!D$4","v":0},{"$f":"G628*Indexation!E$4","v":0},{"$f":"H628*Indexation!F$4","v":0},{"$f":"I628*Indexation!G$4","v":0},{"$f":"J628*Indexation!H$4","v":0},{"$f":"K628*Indexation!I$4","v":0},{"$f":"L628*Indexation!J$4","v":0},{"$f":"M628*Indexation!K$4","v":0},{"$f":"N628*Indexation!L$4","v":0},{"$f":"O628*Indexation!M$4","v":0},{"$f":"P628*Indexation!N$4","v":0},{"$f":"Q628*Indexation!P$4","v":0},{"$f":"R628*Indexation!Q$4","v":0},{"$f":"S628*Indexation!R$4","v":0},{"$f":"T628*Indexation!S$4","v":0},{"$f":"U628*Indexation!T$4","v":0},{"$f":"V628*Indexation!U$4","v":0},{"$f":"W628*Indexation!V$4","v":0},{"$f":"X628*Indexation!W$4","v":0},{"$f":"Y628*Indexation!X$4","v":0},{"$f":"Z628*Indexation!Y$4","v":0},{"$f":"AA628*Indexation!Z$4","v":0},{"$f":"AB628*Indexation!AA$4","v":0.98422613139729243},{"$f":"AC628*Indexation!AB$4","v":0},{"$f":"AD628*Indexation!AC$4","v":0},{"$f":"AE628*Indexation!AD$4","v":0},{"$f":"AF628*Indexation!AD$4","v":0},{"$f":"AG628*Indexation!AE$4","v":0},{"$f":"AH628*Indexation!AE$4","v":0},{"$f":"AI628*Indexation!AF$4","v":0},{"$f":"AJ628*Indexation!AF$4","v":0},{"$f":"AK628*Indexation!AG$4","v":0},{"$f":"AL628*Indexation!AG$4","v":0},{"$f":"AM628*Indexation!AH$4","v":0},{"$f":"AN628*Indexation!AH$4","v":0},{"$f":"AO628*Indexation!AI$4","v":0},null,null,null,null,null,null,null,0.98422613139729243]
[null,"Sum:",null,{"$f":"SUM(D649:D655)","v":95.469825654832661},10.355480960055811,21.987501239289855,1.3164657060032685,136.6086028572137,36.588291586172758,22.388466991772951,6.2086144017752138,59.678146828501383,20.962774085340158,16.123220087399567,2.6116137022556658,0.16712989356397612,8.5656212750238581,1.5360373020711231,2.3528042943261687,16.761636322558665,0.8338467591735429,7.5295698734504999,16.753763963438864,24.490901841827867,116.63422846179913,62.905667263032925,10.728920066392035,430.71045999172236,27.027728478416307,18.962194437994963,9.5960697637721708,1.0034633452018216,8.6576125087293008,3.3672072038568293,8.2880090296285971,10.799265919317754,11.375331103814764,43.457265575369583,3.9247381778252128,20.167652426808029,{"$f":"SUM(AO649:AO655)","v":24.572754747071428},null,null,null,null,null,null,null,{"$f":"SUM(D656:AU656)","v":1321.4688841268005}]
[]
[null,"SS Onshore - Land",40,{"$f":"D641*Indexation!B$4","v":0},{"$f":"E641*Indexation!C$4","v":0},{"$f":"F641*Indexation!D$4","v":0},{"$f":"G641*Indexation!E$4","v":0},{"$f":"H641*Indexation!F$4","v":0},{"$f":"I641*Indexation!G$4","v":0},{"$f":"J641*Indexation!H$4","v":0},{"$f":"K641*Indexation!I$4","v":0},{"$f":"L641*Indexation!J$4","v":0},{"$f":"M641*Indexation!K$4","v":0},{"$f":"N641*Indexation!L$4","v":0},{"$f":"O641*Indexation!M$4","v":0},{"$f":"P641*Indexation!N$4","v":0},{"$f":"Q641*Indexation!P$4","v":0},{"$f":"R641*Indexation!Q$4","v":0},{"$f":"S641*Indexation!R$4","v":9.2682616191309727E-2},{"$f":"T641*Indexation!S$4","v":0.24493463740763161},{"$f":"U641*Indexation!T$4","v":0},{"$f":"V641*Indexation!U$4","v":0},{"$f":"W641*Indexation!V$4","v":1.4875440954938351E-2},{"$f":"X641*Indexation!W$4","v":0},{"$f":"Y641*Indexation!X$4","v":0},{"$f":"Z641*Indexation!Y$4","v":0},{"$f":"AA641*Indexation!Z$4","v":0},{"$f":"AB641*Indexation!AA$4","v":0},{"$f":"AC641*Indexation!AB$4","v":0},{"$f":"AD641*Indexation!AC$4","v":0},{"$f":"AE641*Indexation!AD$4","v":0},{"$f":"AF641*Indexation!AD$4","v":0},{"$f":"AG641*Indexation!AE$4","v":0},{"$f":"AH641*Indexation!AE$4","v":0},{"$f":"AI641*Indexation!AF$4","v":0},{"$f":"AJ641*Indexation!AF$4","v":0},{"$f":"AK641*Indexation!AG$4","v":0},{"$f":"AL641*Indexation!AG$4","v":0},{"$f":"AM641*Indexation!AH$4","v":0},{"$f":"AN641*Indexation!AH$4","v":0},{"$f":"AO641*Indexation!AI$4","v":0},null,null,null,null,null,null,null,0.35249269455387972]
[null,"Pipelines/Above Ground Installations - S",50,{"$f":"D642*Indexation!B$4","v":0},{"$f":"E642*Indexation!C$4","v":0},{"$f":"F642*Indexation!D$4","v":0},{"$f":"G642*Indexation!E$4","v":0},{"$f":"H642*Indexation!F$4","v":0},{"$f":"I642*Indexation!G$4","v":0},{"$f":"J642*Indexation!H$4","v":0},{"$f":"K642*Indexation!I$4","v":0},{"$f":"L642*Indexation!J$4","v":0},{"$f":"M642*Indexation!K$4","v":0},{"$f":"N642*Indexation!L$4","v":0},{"$f":"O642*Indexation!M$4","v":0},{"$f":"P642*Indexation!N$4","v":0},{"$f":"Q642*Indexation!P$4","v":0},{"$f":"R642*Indexation!Q$4","v":0},{"$f":"S642*Indexation!R$4","v":0},{"$f":"T642*Indexation!S$4","v":0},{"$f":"U642*Indexation!T$4","v":0},{"$f":"V642*Indexation!U$4","v":0},{"$f":"W642*Indexation!V$4","v":0},{"$f":"X642*Indexation!W$4","v":0},{"$f":"Y642*Indexation!X$4","v":0},{"$f":"Z642*Indexation!Y$4","v":0},{"$f":"AA642*Indexation!Z$4","v":0},{"$f":"AB642*Indexation!AA$4","v":0},{"$f":"AC642*Indexation!AB$4","v":0},{"$f":"AD642*Indexation!AC$4","v":0},{"$f":"AE642*Indexation!AD$4","v":0},{"$f":"AF642*Indexation!AD$4","v":0},{"$f":"AG642*Indexation!AE$4","v":0},{"$f":"AH642*Indexation!AE$4","v":0},{"$f":"AI642*Indexation!AF$4","v":0},{"$f":"AJ642*Indexation!AF$4","v":0},{"$f":"AK642*Indexation!AG$4","v":0},{"$f":"AL642*Indexation!AG$4","v":0},{"$f":"AM642*Indexation!AH$4","v":0},{"$f":"AN642*Indexation!AH$4","v":0},{"$f":"AO642*Indexation!AI$4","v":0},null,null,null,null,null,null,null,0]
[]
[null,"TBU Onshore - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB650-BB674","v":0.63480048809838252},{"$f":"AC650-BC674","v":0},{"$f":"AD650-BD674","v":0},{"$f":"AE650-BE674","v":0},{"$f":"IF($I$1>AF$7, AF650-BF674, 0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0.63480048809838252,null,"Compressor stations - T",20,"i.e. Up to 30 Sept 2003",{"$f":"AB650/$AZ672*(2004-0.25-BB671)","v":3.6908479927398471E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB672:BU672)","v":3.6908479927398471E-2}]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(($I$1-0.25-AO$7)<$C677, AO$7<$I$1),($C677-($I$1-AO$7-IF($I$1-1=AO$7, $Y$3, $Z$3)))/$C677*AO655,0)","v":14.914285714285715},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,{"$f":"B636","v":"Transmission business unit - shared"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas to the West - T",40,"i.e. Up to 30 Sept 2003",{"$f":"AA652/$AZ680*(2004-0.25-BB679)","v":0.26182545539012725},{"$f":"AB652/$AZ680*(2004-0.25-BC679)","v":7.8539421528378179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB680:BV680)","v":8.1157676082279444}]
[null,"SS Onshore - Compressor stations",25,{"$f":"IF(AND(($I$1-0.25-D$7)<$C682,(D$7<$I$1)),($C682-($I$1-0.25-D$7))/$C682*D660,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,null,"Gas to the West - T",50,"i.e. From Oct 07 to date (= cell c1)",{"$f":"IF($I$1>2008, ((AA652-BB680-BB681)/($AZ682-(2008-0.25-BB679)))*($I$1-2008), 0)","v":0.49625029106565638},{"$f":"IF($I$1>2008, ((AB652-BC680-BC681)/($AZ682-(2008-0.25-BC679)))*($I$1-2008), 0)","v":34.869199122798506},{"$f":"IF($I$1>2008, ((AC652-BD680-BD681)/($AZ682-(2008-0.25-BD679)))*($I$1-2008), 0)","v":0.4966708880381191},{"$f":"IF($I$1>2008, ((AD652-BE680-BE681)/($AZ682-(2008-0.25-BE679)))*($I$1-2008), 0)","v":0.12890591587288089},{"$f":"IF($I$1>2008, ((AE652-BF680-BF681)/($AZ682-(2008-0.25-BF679)))*($I$1-2008), 0)","v":0.28264570612806661},{"$f":"IF(AND($I$1>2008, BG679<$I$1), ((AF652-BG680-BG681)/($AZ682-(2008-BG679-$V$2)))*($I$1-2008), 0)","v":1.0906643976345547E-3},{"$f":"IF(AND($I$1>2008, BH679<$I$1), ((AG652-BH680-BH681)/($AZ682-(2008-BH679-IF($I$1-1=BH679, $Y$3, $Z$3))))*($I$1-2008), 0)","v":5.8250082541233148E-3},{"$f":"IF(AND($I$1>2008, BI679<$I$1), (AH652/$AZ682*($I$1-BI$129-$V$2)), 0)","v":-4.8856045639801164E-2},{"$f":"IF(AND($I$1>2008, BJ679<$I$1), (AI652/$AZ682*($I$1-BJ$129-IF($I$1-1=BJ679, $Y$3, $Z$3))), 0)","v":-2.8083863485723459E-2},{"$f":"IF(AND($I$1>2008, BK679<$I$1), (AJ652/$AZ682*($I$1-BK$129-$V$2)), 0)","v":7.7124999253487786E-4},{"$f":"IF(AND($I$1>2008, BL679<$I$1), (AK652/$AZ682*($I$1-BL$129-IF($I$1-1=BL679, $Y$3, $Z$3))), 0)","v":2.0041922829863563E-3},{"$f":"IF(AND($I$1>2008, BM679<$I$1), (AL652/$AZ682*($I$1-BM$129-$V$2)), 0)","v":0},{"$f":"IF(AND($I$1>2008, BN679<$I$1), (AM652/$AZ682*($I$1-BN$129-IF($I$1-1=BN679, $Y$3, $Z$3))), 0)","v":0},{"$f":"IF(AND($I$1>2008, BO679<$I$1), (AN652/$AZ682*($I$1-BO$129-$V$2)), 0)","v":0},{"$f":"IF(AND($I$1>2008, BP679<$I$1), (AO652/$AZ682*($I$1-BP$129-IF($I$1-1=BP679, $Y$3, $Z$3))), 0)","v":0},{"$f":"IF(AND($C$1>2008, BQ679<$C$1), (AP652/$AZ682*($C$1-0.75-(BQ$129-0.25))), 0)","v":0},0,0,0,0,0,{"$f":"SUM(BB682:BV682)","v":36.206423129704973}]
[null,"SS Onshore - Land",40,{"$f":"IF(AND(($I$1-0.25-D$7)<$C685,(D$7<$I$1)),($C685-($I$1-0.25-D$7))/$C685*D663,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.155470525641604E-2,0.14236825799318589,0,0,9.762008126678292E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0.20368497137628022,null,"Depreciation for Pipeline / Above Ground Installations assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
["@ Sept 12","Historic cost, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
[null,"TBU Onshore - Buildings",40,{"$f":"D627","v":0},{"$f":"E627","v":0},0,0,0,0,0,0,0,0,6.2215900000000005E-2,0,0,0,0,0,0,0,0.60948062999999997,0,0,0,0,0,0,{"$f":"AC627","v":0},0,{"$f":"AE627","v":0.68627705999999999},{"$f":"AF627","v":2.564663E-2},0.18243192,1.5254008999999999E-2,0.88090900000000005,0,0,0,0,0,5.7349999999999996E-3,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B693,PC2_inputs!K$30:K$68)","v":0},null,null,null,null,null,null,{"$f":"SUM(D693:AU693)","v":2.467950149},null,"Inch - Land"]
[null,"TBU Onshore - GTTW","See Col AU",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1639771100000011,375.89821529999978,5.4774596100000004,1.4690461100000001,3.3437051200000001,{"$f":"AF630","v":1.293652E-2},7.1761679999999994E-2,-0.53771199999999997,-0.40972399999999998,1.1251999999999998E-2,4.0239770000000001E-2,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B696,PC2_inputs!K$30:K$68)","v":0},null,null,null,null,null,null,390.54115721999983]
[null,"Sum:",null,{"$f":"SUM(D693:D699)","v":20.850845769999996},{"$f":"SUM(E693:E699)","v":2.5602020900000002},6.4253579499999995,0.46318819999999999,56.283731360000012,16.642403090000002,11.05931142,3.2325036900000002,32.283098970000026,11.70276112,9.1900338399999999,1.5481306399999999,0.10244089000000001,5.5807812100000014,1.01579,1.5932646900000003,11.634357539999996,0.58803874999999994,5.3895922600000006,12.279992230000005,18.238292860000005,91.721119409999943,51.892977140000056,9.2577725799999957,386.51758426999976,24.812413990000014,17.790942769999997,9.2464325800000005,0.96690169999999998,8.5757491600000009,3.3353680730000006,8.4641393780000023,11.028763554000001,11.4195806255,43.626312366000015,3.8769651474999991,19.92216602049999,24.572754747071428,{"$f":"SUM(AP693:AP699)","v":27.609000000000002},null,null,null,null,null,null,983.30106208157133]
[null,"SS Onshore - Equipment",5,0,{"$f":"E639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42485025150000016,0.12936593550000003,0.27564494850000004,0.130458237,0.21863855400000012,0.85193422099999982,0.48609111749999978,0.62635470449999986,0.38266964850000001,9.5041111500000011E-2,0.50296019150000038,-0.20456826450000001,{"$f":"AF639","v":0},0,0,9.4023000000000006E-3,0,3.1557229999999999E-2,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B705,PC2_inputs!K$30:K$68)","v":0},null,null,null,null,null,null,3.9604001865000007]
[null,"Pipelines/Above Ground Installations - S",50,0,{"$f":"E642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF642","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B708,PC2_inputs!K$30:K$68)","v":0},null,null,null,null,null,null,0]
[]
[null,"Indexed gross asset value in 2010/2011 prices"]
[null,"TBU Onshore - Land",40,{"$f":"D697*Indexation!B$4","v":0},{"$f":"E697*Indexation!C$4","v":0},{"$f":"F697*Indexation!D$4","v":0},{"$f":"G697*Indexation!E$4","v":0},{"$f":"H697*Indexation!F$4","v":0},{"$f":"I697*Indexation!G$4","v":0},{"$f":"J697*Indexation!H$4","v":0},{"$f":"K697*Indexation!I$4","v":0},{"$f":"L697*Indexation!J$4","v":0},{"$f":"M697*Indexation!K$4","v":0},{"$f":"N697*Indexation!L$4","v":0},{"$f":"O697*Indexation!M$4","v":0},{"$f":"P697*Indexation!N$4","v":0},{"$f":"Q697*Indexation!P$4","v":0},{"$f":"R697*Indexation!Q$4","v":0},{"$f":"S697*Indexation!R$4","v":0},{"$f":"T697*Indexation!S$4","v":1.6154430432287643},{"$f":"U697*Indexation!T$4","v":0},{"$f":"V697*Indexation!U$4","v":0},{"$f":"W697*Indexation!V$4","v":0},{"$f":"X697*Indexation!W$4","v":0},{"$f":"Y697*Indexation!X$4","v":0},{"$f":"Z697*Indexation!Y$4","v":0},{"$f":"AA697*Indexation!Z$4","v":0},{"$f":"AB697*Indexation!AA$4","v":0},{"$f":"AC697*Indexation!AB$4","v":0},{"$f":"AD697*Indexation!AC$4","v":0},{"$f":"AE697*Indexation!AD$4","v":0},{"$f":"AF697*Indexation!AD$4","v":0},{"$f":"AG697*Indexation!AE$4","v":0},{"$f":"AH697*Indexation!AE$4","v":0},{"$f":"AI697*Indexation!AF$4","v":0},{"$f":"AJ697*Indexation!AF$4","v":0},{"$f":"AK697*Indexation!AG$4","v":0},{"$f":"AL697*Indexation!AG$4","v":0},{"$f":"AM697*Indexation!AH$4","v":0},{"$f":"AN697*Indexation!AH$4","v":0},{"$f":"AO697*Indexation!AI$4","v":0.35650000000000004},0,null,null,null,null,null,null,1.9719430432287643]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO699*Indexation!AI$4","v":15.428571428571429},0]
[null,{"$f":"B702","v":"Transmission business unit - shared"}]
[null,"SS Onshore - GTTW",100,{"$f":"D706*Indexation!B$4","v":0},{"$f":"E706*Indexation!C$4","v":0},{"$f":"F706*Indexation!D$4","v":0},{"$f":"G706*Indexation!E$4","v":0},{"$f":"H706*Indexation!F$4","v":0},{"$f":"I706*Indexation!G$4","v":0},{"$f":"J706*Indexation!H$4","v":0},{"$f":"K706*Indexation!I$4","v":0},{"$f":"L706*Indexation!J$4","v":0},{"$f":"M706*Indexation!K$4","v":0},{"$f":"N706*Indexation!L$4","v":0},{"$f":"O706*Indexation!M$4","v":0},{"$f":"P706*Indexation!N$4","v":0},{"$f":"Q706*Indexation!P$4","v":0},{"$f":"R706*Indexation!Q$4","v":0},{"$f":"S706*Indexation!R$4","v":0},{"$f":"T706*Indexation!S$4","v":0},{"$f":"U706*Indexation!T$4","v":0},{"$f":"V706*Indexation!U$4","v":0},{"$f":"W706*Indexation!V$4","v":0},{"$f":"X706*Indexation!W$4","v":0},{"$f":"Y706*Indexation!X$4","v":0},{"$f":"Z706*Indexation!Y$4","v":0},{"$f":"AA706*Indexation!Z$4","v":0},{"$f":"AB706*Indexation!AA$4","v":0},{"$f":"AC706*Indexation!AB$4","v":0},{"$f":"AD706*Indexation!AC$4","v":0},{"$f":"AE706*Indexation!AD$4","v":0},{"$f":"AF706*Indexation!AD$4","v":0},{"$f":"AG706*Indexation!AE$4","v":0},{"$f":"AH706*Indexation!AE$4","v":0},{"$f":"AI706*Indexation!AF$4","v":0},{"$f":"AJ706*Indexation!AF$4","v":0},{"$f":"AK706*Indexation!AG$4","v":0},{"$f":"AL706*Indexation!AG$4","v":0},{"$f":"AM706*Indexation!AH$4","v":0},{"$f":"AN706*Indexation!AH$4","v":0},{"$f":"AO706*Indexation!AI$4","v":0},0,null,null,null,null,null,null,0]
[null,"Total indexed gross asset value",null,{"$f":"D722+D731","v":95.469825654832661},10.355480960055811,21.987501239289855,1.3164657060032685,136.6086028572137,36.588291586172758,22.388466991772951,6.2086144017752138,59.678146828501383,21.15040709531209,16.123220087399567,2.6116137022556658,0.16712989356397612,8.5656212750238581,1.5360373020711231,2.4454869105174786,17.668274625789302,1.0172893742463227,7.9146616948482125,16.946625389144248,24.784495952085685,124.34958617509348,66.852825560350738,16.614256565255143,431.54131573494055,27.286794820161195,19.566034371769227,9.3858887421736075,1.0034633452018216,8.6576125087293008,3.3672072038568293,8.2972156770878556,10.799265919317754,11.406766053288097,43.457265575369583,3.9247381778252128,20.167652426808029,24.572754747071428,27.609000000000002,null,null,null,null,null,null,{"$f":"SUM(D733:AU733)","v":1370.3919031321752}]
[null,{"$f":"B692","v":"Transmission business unit - direct"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation for Compressor stations",null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"TBU Onshore - Equipment",5,{"$f":"IF(AND(($J$1-0.25-D$7)<$C739,(D$7<$J$1)),($C739-($J$1-0.25-D$7))/$C739*D717,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($J$1-$U$3-AF$7)<$C739, AF$7<$J$1),($C739-($J$1-AF$7-$U$2))/$C739*AF717,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AG$7)<$C739, AG$7<$J$1),($C739-($J$1-AG$7-IF($J$1-1=AG$7, $Y$4, $Z$4)))/$C739*AG717,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AH$7)<$C739, AH$7<$J$1),($C739-($J$1-AH$7-$V$2))/$C739*AH717,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AI$7)<$C739, AI$7<$J$1),($C739-($J$1-AI$7-IF($J$1-1=AI$7, $Y$3, $Z$3)))/$C739*AI717,0)","v":0.15036800345891499},{"$f":"IF(AND(($J$1-$V$3-AJ$7)<$C739, AJ$7<$J$1),($C739-($J$1-AJ$7-$V$2))/$C739*AJ717,0)","v":6.4383720441957823E-2},{"$f":"IF(AND(($J$1-0.25-AK$7)<$C739, AK$7<$J$1),($C739-($J$1-AK$7-IF($J$1-1=AK$7, $Y$3, $Z$3)))/$C739*AK717,0)","v":0.37042133447175346},{"$f":"IF(AND(($J$1-$V$3-AL$7)<$C739, AL$7<$J$1),($C739-($J$1-AL$7-$V$2))/$C739*AL717,0)","v":0.21581695264978851},{"$f":"IF(AND(($J$1-0.25-AM$7)<$C739, AM$7<$J$1),($C739-($J$1-AM$7-IF($J$1-1=AM$7, $Y$3, $Z$3)))/$C739*AM717,0)","v":0.55636436416655577},{"$f":"IF(AND(($J$1-$V$3-AN$7)<$C739, AN$7<$J$1),($C739-($J$1-AN$7-$V$2))/$C739*AN717,0)","v":10.083826213404015},{"$f":"IF(AND(($J$1-0.25-AO$7)<$C739, AO$7<$J$1),($C739-($J$1-AO$7-IF($J$1-1=AO$7, $Y$3, $Z$3)))/$C739*AO717,0)","v":0.49603430694999945},{"$f":"IF(AND(($J$1-0.25-AP$7)<$C739, AP$7<$J$1),($C739-($J$1-0.75-(AP$7-0.25)))/$C739*AP717,0)","v":4.6259999999999994},null,null,null,null,null,null,16.563214895542984,null,"Compressor stations - T",25,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($J$1-0.25-BB$121)<$AZ739,(BB$121<$J$1)), (AB716-BB738)/($AZ739-(2004-0.25-BB737))*((($J$1-0.25)-(2004-0.25))), 0)","v":0.35158180879295037},{"$f":"IF(AND(($J$1-0.25-CA$136)<$AZ739,(BC$121<$J$1)), AC706/$AZ739*($J$1-0.25-BC737), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-CB$136)<$AZ739,(BD$121<$J$1)), AD706/$AZ739*($J$1-0.25-BD737), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-CC$136)<$AZ739,(BE$121<$J$1)), AE706/$AZ739*($J$1-0.25-BE737), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-BF$121)<$AZ739, BF$121<$J$1), AF706/$AZ739*($J$1-BF737-$V$2), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-BG$121)<$AZ739, BG$121<$J$1), AG706/$AZ739*($J$1-BG737-IF($J$1-1=BG737, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-BH$121)<$AZ739, BH$121<$J$1), AH706/$AZ739*($J$1-BH737-$V$2), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-BI$121)<$AZ739, BI$121<$J$1), AI706/$AZ739*($J$1-BI737-IF($J$1-1=BI737, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-BJ$121)<$AZ739, BJ$121<$J$1), AJ706/$AZ739*($J$1-BJ737-$V$2), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-BK$121)<$AZ739, BK$121<$J$1), AK706/$AZ739*($J$1-BK737-IF($J$1-1=BK737, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-BL$121)<$AZ739, BL$121<$J$1), AL706/$AZ739*($J$1-BL737-$V$2), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-BM$121)<$AZ739, BM$121<$J$1), AM706/$AZ739*($J$1-BM737-IF($J$1-1=BM737, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-BN$121)<$AZ739, BN$121<$J$1), AN706/$AZ739*($J$1-BN737-$V$2), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-BO$121)<$AZ739, BO$121<$J$1), AO706/$AZ739*($J$1-BO737-IF($J$1-1=BO737, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-BP$121)<$AZ739, BP$121<$J$1), AP706/$AZ739*($J$1-0.75-(BP737-0.25)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BQ$121)<$AZ739, BQ$121<$C$1), AQ706/$AZ739*($C$1-0.75-(BQ737-0.25)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BR$121)<$AZ739, BR$121<$C$1), AR706/$AZ739*($C$1-0.75-(BR737-0.25)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BS$121)<$AZ739, BS$121<$C$1), AS706/$AZ739*($C$1-0.75-(BS737-0.25)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BT$121)<$AZ739, BT$121<$C$1), AT706/$AZ739*($C$1-0.75-(BT737-0.25)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BU$121)<$AZ739, BU$121<$C$1), AU706/$AZ739*($C$1-0.75-(BU737-0.25)), 0)","v":0},{"$f":"SUM(BB739:BU739)","v":0.35158180879295037}]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D720-BB755","v":21.388439677954466},2.5408095301127034,5.8698775629889894,0.38022005511115031,42.471070611747692,12.190233687123907,7.9620142168572698,2.3484083974714745,23.931977776138851,8.8865218526246981,6.4357830666173204,1.2276668134938535,-2.6368183042485706E-2,3.4458210004107199,0.86567197792280615,1.3814505027827368,6.830321707741204,1.0585669685478171E-2,3.5163421217221948,10.8300257019573,16.978106024977148,78.086896941584413,45.530971733796164,3.2440785185314951,5.5921491134956867,16.305942263467152,7.6759071489439314,3.4085915933456508,{"$f":"IF($J$1>AF$7, AF720-CD755, 0)","v":0.4660224092858225},6.3414232349574418,0.36890802495357244,5.7538834878212057,9.2314138806543866,9.3934738132217479,39.746224431879369,2.6714089770174962,0,7.8311280436000006,22.244310000000002,null,null,null,null,null,null,443.35771338895489]
[null,"Sum:",null,{"$f":"SUM(D737:D743)","v":21.388439677954466},2.5408095301127034,5.8698775629889894,0.38022005511115031,42.471070611747692,12.190233687123907,7.9620142168572698,2.3484083974714745,23.931977776138851,8.8865218526246981,6.4773976845774586,1.2276668134938535,-2.6368183042485706E-2,3.4458210004107199,0.86567197792280615,1.3814505027827368,7.728911900537204,1.0585669685478171E-2,4.0325515311790614,10.8300257019573,16.978106024977148,78.086896941584413,45.530971733796164,8.1135344996132481,357.05920112933256,21.427860796360257,9.0374758853512347,7.0567373089521812,0.50000827633049505,6.5639249247596787,-0.10094180758219801,6.3046993804096143,9.3058238509992979,9.8011731241570477,39.962041384529158,3.2277733411840521,10.083826213404015,22.561527823764287,{"$f":"SUM(AP737:AP743)","v":26.870310000000003},null,null,null,null,null,null,{"$f":"SUM(D744:AU744)","v":842.31423879955798},null,"Depreciation for Gas to the West asset",null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"SS Onshore - Buildings",{"$f":"C703","v":40},{"$f":"IF(AND(($J$1-0.25-D$7)<$C747,(D$7<$J$1)),($C747-($J$1-0.25-D$7))/$C747*D725,0)","v":0},0,0,0,0,0,0,0,0,6.6844259802501554E-2,0,0,0,0,0,0,2.7601832860070383E-2,0,0,0,0,4.5180655352983043,2.3715234247601522,3.7728464355533862,0.30585258979823121,0.12151540756648394,5.4637775461652389E-2,1.7644304880374637E-3,{"$f":"IF(AND(($J$1-$U$3-AF$7)<$C747, AF$7<$J$1),($C747-($J$1-AF$7-$U$2))/$C747*AF725,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AG$7)<$C747, AG$7<$J$1),($C747-($J$1-AG$7-IF($J$1-1=AG$7, $Y$4, $Z$4)))/$C747*AG725,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AH$7)<$C747, AH$7<$J$1),($C747-($J$1-AH$7-$V$2))/$C747*AH725,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AI$7)<$C747, AI$7<$J$1),($C747-($J$1-AI$7-IF($J$1-1=AI$7, $Y$3, $Z$3)))/$C747*AI725,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AJ$7)<$C747, AJ$7<$J$1),($C747-($J$1-AJ$7-$V$2))/$C747*AJ725,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AK$7)<$C747, AK$7<$J$1),($C747-($J$1-AK$7-IF($J$1-1=AK$7, $Y$3, $Z$3)))/$C747*AK725,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AL$7)<$C747, AL$7<$J$1),($C747-($J$1-AL$7-$V$2))/$C747*AL725,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AM$7)<$C747, AM$7<$J$1),($C747-($J$1-AM$7-IF($J$1-1=AM$7, $Y$3, $Z$3)))/$C747*AM725,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AN$7)<$C747, AN$7<$J$1),($C747-($J$1-AN$7-$V$2))/$C747*AN725,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AO$7)<$C747, AO$7<$J$1),($C747-($J$1-AO$7-IF($J$1-1=AO$7, $Y$3, $Z$3)))/$C747*AO725,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AP$7)<$C747, AP$7<$J$1),($C747-($J$1-0.75-(AP$7-0.25)))/$C747*AP725,0)","v":0},null,null,null,null,null,null,{"$f":"SUM(D747:AU747)","v":11.24065169158882},null,"Gas to the West - T",100,"i.e. From Oct 03 to Sept 07 (or date = cell C1, whichever is earlier)",{"$f":"(AA718-BB746)/($AZ747-(2004-0.25-BB745))*IF($J$1<2008, (($J$1-0.25)-(2004-0.25)), 4)","v":0.23298753718467158},{"$f":"(AB718-BC746)/($AZ747-(2004-0.25-BC745))*IF($J$1<2008, (($J$1-0.25)-(2004-0.25)), 4)","v":16.565157588521075},{"$f":"IF(AND(($J$1-0.25-BD$129)<$AZ747,(BD$129<$J$1)),($J$1-0.25-BD$129)/$AZ747*AC718,0)-IF($J$1>2008, (AC718/$AZ747*($J$1-2008)), 0)","v":0.22374378478989942},{"$f":"IF(AND(($J$1-0.25-BE$129)<$AZ747,(BE$129<$J$1)),($J$1-0.25-BE$129)/$AZ747*AD718,0)-IF($J$1>2008, (AD718/$AZ747*($J$1-2008)), 0)","v":4.3058386744813507E-2},{"$f":"IF(AND(($J$1-0.25-BF$129)<$AZ747,(BF$129<$J$1)),($J$1-0.25-BF$129)/$AZ747*AE718,0)-IF($J$1>2008, (AE718/$AZ747*($J$1-2008)), 0)","v":6.0727472802006688E-2},{"$f":"IF(AND(($J$1-0.25-BG$129)<$AZ747, BG$129<$J$1),($J$1-BG$129-$V$2)/$AZ747*AF718,0)-IF($J$1>2008, (AF718/$AZ747*($J$1-2008)), 0)","v":2.0138536783734478E-4},{"$f":"IF(AND(($J$1-0.25-BH$129)<$AZ747, BH$129<$J$1),($J$1-BH$129-IF($J$1-1=BH745, $Y$3, $Z$3))/$AZ747*AG718,0)-IF($J$1>2008, (AG718/$AZ747*($J$1-2008)), 0)","v":3.6223355349133696E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB747:BV747)","v":17.126238388963799}]
[null,"Pipelines/Above Ground Installations - S",50,{"$f":"IF(AND(($J$1-0.25-D$7)<$C752,(D$7<$J$1)),($C752-($J$1-0.25-D$7))/$C752*D730,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,null,null,"Asset Life",null,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[]
[null,"TBU Onshore - Compressor stations","See Col AU",{"$f":"D694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88323999999999991,0,0,0,{"$f":"AF694","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B760,PC3_inputs!D$83:D$125)","v":0},null,null,null,null,null,0.88323999999999991,null,"IC1 - GTTW"]
[null,"TBU Onshore - Equipment",5,{"$f":"D695","v":0},0,0,0,0,0,0,0,0,0,0.92025603999999994,0,0.13520298,1.4238202100000001,0,0,2.7511091299999979,0.57627343999999991,0.95652668000000007,0.64224940000000008,0.32893182999999998,7.5895615199999993,2.0699832899999997,0.49524114000000008,3.4783061699999966,1.1901862400000003,7.7990755899999984,1.41945849,{"$f":"AF695","v":0.41217755},1.22385956,3.447242064000001,1.5356350780000017,0.65751953400000007,1.2395408554999994,0.72218823600000026,1.0991842774999987,19.92216602049999,0.70862043849999923,5.14,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B761,PC3_inputs!D$83:D$125)","v":2.3715139999999999},null,null,null,null,null,70.255829763999984]
[null,"ITO setup",15,{"$f":"D699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF699","v":0},0,0,0,0,0,0,0,0,15.428571428571429,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B765,PC3_inputs!D$83:D$125)","v":0},null,null,null,null,null,15.428571428571429]
[null,"SS Onshore - Compressor stations",25,{"$f":"D704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF704","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B770,PC3_inputs!D$83:D$125)","v":0},null,null,null,null,null,0]
[null,"SS Onshore - GTTW",100,{"$f":"D706","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF706","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B772,PC3_inputs!D$83:D$125)","v":0},null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D769:D774)","v":0},0,0,0,0,0,0,0,0,0.1047487458,0,0,0,0,0,6.2762525599999994E-2,0.62930336730000014,0.12936593550000003,0.27564494850000004,0.14136147640000002,0.21863855400000012,6.0673548017999979,3.2561421602000005,5.0783402733999985,0.74560611960000034,0.23783209630000002,0.56654211300000035,-0.20252298010000003,0,0,0,9.4023000000000006E-3,0,3.1557229999999999E-2,0,0,0,0,0,7.5087499999999991,null,null,null,null,null,24.860829667299999]
[null,{"$f":"B758","v":"Transmission business unit - direct"}]
[null,"TBU Onshore - GTTW","See Col AU",{"$f":"D762*Indexation!B$4","v":0},{"$f":"E762*Indexation!C$4","v":0},{"$f":"F762*Indexation!D$4","v":0},{"$f":"G762*Indexation!E$4","v":0},{"$f":"H762*Indexation!F$4","v":0},{"$f":"I762*Indexation!G$4","v":0},{"$f":"J762*Indexation!H$4","v":0},{"$f":"K762*Indexation!I$4","v":0},{"$f":"L762*Indexation!J$4","v":0},{"$f":"M762*Indexation!K$4","v":0},{"$f":"N762*Indexation!L$4","v":0},{"$f":"O762*Indexation!M$4","v":0},{"$f":"P762*Indexation!N$4","v":0},{"$f":"Q762*Indexation!P$4","v":0},{"$f":"R762*Indexation!Q$4","v":0},{"$f":"S762*Indexation!R$4","v":0},{"$f":"T762*Indexation!S$4","v":0},{"$f":"U762*Indexation!T$4","v":0},{"$f":"V762*Indexation!U$4","v":0},{"$f":"W762*Indexation!V$4","v":0},{"$f":"X762*Indexation!W$4","v":0},{"$f":"Y762*Indexation!X$4","v":0},{"$f":"Z762*Indexation!Y$4","v":0},{"$f":"AA762*Indexation!Z$4","v":5.9845818374886228},{"$f":"AB762*Indexation!AA$4","v":418.87691481801699},{"$f":"AC762*Indexation!AB$4","v":5.9665009277306513},{"$f":"AD762*Indexation!AC$4","v":1.5657595179932189},{"$f":"AE762*Indexation!AD$4","v":3.4701413029718102},{"$f":"AF762*Indexation!AD$4","v":1.3425691189156321E-2},{"$f":"AG762*Indexation!AE$4","v":7.2446710698267358E-2},{"$f":"AH762*Indexation!AE$4","v":-0.54284495155334622},{"$f":"AI762*Indexation!AF$4","v":-0.40119804979604939},{"$f":"AJ762*Indexation!AF$4","v":1.1017857036212541E-2},{"$f":"AK762*Indexation!AG$4","v":4.0083845659727127E-2},{"$f":"AL762*Indexation!AG$4","v":0},{"$f":"AM762*Indexation!AH$4","v":0},{"$f":"AN762*Indexation!AH$4","v":0},{"$f":"AO762*Indexation!AI$4","v":0},0,0,null,null,null,null,null,435.05682950743534]
[null,"Sum:",null,{"$f":"SUM(D781:D787)","v":95.469825654832661},10.355480960055811,21.987501239289855,1.3164657060032685,136.6086028572137,36.588291586172758,22.388466991772951,6.2086144017752138,59.678146828501383,20.962774085340158,16.123220087399567,2.6116137022556658,0.16712989356397612,8.5656212750238581,1.5360373020711231,2.3528042943261687,16.761636322558665,0.8338467591735429,7.5295698734504999,16.753763963438864,24.490901841827867,116.63422846179913,62.905667263032925,10.728920066392035,430.71045999172236,27.027728478416307,18.962194437994963,9.5960697637721708,1.0034633452018216,8.6576125087293008,3.3672072038568293,8.2880090296285971,10.799265919317754,11.375331103814764,43.457265575369583,3.9247381778252128,20.167652426808029,24.572754747071428,27.609000000000002,{"$f":"SUM(AQ781:AQ787)","v":31.547703559999999},null,null,null,null,null,{"$f":"SUM(D788:AU788)","v":1380.6255876868004}]
[]
[null,"SS Onshore - Equipment",5,{"$f":"D771*Indexation!B$4","v":0},{"$f":"E771*Indexation!C$4","v":0},{"$f":"F771*Indexation!D$4","v":0},{"$f":"G771*Indexation!E$4","v":0},{"$f":"H771*Indexation!F$4","v":0},{"$f":"I771*Indexation!G$4","v":0},{"$f":"J771*Indexation!H$4","v":0},{"$f":"K771*Indexation!I$4","v":0},{"$f":"L771*Indexation!J$4","v":0},{"$f":"M771*Indexation!K$4","v":0},{"$f":"N771*Indexation!L$4","v":0},{"$f":"O771*Indexation!M$4","v":0},{"$f":"P771*Indexation!N$4","v":0},{"$f":"Q771*Indexation!P$4","v":0},{"$f":"R771*Indexation!Q$4","v":0},{"$f":"S771*Indexation!R$4","v":0},{"$f":"T771*Indexation!S$4","v":0.61208239326557523},{"$f":"U771*Indexation!T$4","v":0.18344261507277984},{"$f":"V771*Indexation!U$4","v":0.38509182139771264},{"$f":"W771*Indexation!V$4","v":0.17798598475044525},{"$f":"X771*Indexation!W$4","v":0.29359411025781623},{"$f":"Y771*Indexation!X$4","v":1.0833349091867446},{"$f":"Z771*Indexation!Y$4","v":0.58924902332113127},{"$f":"AA771*Indexation!Z$4","v":0.7258883818670242},{"$f":"AB771*Indexation!AA$4","v":0.42642256662551148},{"$f":"AC771*Indexation!AB$4","v":0.10352662005978759},{"$f":"AD771*Indexation!AC$4","v":0.53607215025593546},{"$f":"AE771*Indexation!AD$4","v":-0.21230364474206742},{"$f":"AF771*Indexation!AD$4","v":0},{"$f":"AG771*Indexation!AE$4","v":0},{"$f":"AH771*Indexation!AE$4","v":0},{"$f":"AI771*Indexation!AF$4","v":9.2066474592589053E-3},{"$f":"AJ771*Indexation!AF$4","v":0},{"$f":"AK771*Indexation!AG$4","v":3.1434949473332245E-2},{"$f":"AL771*Indexation!AG$4","v":0},{"$f":"AM771*Indexation!AH$4","v":0},{"$f":"AN771*Indexation!AH$4","v":0},{"$f":"AO771*Indexation!AI$4","v":0},0,7.5087499999999991,null,null,null,null,null,12.453778528250986]
[]
[]
[null,"TBU Onshore - Buildings",{"$f":"C759","v":40},{"$f":"IF(AND(($K$1-0.25-D$7)<$C803,(D$7<$K$1)),($C803-($K$1-0.25-D$7))/$C803*D781,0)","v":0},0,0,0,0,0,0,0,0,0,3.8885790552915717E-2,0,0,0,0,0,0,0,0.49492242349988275,0,0,0,0,0,0,0,0,0.57423333334201909,{"$f":"IF(AND(($K$1-$U$3-AF$7)<$C803, AF$7<$K$1),($C803-($K$1-AF$7-$U$2))/$C803*AF781,0)","v":2.1459481443091552E-2},{"$f":"IF(AND(($K$1-0.25-AG$7)<$C803, AG$7<$K$1),($C803-($K$1-AG$7-IF($K$1-1=AG$7, $Y$4, $Z$4)))/$C803*AG781,0)","v":0.1530941379977393},{"$f":"IF(AND(($K$1-$V$3-AH$7)<$C803, AH$7<$K$1),($C803-($K$1-AH$7-$V$2))/$C803*AH781,0)","v":1.2897183785933585E-2},{"$f":"IF(AND(($K$1-0.25-AI$7)<$C803, AI$7<$K$1),($C803-($K$1-AI$7-IF($K$1-1=AI$7, $Y$3, $Z$3)))/$C803*AI781,0)","v":0.74397366051590152},{"$f":"IF(AND(($K$1-$V$3-AJ$7)<$C803, AJ$7<$K$1),($C803-($K$1-AJ$7-$V$2))/$C803*AJ781,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AK$7)<$C803, AK$7<$K$1),($C803-($K$1-AK$7-IF($K$1-1=AK$7, $Y$3, $Z$3)))/$C803*AK781,0)","v":0},{"$f":"IF(AND(($K$1-$V$3-AL$7)<$C803, AL$7<$K$1),($C803-($K$1-AL$7-$V$2))/$C803*AL781,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AM$7)<$C803, AM$7<$K$1),($C803-($K$1-AM$7-IF($K$1-1=AM$7, $Y$3, $Z$3)))/$C803*AM781,0)","v":0},{"$f":"IF(AND(($K$1-$V$3-AN$7)<$C803, AN$7<$K$1),($C803-($K$1-AN$7-$V$2))/$C803*AN781,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AO$7)<$C803, AO$7<$K$1),($C803-($K$1-AO$7-IF($K$1-1=AO$7, $Y$3, $Z$3)))/$C803*AO781,0)","v":5.3765624999999994E-3},{"$f":"IF(AND(($K$1-0.25-AP$7)<$C803, AP$7<$K$1),($C803-($K$1-0.75-(AP$7-0.25)))/$C803*AP781,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AQ$7)<$C803, AQ$7<$K$1),($C803-($K$1-0.75-(AQ$7-0.25)))/$C803*AQ781,0)","v":0},null,null,null,null,null,{"$f":"SUM(D803:AU803)","v":2.0448425736374833},null,null,"Asset Life",null,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D786-BB821","v":19.985919043334505},2.3844520205673065,5.5295948057142645,0.35938607948862156,40.26478122931924,11.588246838377046,7.5873311948875166,2.2428619526412961,22.902645398670515,8.5200673432381127,6.1809005689295056,1.180898553932183,-2.5400543297807332E-2,3.3280151542428325,0.8370547224542837,1.3372440866936892,6.6185287865709341,1.0267303679899881E-2,3.4136751984602327,10.522790930270569,16.509744479460537,75.990604406239868,44.340619531605419,3.1614268365306928,5.4532137317939302,15.910646693443706,7.4942288732292823,3.3297802270255201,{"$f":"IF($K$1>AF$7, AF786-CD821, 0)","v":0.4553092504516657},6.1981142352973864,0.36061795697708765,5.6274245100668931,9.0285256634971471,9.1914636236900975,38.891466917215297,2.6151687880276544,0,7.6696614860000007,21.794930000000001,28.884427664399997,null,null,null,null,null,457.67663554312679]
[null,{"$f":"B768","v":"Transmission business unit - shared"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas to the West - T",40,"i.e. Up to 30 Sept 2003",{"$f":"AA784/$AZ812*(2004-0.25-BB811)","v":0.26182545539012725},{"$f":"AB784/$AZ812*(2004-0.25-BC811)","v":7.8539421528378179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB812:BV812)","v":8.1157676082279444}]
[null,"SS Onshore - GTTW",100,{"$f":"IF(AND(($K$1-0.25-D$7)<$C816,(D$7<$K$1)),($C816-($K$1-0.25-D$7))/$C816*D794,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"Sum:",null,{"$f":"SUM(D813:D818)","v":0},0,0,0,0,0,0,0,0,6.2153434553203199E-2,0,0,0,0,0,4.6920574446850549E-2,0.15648282716893891,0,0,9.0182360789313742E-3,0,4.352264965195614,2.2875756929102353,3.6438602326284846,0.29574176038341365,0.11762691452435645,5.2943580873694177E-2,1.7113649094498706E-3,0,0,0,0,0,3.1434949473332246E-3,0,0,0,0,0,6.7578749999999994,null,null,null,null,null,17.787318078620505,null,"Pipelines/Above Ground Installations - T",40,"i.e. Up to 30 Sept 2003",{"$f":"D786/$AZ819*(2004-0.25-BB818)","v":61.458700265298518},6.4074538440345332,13.055078860828353,0.74873987028935907,74.280927803609941,18.980176260327116,11.054305577187895,2.9102880008321317,26.482177655147488,8.7781616482361908,5.6698217462462077,0.96303255270677668,-1.8373635628119136E-2,1.8742076101621279,0.41281002493161434,0.57349604674200361,2.4462082395166167,3.2324021380322984E-3,0.901423305557564,2.2823955393005213,2.8558428280702572,10.029675492381241,4.152252060997597,0.18245493853445111,0.13074969838493297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BY819:CS819)","v":0.31320463691938405}]
[null,"Total indexed net book value",null,{"$f":"D810+D819","v":19.985919043334505},2.3844520205673065,5.5295948057142645,0.35938607948862156,40.26478122931924,11.588246838377046,7.5873311948875166,2.2428619526412961,22.902645398670515,8.5822207777913153,6.2197863594824216,1.180898553932183,-2.5400543297807332E-2,3.3280151542428325,0.8370547224542837,1.3841646611405398,7.633215730455154,1.0267303679899881E-2,3.9085976219601153,10.5318091663495,16.509744479460537,80.342869371435484,46.628195224515657,11.550680477474515,348.4596430818932,21.026024418851637,8.8765147115420611,6.8911701962546923,0.48835704111962441,6.414555338058717,-9.8759967088389966E-2,6.014331906264311,9.0383315562593758,9.3545571963450325,38.963405901431891,2.9489874065275878,6.0502957280424088,21.220709874892858,25.39293,37.776665264399995,null,null,null,null,null,{"$f":"SUM(D821:AU821)","v":860.28505727887182},null,"Total depreciation",null,null,{"$f":"SUM(BB819:BB820)","v":75.483906611498156},7.9710289394885043,16.457906433575591,0.95707962651464695,96.343821627894457,25.000044747795712,14.801135796885434,3.9657524491339178,36.775501429830868,12.442706742102045,8.2186467231243547,1.4307151483234828,-2.8050033074902878E-2,3.0522660718410064,0.69898257961683941,1.0155602076324795,4.5641374512193149,6.4160621938152071E-3,1.928092538177183,5.3547432561678399,{"$f":"SUM(BV819:BV820)","v":7.5394582832363675},30.992600845826718,16.055774082905089,1.0089717585424753,1.5201035154024951,3.8541318077285998,1.5896849125031809,0.61078808898101256,8.0348691256176302E-2,0.96733574770537234,5.3885441847151022E-2,0.69552437764871722,1.1158851943648158,0.90904585289242723,3.8464088159883261,0.19684066146444712,0,0.40366639400000004,0.67406999999999995,0.29176189559999999,0,0,0,0,{"$f":"SUM(BY821:CS821)","v":17.818453155925194}]
[null,"Transmission business unit - direct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - GTTW"]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D764","v":20.850845769999996},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.283731360000012,16.642403090000002,11.05931142,3.2325036900000002,32.283098970000026,11.70276112,8.2075619,1.5481306399999999,-3.2762090000000001E-2,4.1569610000000008,1.01579,1.5932646900000003,7.7619591999999979,1.1765310000000001E-2,3.8235849500000003,11.637742830000004,17.909361030000007,84.131557889999939,49.822993850000053,3.598554329999994,6.2578227999999987,18.144768140000014,8.5228210699999991,3.79699191,{"$f":"AF764","v":0.51614099999999996},7.097696,0.41058399999999984,6.4573193,10.359992020000002,10.139800000000001,42.904124130000014,2.7777808700000004,0,8.0733278800000008,22.469000000000001,29.176189559999997,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B830,PC3_inputs!E$83:E$125)","v":25.432415706666667},null,null,null,null,559.22664357666667]
[null,"Sum:",null,{"$f":"SUM(D825:D831)","v":20.850845769999996},2.5602020900000002,6.4253579499999995,{"$f":"SUM(G825:G831)","v":0.46318819999999999},56.283731360000012,16.642403090000002,11.05931142,3.2325036900000002,32.283098970000026,11.70276112,9.1900338399999999,1.5481306399999999,0.10244089000000001,5.5807812100000014,1.01579,1.5932646900000003,11.634357539999996,0.58803874999999994,5.3895922600000006,12.279992230000005,18.238292860000005,91.721119409999943,51.892977140000056,9.2577725799999957,386.51758426999976,24.812413990000014,17.790942769999997,9.2464325800000005,0.96690169999999998,8.5757491600000009,3.3353680730000006,8.4641393780000023,11.028763554000001,11.4195806255,43.626312366000015,3.8769651474999991,19.92216602049999,24.572754747071428,27.609000000000002,31.547703559999999,{"$f":"SUM(AR825:AR831)","v":28.435291456666668},null,null,null,null,1043.284057098238]
[null,"SS Onshore - Buildings",40,{"$f":"D769","v":0},0,0,0,0,0,0,0,0,0.1047487458,0,0,0,0,0,0,3.4442438400000004E-2,0,0,0,0,5.2154205807999983,2.7700510427000009,4.4519855688999987,0.36293647110000027,0.14279098480000002,6.3581921499999999E-2,2.0452843999999859E-3,{"$f":"AF769","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B835,PC3_inputs!E$83:E$125)","v":0},null,null,null,null,{"$f":"SUM(D835:AU835)","v":13.148003038399997}]
[null,"Pipelines/Above Ground Installations - S",50,{"$f":"D774","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF774","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B840,PC3_inputs!E$83:E$125)","v":0},null,null,null,null,0]
[]
[null,"TBU Onshore - Buildings",{"$f":"C825","v":40},{"$f":"D825*Indexation!B$4","v":0},{"$f":"E825*Indexation!C$4","v":0},{"$f":"F825*Indexation!D$4","v":0},{"$f":"G825*Indexation!E$4","v":0},{"$f":"H825*Indexation!F$4","v":0},{"$f":"I825*Indexation!G$4","v":0},{"$f":"J825*Indexation!H$4","v":0},{"$f":"K825*Indexation!I$4","v":0},{"$f":"L825*Indexation!J$4","v":0},{"$f":"M825*Indexation!K$4","v":0},{"$f":"N825*Indexation!L$4","v":0.10915309628888621},{"$f":"O825*Indexation!M$4","v":0},{"$f":"P825*Indexation!N$4","v":0},{"$f":"Q825*Indexation!P$4","v":0},{"$f":"R825*Indexation!Q$4","v":0},{"$f":"S825*Indexation!R$4","v":0},{"$f":"T825*Indexation!S$4","v":0},{"$f":"U825*Indexation!T$4","v":0},{"$f":"V825*Indexation!U$4","v":0.85147943827936812},{"$f":"W825*Indexation!V$4","v":0},{"$f":"X825*Indexation!W$4","v":0},{"$f":"Y825*Indexation!X$4","v":0},{"$f":"Z825*Indexation!Y$4","v":0},{"$f":"AA825*Indexation!Z$4","v":0},{"$f":"AB825*Indexation!AA$4","v":0},{"$f":"AC825*Indexation!AB$4","v":0},{"$f":"AD825*Indexation!AC$4","v":0},{"$f":"AE825*Indexation!AD$4","v":0.7122273901916516},{"$f":"AF825*Indexation!AD$4","v":2.6616411092206575E-2},{"$f":"AG825*Indexation!AE$4","v":0.18417339909502473},{"$f":"AH825*Indexation!AE$4","v":1.5399622430965475E-2},{"$f":"AI825*Indexation!AF$4","v":0.86257815711988584},{"$f":"AJ825*Indexation!AF$4","v":0},{"$f":"AK825*Indexation!AG$4","v":0},{"$f":"AL825*Indexation!AG$4","v":0},{"$f":"AM825*Indexation!AH$4","v":0},{"$f":"AN825*Indexation!AH$4","v":0},{"$f":"AO825*Indexation!AI$4","v":5.7349999999999996E-3},{"$f":"AP825","v":0},0,0,null,null,null,null,{"$f":"SUM(D847:AU847)","v":2.7673625144979881}]
[null,"TBU Onshore - Equipment",5,{"$f":"D827*Indexation!B$4","v":0},{"$f":"E827*Indexation!C$4","v":0},{"$f":"F827*Indexation!D$4","v":0},{"$f":"G827*Indexation!E$4","v":0},{"$f":"H827*Indexation!F$4","v":0},{"$f":"I827*Indexation!G$4","v":0},{"$f":"J827*Indexation!H$4","v":0},{"$f":"K827*Indexation!I$4","v":0},{"$f":"L827*Indexation!J$4","v":0},{"$f":"M827*Indexation!K$4","v":0},{"$f":"N827*Indexation!L$4","v":1.6145196990568185},{"$f":"O827*Indexation!M$4","v":0},{"$f":"P827*Indexation!N$4","v":0.22058046993668631},{"$f":"Q827*Indexation!P$4","v":2.1853400489400183},{"$f":"R827*Indexation!Q$4","v":0},{"$f":"S827*Indexation!R$4","v":0},{"$f":"T827*Indexation!S$4","v":3.9635270415396531},{"$f":"U827*Indexation!T$4","v":0.81716339329982779},{"$f":"V827*Indexation!U$4","v":1.3363226985337155},{"$f":"W827*Indexation!V$4","v":0.87622977700045579},{"$f":"X827*Indexation!W$4","v":0.44169907913096246},{"$f":"Y827*Indexation!X$4","v":9.651023209732541},{"$f":"Z827*Indexation!Y$4","v":2.5092736485224139},{"$f":"AA827*Indexation!Z$4","v":0.57393963383024371},{"$f":"AB827*Indexation!AA$4","v":3.8760017951116681},{"$f":"AC827*Indexation!AB$4","v":1.2964490495133485},{"$f":"AD827*Indexation!AC$4","v":8.3125211342692804},{"$f":"AE827*Indexation!AD$4","v":1.4731327546021755},{"$f":"AF827*Indexation!AD$4","v":0.42776330121261663},{"$f":"AG827*Indexation!AE$4","v":1.23554241593325},{"$f":"AH827*Indexation!AE$4","v":3.4801491341549715},{"$f":"AI827*Indexation!AF$4","v":1.5036800345891499},{"$f":"AJ827*Indexation!AF$4","v":0.64383720441957815},{"$f":"AK827*Indexation!AG$4","v":1.2347377815725116},{"$f":"AL827*Indexation!AG$4","v":0.71938984216596169},{"$f":"AM827*Indexation!AH$4","v":1.1127287283331115},{"$f":"AN827*Indexation!AH$4","v":20.167652426808029},{"$f":"AO827*Indexation!AI$4","v":0.70862043849999923},5.14,2.3715139999999999,3.0028757499999998,null,null,null,null,80.896214490708999]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D830*Indexation!B$4","v":95.469825654832661},{"$f":"E830*Indexation!C$4","v":10.355480960055811},{"$f":"F830*Indexation!D$4","v":21.987501239289855},{"$f":"G830*Indexation!E$4","v":1.3164657060032685},{"$f":"H830*Indexation!F$4","v":136.6086028572137},{"$f":"I830*Indexation!G$4","v":36.588291586172758},{"$f":"J830*Indexation!H$4","v":22.388466991772951},{"$f":"K830*Indexation!I$4","v":6.2086144017752138},{"$f":"L830*Indexation!J$4","v":59.678146828501383},{"$f":"M830*Indexation!K$4","v":20.962774085340158},{"$f":"N830*Indexation!L$4","v":14.39954729205386},{"$f":"O830*Indexation!M$4","v":2.6116137022556658},{"$f":"P830*Indexation!N$4","v":-5.345057637271021E-2},{"$f":"Q830*Indexation!P$4","v":6.3802812260838389},{"$f":"R830*Indexation!Q$4","v":1.5360373020711231},{"$f":"S830*Indexation!R$4","v":2.3528042943261687},{"$f":"T830*Indexation!S$4","v":11.182666237790249},{"$f":"U830*Indexation!T$4","v":1.6683365873715088E-2},{"$f":"V830*Indexation!U$4","v":5.3417677366374159},{"$f":"W830*Indexation!V$4","v":15.877534186438409},{"$f":"X830*Indexation!W$4","v":24.049202762696904},{"$f":"Y830*Indexation!X$4","v":106.98320525206658},{"$f":"Z830*Indexation!Y$4","v":60.396393614510508},{"$f":"AA830*Indexation!Z$4","v":4.1703985950731681},{"$f":"AB830*Indexation!AA$4","v":6.9733172471964258},{"$f":"AC830*Indexation!AB$4","v":19.764778501172305},{"$f":"AD830*Indexation!AC$4","v":9.083913785732463},{"$f":"AE830*Indexation!AD$4","v":3.9405683160065328},{"$f":"AF830*Indexation!AD$4","v":0.53565794170784198},{"$f":"AG830*Indexation!AE$4","v":7.1654499830027589},{"$f":"AH830*Indexation!AE$4","v":0.4145033988242387},{"$f":"AI830*Indexation!AF$4","v":6.3229488877156106},{"$f":"AJ830*Indexation!AF$4","v":10.144410857861963},{"$f":"AK830*Indexation!AG$4","v":10.100509476582525},{"$f":"AL830*Indexation!AG$4","v":42.737875733203623},{"$f":"AM830*Indexation!AH$4","v":2.8120094494921015},{"$f":"AN830*Indexation!AH$4","v":0},{"$f":"AO830*Indexation!AI$4","v":8.0733278800000008},22.469000000000001,29.176189559999997,25.432415706666667,null,null,null,null,871.95573202762762]
[null,"SS Onshore - Compressor stations",25,{"$f":"D836*Indexation!B$4","v":0},{"$f":"E836*Indexation!C$4","v":0},{"$f":"F836*Indexation!D$4","v":0},{"$f":"G836*Indexation!E$4","v":0},{"$f":"H836*Indexation!F$4","v":0},{"$f":"I836*Indexation!G$4","v":0},{"$f":"J836*Indexation!H$4","v":0},{"$f":"K836*Indexation!I$4","v":0},{"$f":"L836*Indexation!J$4","v":0},{"$f":"M836*Indexation!K$4","v":0},{"$f":"N836*Indexation!L$4","v":0},{"$f":"O836*Indexation!M$4","v":0},{"$f":"P836*Indexation!N$4","v":0},{"$f":"Q836*Indexation!P$4","v":0},{"$f":"R836*Indexation!Q$4","v":0},{"$f":"S836*Indexation!R$4","v":0},{"$f":"T836*Indexation!S$4","v":0},{"$f":"U836*Indexation!T$4","v":0},{"$f":"V836*Indexation!U$4","v":0},{"$f":"W836*Indexation!V$4","v":0},{"$f":"X836*Indexation!W$4","v":0},{"$f":"Y836*Indexation!X$4","v":0},{"$f":"Z836*Indexation!Y$4","v":0},{"$f":"AA836*Indexation!Z$4","v":0},{"$f":"AB836*Indexation!AA$4","v":0},{"$f":"AC836*Indexation!AB$4","v":0},{"$f":"AD836*Indexation!AC$4","v":0},{"$f":"AE836*Indexation!AD$4","v":0},{"$f":"AF836*Indexation!AD$4","v":0},{"$f":"AG836*Indexation!AE$4","v":0},{"$f":"AH836*Indexation!AE$4","v":0},{"$f":"AI836*Indexation!AF$4","v":0},{"$f":"AJ836*Indexation!AF$4","v":0},{"$f":"AK836*Indexation!AG$4","v":0},{"$f":"AL836*Indexation!AG$4","v":0},{"$f":"AM836*Indexation!AH$4","v":0},{"$f":"AN836*Indexation!AH$4","v":0},{"$f":"AO836*Indexation!AI$4","v":0},0,0,0,null,null,null,null,0]
[null,"SS Onshore - GTTW",100,{"$f":"D838*Indexation!B$4","v":0},{"$f":"E838*Indexation!C$4","v":0},{"$f":"F838*Indexation!D$4","v":0},{"$f":"G838*Indexation!E$4","v":0},{"$f":"H838*Indexation!F$4","v":0},{"$f":"I838*Indexation!G$4","v":0},{"$f":"J838*Indexation!H$4","v":0},{"$f":"K838*Indexation!I$4","v":0},{"$f":"L838*Indexation!J$4","v":0},{"$f":"M838*Indexation!K$4","v":0},{"$f":"N838*Indexation!L$4","v":0},{"$f":"O838*Indexation!M$4","v":0},{"$f":"P838*Indexation!N$4","v":0},{"$f":"Q838*Indexation!P$4","v":0},{"$f":"R838*Indexation!Q$4","v":0},{"$f":"S838*Indexation!R$4","v":0},{"$f":"T838*Indexation!S$4","v":0},{"$f":"U838*Indexation!T$4","v":0},{"$f":"V838*Indexation!U$4","v":0},{"$f":"W838*Indexation!V$4","v":0},{"$f":"X838*Indexation!W$4","v":0},{"$f":"Y838*Indexation!X$4","v":0},{"$f":"Z838*Indexation!Y$4","v":0},{"$f":"AA838*Indexation!Z$4","v":0},{"$f":"AB838*Indexation!AA$4","v":0},{"$f":"AC838*Indexation!AB$4","v":0},{"$f":"AD838*Indexation!AC$4","v":0},{"$f":"AE838*Indexation!AD$4","v":0},{"$f":"AF838*Indexation!AD$4","v":0},{"$f":"AG838*Indexation!AE$4","v":0},{"$f":"AH838*Indexation!AE$4","v":0},{"$f":"AI838*Indexation!AF$4","v":0},{"$f":"AJ838*Indexation!AF$4","v":0},{"$f":"AK838*Indexation!AG$4","v":0},{"$f":"AL838*Indexation!AG$4","v":0},{"$f":"AM838*Indexation!AH$4","v":0},{"$f":"AN838*Indexation!AH$4","v":0},{"$f":"AO838*Indexation!AI$4","v":0},0,0,0,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D857:D862)","v":0},0,0,0,0,0,0,0,0,0.18763300997193419,0,0,0,0,0,9.2682616191309727E-2,0.90663830323063666,0.18344261507277984,0.38509182139771264,0.19286142570538359,0.29359411025781623,7.7153577132943472,3.9471582973178068,5.8853364988631087,0.83085574321821398,0.25906634174488702,0.60383993377426404,-0.21018102159856369,0,0,0,9.2066474592589053E-3,0,3.1434949473332245E-2,0,0,0,0,0,7.5087499999999991,3.9237500000000001,null,null,null,null,32.746519005374225]
[null,{"$f":"B824","v":"Transmission business unit - direct"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation for Compressor stations",null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"TBU Onshore - GTTW","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA850-BB881","v":4.6213308355489255},{"$f":"AB850-BC881","v":333.43671661176074},{"$f":"AC850-BD881","v":4.8735830888740432},{"$f":"AD850-BE881","v":1.2971157784708638},{"$f":"AE850-BF881","v":2.9147838444456871},{"$f":"IF($L$1>AF$7, AF850-BG881, 0)","v":1.1315643125458505E-2},6.1890712700060219E-2,-0.46141820882034429,-0.34904230332256297,9.585535621504911E-3,3.5674622637157143E-2,0,0,0,0,0,0,0,null,null,null,null,346.45153616104153,null,"Total depreciation",null,null,{"$f":"SUM(BB870:BB871)","v":0.46661957956322669},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB872:BU872)","v":0.46661957956322669}]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(($L$1-0.25-AO$7)<$C875, AO$7<$L$1),($C875-($L$1-AO$7-IF($L$1-1=AO$7, $Y$3, $Z$3)))/$C875*AO853,0)","v":11.828571428571429},{"$f":"IF(AND(($L$1-0.25-AP$7)<$C875, AP$7<$L$1),($C875-($L$1-0.75-(AP$7-0.25)))/$C875*AP853,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AQ$7)<$C875, AQ$7<$L$1),($C875-($L$1-0.75-(AQ$7-0.25)))/$C875*AQ853,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AR$7)<$C875, AR$7<$L$1),($C875-($L$1-0.75-(AR$7-0.25)))/$C875*AR853,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Life",null,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"SS Onshore - Compressor stations",25,{"$f":"IF(AND(($L$1-0.25-D$7)<$C880,(D$7<$L$1)),($C880-($L$1-0.25-D$7))/$C880*D858,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,null,"Gas to the West - T",50,"i.e. From Oct 07 to date (= cell c1)",{"$f":"IF($L$1>2008, ((AA850-BB878-BB879)/($AZ880-(2008-0.25-BB877)))*($L$1-2008), 0)","v":0.86843800936489868},{"$f":"IF($L$1>2008, ((AB850-BC878-BC879)/($AZ880-(2008-0.25-BC877)))*($L$1-2008), 0)","v":61.021098464897385},{"$f":"IF($L$1>2008, ((AC850-BD878-BD879)/($AZ880-(2008-0.25-BD877)))*($L$1-2008), 0)","v":0.86917405406670845},{"$f":"IF($L$1>2008, ((AD850-BE878-BE879)/($AZ880-(2008-0.25-BE877)))*($L$1-2008), 0)","v":0.22558535277754155},{"$f":"IF($L$1>2008, ((AE850-BF878-BF879)/($AZ880-(2008-0.25-BF877)))*($L$1-2008), 0)","v":0.49462998572411654},{"$f":"IF(AND($L$1>2008, BG877<$L$1), ((AF850-BG878-BG879)/($AZ880-(2008-BG877-$V$2)))*($L$1-2008), 0)","v":1.9086626958604708E-3},{"$f":"IF(AND($L$1>2008, BH877<$L$1), ((AG850-BH878-BH879)/($AZ880-(2008-BH877-IF($L$1-1=BH877, $Y$3, $Z$3))))*($L$1-2008), 0)","v":1.0193764444715802E-2},{"$f":"IF(AND($L$1>2008, BI877<$L$1), (AH850/$AZ880*($L$1-BI$129-$V$2)), 0)","v":-8.1426742733001933E-2},{"$f":"IF(AND($L$1>2008, BJ877<$L$1), (AI850/$AZ880*($L$1-BJ$129-IF($L$1-1=BJ877, $Y$3, $Z$3))), 0)","v":-5.215574647348642E-2},{"$f":"IF(AND($L$1>2008, BK877<$L$1), (AJ850/$AZ880*($L$1-BK$129-$V$2)), 0)","v":1.4323214147076303E-3},{"$f":"IF(AND($L$1>2008, BL877<$L$1), (AK850/$AZ880*($L$1-BL$129-IF($L$1-1=BL877, $Y$3, $Z$3))), 0)","v":4.4092230225699835E-3},{"$f":"IF(AND($L$1>2008, BM877<$L$1), (AL850/$AZ880*($L$1-BM$129-$V$2)), 0)","v":0},{"$f":"IF(AND($L$1>2008, BN877<$L$1), (AM850/$AZ880*($L$1-BN$129-IF($L$1-1=BN877, $Y$3, $Z$3))), 0)","v":0},{"$f":"IF(AND($L$1>2008, BO877<$L$1), (AN850/$AZ880*($L$1-BO$129-$V$2)), 0)","v":0},{"$f":"IF(AND($L$1>2008, BP877<$L$1), (AO850/$AZ880*($L$1-BP$129-IF($L$1-1=BP877, $Y$3, $Z$3))), 0)","v":0},{"$f":"IF(AND($L$1>2008, BQ877<$L$1), (AP850/$AZ880*($L$1-0.75-(BQ$129-0.25))), 0)","v":0},{"$f":"IF(AND($L$1>2008, BR877<$L$1), (AQ850/$AZ880*($L$1-0.75-(BR$129-0.25))), 0)","v":0},{"$f":"IF(AND($L$1>2008, BS877<$L$1), (AR850/$AZ880*($L$1-0.75-(BS$129-0.25))), 0)","v":0},{"$f":"IF(AND($C$1>2008, BT877<$C$1), (AS850/$AZ880*($C$1-0.75-(BT$129-0.25))), 0)","v":0},{"$f":"IF(AND($C$1>2008, BU877<$C$1), (AT850/$AZ880*($C$1-0.75-(BU$129-0.25))), 0)","v":0},{"$f":"IF(AND($C$1>2008, BV877<$C$1), (AU850/$AZ880*($C$1-0.75-(BV$129-0.25))), 0)","v":0},{"$f":"SUM(BB880:BV880)","v":63.363287349202025}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pipelines/Above Ground Installations - T",50,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($L$1-0.25-BB$136)<$AZ886,(BB$136<$L$1)), (D852-BB885)/($AZ886-(2004-0.25-BB884))*((($L$1-0.25)-(2004-0.25))), 0)","v":15.42772698081961},1.7199326049993684,3.7431103300219628,0.22917373184781664,24.269183206712967,6.6218553362154555,4.1215132416672926,1.1610108931319649,11.322656152151716,4.0309996032524404,2.8037074745659614,0.51445085517837674,-1.0644037191462117E-2,1.2958643078467664,0.31478981015374763,0.48627057697952336,2.3297221328729685,3.5020260613612001E-3,1.1293361558815809,3.3795824885540511,5.151977000682721,23.059217888790027,13.093874224098244,0.90916850200882671,1.5282891987193183,{"$f":"IF(AND(($L$1-0.25-CA$136)<$AZ886,(CA$136<$L$1)), AC852/$AZ886*($L$1-0.25-CA884), 0)","v":4.2494273777520455},{"$f":"IF(AND(($L$1-0.25-CB$136)<$AZ886,(CB$136<$L$1)), AD852/$AZ886*($L$1-0.25-CB884), 0)","v":1.7713631882178302},{"$f":"IF(AND(($L$1-0.25-CC$136)<$AZ886,(CC$136<$L$1)), AE852/$AZ886*($L$1-0.25-CC884), 0)","v":0.68959945530114319},{"$f":"IF(AND(($L$1-0.25-CD$136)<$AZ886, CD$136<$L$1), AF852/$AZ886*($L$1-CD884-$V$2), 0)","v":9.106185009033313E-2},{"$f":"IF(AND(($L$1-0.25-CE$136)<$AZ886, CE$136<$L$1), AG852/$AZ886*($L$1-CE884-IF($L$1-1=CE884, $Y$4, $Z$4)), 0)","v":1.1106447473654275},{"$f":"IF(AND(($L$1-0.25-CF$136)<$AZ886, CF$136<$L$1), AH852/$AZ886*($L$1-CF884-$V$2), 0)","v":6.2175509823635802E-2},{"$f":"IF(AND(($L$1-0.25-CG$136)<$AZ886, CG$136<$L$1), AI852/$AZ886*($L$1-CG884-IF($L$1-1=CG884, $Y$3, $Z$3)), 0)","v":0.82198335540302947},{"$f":"IF(AND(($L$1-0.25-CH$136)<$AZ886, CH$136<$L$1), AJ852/$AZ886*($L$1-CH884-$V$2), 0)","v":1.3187734115220553},{"$f":"IF(AND(($L$1-0.25-CI$136)<$AZ886, CI$136<$L$1), AK852/$AZ886*($L$1-CI884-IF($L$1-1=CI884, $Y$3, $Z$3)), 0)","v":1.1110560424240778},{"$f":"IF(AND(($L$1-0.25-CJ$136)<$AZ886, CJ$136<$L$1), AL852/$AZ886*($L$1-CJ884-$V$2), 0)","v":4.7011663306523985},{"$f":"IF(AND(($L$1-0.25-CK$136)<$AZ886, CK$136<$L$1), AM852/$AZ886*($L$1-CK884-IF($L$1-1=CK884, $Y$3, $Z$3)), 0)","v":0.25308085045428913},{"$f":"IF(AND(($L$1-0.25-CL$136)<$AZ886, CL$136<$L$1), AN852/$AZ886*($L$1-CL884-$V$2), 0)","v":0},{"$f":"IF(AND(($L$1-0.25-CM$136)<$AZ886, CM$136<$L$1), AO852/$AZ886*($L$1-CM884-IF($L$1-1=CM884, $Y$3, $Z$3)), 0)","v":0.56513295159999999},{"$f":"IF(AND(($L$1-0.25-CN$136)<$AZ886, CN$136<$L$1), AP852/$AZ886*($L$1-0.75-(CN884-0.25)), 0)","v":1.1234500000000001},{"$f":"IF(AND(($L$1-0.25-CO$136)<$AZ886, CO$136<$L$1), AQ852/$AZ886*($L$1-0.75-(CO884-0.25)), 0)","v":0.87528568679999996},{"$f":"IF(AND(($L$1-0.25-CP$136)<$AZ886, CP$136<$L$1), AR852/$AZ886*($L$1-0.75-(CP884-0.25)), 0)","v":0.25432415706666667},null,null,null,{"$f":"SUM(BY886:CS886)","v":21.435982615201077}]
[]
[null,"TBU Onshore - Buildings",40,{"$f":"D825","v":0},{"$f":"E825","v":0},0,0,0,0,0,0,0,0,6.2215900000000005E-2,0,0,0,0,0,0,0,0.60948062999999997,0,0,0,0,0,0,{"$f":"AC825","v":0},{"$f":"AD825","v":0},{"$f":"AE825","v":0.68627705999999999},{"$f":"AF825","v":2.564663E-2},0.18243192,1.5254008999999999E-2,0.88090900000000005,0,0,0,0,0,5.7349999999999996E-3,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B891,PC3_inputs!F$83:F$125)","v":0},null,null,null,{"$f":"SUM(D891:AU891)","v":2.467950149},null,"Inch - Land"]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D830","v":20.850845769999996},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.283731360000012,16.642403090000002,11.05931142,3.2325036900000002,32.283098970000026,11.70276112,8.2075619,1.5481306399999999,-3.2762090000000001E-2,4.1569610000000008,1.01579,1.5932646900000003,7.7619591999999979,1.1765310000000001E-2,3.8235849500000003,11.637742830000004,17.909361030000007,84.131557889999939,49.822993850000053,3.598554329999994,6.2578227999999987,18.144768140000014,8.5228210699999991,3.79699191,{"$f":"AF830","v":0.51614099999999996},7.097696,0.41058399999999984,6.4573193,10.359992020000002,10.139800000000001,42.904124130000014,2.7777808700000004,0,8.0733278800000008,22.469000000000001,29.176189559999997,25.432415706666667,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B896,PC3_inputs!F$83:F$125)","v":16.743503066666666},null,null,null,575.97014664333335]
[]
[null,"Transmission business unit - shared"]
[null,"SS Onshore - GTTW",100,{"$f":"D838","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF838","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B904,PC3_inputs!F$83:F$125)","v":0},null,null,null,0]
[null,"Total historic cost",null,{"$f":"D898+D907","v":20.850845769999996},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.283731360000012,16.642403090000002,11.05931142,3.2325036900000002,32.283098970000026,11.8075098658,9.1900338399999999,1.5481306399999999,0.10244089000000001,5.5807812100000014,1.01579,1.6560272156000002,12.263660907299997,0.71740468550000003,5.6652372085000007,12.421353706400005,18.456931414000007,97.788474211799937,55.149119300200056,14.336112853399994,387.26319038959974,25.050246086300014,18.357484882999998,9.043909599900001,0.96690169999999998,8.5757491600000009,3.3353680730000006,8.4735416780000019,11.028763554000001,11.451137855500001,43.626312366000015,3.8769651474999991,19.92216602049999,24.572754747071428,27.609000000000002,39.056453559999994,32.359041456666667,27.591977317692887,null,null,null,{"$f":"SUM(D909:AU909)","v":1099.6606140832307}]
[null,{"$f":"B890","v":"Transmission business unit - direct"}]
[null,"TBU Onshore - Compressor stations","See Col AU",{"$f":"D892*Indexation!B$4","v":0},{"$f":"E892*Indexation!C$4","v":0},{"$f":"F892*Indexation!D$4","v":0},{"$f":"G892*Indexation!E$4","v":0},{"$f":"H892*Indexation!F$4","v":0},{"$f":"I892*Indexation!G$4","v":0},{"$f":"J892*Indexation!H$4","v":0},{"$f":"K892*Indexation!I$4","v":0},{"$f":"L892*Indexation!J$4","v":0},{"$f":"M892*Indexation!K$4","v":0},{"$f":"N892*Indexation!L$4","v":0},{"$f":"O892*Indexation!M$4","v":0},{"$f":"P892*Indexation!N$4","v":0},{"$f":"Q892*Indexation!P$4","v":0},{"$f":"R892*Indexation!Q$4","v":0},{"$f":"S892*Indexation!R$4","v":0},{"$f":"T892*Indexation!S$4","v":0},{"$f":"U892*Indexation!T$4","v":0},{"$f":"V892*Indexation!U$4","v":0},{"$f":"W892*Indexation!V$4","v":0},{"$f":"X892*Indexation!W$4","v":0},{"$f":"Y892*Indexation!X$4","v":0},{"$f":"Z892*Indexation!Y$4","v":0},{"$f":"AA892*Indexation!Z$4","v":0},{"$f":"AB892*Indexation!AA$4","v":0.98422613139729243},{"$f":"AC892*Indexation!AB$4","v":0},{"$f":"AD892*Indexation!AC$4","v":0},{"$f":"AE892*Indexation!AD$4","v":0},{"$f":"AF892*Indexation!AD$4","v":0},{"$f":"AG892*Indexation!AE$4","v":0},{"$f":"AH892*Indexation!AE$4","v":0},{"$f":"AI892*Indexation!AF$4","v":0},{"$f":"AJ892*Indexation!AF$4","v":0},{"$f":"AK892*Indexation!AG$4","v":0},{"$f":"AL892*Indexation!AG$4","v":0},{"$f":"AM892*Indexation!AH$4","v":0},{"$f":"AN892*Indexation!AH$4","v":0},{"$f":"AO892*Indexation!AI$4","v":0},0,0,0,0,null,null,null,0.98422613139729243]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO897*Indexation!AI$4","v":15.428571428571429},0,0,0,0]
[null,"SS Onshore - Buildings",40,{"$f":"D901*Indexation!B$4","v":0},{"$f":"E901*Indexation!C$4","v":0},{"$f":"F901*Indexation!D$4","v":0},{"$f":"G901*Indexation!E$4","v":0},{"$f":"H901*Indexation!F$4","v":0},{"$f":"I901*Indexation!G$4","v":0},{"$f":"J901*Indexation!H$4","v":0},{"$f":"K901*Indexation!I$4","v":0},{"$f":"L901*Indexation!J$4","v":0},{"$f":"M901*Indexation!K$4","v":0.18763300997193419},{"$f":"N901*Indexation!L$4","v":0},{"$f":"O901*Indexation!M$4","v":0},{"$f":"P901*Indexation!N$4","v":0},{"$f":"Q901*Indexation!P$4","v":0},{"$f":"R901*Indexation!Q$4","v":0},{"$f":"S901*Indexation!R$4","v":0},{"$f":"T901*Indexation!S$4","v":4.9621272557429902E-2},{"$f":"U901*Indexation!T$4","v":0},{"$f":"V901*Indexation!U$4","v":0},{"$f":"W901*Indexation!V$4","v":0},{"$f":"X901*Indexation!W$4","v":0},{"$f":"Y901*Indexation!X$4","v":6.6320228041076028},{"$f":"Z901*Indexation!Y$4","v":3.3579092739966754},{"$f":"AA901*Indexation!Z$4","v":5.1594481169960842},{"$f":"AB901*Indexation!AA$4","v":0.40443317659270245},{"$f":"AC901*Indexation!AB$4","v":0.15553972168509944},{"$f":"AD901*Indexation!AC$4","v":6.7767783518328545E-2},{"$f":"AE901*Indexation!AD$4","v":2.1226231435037156E-3},{"$f":"AF901*Indexation!AD$4","v":0},{"$f":"AG901*Indexation!AE$4","v":0},{"$f":"AH901*Indexation!AE$4","v":0},{"$f":"AI901*Indexation!AF$4","v":0},{"$f":"AJ901*Indexation!AF$4","v":0},{"$f":"AK901*Indexation!AG$4","v":0},{"$f":"AL901*Indexation!AG$4","v":0},{"$f":"AM901*Indexation!AH$4","v":0},{"$f":"AN901*Indexation!AH$4","v":0},{"$f":"AO901*Indexation!AI$4","v":0},{"$f":"AP901","v":0},0,0,0,null,null,null,{"$f":"SUM(D923:AU923)","v":16.01649778256936}]
[null,"SS Onshore - Land",40,{"$f":"D905*Indexation!B$4","v":0},{"$f":"E905*Indexation!C$4","v":0},{"$f":"F905*Indexation!D$4","v":0},{"$f":"G905*Indexation!E$4","v":0},{"$f":"H905*Indexation!F$4","v":0},{"$f":"I905*Indexation!G$4","v":0},{"$f":"J905*Indexation!H$4","v":0},{"$f":"K905*Indexation!I$4","v":0},{"$f":"L905*Indexation!J$4","v":0},{"$f":"M905*Indexation!K$4","v":0},{"$f":"N905*Indexation!L$4","v":0},{"$f":"O905*Indexation!M$4","v":0},{"$f":"P905*Indexation!N$4","v":0},{"$f":"Q905*Indexation!P$4","v":0},{"$f":"R905*Indexation!Q$4","v":0},{"$f":"S905*Indexation!R$4","v":9.2682616191309727E-2},{"$f":"T905*Indexation!S$4","v":0.24493463740763161},{"$f":"U905*Indexation!T$4","v":0},{"$f":"V905*Indexation!U$4","v":0},{"$f":"W905*Indexation!V$4","v":1.4875440954938351E-2},{"$f":"X905*Indexation!W$4","v":0},{"$f":"Y905*Indexation!X$4","v":0},{"$f":"Z905*Indexation!Y$4","v":0},{"$f":"AA905*Indexation!Z$4","v":0},{"$f":"AB905*Indexation!AA$4","v":0},{"$f":"AC905*Indexation!AB$4","v":0},{"$f":"AD905*Indexation!AC$4","v":0},{"$f":"AE905*Indexation!AD$4","v":0},{"$f":"AF905*Indexation!AD$4","v":0},{"$f":"AG905*Indexation!AE$4","v":0},{"$f":"AH905*Indexation!AE$4","v":0},{"$f":"AI905*Indexation!AF$4","v":0},{"$f":"AJ905*Indexation!AF$4","v":0},{"$f":"AK905*Indexation!AG$4","v":0},{"$f":"AL905*Indexation!AG$4","v":0},{"$f":"AM905*Indexation!AH$4","v":0},{"$f":"AN905*Indexation!AH$4","v":0},{"$f":"AO905*Indexation!AI$4","v":0},0,0,0,0,null,null,null,0.35249269455387972]
[null,"Pipelines/Above Ground Installations - S",50,{"$f":"D906*Indexation!B$4","v":0},{"$f":"E906*Indexation!C$4","v":0},{"$f":"F906*Indexation!D$4","v":0},{"$f":"G906*Indexation!E$4","v":0},{"$f":"H906*Indexation!F$4","v":0},{"$f":"I906*Indexation!G$4","v":0},{"$f":"J906*Indexation!H$4","v":0},{"$f":"K906*Indexation!I$4","v":0},{"$f":"L906*Indexation!J$4","v":0},{"$f":"M906*Indexation!K$4","v":0},{"$f":"N906*Indexation!L$4","v":0},{"$f":"O906*Indexation!M$4","v":0},{"$f":"P906*Indexation!N$4","v":0},{"$f":"Q906*Indexation!P$4","v":0},{"$f":"R906*Indexation!Q$4","v":0},{"$f":"S906*Indexation!R$4","v":0},{"$f":"T906*Indexation!S$4","v":0},{"$f":"U906*Indexation!T$4","v":0},{"$f":"V906*Indexation!U$4","v":0},{"$f":"W906*Indexation!V$4","v":0},{"$f":"X906*Indexation!W$4","v":0},{"$f":"Y906*Indexation!X$4","v":0},{"$f":"Z906*Indexation!Y$4","v":0},{"$f":"AA906*Indexation!Z$4","v":0},{"$f":"AB906*Indexation!AA$4","v":0},{"$f":"AC906*Indexation!AB$4","v":0},{"$f":"AD906*Indexation!AC$4","v":0},{"$f":"AE906*Indexation!AD$4","v":0},{"$f":"AF906*Indexation!AD$4","v":0},{"$f":"AG906*Indexation!AE$4","v":0},{"$f":"AH906*Indexation!AE$4","v":0},{"$f":"AI906*Indexation!AF$4","v":0},{"$f":"AJ906*Indexation!AF$4","v":0},{"$f":"AK906*Indexation!AG$4","v":0},{"$f":"AL906*Indexation!AG$4","v":0},{"$f":"AM906*Indexation!AH$4","v":0},{"$f":"AN906*Indexation!AH$4","v":0},{"$f":"AO906*Indexation!AI$4","v":0},0,0,0,0,null,null,null,0]
[]
[null,"TBU Onshore - Equipment",5,{"$f":"IF(AND(($M$1-0.25-D$7)<$C937,(D$7<$M$1)),($C937-($M$1-0.25-D$7))/$C937*D915,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($M$1-$U$3-AF$7)<$C937, AF$7<$M$1),($C937-($M$1-AF$7-$U$2))/$C937*AF915,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AG$7)<$C937, AG$7<$M$1),($C937-($M$1-AG$7-IF($M$1-1=AG$7, $Y$4, $Z$4)))/$C937*AG915,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AH$7)<$C937, AH$7<$M$1),($C937-($M$1-AH$7-$V$2))/$C937*AH915,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AI$7)<$C937, AI$7<$M$1),($C937-($M$1-AI$7-IF($M$1-1=AI$7, $Y$3, $Z$3)))/$C937*AI915,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AJ$7)<$C937, AJ$7<$M$1),($C937-($M$1-AJ$7-$V$2))/$C937*AJ915,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AK$7)<$C937, AK$7<$M$1),($C937-($M$1-AK$7-IF($M$1-1=AK$7, $Y$3, $Z$3)))/$C937*AK915,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AL$7)<$C937, AL$7<$M$1),($C937-($M$1-AL$7-$V$2))/$C937*AL915,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AM$7)<$C937, AM$7<$M$1),($C937-($M$1-AM$7-IF($M$1-1=AM$7, $Y$3, $Z$3)))/$C937*AM915,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AN$7)<$C937, AN$7<$M$1),($C937-($M$1-AN$7-$V$2))/$C937*AN915,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AO$7)<$C937, AO$7<$M$1),($C937-($M$1-AO$7-IF($M$1-1=AO$7, $Y$3, $Z$3)))/$C937*AO915,0)","v":7.0862043849999931E-2},{"$f":"IF(AND(($M$1-0.25-AP$7)<$C937, AP$7<$M$1),($C937-($M$1-0.75-(AP$7-0.25)))/$C937*AP915,0)","v":1.5419999999999998},{"$f":"IF(AND(($M$1-0.25-AQ$7)<$C937, AQ$7<$M$1),($C937-($M$1-0.75-(AQ$7-0.25)))/$C937*AQ915,0)","v":1.1857569999999999},{"$f":"IF(AND(($M$1-0.25-AR$7)<$C937, AR$7<$M$1),($C937-($M$1-0.75-(AR$7-0.25)))/$C937*AR915,0)","v":2.1020130249999998},{"$f":"IF(AND(($M$1-0.25-AS$7)<$C937, AS$7<$M$1),($C937-($M$1-0.75-(AS$7-0.25)))/$C937*AS915,0)","v":3.6995658750000002},null,null,null,8.6001979438499987,null,"Compressor stations - T",25,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($M$1-0.25-BB$121)<$AZ937,(BB$121<$M$1)), (AB914-BB936)/($AZ937-(2004-0.25-BB935))*((($M$1-0.25)-(2004-0.25))), 0)","v":0.46877574505726716},{"$f":"IF(AND(($M$1-0.25-CA$136)<$AZ937,(BC$121<$M$1)), AC904/$AZ937*($M$1-0.25-BC935), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-CB$136)<$AZ937,(BD$121<$M$1)), AD904/$AZ937*($M$1-0.25-BD935), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-CC$136)<$AZ937,(BE$121<$M$1)), AE904/$AZ937*($M$1-0.25-BE935), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-BF$121)<$AZ937, BF$121<$M$1), AF904/$AZ937*($M$1-BF935-$V$2), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-BG$121)<$AZ937, BG$121<$M$1), AG904/$AZ937*($M$1-BG935-IF($M$1-1=BG935, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-BH$121)<$AZ937, BH$121<$M$1), AH904/$AZ937*($M$1-BH935-$V$2), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-BI$121)<$AZ937, BI$121<$M$1), AI904/$AZ937*($M$1-BI935-IF($M$1-1=BI935, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-BJ$121)<$AZ937, BJ$121<$M$1), AJ904/$AZ937*($M$1-BJ935-$V$2), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-BK$121)<$AZ937, BK$121<$M$1), AK904/$AZ937*($M$1-BK935-IF($M$1-1=BK935, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-BL$121)<$AZ937, BL$121<$M$1), AL904/$AZ937*($M$1-BL935-$V$2), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-BM$121)<$AZ937, BM$121<$M$1), AM904/$AZ937*($M$1-BM935-IF($M$1-1=BM935, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-BN$121)<$AZ937, BN$121<$M$1), AN904/$AZ937*($M$1-BN935-$V$2), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-BO$121)<$AZ937, BO$121<$M$1), AO904/$AZ937*($M$1-BO935-IF($M$1-1=BO935, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-BP$121)<$AZ937, BP$121<$M$1), AP904/$AZ937*($M$1-0.75-(BP935-0.25)), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-BQ$121)<$AZ937, BQ$121<$M$1), AQ904/$AZ937*($M$1-0.75-(BQ935-0.25)), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-BR$121)<$AZ937, BR$121<$M$1), AR904/$AZ937*($M$1-0.75-(BR935-0.25)), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-BS$121)<$AZ937, BS$121<$M$1), AS904/$AZ937*($M$1-0.75-(BS935-0.25)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BT$121)<$AZ937, BT$121<$C$1), AT904/$AZ937*($C$1-0.75-(BT935-0.25)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-BU$121)<$AZ937, BU$121<$C$1), AU904/$AZ937*($C$1-0.75-(BU935-0.25)), 0)","v":0},{"$f":"SUM(BB937:BU937)","v":0.46877574505726716}]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D918-BB953","v":17.180877774094569},2.071737001476512,4.8490292911648183,0.31771812824356394,35.852202464462337,10.384273140883327,6.8379651509480084,2.0317690629809384,20.843980643733843,7.7871583244649401,5.671135573553876,1.0873620348088417,-2.3465263808450581E-2,3.0924034619070566,0.77982021151723857,1.248831254515594,6.1949429442303936,9.6305716687432995E-3,3.2083413519363093,9.9083213868971036,15.573021388427316,71.798019335550762,41.959915127223923,2.9961234725290877,5.1753429683904182,15.120055553396814,7.1308723217999832,3.1721574943852588,{"$f":"IF($M$1>AF$7, AF918-CD953, 0)","v":0.43388293278335199},5.9114962359772765,0.34403782102411812,5.3745065545582689,8.6227492291826699,8.7874432446267967,37.181951887887152,2.5026884100479703,0,7.3467283708000011,20.896170000000001,27.717380081999998,24.669443235466666,16.576068035999999,null,null,null,468.62408821173727]
[null,"Sum:",null,{"$f":"SUM(D935:D941)","v":17.180877774094569},2.071737001476512,4.8490292911648183,0.31771812824356394,35.852202464462337,10.384273140883327,6.8379651509480084,2.0317690629809384,20.843980643733843,7.7871583244649401,5.7045637092923478,1.0873620348088417,-2.3465263808450581E-2,3.0924034619070566,0.77982021151723857,1.248831254515594,6.9723749087842366,9.6305716687432995E-3,3.6606898035222235,9.9083213868971036,15.573021388427316,71.798019335550762,41.959915127223923,7.4933917353115991,330.37330170586409,19.869470920261328,8.3957616213026274,6.5549018761313658,0.46505457069788309,6.1158161646567937,-9.4396286100773885E-2,5.734332964891534,8.6321144076634511,8.8223161903507599,37.181951887887152,2.5026884100479703,0,18.53907397715,22.43817,28.903137081999997,26.771456260466664,{"$f":"SUM(AS935:AS941)","v":20.275633911},null,null,null,{"$f":"SUM(D942:AU942)","v":828.90237631234243},null,"Depreciation for Gas to the West asset",null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"SS Onshore - Equipment",5,{"$f":"IF(AND(($M$1-0.25-D$7)<$C947,(D$7<$M$1)),($C947-($M$1-0.25-D$7))/$C947*D925,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7543749999999996,2.7466249999999999,6.0640609509235981,null,null,null,12.565060950923598,null,"Total depreciation",null,null,{"$f":"SUM(BB944:BB946)","v":1.4873135747061115},{"$f":"SUM(BC944:BC946)","v":94.157497986955903},{"$f":"SUM(BD944:BD946)","v":1.2170855608661375},0.30087021849057527,0.62601888505813985,2.3827141631064543E-3,1.2012250061737968E-2,-9.2283641764068863E-2,-6.0179707469407415E-2,1.6526785554318811E-3,5.2108999357645264E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB947:BV947)","v":97.657581419559435}]
[null,"Sum:",null,{"$f":"SUM(D945:D950)","v":0},0,0,0,0,0,0,0,0,5.2771784054606488E-2,0,0,0,0,0,4.2286443637285065E-2,0.14175503167068584,0,0,8.2744640311844583E-3,0,4.0206638249902342,2.1196802292104011,3.3858878267786801,0.27552010155377854,0.10984992844010148,4.9555191697777744E-2,1.6052337522746848E-3,0,0,0,0,0,0,0,0,0,0,0,3.7543749999999996,2.7466249999999999,6.0640609509235981,null,null,null,22.772911010740607,null,"Pipelines/Above Ground Installations - T",40,"i.e. Up to 30 Sept 2003",{"$f":"D918/$AZ951*(2004-0.25-BB950)","v":61.458700265298518},6.4074538440345332,13.055078860828353,0.74873987028935907,74.280927803609941,18.980176260327116,11.054305577187895,2.9102880008321317,26.482177655147488,8.7781616482361908,5.6698217462462077,0.96303255270677668,-1.8373635628119136E-2,1.8742076101621279,0.41281002493161434,0.57349604674200361,2.4462082395166167,3.2324021380322984E-3,0.901423305557564,2.2823955393005213,2.8558428280702572,10.029675492381241,4.152252060997597,0.18245493853445111,0.13074969838493297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BY951:CS951)","v":0.31320463691938405}]
["@ Sept 16","Historic cost, nominal to 2010, 10/11 prices thereafter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - Equipment"]
[null,"Transmission business unit - direct",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inch - GTTW"]
[null,"TBU Onshore - GTTW","See Col AU",{"$f":"D894","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1639771100000011,375.89821529999978,5.4774596100000004,1.4690461100000001,3.3437051200000001,{"$f":"AF894","v":1.293652E-2},7.1761679999999994E-2,-0.53771199999999997,-0.40972399999999998,1.1251999999999998E-2,4.0239770000000001E-2,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B960,PC3_inputs!G$83:G$125)","v":0},null,null,390.54115721999983]
[]
[null,"SS Onshore - Compressor stations",25,{"$f":"D902","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF902","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B968,PC3_inputs!G$83:G$125)","v":0},null,null,0]
[null,"SS Onshore - GTTW",100,{"$f":"D904","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF904","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B970,PC3_inputs!G$83:G$125)","v":0},null,null,0]
[null,"Total historic cost",null,{"$f":"D964+D973","v":20.850845769999996},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.283731360000012,16.642403090000002,11.05931142,3.2325036900000002,32.283098970000026,11.8075098658,9.1900338399999999,1.5481306399999999,0.10244089000000001,5.5807812100000014,1.01579,1.6560272156000002,12.263660907299997,0.71740468550000003,5.6652372085000007,12.421353706400005,18.456931414000007,97.788474211799937,55.149119300200056,14.336112853399994,387.26319038959974,25.050246086300014,18.357484882999998,9.043909599900001,0.96690169999999998,8.5757491600000009,3.3353680730000006,8.4735416780000019,11.028763554000001,11.451137855500001,43.626312366000015,3.8769651474999991,19.92216602049999,24.572754747071428,27.609000000000002,39.056453559999994,32.359041456666667,27.591977317692887,27.748503205669579,null,null,{"$f":"SUM(D975:AU975)","v":1127.4091172889002}]
[null,"TBU Onshore - Buildings",{"$f":"C957","v":40},{"$f":"D957*Indexation!B$4","v":0},{"$f":"E957*Indexation!C$4","v":0},{"$f":"F957*Indexation!D$4","v":0},{"$f":"G957*Indexation!E$4","v":0},{"$f":"H957*Indexation!F$4","v":0},{"$f":"I957*Indexation!G$4","v":0},{"$f":"J957*Indexation!H$4","v":0},{"$f":"K957*Indexation!I$4","v":0},{"$f":"L957*Indexation!J$4","v":0},{"$f":"M957*Indexation!K$4","v":0},{"$f":"N957*Indexation!L$4","v":0.10915309628888621},{"$f":"O957*Indexation!M$4","v":0},{"$f":"P957*Indexation!N$4","v":0},{"$f":"Q957*Indexation!P$4","v":0},{"$f":"R957*Indexation!Q$4","v":0},{"$f":"S957*Indexation!R$4","v":0},{"$f":"T957*Indexation!S$4","v":0},{"$f":"U957*Indexation!T$4","v":0},{"$f":"V957*Indexation!U$4","v":0.85147943827936812},{"$f":"W957*Indexation!V$4","v":0},{"$f":"X957*Indexation!W$4","v":0},{"$f":"Y957*Indexation!X$4","v":0},{"$f":"Z957*Indexation!Y$4","v":0},{"$f":"AA957*Indexation!Z$4","v":0},{"$f":"AB957*Indexation!AA$4","v":0},{"$f":"AC957*Indexation!AB$4","v":0},{"$f":"AD957*Indexation!AC$4","v":0},{"$f":"AE957*Indexation!AD$4","v":0.7122273901916516},{"$f":"AF957*Indexation!AD$4","v":2.6616411092206575E-2},{"$f":"AG957*Indexation!AE$4","v":0.18417339909502473},{"$f":"AH957*Indexation!AE$4","v":1.5399622430965475E-2},{"$f":"AI957*Indexation!AF$4","v":0.86257815711988584},{"$f":"AJ957*Indexation!AF$4","v":0},{"$f":"AK957*Indexation!AG$4","v":0},{"$f":"AL957*Indexation!AG$4","v":0},{"$f":"AM957*Indexation!AH$4","v":0},{"$f":"AN957*Indexation!AH$4","v":0},{"$f":"AO957*Indexation!AI$4","v":5.7349999999999996E-3},{"$f":"AP957","v":0},0,0,0,0,null,null,{"$f":"SUM(D979:AU979)","v":2.7673625144979881}]
[null,"TBU Onshore - Land",40,{"$f":"D961*Indexation!B$4","v":0},{"$f":"E961*Indexation!C$4","v":0},{"$f":"F961*Indexation!D$4","v":0},{"$f":"G961*Indexation!E$4","v":0},{"$f":"H961*Indexation!F$4","v":0},{"$f":"I961*Indexation!G$4","v":0},{"$f":"J961*Indexation!H$4","v":0},{"$f":"K961*Indexation!I$4","v":0},{"$f":"L961*Indexation!J$4","v":0},{"$f":"M961*Indexation!K$4","v":0},{"$f":"N961*Indexation!L$4","v":0},{"$f":"O961*Indexation!M$4","v":0},{"$f":"P961*Indexation!N$4","v":0},{"$f":"Q961*Indexation!P$4","v":0},{"$f":"R961*Indexation!Q$4","v":0},{"$f":"S961*Indexation!R$4","v":0},{"$f":"T961*Indexation!S$4","v":1.6154430432287643},{"$f":"U961*Indexation!T$4","v":0},{"$f":"V961*Indexation!U$4","v":0},{"$f":"W961*Indexation!V$4","v":0},{"$f":"X961*Indexation!W$4","v":0},{"$f":"Y961*Indexation!X$4","v":0},{"$f":"Z961*Indexation!Y$4","v":0},{"$f":"AA961*Indexation!Z$4","v":0},{"$f":"AB961*Indexation!AA$4","v":0},{"$f":"AC961*Indexation!AB$4","v":0},{"$f":"AD961*Indexation!AC$4","v":0},{"$f":"AE961*Indexation!AD$4","v":0},{"$f":"AF961*Indexation!AD$4","v":0},{"$f":"AG961*Indexation!AE$4","v":0},{"$f":"AH961*Indexation!AE$4","v":0},{"$f":"AI961*Indexation!AF$4","v":0},{"$f":"AJ961*Indexation!AF$4","v":0},{"$f":"AK961*Indexation!AG$4","v":0},{"$f":"AL961*Indexation!AG$4","v":0},{"$f":"AM961*Indexation!AH$4","v":0},{"$f":"AN961*Indexation!AH$4","v":0},{"$f":"AO961*Indexation!AI$4","v":0.35650000000000004},0,0,0,0,0,null,null,1.9719430432287643]
[null,"TBU Onshore - Pipelines/AGIs","See Col AU",{"$f":"D962*Indexation!B$4","v":95.469825654832661},{"$f":"E962*Indexation!C$4","v":10.355480960055811},{"$f":"F962*Indexation!D$4","v":21.987501239289855},{"$f":"G962*Indexation!E$4","v":1.3164657060032685},{"$f":"H962*Indexation!F$4","v":136.6086028572137},{"$f":"I962*Indexation!G$4","v":36.588291586172758},{"$f":"J962*Indexation!H$4","v":22.388466991772951},{"$f":"K962*Indexation!I$4","v":6.2086144017752138},{"$f":"L962*Indexation!J$4","v":59.678146828501383},{"$f":"M962*Indexation!K$4","v":20.962774085340158},{"$f":"N962*Indexation!L$4","v":14.39954729205386},{"$f":"O962*Indexation!M$4","v":2.6116137022556658},{"$f":"P962*Indexation!N$4","v":-5.345057637271021E-2},{"$f":"Q962*Indexation!P$4","v":6.3802812260838389},{"$f":"R962*Indexation!Q$4","v":1.5360373020711231},{"$f":"S962*Indexation!R$4","v":2.3528042943261687},{"$f":"T962*Indexation!S$4","v":11.182666237790249},{"$f":"U962*Indexation!T$4","v":1.6683365873715088E-2},{"$f":"V962*Indexation!U$4","v":5.3417677366374159},{"$f":"W962*Indexation!V$4","v":15.877534186438409},{"$f":"X962*Indexation!W$4","v":24.049202762696904},{"$f":"Y962*Indexation!X$4","v":106.98320525206658},{"$f":"Z962*Indexation!Y$4","v":60.396393614510508},{"$f":"AA962*Indexation!Z$4","v":4.1703985950731681},{"$f":"AB962*Indexation!AA$4","v":6.9733172471964258},{"$f":"AC962*Indexation!AB$4","v":19.764778501172305},{"$f":"AD962*Indexation!AC$4","v":9.083913785732463},{"$f":"AE962*Indexation!AD$4","v":3.9405683160065328},{"$f":"AF962*Indexation!AD$4","v":0.53565794170784198},{"$f":"AG962*Indexation!AE$4","v":7.1654499830027589},{"$f":"AH962*Indexation!AE$4","v":0.4145033988242387},{"$f":"AI962*Indexation!AF$4","v":6.3229488877156106},{"$f":"AJ962*Indexation!AF$4","v":10.144410857861963},{"$f":"AK962*Indexation!AG$4","v":10.100509476582525},{"$f":"AL962*Indexation!AG$4","v":42.737875733203623},{"$f":"AM962*Indexation!AH$4","v":2.8120094494921015},{"$f":"AN962*Indexation!AH$4","v":0},{"$f":"AO962*Indexation!AI$4","v":8.0733278800000008},22.469000000000001,29.176189559999997,25.432415706666667,16.743503066666666,20.402086066666666,null,null,909.10132116096099]
[null,{"$f":"B966","v":"Transmission business unit - shared"}]
[null,"SS Onshore - Equipment",5,{"$f":"D969*Indexation!B$4","v":0},{"$f":"E969*Indexation!C$4","v":0},{"$f":"F969*Indexation!D$4","v":0},{"$f":"G969*Indexation!E$4","v":0},{"$f":"H969*Indexation!F$4","v":0},{"$f":"I969*Indexation!G$4","v":0},{"$f":"J969*Indexation!H$4","v":0},{"$f":"K969*Indexation!I$4","v":0},{"$f":"L969*Indexation!J$4","v":0},{"$f":"M969*Indexation!K$4","v":0},{"$f":"N969*Indexation!L$4","v":0},{"$f":"O969*Indexation!M$4","v":0},{"$f":"P969*Indexation!N$4","v":0},{"$f":"Q969*Indexation!P$4","v":0},{"$f":"R969*Indexation!Q$4","v":0},{"$f":"S969*Indexation!R$4","v":0},{"$f":"T969*Indexation!S$4","v":0.61208239326557523},{"$f":"U969*Indexation!T$4","v":0.18344261507277984},{"$f":"V969*Indexation!U$4","v":0.38509182139771264},{"$f":"W969*Indexation!V$4","v":0.17798598475044525},{"$f":"X969*Indexation!W$4","v":0.29359411025781623},{"$f":"Y969*Indexation!X$4","v":1.0833349091867446},{"$f":"Z969*Indexation!Y$4","v":0.58924902332113127},{"$f":"AA969*Indexation!Z$4","v":0.7258883818670242},{"$f":"AB969*Indexation!AA$4","v":0.42642256662551148},{"$f":"AC969*Indexation!AB$4","v":0.10352662005978759},{"$f":"AD969*Indexation!AC$4","v":0.53607215025593546},{"$f":"AE969*Indexation!AD$4","v":-0.21230364474206742},{"$f":"AF969*Indexation!AD$4","v":0},{"$f":"AG969*Indexation!AE$4","v":0},{"$f":"AH969*Indexation!AE$4","v":0},{"$f":"AI969*Indexation!AF$4","v":9.2066474592589053E-3},{"$f":"AJ969*Indexation!AF$4","v":0},{"$f":"AK969*Indexation!AG$4","v":3.1434949473332245E-2},{"$f":"AL969*Indexation!AG$4","v":0},{"$f":"AM969*Indexation!AH$4","v":0},{"$f":"AN969*Indexation!AH$4","v":0},{"$f":"AO969*Indexation!AI$4","v":0},0,7.5087499999999991,3.9237500000000001,6.7378455010262197,3.2357883890029129,null,null,26.351162418280119]
[null,"Total indexed gross asset value",null,{"$f":"D986+D995","v":95.469825654832661},10.355480960055811,21.987501239289855,1.3164657060032685,136.6086028572137,36.588291586172758,22.388466991772951,6.2086144017752138,59.678146828501383,21.15040709531209,16.123220087399567,2.6116137022556658,0.16712989356397612,8.5656212750238581,1.5360373020711231,2.4454869105174786,17.668274625789302,1.0172893742463227,7.9146616948482125,16.946625389144248,24.784495952085685,124.34958617509348,66.852825560350738,16.614256565255143,431.54131573494055,27.286794820161195,19.566034371769227,9.3858887421736075,1.0034633452018216,8.6576125087293008,3.3672072038568293,8.2972156770878556,10.799265919317754,11.406766053288097,43.457265575369583,3.9247381778252128,20.167652426808029,24.572754747071428,27.609000000000002,39.056453559999994,32.359041456666667,27.591977317692887,27.748503205669579,null,null,{"$f":"SUM(D997:AU997)","v":1497.1478786722043}]
["@ Sept 16","Indexed net book value @ date = cell C1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"TBU Onshore - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB980-BB1004","v":0.43947726099118789},{"$f":"AC980-BC1004","v":0},{"$f":"AD980-BD1004","v":0},{"$f":"AE980-BE1004","v":0},{"$f":"IF($N$1>AF$7, AF980-BF1004, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0.43947726099118789,null,"Compressor stations - T",20,"i.e. Up to 30 Sept 2003",{"$f":"AB980/$AZ1002*(2004-0.25-BB1001)","v":3.6908479927398471E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB1002:BU1002)","v":3.6908479927398471E-2}]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(($N$1-0.25-AO$7)<$C1007, AO$7<$N$1),($C1007-($N$1-AO$7-IF($N$1-1=AO$7, $Y$3, $Z$3)))/$C1007*AO985,0)","v":9.7714285714285705},{"$f":"IF(AND(($N$1-0.25-AP$7)<$C1007, AP$7<$N$1),($C1007-($N$1-0.75-(AP$7-0.25)))/$C1007*AP985,0)","v":0},{"$f":"IF(AND(($CN$1-0.25-AQ$7)<$C1007, AQ$7<$N$1),($C1007-($N$1-0.75-(AQ$7-0.25)))/$C1007*AQ985,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AR$7)<$C1007, AR$7<$N$1),($C1007-($N$1-0.75-(AR$7-0.25)))/$C1007*AR985,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AS$7)<$C1007, AS$7<$N$1),($C1007-($N$1-0.75-(AS$7-0.25)))/$C1007*AS985,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AT$7)<$C1007, AT$7<$N$1),($C1007-($N$1-0.75-(AT$7-0.25)))/$C1007*AT985,0)","v":0},null,null,9.7714285714285705,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"SS Onshore - Buildings",{"$f":"C967","v":40},{"$f":"IF(AND(($N$1-0.25-D$7)<$C1011,(D$7<$N$1)),($C1011-($N$1-0.25-D$7))/$C1011*D989,0)","v":0},0,0,0,0,0,0,0,0,4.8080958805308133E-2,0,0,0,0,0,0,2.2639705604327393E-2,0,0,0,0,3.8548632548875443,2.0357324973604842,3.256901623853778,0.26540927213896098,0.10596143539797399,4.7860997109819538E-2,1.5521681736870919E-3,{"$f":"IF(AND(($N$1-$U$3-AF$7)<$C1011, AF$7<$N$1),($C1011-($N$1-AF$7-$U$2))/$C1011*AF989,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AG$7)<$C1011, AG$7<$N$1),($C1011-($N$1-AG$7-IF($N$1-1=AG$7, $Y$4, $Z$4)))/$C1011*AG989,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AH$7)<$C1011, AH$7<$N$1),($C1011-($N$1-AH$7-$V$2))/$C1011*AH989,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AI$7)<$C1011, AI$7<$N$1),($C1011-($N$1-AI$7-IF($N$1-1=AI$7, $Y$3, $Z$3)))/$C1011*AI989,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AJ$7)<$C1011, AJ$7<$N$1),($C1011-($N$1-AJ$7-$V$2))/$C1011*AJ989,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AK$7)<$C1011, AK$7<$N$1),($C1011-($N$1-AK$7-IF($N$1-1=AK$7, $Y$3, $Z$3)))/$C1011*AK989,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AL$7)<$C1011, AL$7<$N$1),($C1011-($N$1-AL$7-$V$2))/$C1011*AL989,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AM$7)<$C1011, AM$7<$N$1),($C1011-($N$1-AM$7-IF($N$1-1=AM$7, $Y$3, $Z$3)))/$C1011*AM989,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AN$7)<$C1011, AN$7<$N$1),($C1011-($N$1-AN$7-$V$2))/$C1011*AN989,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AO$7)<$C1011, AO$7<$N$1),($C1011-($N$1-AO$7-IF($N$1-1=AO$7, $Y$3, $Z$3)))/$C1011*AO989,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AP$7)<$C1011, AP$7<$N$1),($C1011-($N$1-0.75-(AP$7-0.25)))/$C1011*AP989,0)","v":0},{"$f":"IF(AND(($CN$1-0.25-AQ$7)<$C1011, AQ$7<$N$1),($C1011-($N$1-0.75-(AQ$7-0.25)))/$C1011*AQ989,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AR$7)<$C1011, AR$7<$N$1),($C1011-($N$1-0.75-(AR$7-0.25)))/$C1011*AR989,0)","v":0},0,0,null,null,{"$f":"SUM(D1011:AU1011)","v":9.6390019133318816},null,"Gas to the West - T",100,"i.e. From Oct 03 to Sept 07 (or date = cell C1, whichever is earlier)",{"$f":"(AA982-BB1010)/($AZ1011-(2004-0.25-BB1009))*IF($N$1<2008, (($N$1-0.25)-(2004-0.25)), 4)","v":0.23298753718467158},{"$f":"(AB982-BC1010)/($AZ1011-(2004-0.25-BC1009))*IF($N$1<2008, (($N$1-0.25)-(2004-0.25)), 4)","v":16.565157588521075},{"$f":"IF(AND(($N$1-0.25-BD$129)<$AZ1011,(BD$129<$N$1)),($N$1-0.25-BD$129)/$AZ1011*AC982,0)-IF($N$1>2008, (AC982/$AZ1011*($N$1-2008)), 0)","v":0.22374378478989942},{"$f":"IF(AND(($N$1-0.25-BE$129)<$AZ1011,(BE$129<$N$1)),($N$1-0.25-BE$129)/$AZ1011*AD982,0)-IF($N$1>2008, (AD982/$AZ1011*($N$1-2008)), 0)","v":4.3058386744813493E-2},{"$f":"IF(AND(($N$1-0.25-BF$129)<$AZ1011,(BF$129<$N$1)),($N$1-0.25-BF$129)/$AZ1011*AE982,0)-IF($N$1>2008, (AE982/$AZ1011*($N$1-2008)), 0)","v":6.0727472802006688E-2},{"$f":"IF(AND(($N$1-0.25-BG$129)<$AZ1011, BG$129<$N$1),($N$1-BG$129-$V$2)/$AZ1011*AF982,0)-IF($N$1>2008, (AF982/$AZ1011*($N$1-2008)), 0)","v":2.0138536783734467E-4},{"$f":"IF(AND(($N$1-0.25-BH$129)<$AZ1011, BH$129<$N$1),($N$1-BH$129-IF($N$1-1=BH1009, $Y$3, $Z$3))/$AZ1011*AG982,0)-IF($N$1>2008, (AG982/$AZ1011*($N$1-2008)), 0)","v":3.622335534913361E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB1011:BV1011)","v":17.126238388963799}]
[null,"SS Onshore - Compressor stations",25,{"$f":"IF(AND(($N$1-0.25-D$7)<$C1012,(D$7<$N$1)),($C1012-($N$1-0.25-D$7))/$C1012*D990,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,"Gas to the West - T",50,"i.e. From Oct 07 to date (= cell c1)",{"$f":"IF($N$1>2008, ((AA982-BB1010-BB1011)/($AZ1012-(2008-0.25-BB1009)))*($N$1-2008), 0)","v":1.1165631548977268},{"$f":"IF($N$1>2008, ((AB982-BC1010-BC1011)/($AZ1012-(2008-0.25-BC1009)))*($N$1-2008), 0)","v":78.455698026296631},{"$f":"IF($N$1>2008, ((AC982-BD1010-BD1011)/($AZ1012-(2008-0.25-BD1009)))*($N$1-2008), 0)","v":1.117509498085768},{"$f":"IF($N$1>2008, ((AD982-BE1010-BE1011)/($AZ1012-(2008-0.25-BE1009)))*($N$1-2008), 0)","v":0.29003831071398201},{"$f":"IF($N$1>2008, ((AE982-BF1010-BF1011)/($AZ1012-(2008-0.25-BF1009)))*($N$1-2008), 0)","v":0.6359528387881499},{"$f":"IF(AND($N$1>2008, BG1009<$N$1), ((AF982-BG1010-BG1011)/($AZ1012-(2008-BG1009-$V$2)))*($N$1-2008), 0)","v":2.4539948946777483E-3},{"$f":"IF(AND($N$1>2008, BH1009<$N$1), ((AG982-BH1010-BH1011)/($AZ1012-(2008-BH1009-IF($N$1-1=BH1009, $Y$3, $Z$3))))*($N$1-2008), 0)","v":1.3106268571777458E-2},{"$f":"IF(AND($N$1>2008, BI1009<$N$1), (AH982/$AZ1012*($N$1-BI$129-$V$2)), 0)","v":-0.10314054079513578},{"$f":"IF(AND($N$1>2008, BJ1009<$N$1), (AI982/$AZ1012*($N$1-BJ$129-IF($N$1-1=BJ1009, $Y$3, $Z$3))), 0)","v":-6.8203668465328396E-2},{"$f":"IF(AND($N$1>2008, BK1009<$N$1), (AJ982/$AZ1012*($N$1-BK$129-$V$2)), 0)","v":1.873035696156132E-3},{"$f":"IF(AND($N$1>2008, BL1009<$N$1), (AK982/$AZ1012*($N$1-BL$129-IF($N$1-1=BL1009, $Y$3, $Z$3))), 0)","v":6.0125768489590692E-3},{"$f":"IF(AND($N$1>2008, BM1009<$N$1), (AL982/$AZ1012*($N$1-BM$129-$V$2)), 0)","v":0},{"$f":"IF(AND($N$1>2008, BN1009<$N$1), (AM982/$AZ1012*($N$1-BN$129-IF($N$1-1=BN1009, $Y$3, $Z$3))), 0)","v":0},{"$f":"IF(AND($N$1>2008, BO1009<$N$1), (AN982/$AZ1012*($N$1-BO$129-$V$2)), 0)","v":0},{"$f":"IF(AND($N$1>2008, BP1009<$N$1), (AO982/$AZ1012*($N$1-BP$129-IF($N$1-1=BP1009, $Y$3, $Z$3))), 0)","v":0},{"$f":"IF(AND($N$1>2008, BQ1009<$N$1), (AP982/$AZ1012*($N$1-0.75-(BQ$129-0.25))), 0)","v":0},{"$f":"IF(AND($N$1>2008, BR1009<$N$1), (AQ982/$AZ1012*($N$1-0.75-(BR$129-0.25))), 0)","v":0},{"$f":"IF(AND($N$1>2008, BS1009<$N$1), (AR982/$AZ1012*($N$1-0.75-(BS$129-0.25))), 0)","v":0},{"$f":"IF(AND($N$1>2008, BT1009<$N$1), (AS982/$AZ1012*($N$1-0.75-(BT$129-0.25))), 0)","v":0},{"$f":"IF(AND($N$1>2008, BU1009<$N$1), (AT982/$AZ1012*($N$1-0.75-(BU$129-0.25))), 0)","v":0},{"$f":"IF(AND($C$1>2008, BV1009<$C$1), (AU982/$AZ1012*($C$1-0.75-(BV$129-0.25))), 0)","v":0},{"$f":"SUM(BB1012:BV1012)","v":81.467863495533365}]
[null,"Pipelines/Above Ground Installations - S",50,{"$f":"IF(AND(($N$1-0.25-D$7)<$C1016,(D$7<$N$1)),($C1016-($N$1-0.25-D$7))/$C1016*D994,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,null,"Asset Life",null,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"Total indexed net book value",null,{"$f":"D1008+D1017","v":15.778357139474608},1.915379491931116,4.5087465338900934,0.29688415262103529,33.645913082033886,9.7822862921364688,6.4632821289782552,1.92622261815076,19.8146482662655,7.4687847738836624,5.4469523841973109,1.0405937752471712,-2.2497624063772207E-2,2.9745976157391687,0.75120295604871612,1.2445942166590489,6.8545870454548066,9.3122056631650078E-3,3.5367358943032774,9.608989193217683,15.104659842910705,73.556590055093764,42.805295422393655,10.543579104398161,321.74341117018025,19.455969063626323,8.2297178637295758,6.389175566698114,0.4534033354870125,5.966446577955832,-9.22144456069659E-2,5.5943334942051459,8.4290058333654851,8.6195043239059146,36.32719437322308,2.4464482210581284,0,17.26911807212857,20.960789999999999,30.097935490799994,27.624107796333334,23.835129950385017,26.80984063110262,null,null,{"$f":"SUM(D1019:AU1019)","v":845.21501388520562},null,"Total depreciation",null,null,{"$f":"SUM(BB1017:BB1018)","v":79.691468515358054},8.4401014681246949,17.478754705399762,1.0195815533822332,102.96268977517981,26.806005294036289,15.925184862794696,4.2823917836244538,39.863498562235883,13.542070270261803,8.9832942161877991,1.5710199270084946,-3.0952952308938003E-2,3.4056836103446702,0.78483434602240698,1.1481794558996221,5.1995162147301253,7.3711602105500807E-3,2.2360933079630687,6.2764475712280365,8.9445429197861994,37.281478451860366,19.626830689477337,1.2569268045448827,1.9369096605077636,5.0400185177989378,2.1347197396471289,0.84722218794140447,0.11248816775864681,1.3972627466855378,7.8755645776605349E-2,1.0749013109116539,1.7245498458365338,1.5150764214873789,6.4106813599805434,0.36556122843397321,0,0.8880660668,2.0222099999999998,2.0423332691999998,1.2716207853333334,0.50230509199999995,0.20402086066666666,0,{"$f":"SUM(BY1019:CS1019)","v":30.825629711310992}]
[null,"TBU Onshore - Equipment",5,{"$f":"D959","v":0},0,0,0,0,0,0,0,0,0,0.92025603999999994,0,0.13520298,1.4238202100000001,0,0,2.7511091299999979,0.57627343999999991,0.95652668000000007,0.64224940000000008,0.32893182999999998,7.5895615199999993,2.0699832899999997,0.49524114000000008,3.4783061699999966,1.1901862400000003,7.7990755899999984,1.41945849,{"$f":"AF959","v":0.41217755},1.22385956,3.447242064000001,1.5356350780000017,0.65751953400000007,1.2395408554999994,0.72218823600000026,1.0991842774999987,19.92216602049999,0.70862043849999923,5.14,2.3715139999999999,3.0028757499999998,4.1106287500000001,4.1106287500000001,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B1025,PC3_inputs!H$83:H$125)","v":4.1106287500000001},null,85.590591763999996]
[null,"TBU Onshore - Land",40,{"$f":"D961","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.12128921,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF961","v":0},0,0,0,0,0,0,0,0,0.35650000000000004,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B1027,PC3_inputs!H$83:H$125)","v":0},null,1.4777892100000001]
[null,"Sum:",null,{"$f":"SUM(D1023:D1029)","v":20.850845769999996},2.5602020900000002,6.4253579499999995,0.46318819999999999,56.283731360000012,16.642403090000002,11.05931142,3.2325036900000002,32.283098970000026,11.70276112,9.1900338399999999,1.5481306399999999,0.10244089000000001,5.5807812100000014,1.01579,1.5932646900000003,11.634357539999996,0.58803874999999994,5.3895922600000006,12.279992230000005,18.238292860000005,91.721119409999943,51.892977140000056,9.2577725799999957,386.51758426999976,24.812413990000014,17.790942769999997,9.2464325800000005,0.96690169999999998,8.5757491600000009,3.3353680730000006,8.4641393780000023,11.028763554000001,11.4195806255,43.626312366000015,3.8769651474999991,19.92216602049999,24.572754747071428,27.609000000000002,31.547703559999999,28.435291456666668,20.854131816666666,24.512714816666666,{"$f":"SUM(AU1023:AU1029)","v":20.363548149999996},null,1109.0144518815714]
[null,"SS Onshore - Equipment",5,{"$f":"D969","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42485025150000016,0.12936593550000003,0.27564494850000004,0.130458237,0.21863855400000012,0.85193422099999982,0.48609111749999978,0.62635470449999986,0.38266964850000001,9.5041111500000011E-2,0.50296019150000038,-0.20456826450000001,{"$f":"AF969","v":0},0,0,9.4023000000000006E-3,0,3.1557229999999999E-2,0,0,0,0,0,7.5087499999999991,3.9237500000000001,6.7378455010262197,3.2357883890029129,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B1035,PC3_inputs!H$83:H$125)","v":2.6935000000000002},null,28.060034076529135]
[null,"Sum:",null,{"$f":"SUM(D1033:D1038)","v":0},0,0,0,0,0,0,0,0,0.1047487458,0,0,0,0,0,6.2762525599999994E-2,0.62930336730000014,0.12936593550000003,0.27564494850000004,0.14136147640000002,0.21863855400000012,6.0673548017999979,3.2561421602000005,5.0783402733999985,0.74560611960000034,0.23783209630000002,0.56654211300000035,-0.20252298010000003,0,0,0,9.4023000000000006E-3,0,3.1557229999999999E-2,0,0,0,0,0,7.5087499999999991,3.9237500000000001,6.7378455010262197,3.2357883890029129,2.6935000000000002,null,41.451713557329136]
[]
[null,{"$f":"B1022","v":"Transmission business unit - direct"}]
[null,"TBU Onshore - Equipment",5,{"$f":"D1025*Indexation!B$4","v":0},{"$f":"E1025*Indexation!C$4","v":0},{"$f":"F1025*Indexation!D$4","v":0},{"$f":"G1025*Indexation!E$4","v":0},{"$f":"H1025*Indexation!F$4","v":0},{"$f":"I1025*Indexation!G$4","v":0},{"$f":"J1025*Indexation!H$4","v":0},{"$f":"K1025*Indexation!I$4","v":0},{"$f":"L1025*Indexation!J$4","v":0},{"$f":"M1025*Indexation!K$4","v":0},{"$f":"N1025*Indexation!L$4","v":1.6145196990568185},{"$f":"O1025*Indexation!M$4","v":0},{"$f":"P1025*Indexation!N$4","v":0.22058046993668631},{"$f":"Q1025*Indexation!P$4","v":2.1853400489400183},{"$f":"R1025*Indexation!Q$4","v":0},{"$f":"S1025*Indexation!R$4","v":0},{"$f":"T1025*Indexation!S$4","v":3.9635270415396531},{"$f":"U1025*Indexation!T$4","v":0.81716339329982779},{"$f":"V1025*Indexation!U$4","v":1.3363226985337155},{"$f":"W1025*Indexation!V$4","v":0.87622977700045579},{"$f":"X1025*Indexation!W$4","v":0.44169907913096246},{"$f":"Y1025*Indexation!X$4","v":9.651023209732541},{"$f":"Z1025*Indexation!Y$4","v":2.5092736485224139},{"$f":"AA1025*Indexation!Z$4","v":0.57393963383024371},{"$f":"AB1025*Indexation!AA$4","v":3.8760017951116681},{"$f":"AC1025*Indexation!AB$4","v":1.2964490495133485},{"$f":"AD1025*Indexation!AC$4","v":8.3125211342692804},{"$f":"AE1025*Indexation!AD$4","v":1.4731327546021755},{"$f":"AF1025*Indexation!AD$4","v":0.42776330121261663},{"$f":"AG1025*Indexation!AE$4","v":1.23554241593325},{"$f":"AH1025*Indexation!AE$4","v":3.4801491341549715},{"$f":"AI1025*Indexation!AF$4","v":1.5036800345891499},{"$f":"AJ1025*Indexation!AF$4","v":0.64383720441957815},{"$f":"AK1025*Indexation!AG$4","v":1.2347377815725116},{"$f":"AL1025*Indexation!AG$4","v":0.71938984216596169},{"$f":"AM1025*Indexation!AH$4","v":1.1127287283331115},{"$f":"AN1025*Indexation!AH$4","v":20.167652426808029},{"$f":"AO1025*Indexation!AI$4","v":0.70862043849999923},{"$f":"AP1025","v":5.14},2.3715139999999999,3.0028757499999998,4.1106287500000001,4.1106287500000001,4.1106287500000001,null,93.22810074070901]
[]
[null,"SS Onshore - Buildings",{"$f":"C1033","v":40},{"$f":"D1033*Indexation!B$4","v":0},{"$f":"E1033*Indexation!C$4","v":0},{"$f":"F1033*Indexation!D$4","v":0},{"$f":"G1033*Indexation!E$4","v":0},{"$f":"H1033*Indexation!F$4","v":0},{"$f":"I1033*Indexation!G$4","v":0},{"$f":"J1033*Indexation!H$4","v":0},{"$f":"K1033*Indexation!I$4","v":0},{"$f":"L1033*Indexation!J$4","v":0},{"$f":"M1033*Indexation!K$4","v":0.18763300997193419},{"$f":"N1033*Indexation!L$4","v":0},{"$f":"O1033*Indexation!M$4","v":0},{"$f":"P1033*Indexation!N$4","v":0},{"$f":"Q1033*Indexation!P$4","v":0},{"$f":"R1033*Indexation!Q$4","v":0},{"$f":"S1033*Indexation!R$4","v":0},{"$f":"T1033*Indexation!S$4","v":4.9621272557429902E-2},{"$f":"U1033*Indexation!T$4","v":0},{"$f":"V1033*Indexation!U$4","v":0},{"$f":"W1033*Indexation!V$4","v":0},{"$f":"X1033*Indexation!W$4","v":0},{"$f":"Y1033*Indexation!X$4","v":6.6320228041076028},{"$f":"Z1033*Indexation!Y$4","v":3.3579092739966754},{"$f":"AA1033*Indexation!Z$4","v":5.1594481169960842},{"$f":"AB1033*Indexation!AA$4","v":0.40443317659270245},{"$f":"AC1033*Indexation!AB$4","v":0.15553972168509944},{"$f":"AD1033*Indexation!AC$4","v":6.7767783518328545E-2},{"$f":"AE1033*Indexation!AD$4","v":2.1226231435037156E-3},{"$f":"AF1033*Indexation!AD$4","v":0},{"$f":"AG1033*Indexation!AE$4","v":0},{"$f":"AH1033*Indexation!AE$4","v":0},{"$f":"AI1033*Indexation!AF$4","v":0},{"$f":"AJ1033*Indexation!AF$4","v":0},{"$f":"AK1033*Indexation!AG$4","v":0},{"$f":"AL1033*Indexation!AG$4","v":0},{"$f":"AM1033*Indexation!AH$4","v":0},{"$f":"AN1033*Indexation!AH$4","v":0},{"$f":"AO1033*Indexation!AI$4","v":0},{"$f":"AP1033","v":0},0,0,0,0,0,null,{"$f":"SUM(D1055:AU1055)","v":16.01649778256936}]
[null,"SS Onshore - Land",40,{"$f":"D1037*Indexation!B$4","v":0},{"$f":"E1037*Indexation!C$4","v":0},{"$f":"F1037*Indexation!D$4","v":0},{"$f":"G1037*Indexation!E$4","v":0},{"$f":"H1037*Indexation!F$4","v":0},{"$f":"I1037*Indexation!G$4","v":0},{"$f":"J1037*Indexation!H$4","v":0},{"$f":"K1037*Indexation!I$4","v":0},{"$f":"L1037*Indexation!J$4","v":0},{"$f":"M1037*Indexation!K$4","v":0},{"$f":"N1037*Indexation!L$4","v":0},{"$f":"O1037*Indexation!M$4","v":0},{"$f":"P1037*Indexation!N$4","v":0},{"$f":"Q1037*Indexation!P$4","v":0},{"$f":"R1037*Indexation!Q$4","v":0},{"$f":"S1037*Indexation!R$4","v":9.2682616191309727E-2},{"$f":"T1037*Indexation!S$4","v":0.24493463740763161},{"$f":"U1037*Indexation!T$4","v":0},{"$f":"V1037*Indexation!U$4","v":0},{"$f":"W1037*Indexation!V$4","v":1.4875440954938351E-2},{"$f":"X1037*Indexation!W$4","v":0},{"$f":"Y1037*Indexation!X$4","v":0},{"$f":"Z1037*Indexation!Y$4","v":0},{"$f":"AA1037*Indexation!Z$4","v":0},{"$f":"AB1037*Indexation!AA$4","v":0},{"$f":"AC1037*Indexation!AB$4","v":0},{"$f":"AD1037*Indexation!AC$4","v":0},{"$f":"AE1037*Indexation!AD$4","v":0},{"$f":"AF1037*Indexation!AD$4","v":0},{"$f":"AG1037*Indexation!AE$4","v":0},{"$f":"AH1037*Indexation!AE$4","v":0},{"$f":"AI1037*Indexation!AF$4","v":0},{"$f":"AJ1037*Indexation!AF$4","v":0},{"$f":"AK1037*Indexation!AG$4","v":0},{"$f":"AL1037*Indexation!AG$4","v":0},{"$f":"AM1037*Indexation!AH$4","v":0},{"$f":"AN1037*Indexation!AH$4","v":0},{"$f":"AO1037*Indexation!AI$4","v":0},{"$f":"AP1037","v":0},0,0,0,0,0,null,0.35249269455387972]
[]
[null,{"$f":"B1022","v":"Transmission business unit - direct"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation for Compressor stations",null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"TBU Onshore - Buildings",{"$f":"C1023","v":40},{"$f":"IF(AND(($O$1-0.25-D$7)<$C1067,(D$7<$O$1)),($C1067-($O$1-0.25-D$7))/$C1067*D1045,0)","v":0},0,0,0,0,0,0,0,0,0,2.797048092402709E-2,0,0,0,0,0,0,0,0.40977447967194591,0,0,0,0,0,0,0,0,0.503010594322854,{"$f":"IF(AND(($O$1-$U$3-AF$7)<$C1067, AF$7<$O$1),($C1067-($O$1-AF$7-$U$2))/$C1067*AF1045,0)","v":1.8797840333870896E-2},{"$f":"IF(AND(($O$1-0.25-AG$7)<$C1067, AG$7<$O$1),($C1067-($O$1-AG$7-IF($O$1-1=AG$7, $Y$4, $Z$4)))/$C1067*AG1045,0)","v":0.13467679808823682},{"$f":"IF(AND(($O$1-$V$3-AH$7)<$C1067, AH$7<$O$1),($C1067-($O$1-AH$7-$V$2))/$C1067*AH1045,0)","v":1.1357221542837038E-2},{"$f":"IF(AND(($O$1-0.25-AI$7)<$C1067, AI$7<$O$1),($C1067-($O$1-AI$7-IF($O$1-1=AI$7, $Y$3, $Z$3)))/$C1067*AI1045,0)","v":0.65771584480391287},{"$f":"IF(AND(($O$1-$V$3-AJ$7)<$C1067, AJ$7<$O$1),($C1067-($O$1-AJ$7-$V$2))/$C1067*AJ1045,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AK$7)<$C1067, AK$7<$O$1),($C1067-($O$1-AK$7-IF($O$1-1=AK$7, $Y$3, $Z$3)))/$C1067*AK1045,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AL$7)<$C1067, AL$7<$O$1),($C1067-($O$1-AL$7-$V$2))/$C1067*AL1045,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AM$7)<$C1067, AM$7<$O$1),($C1067-($O$1-AM$7-IF($O$1-1=AM$7, $Y$3, $Z$3)))/$C1067*AM1045,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AN$7)<$C1067, AN$7<$O$1),($C1067-($O$1-AN$7-$V$2))/$C1067*AN1045,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AO$7)<$C1067, AO$7<$O$1),($C1067-($O$1-AO$7-IF($O$1-1=AO$7, $Y$3, $Z$3)))/$C1067*AO1045,0)","v":4.8030625E-3},{"$f":"IF(AND(($O$1-0.25-AP$7)<$C1067, AP$7<$O$1),($C1067-($O$1-0.75-(AP$7-0.25)))/$C1067*AP1045,0)","v":0},0,0,0,0,0,null,{"$f":"SUM(D1067:AU1067)","v":1.7681063221876845},null,null,"Asset Life",null,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"TBU Onshore - Land",40,{"$f":"IF(AND(($O$1-0.25-D$7)<$C1071,(D$7<$O$1)),($C1071-($O$1-0.25-D$7))/$C1071*D1049,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.6966598123924046,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($O$1-$U$3-AF$7)<$C1071, AF$7<$O$1),($C1071-($O$1-AF$7-$U$2))/$C1071*AF1049,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AG$7)<$C1071, AG$7<$O$1),($C1071-($O$1-AG$7-IF($O$1-1=AG$7, $Y$4, $Z$4)))/$C1071*AG1049,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AH$7)<$C1071, AH$7<$O$1),($C1071-($O$1-AH$7-$V$2))/$C1071*AH1049,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AI$7)<$C1071, AI$7<$O$1),($C1071-($O$1-AI$7-IF($O$1-1=AI$7, $Y$3, $Z$3)))/$C1071*AI1049,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AJ$7)<$C1071, AJ$7<$O$1),($C1071-($O$1-AJ$7-$V$2))/$C1071*AJ1049,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AK$7)<$C1071, AK$7<$O$1),($C1071-($O$1-AK$7-IF($O$1-1=AK$7, $Y$3, $Z$3)))/$C1071*AK1049,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AL$7)<$C1071, AL$7<$O$1),($C1071-($O$1-AL$7-$V$2))/$C1071*AL1049,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AM$7)<$C1071, AM$7<$O$1),($C1071-($O$1-AM$7-IF($O$1-1=AM$7, $Y$3, $Z$3)))/$C1071*AM1049,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AN$7)<$C1071, AN$7<$O$1),($C1071-($O$1-AN$7-$V$2))/$C1071*AN1049,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AO$7)<$C1071, AO$7<$O$1),($C1071-($O$1-AO$7-IF($O$1-1=AO$7, $Y$3, $Z$3)))/$C1071*AO1049,0)","v":0.29856875000000005},{"$f":"IF(AND(($O$1-0.25-AP$7)<$C1071, AP$7<$O$1),($C1071-($O$1-0.75-(AP$7-0.25)))/$C1071*AP1049,0)","v":0},0,0,0,0,0,null,0.99522856239240465]
[null,{"$f":"B1032","v":"Transmission business unit - shared"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas to the West - T",40,"i.e. Up to 30 Sept 2003",{"$f":"AA1048/$AZ1076*(2004-0.25-BB1075)","v":0.26182545539012725},{"$f":"AB1048/$AZ1076*(2004-0.25-BC1075)","v":7.8539421528378179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB1076:BV1076)","v":8.1157676082279444}]
[null,"SS Onshore - Equipment",5,{"$f":"IF(AND(($O$1-0.25-D$7)<$C1079,(D$7<$O$1)),($C1079-($O$1-0.25-D$7))/$C1079*D1057,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75087499999999996,1.177125,3.3689227505131099,2.2650518723020387,2.4241500000000005,null,9.986124622815149,null,"Total depreciation",null,null,{"$f":"SUM(BB1076:BB1078)","v":1.7354387202389399},{"$f":"SUM(BC1076:BC1078)","v":111.59209754835516},{"$f":"SUM(BD1076:BD1078)","v":1.4654210048851972},0.36532317642701573,0.76734173812217332,2.9280463619237316E-3,1.4924754188799624E-2,-0.11399743982620271,-7.6227629461249391E-2,2.0933928368803826E-3,6.8142537621536112E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB1079:BV1079)","v":115.7621575658908}]
[null,"SS Onshore - Land",40,{"$f":"IF(AND(($O$1-0.25-D$7)<$C1081,(D$7<$O$1)),($C1081-($O$1-0.25-D$7))/$C1081*D1059,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7652312827719574E-2,0.10562806238204113,0,0,7.5306919834375397E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.15081106719319823,null,"Depreciation for Pipeline / Above Ground Installations assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
["@ Sept 06","Historic cost, nominal to 2010, 11/12 prices thereafter"]
[null,"Spare",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Inch - Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Spare",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,"Inch - Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total historic cost",null,{"$f":"SUM(D1111:D1116)","v":0},{"$f":"SUM(E1111:E1116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1118:AU1118)","v":0}]
[null,"Inch - Compressor stations",{"$f":"C102","v":"See Col AU"},0,{"$f":"E1092+E1102+E1112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9000003599999999,0.97500003999999996,-7.4998980000000007E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.800001419999999]
[null,"Inch - Equipment",5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,{"$f":"B1121","v":"Inch - Buildings"},40,{"$f":"D1121*Indexation!B$4","v":0},{"$f":"E1121*Indexation!C$4","v":0},{"$f":"F1121*Indexation!D$4","v":0},{"$f":"G1121*Indexation!E$4","v":0},{"$f":"H1121*Indexation!F$4","v":0},{"$f":"I1121*Indexation!G$4","v":0},{"$f":"J1121*Indexation!H$4","v":0},{"$f":"K1121*Indexation!I$4","v":0},{"$f":"L1121*Indexation!J$4","v":0},{"$f":"M1121*Indexation!K$4","v":0},{"$f":"N1121*Indexation!L$4","v":0},{"$f":"O1121*Indexation!M$4","v":0},{"$f":"P1121*Indexation!N$4","v":0},{"$f":"Q1121*Indexation!P$4","v":0},{"$f":"R1121*Indexation!Q$4","v":0},{"$f":"S1121*Indexation!R$4","v":0},{"$f":"T1121*Indexation!S$4","v":0},{"$f":"U1121*Indexation!T$4","v":0},{"$f":"V1121*Indexation!U$4","v":0},{"$f":"W1121*Indexation!V$4","v":0},{"$f":"X1121*Indexation!W$4","v":0},{"$f":"Y1121*Indexation!X$4","v":0},{"$f":"Z1121*Indexation!Y$4","v":0},{"$f":"AA1121*Indexation!Z$4","v":0},{"$f":"AB1121*Indexation!AA$4","v":0},{"$f":"AC1121*Indexation!AB$4","v":0},{"$f":"AD1121*Indexation!AC$4","v":0},{"$f":"AE1121*Indexation!AD$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1131:AU1131)","v":0}]
[null,"Inch - Pipelines/AGIs","See Col AU",{"$f":"D1126*Indexation!B$4","v":8.1777785153811404},{"$f":"E1126*Indexation!C$4","v":0},{"$f":"F1126*Indexation!D$4","v":0},{"$f":"G1126*Indexation!E$4","v":0},{"$f":"H1126*Indexation!F$4","v":0},{"$f":"I1126*Indexation!G$4","v":0},{"$f":"J1126*Indexation!H$4","v":0},{"$f":"K1126*Indexation!I$4","v":0},{"$f":"L1126*Indexation!J$4","v":0},{"$f":"M1126*Indexation!K$4","v":0},{"$f":"N1126*Indexation!L$4","v":0},{"$f":"O1126*Indexation!M$4","v":0},{"$f":"P1126*Indexation!N$4","v":0},{"$f":"Q1126*Indexation!P$4","v":0},{"$f":"R1126*Indexation!Q$4","v":0},{"$f":"S1126*Indexation!R$4","v":0},{"$f":"T1126*Indexation!S$4","v":0},{"$f":"U1126*Indexation!T$4","v":0},{"$f":"V1126*Indexation!U$4","v":0},{"$f":"W1126*Indexation!V$4","v":0},{"$f":"X1126*Indexation!W$4","v":0},{"$f":"Y1126*Indexation!X$4","v":0},{"$f":"Z1126*Indexation!Y$4","v":0},{"$f":"AA1126*Indexation!Z$4","v":0},{"$f":"AB1126*Indexation!AA$4","v":0},{"$f":"AC1126*Indexation!AB$4","v":0},{"$f":"AD1126*Indexation!AC$4","v":0},{"$f":"AE1126*Indexation!AD$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1777785153811404,null,"Compressor stations - T",20,"i.e. Up to 30 Sept 2003",{"$f":"AB1132/$AZ1136*(2004-0.25-BB1135)","v":0.4136972562025017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB1136:BU1136)","v":0.4136972562025017}]
[null,"Total indexed gross asset value",null,{"$f":"SUM(D1131:D1136)","v":8.1777785153811404},{"$f":"SUM(E1131:E1136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.031926832066713,1.0620504864293141,-7.993647440704435E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1138:AU1138)","v":20.19181935947012},null,"Total depreciation",null,null,{"$f":"SUM(BB1136:BB1137)","v":1.7272926676496205},0.11682555350722455,-5.5955532084931044E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB1138:BU1138)","v":1.838522667948352}]
[null,{"$f":"B1121","v":"Inch - Buildings"},40,{"$f":"IF(AND(($D$1-0.25-D$7)<$C1141,(D$7<$D$1)),($C1141-($D$1-0.25-D$7))/$C1141*D1131,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1141:AU1141)","v":0},null,null,"Asset Life",null,1978]
[null,"Inch - Pipelines/AGIs","See Col AU",{"$f":"D1136-BB1144","v":2.5529211924627342},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5529211924627342]
["@ Sept 07","Historic cost, nominal to 2010, 11/12 prices thereafter"]
["Disposals not allowed for","Inch - Buildings",40,{"$f":"D1121","v":0},{"$f":"E1121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B1151,PC1_inputs!$D$18:$D$56)","v":0},{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B1151,PC1_inputs!$E$18:$E$56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1151:AU1151)","v":0}]
[null,"Inch - Land",40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B1155,PC1_inputs!$D$18:$D$56)","v":0},{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B1155,PC1_inputs!$E$18:$E$56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Spare",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Inch - Pipelines/AGIs","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Spare",100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total historic cost",null,{"$f":"SUM(D1171:D1176)","v":1.78604703},{"$f":"SUM(E1171:E1176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9000003599999999,0.97500003999999996,9.2844019999999985E-2,0.34439900000000001,6.3685000000000005E-2,7.3591000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1178:AU1178)","v":13.235566449999999}]
[]
[null,"Inch - Equipment",5,{"$f":"D1173*Indexation!B$4","v":0},{"$f":"E1173*Indexation!C$4","v":0},{"$f":"F1173*Indexation!D$4","v":0},{"$f":"G1173*Indexation!E$4","v":0},{"$f":"H1173*Indexation!F$4","v":0},{"$f":"I1173*Indexation!G$4","v":0},{"$f":"J1173*Indexation!H$4","v":0},{"$f":"K1173*Indexation!I$4","v":0},{"$f":"L1173*Indexation!J$4","v":0},{"$f":"M1173*Indexation!K$4","v":0},{"$f":"N1173*Indexation!L$4","v":0},{"$f":"O1173*Indexation!M$4","v":0},{"$f":"P1173*Indexation!N$4","v":0},{"$f":"Q1173*Indexation!P$4","v":0},{"$f":"R1173*Indexation!Q$4","v":0},{"$f":"S1173*Indexation!R$4","v":0},{"$f":"T1173*Indexation!S$4","v":0},{"$f":"U1173*Indexation!T$4","v":0},{"$f":"V1173*Indexation!U$4","v":0},{"$f":"W1173*Indexation!V$4","v":0},{"$f":"X1173*Indexation!W$4","v":0},{"$f":"Y1173*Indexation!X$4","v":0},{"$f":"Z1173*Indexation!Y$4","v":0},{"$f":"AA1173*Indexation!Z$4","v":0},{"$f":"AB1173*Indexation!AA$4","v":0},{"$f":"AC1173*Indexation!AB$4","v":0},{"$f":"AD1173*Indexation!AC$4","v":0.17889280192746013},{"$f":"AE1173*Indexation!AD$4","v":0.35742182749721318},{"$f":"AF1173*Indexation!AD$4","v":6.6093133499690829E-2},{"$f":"AG1173*Indexation!AE$4","v":7.4293493226415458E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.67670125615077958,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compressor stations - T",25,"i.e. From Oct 03 to date (= cell c1)",{"$f":"(AB1182-BB1186)/($AZ1187-(2004-0.25-BB1185))*($E$1-2004)","v":1.7514605485961585},{"$f":"AC1182/$AZ1187*($E$1-0.25-BC1185)","v":0.15930757296439713},{"$f":"AD1182/$AZ1187*($E$1-0.25-BD1185)","v":-8.7930121847748788E-3},{"$f":"AE1182/$AZ1187*($E$1-0.25-BE1185)","v":0},{"$f":"IF($E$1>BF1185, AF1182/$AZ1187*($E$1-BF1185-$V$2), 0)","v":0},{"$f":"IF($E$1>BG1185, AG1182/$AZ1187*($E$1-BG1185-IF($E$1-1=BG1185, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF($C$1>BH1185, AH1182/$AZ1187*($C$1-BH1185-$V$2), 0)","v":0},{"$f":"IF($C$1>BI1185, AI1182/$AZ1187*($C$1-BI1185-IF($C$1-1=BI1185, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF($C$1>BJ1185, AJ1182/$AZ1187*($C$1-BJ1185-$V$2), 0)","v":0},{"$f":"IF($C$1>BK1185, AK1182/$AZ1187*($C$1-BK1185-IF($C$1-1=BK1185, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF($C$1>BL1185, AL1182/$AZ1187*($C$1-BL1185-$V$2), 0)","v":0},{"$f":"IF($C$1>BM1185, AM1182/$AZ1187*($C$1-BM1185-IF($C$1-1=BM1185, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF($C$1>BN1185, AN1182/$AZ1187*($C$1-BN1185-$V$2), 0)","v":0},{"$f":"IF($C$1>BO1185, AO1182/$AZ1187*($C$1-BO1185-IF($C$1-1=BO1185, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF($C$1>BP1185, AP1182/$AZ1187*($C$1-0.75-(BP1185-0.25)), 0)","v":0},0,0,0,0,0,{"$f":"SUM(BB1187:BU1187)","v":1.9019751093757808}]
[null,"Inch - Compressor stations",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1182-BB1188","v":8.8667690272680524},{"$f":"AC1182-BC1188","v":0.90274291346491697},{"$f":"AD1182-BD1188","v":-7.1143462222269471E-2},{"$f":"AE1182-BE1188","v":0},{"$f":"IF($E$1>AF$7, AF1182-BF1188, 0)","v":0},{"$f":"IF($E$1>AG$7, AG1182-BG1188, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6983684785106998,null,"Pipelines/Above Ground Installations - T",40,"i.e. Up to 30 Sept 2003",{"$f":"D1186/$AZ1192*(2004-0.25-BB1191)","v":5.2644449192766087}]
[null,"Inch - Land",40,{"$f":"IF(AND(($E$1-0.25-D$7)<$C1195,(D$7<$E$1)),($C1195-($E$1-0.25-D$7))/$C1195*D1185,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($E$1-$U$3-AF$7)<$C1195, AF$7<$E$1),($C1195-($E$1-AF$7-$U$2))/$C1195*AF1185,0)","v":0},{"$f":"IF(AND(($E$1-0.25-AG$7)<$C1195, AG$7<$E$1),($C1195-($E$1-AG$7-IF($E$1-1=AG$7, $Y$4, $Z$4)))/$C1195*AG1185,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Inch - Compressor stations",{"$f":"C172","v":0},0,{"$f":"E1172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9000003599999999,0.97500003999999996,-7.4998980000000007E-2,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1202,PC2_inputs!C$30:C$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1202,PC2_inputs!D$30:D$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,10.800001419999999]
[null,"Inch - Pipelines/AGIs","See Col AU",1.78604703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1206,PC2_inputs!C$30:C$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1206,PC2_inputs!D$30:D$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1.78604703]
[]
["During 07/08","Disposals, nominal to 2010, 11/12 prices thereafter"]
[null,"Inch - Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total historic cost",null,{"$f":"SUM(D1211:D1216)","v":0},{"$f":"SUM(E1211:E1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1218:AU1218)","v":0}]
["@ Sept 08","Historic cost, nominal to 2010, 11/12 prices thereafter"]
[null,"Inch - Pipelines/AGIs","See Col AU",1.78604703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,1.78604703]
[]
[null,{"$f":"B1221","v":"Inch - Buildings"},40,{"$f":"D1221*Indexation!B$4","v":0},{"$f":"E1221*Indexation!C$4","v":0},{"$f":"F1221*Indexation!D$4","v":0},{"$f":"G1221*Indexation!E$4","v":0},{"$f":"H1221*Indexation!F$4","v":0},{"$f":"I1221*Indexation!G$4","v":0},{"$f":"J1221*Indexation!H$4","v":0},{"$f":"K1221*Indexation!I$4","v":0},{"$f":"L1221*Indexation!J$4","v":0},{"$f":"M1221*Indexation!K$4","v":0},{"$f":"N1221*Indexation!L$4","v":0},{"$f":"O1221*Indexation!M$4","v":0},{"$f":"P1221*Indexation!N$4","v":0},{"$f":"Q1221*Indexation!P$4","v":0},{"$f":"R1221*Indexation!Q$4","v":0},{"$f":"S1221*Indexation!R$4","v":0},{"$f":"T1221*Indexation!S$4","v":0},{"$f":"U1221*Indexation!T$4","v":0},{"$f":"V1221*Indexation!U$4","v":0},{"$f":"W1221*Indexation!V$4","v":0},{"$f":"X1221*Indexation!W$4","v":0},{"$f":"Y1221*Indexation!X$4","v":0},{"$f":"Z1221*Indexation!Y$4","v":0},{"$f":"AA1221*Indexation!Z$4","v":0},{"$f":"AB1221*Indexation!AA$4","v":0},{"$f":"AC1221*Indexation!AB$4","v":0},{"$f":"AD1221*Indexation!AC$4","v":0},{"$f":"AE1221*Indexation!AD$4","v":0},{"$f":"AF1221*Indexation!AD$4","v":0},{"$f":"AG1221*Indexation!AE$4","v":0},{"$f":"AH1221*Indexation!AE$4","v":0},{"$f":"AI1221*Indexation!AF$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1231:AU1231)","v":0}]
[null,"Spare",100,{"$f":"D1224*Indexation!B$4","v":0},{"$f":"E1224*Indexation!C$4","v":0},{"$f":"F1224*Indexation!D$4","v":0},{"$f":"G1224*Indexation!E$4","v":0},{"$f":"H1224*Indexation!F$4","v":0},{"$f":"I1224*Indexation!G$4","v":0},{"$f":"J1224*Indexation!H$4","v":0},{"$f":"K1224*Indexation!I$4","v":0},{"$f":"L1224*Indexation!J$4","v":0},{"$f":"M1224*Indexation!K$4","v":0},{"$f":"N1224*Indexation!L$4","v":0},{"$f":"O1224*Indexation!M$4","v":0},{"$f":"P1224*Indexation!N$4","v":0},{"$f":"Q1224*Indexation!P$4","v":0},{"$f":"R1224*Indexation!Q$4","v":0},{"$f":"S1224*Indexation!R$4","v":0},{"$f":"T1224*Indexation!S$4","v":0},{"$f":"U1224*Indexation!T$4","v":0},{"$f":"V1224*Indexation!U$4","v":0},{"$f":"W1224*Indexation!V$4","v":0},{"$f":"X1224*Indexation!W$4","v":0},{"$f":"Y1224*Indexation!X$4","v":0},{"$f":"Z1224*Indexation!Y$4","v":0},{"$f":"AA1224*Indexation!Z$4","v":0},{"$f":"AB1224*Indexation!AA$4","v":0},{"$f":"AC1224*Indexation!AB$4","v":0},{"$f":"AD1224*Indexation!AC$4","v":0},{"$f":"AE1224*Indexation!AD$4","v":0},{"$f":"AF1224*Indexation!AD$4","v":0},{"$f":"AG1224*Indexation!AE$4","v":0},{"$f":"AH1224*Indexation!AE$4","v":0},{"$f":"AI1224*Indexation!AF$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Depreciation for Compressor stations",null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"Total indexed gross asset value",null,{"$f":"SUM(D1231:D1236)","v":8.1777785153811404},{"$f":"SUM(E1231:E1236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.031926832066713,1.0620504864293141,9.8956327520415777E-2,0.35742182749721318,6.6093133499690829E-2,7.4293493226415458E-2,2.6583262006069343E-2,3.5832515142477945E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1238:AU1238)","v":20.898687129141219},null,"Total depreciation",null,null,{"$f":"SUM(BB1236:BB1237)","v":2.6030229419477},0.20178959242156969,-1.1990471161056653E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB1238:BU1238)","v":2.792822063208213}]
[null,"Inch - Equipment",5,{"$f":"IF(AND(($F$1-0.25-D$7)<$C1243,(D$7<$F$1)),($C1243-($F$1-0.25-D$7))/$C1243*D1233,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4723200481865032E-2,0.16083982237374594,{"$f":"IF(AND(($F$1-$U$3-AF$7)<$C1243, AF$7<$F$1),($C1243-($F$1-AF$7-$U$2))/$C1243*AF1233,0)","v":2.9741910074860874E-2},{"$f":"IF(AND(($F$1-0.25-AG$7)<$C1243, AG$7<$F$1),($C1243-($F$1-AG$7-IF($F$1-1=AG$7, $Y$4, $Z$4)))/$C1243*AG1233,0)","v":4.8290770597170046E-2},{"$f":"IF(AND(($F$1-$V$3-AH$7)<$C1243, AH$7<$F$1),($C1243-($F$1-AH$7-$V$2))/$C1243*AH1233,0)","v":1.8608283404248537E-2},{"$f":"IF(AND(($F$1-0.25-AI$7)<$C1243, AI$7<$F$1),($C1243-($F$1-AI$7-IF($F$1-1=AI$7, $Y$3, $Z$3)))/$C1243*AI1233,0)","v":3.224926362823015E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,0.30542891329471344,null,"Pipelines/Above Ground Installations - T",50,"i.e. From Oct 03 to date (= cell c1)",{"$f":" (D1236-BB1242)/($AZ1243-(2004-0.25-BB1241))*($F$1-2004)","v":0.60068733940299623}]
[null,"Inch - Pipelines/AGIs","See Col AU",{"$f":"D1236-BB1244","v":2.3126462567015356},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3126462567015356]
[null,"Total indexed net book value",null,{"$f":"SUM(D1241:D1246)","v":2.3126462567015356},{"$f":"SUM(E1241:E1246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.4289038901190132,0.86026089400774441,-2.3222802764122662E-2,0.16083982237374594,2.9741910074860874E-2,4.8290770597170046E-2,1.8608283404248537E-2,3.224926362823015E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1248:AU1248)","v":11.839293950877018}]
[null,"Spare",100,{"$f":"D1224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1254,PC2_inputs!E$30:E$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1254,PC2_inputs!F$30:F$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,"Inch - Compressor stations",{"$f":"C222","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["Disposals allowed for","Inch - Buildings",40,{"$f":"D1251+D1261","v":0},{"$f":"E1251+E1261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1271:AU1271)","v":0}]
[null,"Spare",100,{"$f":"D1254+D1264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Inch - Pipelines/AGIs","See Col AU",{"$f":"D1256+D1266","v":1.78604703},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,1.78604703]
[null,"Inch - Compressor stations","See Col AU",{"$f":"D1272*Indexation!B$4","v":0},{"$f":"E1272*Indexation!C$4","v":0},{"$f":"F1272*Indexation!D$4","v":0},{"$f":"G1272*Indexation!E$4","v":0},{"$f":"H1272*Indexation!F$4","v":0},{"$f":"I1272*Indexation!G$4","v":0},{"$f":"J1272*Indexation!H$4","v":0},{"$f":"K1272*Indexation!I$4","v":0},{"$f":"L1272*Indexation!J$4","v":0},{"$f":"M1272*Indexation!K$4","v":0},{"$f":"N1272*Indexation!L$4","v":0},{"$f":"O1272*Indexation!M$4","v":0},{"$f":"P1272*Indexation!N$4","v":0},{"$f":"Q1272*Indexation!P$4","v":0},{"$f":"R1272*Indexation!Q$4","v":0},{"$f":"S1272*Indexation!R$4","v":0},{"$f":"T1272*Indexation!S$4","v":0},{"$f":"U1272*Indexation!T$4","v":0},{"$f":"V1272*Indexation!U$4","v":0},{"$f":"W1272*Indexation!V$4","v":0},{"$f":"X1272*Indexation!W$4","v":0},{"$f":"Y1272*Indexation!X$4","v":0},{"$f":"Z1272*Indexation!Y$4","v":0},{"$f":"AA1272*Indexation!Z$4","v":0},{"$f":"AB1272*Indexation!AA$4","v":11.031926832066713},{"$f":"AC1272*Indexation!AB$4","v":1.0620504864293141},{"$f":"AD1272*Indexation!AC$4","v":-7.993647440704435E-2},{"$f":"AE1272*Indexation!AD$4","v":0},{"$f":"AF1272*Indexation!AD$4","v":0},{"$f":"AG1272*Indexation!AE$4","v":0},{"$f":"AH1272*Indexation!AE$4","v":0},{"$f":"AI1272*Indexation!AF$4","v":0},{"$f":"AJ1272*Indexation!AF$4","v":-0.31166670068042041},{"$f":"AK1272*Indexation!AG$4","v":1.39457516590224E-3},null,null,null,null,null,null,null,null,null,null,null,11.703768718574462]
[null,"Inch - Land",40,{"$f":"D1275*Indexation!B$4","v":0},{"$f":"E1275*Indexation!C$4","v":0},{"$f":"F1275*Indexation!D$4","v":0},{"$f":"G1275*Indexation!E$4","v":0},{"$f":"H1275*Indexation!F$4","v":0},{"$f":"I1275*Indexation!G$4","v":0},{"$f":"J1275*Indexation!H$4","v":0},{"$f":"K1275*Indexation!I$4","v":0},{"$f":"L1275*Indexation!J$4","v":0},{"$f":"M1275*Indexation!K$4","v":0},{"$f":"N1275*Indexation!L$4","v":0},{"$f":"O1275*Indexation!M$4","v":0},{"$f":"P1275*Indexation!N$4","v":0},{"$f":"Q1275*Indexation!P$4","v":0},{"$f":"R1275*Indexation!Q$4","v":0},{"$f":"S1275*Indexation!R$4","v":0},{"$f":"T1275*Indexation!S$4","v":0},{"$f":"U1275*Indexation!T$4","v":0},{"$f":"V1275*Indexation!U$4","v":0},{"$f":"W1275*Indexation!V$4","v":0},{"$f":"X1275*Indexation!W$4","v":0},{"$f":"Y1275*Indexation!X$4","v":0},{"$f":"Z1275*Indexation!Y$4","v":0},{"$f":"AA1275*Indexation!Z$4","v":0},{"$f":"AB1275*Indexation!AA$4","v":0},{"$f":"AC1275*Indexation!AB$4","v":0},{"$f":"AD1275*Indexation!AC$4","v":0},{"$f":"AE1275*Indexation!AD$4","v":0},{"$f":"AF1275*Indexation!AD$4","v":0},{"$f":"AG1275*Indexation!AE$4","v":0},{"$f":"AH1275*Indexation!AE$4","v":0},{"$f":"AI1275*Indexation!AF$4","v":0},{"$f":"AJ1275*Indexation!AF$4","v":0},{"$f":"AK1275*Indexation!AG$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,"Asset Life",null,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compressor stations - T",25,"i.e. From Oct 03 to date (= cell c1)",{"$f":"(AB1282-BB1286)/($AZ1287-(2004-0.25-BB1285))*($G$1-2004)","v":2.6271908228942378},{"$f":"AC1282/$AZ1287*($G$1-0.25-BC1285)","v":0.24427161187874225},{"$f":"AD1282/$AZ1287*($G$1-0.25-BD1285)","v":-1.5187930137338426E-2},{"$f":"AE1282/$AZ1287*($G$1-0.25-BE1285)","v":0},{"$f":"IF($G$1>BF1285, AF1282/$AZ1287*($G$1-BF1285-$V$2), 0)","v":0},{"$f":"IF($G$1>BG1285, AG1282/$AZ1287*($G$1-BG1285-IF($G$1-1=BG1285, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF($G$1>BH1285, AH1282/$AZ1287*($G$1-BH1285-$V$2), 0)","v":0},{"$f":"IF($G$1>BI1285, AI1282/$AZ1287*($G$1-BI1285-IF($G$1-1=BI1285, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF($G$1>BJ1285, AJ1282/$AZ1287*($G$1-BJ1285-$V$2), 0)","v":-1.8700002040825225E-2},{"$f":"IF($G$1>BK1285, AK1282/$AZ1287*($G$1-BK1285-IF($G$1-1=BK1285, $Y$3, $Z$3)), 0)","v":2.7891503318044799E-5},{"$f":"IF($C$1>BL1285, AL1282/$AZ1287*($C$1-BL1285-$V$2), 0)","v":0},{"$f":"IF($C$1>BM1285, AM1282/$AZ1287*($C$1-BM1285-IF($C$1-1=BM1285, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF($C$1>BN1285, AN1282/$AZ1287*($C$1-BN1285-$V$2), 0)","v":0},{"$f":"IF($C$1>BO1285, AO1282/$AZ1287*($C$1-BO1285-IF($C$1-1=BO1285, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF($C$1>BP1285, AP1282/$AZ1287*($C$1-0.75-(BP1285-0.25)), 0)","v":0},0,0,0,0,0,{"$f":"SUM(BB1287:BU1287)","v":2.8376023940981345}]
["@ Sept 09","Indexed net book value @ date = cell C1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation for Pipeline / Above Ground Installations assets"]
[null,"Spare",100,{"$f":"IF(AND(($G$1-0.25-D$7)<$C1294,(D$7<$G$1)),($C1294-($G$1-0.25-D$7))/$C1294*D1284,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($G$1-$U$3-AF$7)<$C1294, AF$7<$G$1),($C1294-($G$1-AF$7-$U$2))/$C1294*AF1284,0)","v":0},{"$f":"IF(AND(($G$1-0.25-AG$7)<$C1294, AG$7<$G$1),($C1294-($G$1-AG$7-IF($G$1-1=AG$7, $Y$4, $Z$4)))/$C1294*AG1284,0)","v":0},{"$f":"IF(AND(($G$1-$V$3-AH$7)<$C1294, AH$7<$G$1),($C1294-($G$1-AH$7-$V$2))/$C1294*AH1284,0)","v":0},{"$f":"IF(AND(($G$1-0.25-AI$7)<$C1294, AI$7<$G$1),($C1294-($G$1-AI$7-IF($G$1-1=AI$7, $Y$3, $Z$3)))/$C1294*AI1284,0)","v":0},{"$f":"IF(AND(($G$1-$V$3-AJ$7)<$C1294, AJ$7<$G$1),($C1294-($G$1-AJ$7-$V$2))/$C1294*AJ1284,0)","v":0},{"$f":"IF(AND(($G$1-0.25-AK$7)<$C1294, AK$7<$G$1),($C1294-($G$1-AK$7-IF($G$1-1=AK$7, $Y$3, $Z$3)))/$C1294*AK1284,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,"Total depreciation",null,null,{"$f":"SUM(BB1292:BB1293)","v":5.9852697265602046}]
[null,"Total indexed net book value",null,{"$f":"SUM(D1291:D1296)","v":2.1925087888209358},{"$f":"SUM(E1291:E1296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.9910387529699731,0.81777887455057185,-5.5803904173332919E-2,8.9355456874303296E-2,1.6523283374922707E-2,3.3432071951886959E-2,1.3291631003034671E-2,2.5082760599734561E-3,-0.29296669863959518,1.3666836625841952E-3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1298:AU1298)","v":10.809033216455257}]
[null,"Inch - Equipment",5,{"$f":"D1273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16784299999999999,0.34439900000000001,{"$f":"AF1273","v":6.3685000000000005E-2},7.3591000000000004E-2,2.6331899999999998E-2,3.6594000000000002E-3,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1303,PC2_inputs!G$30:G$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1303,PC2_inputs!H$30:H$68)","v":0},null,null,null,null,null,null,null,null,null,0.67950929999999987]
[null,"Inch - Pipelines/AGIs","See Col AU",{"$f":"D1276","v":1.78604703},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1276","v":0},0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1306,PC2_inputs!G$30:G$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1306,PC2_inputs!H$30:H$68)","v":0},null,null,null,null,null,null,null,null,null,1.78604703]
[null,"Total historic cost",null,{"$f":"SUM(D1301:D1306)","v":1.78604703},{"$f":"SUM(E1301:E1306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9000003599999999,0.97500003999999996,9.2844019999999985E-2,0.34439900000000001,6.3685000000000005E-2,7.3591000000000004E-2,2.6331899999999998E-2,3.6594000000000002E-3,-0.31829000000000002,1.4E-3,1.3810000000000001E-3,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1308:AU1308)","v":12.950048750000001}]
[null,"Inch - Equipment",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Total historic cost",null,{"$f":"SUM(D1311:D1316)","v":0},{"$f":"SUM(E1311:E1316)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1318:AU1318)","v":0}]
[null,"Inch - Compressor stations",{"$f":"C282","v":0},{"$f":"D1302+D1312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9000003599999999,0.97500003999999996,-7.4998980000000007E-2,0,0,0,0,0,-0.31829000000000002,1.4E-3,1.3810000000000001E-3,0,null,null,null,null,null,null,null,null,null,10.48449242]
[null,"Inch - Pipelines/AGIs","See Col AU",{"$f":"D1306+D1316","v":1.78604703},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,1.78604703]
[null,{"$f":"B1321","v":"Inch - Buildings"},40,{"$f":"D1321*Indexation!B$4","v":0},{"$f":"E1321*Indexation!C$4","v":0},{"$f":"F1321*Indexation!D$4","v":0},{"$f":"G1321*Indexation!E$4","v":0},{"$f":"H1321*Indexation!F$4","v":0},{"$f":"I1321*Indexation!G$4","v":0},{"$f":"J1321*Indexation!H$4","v":0},{"$f":"K1321*Indexation!I$4","v":0},{"$f":"L1321*Indexation!J$4","v":0},{"$f":"M1321*Indexation!K$4","v":0},{"$f":"N1321*Indexation!L$4","v":0},{"$f":"O1321*Indexation!M$4","v":0},{"$f":"P1321*Indexation!N$4","v":0},{"$f":"Q1321*Indexation!P$4","v":0},{"$f":"R1321*Indexation!Q$4","v":0},{"$f":"S1321*Indexation!R$4","v":0},{"$f":"T1321*Indexation!S$4","v":0},{"$f":"U1321*Indexation!T$4","v":0},{"$f":"V1321*Indexation!U$4","v":0},{"$f":"W1321*Indexation!V$4","v":0},{"$f":"X1321*Indexation!W$4","v":0},{"$f":"Y1321*Indexation!X$4","v":0},{"$f":"Z1321*Indexation!Y$4","v":0},{"$f":"AA1321*Indexation!Z$4","v":0},{"$f":"AB1321*Indexation!AA$4","v":0},{"$f":"AC1321*Indexation!AB$4","v":0},{"$f":"AD1321*Indexation!AC$4","v":0},{"$f":"AE1321*Indexation!AD$4","v":0},{"$f":"AF1321*Indexation!AD$4","v":0},{"$f":"AG1321*Indexation!AE$4","v":0},{"$f":"AH1321*Indexation!AE$4","v":0},{"$f":"AI1321*Indexation!AF$4","v":0},{"$f":"AJ1321*Indexation!AF$4","v":0},{"$f":"AK1321*Indexation!AG$4","v":0},{"$f":"AL1321*Indexation!AG$4","v":0},{"$f":"AM1321*Indexation!AH$4","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1331:AU1331)","v":0}]
[null,"Spare",100,{"$f":"D1324*Indexation!B$4","v":0},{"$f":"E1324*Indexation!C$4","v":0},{"$f":"F1324*Indexation!D$4","v":0},{"$f":"G1324*Indexation!E$4","v":0},{"$f":"H1324*Indexation!F$4","v":0},{"$f":"I1324*Indexation!G$4","v":0},{"$f":"J1324*Indexation!H$4","v":0},{"$f":"K1324*Indexation!I$4","v":0},{"$f":"L1324*Indexation!J$4","v":0},{"$f":"M1324*Indexation!K$4","v":0},{"$f":"N1324*Indexation!L$4","v":0},{"$f":"O1324*Indexation!M$4","v":0},{"$f":"P1324*Indexation!N$4","v":0},{"$f":"Q1324*Indexation!P$4","v":0},{"$f":"R1324*Indexation!Q$4","v":0},{"$f":"S1324*Indexation!R$4","v":0},{"$f":"T1324*Indexation!S$4","v":0},{"$f":"U1324*Indexation!T$4","v":0},{"$f":"V1324*Indexation!U$4","v":0},{"$f":"W1324*Indexation!V$4","v":0},{"$f":"X1324*Indexation!W$4","v":0},{"$f":"Y1324*Indexation!X$4","v":0},{"$f":"Z1324*Indexation!Y$4","v":0},{"$f":"AA1324*Indexation!Z$4","v":0},{"$f":"AB1324*Indexation!AA$4","v":0},{"$f":"AC1324*Indexation!AB$4","v":0},{"$f":"AD1324*Indexation!AC$4","v":0},{"$f":"AE1324*Indexation!AD$4","v":0},{"$f":"AF1324*Indexation!AD$4","v":0},{"$f":"AG1324*Indexation!AE$4","v":0},{"$f":"AH1324*Indexation!AE$4","v":0},{"$f":"AI1324*Indexation!AF$4","v":0},{"$f":"AJ1324*Indexation!AF$4","v":0},{"$f":"AK1324*Indexation!AG$4","v":0},{"$f":"AL1324*Indexation!AG$4","v":0},{"$f":"AM1324*Indexation!AH$4","v":0},null,null,null,null,null,null,null,null,null,0,null,"Depreciation for Compressor stations",null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"Inch - Pipelines/AGIs","See Col AU",{"$f":"D1326*Indexation!B$4","v":8.1777785153811404},{"$f":"E1326*Indexation!C$4","v":0},{"$f":"F1326*Indexation!D$4","v":0},{"$f":"G1326*Indexation!E$4","v":0},{"$f":"H1326*Indexation!F$4","v":0},{"$f":"I1326*Indexation!G$4","v":0},{"$f":"J1326*Indexation!H$4","v":0},{"$f":"K1326*Indexation!I$4","v":0},{"$f":"L1326*Indexation!J$4","v":0},{"$f":"M1326*Indexation!K$4","v":0},{"$f":"N1326*Indexation!L$4","v":0},{"$f":"O1326*Indexation!M$4","v":0},{"$f":"P1326*Indexation!N$4","v":0},{"$f":"Q1326*Indexation!P$4","v":0},{"$f":"R1326*Indexation!Q$4","v":0},{"$f":"S1326*Indexation!R$4","v":0},{"$f":"T1326*Indexation!S$4","v":0},{"$f":"U1326*Indexation!T$4","v":0},{"$f":"V1326*Indexation!U$4","v":0},{"$f":"W1326*Indexation!V$4","v":0},{"$f":"X1326*Indexation!W$4","v":0},{"$f":"Y1326*Indexation!X$4","v":0},{"$f":"Z1326*Indexation!Y$4","v":0},{"$f":"AA1326*Indexation!Z$4","v":0},{"$f":"AB1326*Indexation!AA$4","v":0},{"$f":"AC1326*Indexation!AB$4","v":0},{"$f":"AD1326*Indexation!AC$4","v":0},{"$f":"AE1326*Indexation!AD$4","v":0},{"$f":"AF1326*Indexation!AD$4","v":0},{"$f":"AG1326*Indexation!AE$4","v":0},{"$f":"AH1326*Indexation!AE$4","v":0},{"$f":"AI1326*Indexation!AF$4","v":0},{"$f":"AJ1326*Indexation!AF$4","v":0},{"$f":"AK1326*Indexation!AG$4","v":0},{"$f":"AL1326*Indexation!AG$4","v":0},{"$f":"AM1326*Indexation!AH$4","v":0},null,null,null,null,null,null,null,null,null,8.1777785153811404,null,"Compressor stations - T",20,"i.e. Up to 30 Sept 2003",{"$f":"AB1332/$AZ1336*(2004-0.25-BB1335)","v":0.4136972562025017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB1336:BU1336)","v":0.4136972562025017}]
[]
[null,"Inch - Land",40,{"$f":"IF(AND(($H$1-0.25-D$7)<$C1345,(D$7<$H$1)),($C1345-($H$1-0.25-D$7))/$C1345*D1335,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($H$1-$U$3-AF$7)<$C1345, AF$7<$H$1),($C1345-($H$1-AF$7-$U$2))/$C1345*AF1335,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AG$7)<$C1345, AG$7<$H$1),($C1345-($H$1-AG$7-IF($H$1-1=AG$7, $Y$4, $Z$4)))/$C1345*AG1335,0)","v":0},{"$f":"IF(AND(($H$1-$V$3-AH$7)<$C1345, AH$7<$H$1),($C1345-($H$1-AH$7-$V$2))/$C1345*AH1335,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AI$7)<$C1345, AI$7<$H$1),($C1345-($H$1-AI$7-IF($H$1-1=AI$7, $Y$3, $Z$3)))/$C1345*AI1335,0)","v":0},{"$f":"IF(AND(($H$1-$V$3-AJ$7)<$C1345, AJ$7<$H$1),($C1345-($H$1-AJ$7-$V$2))/$C1345*AJ1335,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AK$7)<$C1345, AK$7<$H$1),($C1345-($H$1-AK$7-IF($H$1-1=AK$7, $Y$3, $Z$3)))/$C1345*AK1335,0)","v":0},{"$f":"IF(AND(($H$1-$V$3-AL$7)<$C1345, AL$7<$H$1),($C1345-($H$1-AL$7-$V$2))/$C1345*AL1335,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AM$7)<$C1345, AM$7<$H$1),($C1345-($H$1-AM$7-IF($H$1-1=AM$7, $Y$3, $Z$3)))/$C1345*AM1335,0)","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"Inch - Pipelines/AGIs","See Col AU",{"$f":"D1336-BB1344","v":2.0723713209403369},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0723713209403369]
["@ Sept 11","Historic cost, nominal to 2010, 11/12 prices thereafter"]
[null,"Spare",100,{"$f":"D1324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1324","v":0},0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1354,PC2_inputs!I$30:I$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1354,PC2_inputs!J$30:J$68)","v":0},null,null,null,null,null,null,null,0]
[]
[null,"Inch - Compressor stations",{"$f":"C322","v":"See Col AU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Spare",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["@ Sept 11","Historic cost, nominal to 2010, 11/12 prices thereafter"]
[null,"Inch - Equipment",5,{"$f":"D1353+D1363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16784299999999999,0.34439900000000001,6.3685000000000005E-2,7.3591000000000004E-2,2.6331899999999998E-2,3.6594000000000002E-3,0,0,0,0,0,0,null,null,null,null,null,null,null,0.67950929999999987]
[null,"Total historic cost",null,{"$f":"SUM(D1371:D1376)","v":1.78604703},{"$f":"SUM(E1371:E1376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9000003599999999,0.97500003999999996,9.2844019999999985E-2,0.34439900000000001,6.3685000000000005E-2,7.3591000000000004E-2,2.6331899999999998E-2,3.6594000000000002E-3,-0.31829000000000002,1.4E-3,1.3810000000000001E-3,0,0,0,null,null,null,null,null,null,null,{"$f":"SUM(D1378:AU1378)","v":12.950048750000001}]
[null,"Inch - Compressor stations",100,{"$f":"D1372*Indexation!B$4","v":0},{"$f":"E1372*Indexation!C$4","v":0},{"$f":"F1372*Indexation!D$4","v":0},{"$f":"G1372*Indexation!E$4","v":0},{"$f":"H1372*Indexation!F$4","v":0},{"$f":"I1372*Indexation!G$4","v":0},{"$f":"J1372*Indexation!H$4","v":0},{"$f":"K1372*Indexation!I$4","v":0},{"$f":"L1372*Indexation!J$4","v":0},{"$f":"M1372*Indexation!K$4","v":0},{"$f":"N1372*Indexation!L$4","v":0},{"$f":"O1372*Indexation!M$4","v":0},{"$f":"P1372*Indexation!N$4","v":0},{"$f":"Q1372*Indexation!P$4","v":0},{"$f":"R1372*Indexation!Q$4","v":0},{"$f":"S1372*Indexation!R$4","v":0},{"$f":"T1372*Indexation!S$4","v":0},{"$f":"U1372*Indexation!T$4","v":0},{"$f":"V1372*Indexation!U$4","v":0},{"$f":"W1372*Indexation!V$4","v":0},{"$f":"X1372*Indexation!W$4","v":0},{"$f":"Y1372*Indexation!X$4","v":0},{"$f":"Z1372*Indexation!Y$4","v":0},{"$f":"AA1372*Indexation!Z$4","v":0},{"$f":"AB1372*Indexation!AA$4","v":11.031926832066713},{"$f":"AC1372*Indexation!AB$4","v":1.0620504864293141},{"$f":"AD1372*Indexation!AC$4","v":-7.993647440704435E-2},{"$f":"AE1372*Indexation!AD$4","v":0},{"$f":"AF1372*Indexation!AD$4","v":0},{"$f":"AG1372*Indexation!AE$4","v":0},{"$f":"AH1372*Indexation!AE$4","v":0},{"$f":"AI1372*Indexation!AF$4","v":0},{"$f":"AJ1372*Indexation!AF$4","v":-0.31166670068042041},{"$f":"AK1372*Indexation!AG$4","v":1.39457516590224E-3},{"$f":"AL1372*Indexation!AG$4","v":1.3756487886507098E-3},{"$f":"AM1372*Indexation!AH$4","v":0},{"$f":"AN1372*Indexation!AH$4","v":0},{"$f":"AO1372*Indexation!AI$4","v":0},null,null,null,null,null,null,null,11.705144367363113]
[null,"Inch - Pipelines/AGIs","See Col AU",{"$f":"D1376*Indexation!B$4","v":8.1777785153811404},{"$f":"E1376*Indexation!C$4","v":0},{"$f":"F1376*Indexation!D$4","v":0},{"$f":"G1376*Indexation!E$4","v":0},{"$f":"H1376*Indexation!F$4","v":0},{"$f":"I1376*Indexation!G$4","v":0},{"$f":"J1376*Indexation!H$4","v":0},{"$f":"K1376*Indexation!I$4","v":0},{"$f":"L1376*Indexation!J$4","v":0},{"$f":"M1376*Indexation!K$4","v":0},{"$f":"N1376*Indexation!L$4","v":0},{"$f":"O1376*Indexation!M$4","v":0},{"$f":"P1376*Indexation!N$4","v":0},{"$f":"Q1376*Indexation!P$4","v":0},{"$f":"R1376*Indexation!Q$4","v":0},{"$f":"S1376*Indexation!R$4","v":0},{"$f":"T1376*Indexation!S$4","v":0},{"$f":"U1376*Indexation!T$4","v":0},{"$f":"V1376*Indexation!U$4","v":0},{"$f":"W1376*Indexation!V$4","v":0},{"$f":"X1376*Indexation!W$4","v":0},{"$f":"Y1376*Indexation!X$4","v":0},{"$f":"Z1376*Indexation!Y$4","v":0},{"$f":"AA1376*Indexation!Z$4","v":0},{"$f":"AB1376*Indexation!AA$4","v":0},{"$f":"AC1376*Indexation!AB$4","v":0},{"$f":"AD1376*Indexation!AC$4","v":0},{"$f":"AE1376*Indexation!AD$4","v":0},{"$f":"AF1376*Indexation!AD$4","v":0},{"$f":"AG1376*Indexation!AE$4","v":0},{"$f":"AH1376*Indexation!AE$4","v":0},{"$f":"AI1376*Indexation!AF$4","v":0},{"$f":"AJ1376*Indexation!AF$4","v":0},{"$f":"AK1376*Indexation!AG$4","v":0},{"$f":"AL1376*Indexation!AG$4","v":0},{"$f":"AM1376*Indexation!AH$4","v":0},{"$f":"AN1376*Indexation!AH$4","v":0},{"$f":"AO1376*Indexation!AI$4","v":0},null,null,null,null,null,null,null,8.1777785153811404,null,"Compressor stations - T",20,"i.e. Up to 30 Sept 2003",{"$f":"AB1382/$AZ1386*(2004-0.25-BB1385)","v":0.4136972562025017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB1386:BU1386)","v":0.4136972562025017}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compressor stations - T",25,"i.e. From Oct 03 to date (= cell c1)",{"$f":"(AB1382-BB1386)/($AZ1387-(2004-0.25-BB1385))*($I$1-2004)","v":3.502921097192317},{"$f":"AC1382/$AZ1387*($I$1-0.25-BC1385)","v":0.32923565079308736},{"$f":"AD1382/$AZ1387*($I$1-0.25-BD1385)","v":-2.1582848089901973E-2},{"$f":"AE1382/$AZ1387*($I$1-0.25-BE1385)","v":0},{"$f":"IF($I$1>BF1385, AF1382/$AZ1387*($I$1-BF1385-$V$2), 0)","v":0},{"$f":"IF($I$1>BG1385, AG1382/$AZ1387*($I$1-BG1385-IF($I$1-1=BG1385, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF($I$1>BH1385, AH1382/$AZ1387*($I$1-BH1385-$V$2), 0)","v":0},{"$f":"IF($I$1>BI1385, AI1382/$AZ1387*($I$1-BI1385-IF($I$1-1=BI1385, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF($I$1>BJ1385, AJ1382/$AZ1387*($I$1-BJ1385-$V$2), 0)","v":-4.3633338095258857E-2},{"$f":"IF($I$1>BK1385, AK1382/$AZ1387*($I$1-BK1385-IF($I$1-1=BK1385, $Y$3, $Z$3)), 0)","v":1.39457516590224E-4},{"$f":"IF($I$1>BL1385, AL1382/$AZ1387*($I$1-BL1385-$V$2), 0)","v":1.3756487886507098E-4},{"$f":"IF($I$1>BM1385, AM1382/$AZ1387*($I$1-BM1385-IF($I$1-1=BM1385, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF($I$1>BN1385, AN1382/$AZ1387*($I$1-BN1385-$V$2), 0)","v":0},{"$f":"IF($I$1>BO1385, AO1382/$AZ1387*($I$1-BO1385-IF($I$1-1=BO1385, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF($C$1>BP1385, AP1382/$AZ1387*($C$1-0.75-(BP1385-0.25)), 0)","v":0},0,0,0,0,0,{"$f":"SUM(BB1387:BU1387)","v":3.7672175841956994}]
[null,"Inch - Equipment",5,{"$f":"IF(AND(($I$1-0.25-D$7)<$C1393,(D$7<$I$1)),($C1393-($I$1-0.25-D$7))/$C1393*D1383,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($I$1-$U$3-AF$7)<$C1393, AF$7<$I$1),($C1393-($I$1-AF$7-$U$2))/$C1393*AF1383,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AG$7)<$C1393, AG$7<$I$1),($C1393-($I$1-AG$7-IF($I$1-1=AG$7, $Y$4, $Z$4)))/$C1393*AG1383,0)","v":3.7146746613207732E-3},{"$f":"IF(AND(($I$1-$V$3-AH$7)<$C1393, AH$7<$I$1),($C1393-($I$1-AH$7-$V$2))/$C1393*AH1383,0)","v":2.6583262006069346E-3},{"$f":"IF(AND(($I$1-0.25-AI$7)<$C1393, AI$7<$I$1),($C1393-($I$1-AI$7-IF($I$1-1=AI$7, $Y$3, $Z$3)))/$C1393*AI1383,0)","v":1.0749754542743383E-3},{"$f":"IF(AND(($I$1-$V$3-AJ$7)<$C1393, AJ$7<$I$1),($C1393-($I$1-AJ$7-$V$2))/$C1393*AJ1383,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AK$7)<$C1393, AK$7<$I$1),($C1393-($I$1-AK$7-IF($I$1-1=AK$7, $Y$3, $Z$3)))/$C1393*AK1383,0)","v":0},{"$f":"IF(AND(($I$1-$V$3-AL$7)<$C1393, AL$7<$I$1),($C1393-($I$1-AL$7-$V$2))/$C1393*AL1383,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AM$7)<$C1393, AM$7<$I$1),($C1393-($I$1-AM$7-IF($I$1-1=AM$7, $Y$3, $Z$3)))/$C1393*AM1383,0)","v":0},{"$f":"IF(AND(($I$1-$V$3-AN$7)<$C1393, AN$7<$I$1),($C1393-($I$1-AN$7-$V$2))/$C1393*AN1383,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AO$7)<$C1393, AO$7<$I$1),($C1393-($I$1-AO$7-IF($I$1-1=AO$7, $Y$3, $Z$3)))/$C1393*AO1383,0)","v":0},null,null,null,null,null,null,null,7.4479763162020466E-3,null,"Pipelines/Above Ground Installations - T",50,"i.e. From Oct 03 to date (= cell c1)",{"$f":" (D1386-BB1392)/($AZ1393-(2004-0.25-BB1391))*($I$1-2004)","v":0.96109974304479395}]
[null,"Inch - Pipelines/AGIs","See Col AU",{"$f":"D1386-BB1394","v":1.9522338530597381},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9522338530597381]
[null,"Total indexed net book value",null,{"$f":"SUM(D1391:D1396)","v":1.9522338530597381},{"$f":"SUM(E1391:E1396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1153084786718939,0.73281483563622674,-5.8353626317142374E-2,0,0,3.7146746613207732E-3,2.6583262006069346E-3,1.0749754542743383E-3,-0.26803336258516153,1.2551176493120161E-3,1.2380839097856388E-3,0,0,0,null,null,null,null,null,null,null,{"$f":"SUM(D1398:AU1398)","v":9.4839113563408546}]
[null,"Inch - Buildings",40,{"$f":"D1371","v":0},{"$f":"E1371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1371","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1401,PC2_inputs!K$30:K$68)","v":0},null,null,null,null,null,null,{"$f":"SUM(D1401:AU1401)","v":0}]
[null,"Inch - Pipelines/AGIs","See Col AU",1.78604703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1376","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1406,PC2_inputs!K$30:K$68)","v":0},null,null,null,null,null,null,1.78604703]
["@ Sept 12","Indexed gross asset value in 2010/2011 prices"]
[null,"Spare",100,{"$f":"D1404*Indexation!B$4","v":0},{"$f":"E1404*Indexation!C$4","v":0},{"$f":"F1404*Indexation!D$4","v":0},{"$f":"G1404*Indexation!E$4","v":0},{"$f":"H1404*Indexation!F$4","v":0},{"$f":"I1404*Indexation!G$4","v":0},{"$f":"J1404*Indexation!H$4","v":0},{"$f":"K1404*Indexation!I$4","v":0},{"$f":"L1404*Indexation!J$4","v":0},{"$f":"M1404*Indexation!K$4","v":0},{"$f":"N1404*Indexation!L$4","v":0},{"$f":"O1404*Indexation!M$4","v":0},{"$f":"P1404*Indexation!N$4","v":0},{"$f":"Q1404*Indexation!P$4","v":0},{"$f":"R1404*Indexation!Q$4","v":0},{"$f":"S1404*Indexation!R$4","v":0},{"$f":"T1404*Indexation!S$4","v":0},{"$f":"U1404*Indexation!T$4","v":0},{"$f":"V1404*Indexation!U$4","v":0},{"$f":"W1404*Indexation!V$4","v":0},{"$f":"X1404*Indexation!W$4","v":0},{"$f":"Y1404*Indexation!X$4","v":0},{"$f":"Z1404*Indexation!Y$4","v":0},{"$f":"AA1404*Indexation!Z$4","v":0},{"$f":"AB1404*Indexation!AA$4","v":0},{"$f":"AC1404*Indexation!AB$4","v":0},{"$f":"AD1404*Indexation!AC$4","v":0},{"$f":"AE1404*Indexation!AD$4","v":0},{"$f":"AF1404*Indexation!AD$4","v":0},{"$f":"AG1404*Indexation!AE$4","v":0},{"$f":"AH1404*Indexation!AE$4","v":0},{"$f":"AI1404*Indexation!AF$4","v":0},{"$f":"AJ1404*Indexation!AF$4","v":0},{"$f":"AK1404*Indexation!AG$4","v":0},{"$f":"AL1404*Indexation!AG$4","v":0},{"$f":"AM1404*Indexation!AH$4","v":0},{"$f":"AN1404*Indexation!AH$4","v":0},{"$f":"AO1404*Indexation!AI$4","v":0},0,null,null,null,null,null,null,0,null,"Depreciation for Compressor stations",null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"Inch - Land",40,{"$f":"D1405*Indexation!B$4","v":0},{"$f":"E1405*Indexation!C$4","v":0},{"$f":"F1405*Indexation!D$4","v":0},{"$f":"G1405*Indexation!E$4","v":0},{"$f":"H1405*Indexation!F$4","v":0},{"$f":"I1405*Indexation!G$4","v":0},{"$f":"J1405*Indexation!H$4","v":0},{"$f":"K1405*Indexation!I$4","v":0},{"$f":"L1405*Indexation!J$4","v":0},{"$f":"M1405*Indexation!K$4","v":0},{"$f":"N1405*Indexation!L$4","v":0},{"$f":"O1405*Indexation!M$4","v":0},{"$f":"P1405*Indexation!N$4","v":0},{"$f":"Q1405*Indexation!P$4","v":0},{"$f":"R1405*Indexation!Q$4","v":0},{"$f":"S1405*Indexation!R$4","v":0},{"$f":"T1405*Indexation!S$4","v":0},{"$f":"U1405*Indexation!T$4","v":0},{"$f":"V1405*Indexation!U$4","v":0},{"$f":"W1405*Indexation!V$4","v":0},{"$f":"X1405*Indexation!W$4","v":0},{"$f":"Y1405*Indexation!X$4","v":0},{"$f":"Z1405*Indexation!Y$4","v":0},{"$f":"AA1405*Indexation!Z$4","v":0},{"$f":"AB1405*Indexation!AA$4","v":0},{"$f":"AC1405*Indexation!AB$4","v":0},{"$f":"AD1405*Indexation!AC$4","v":0},{"$f":"AE1405*Indexation!AD$4","v":0},{"$f":"AF1405*Indexation!AD$4","v":0},{"$f":"AG1405*Indexation!AE$4","v":0},{"$f":"AH1405*Indexation!AE$4","v":0},{"$f":"AI1405*Indexation!AF$4","v":0},{"$f":"AJ1405*Indexation!AF$4","v":0},{"$f":"AK1405*Indexation!AG$4","v":0},{"$f":"AL1405*Indexation!AG$4","v":0},{"$f":"AM1405*Indexation!AH$4","v":0},{"$f":"AN1405*Indexation!AH$4","v":0},{"$f":"AO1405*Indexation!AI$4","v":0},0,null,null,null,null,null,null,0,null,null,"Asset Life",null,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,{"$f":"B1401","v":"Inch - Buildings"},40,{"$f":"IF(AND(($J$1-0.25-D$7)<$C1421,(D$7<$J$1)),($C1421-($J$1-0.25-D$7))/$C1421*D1411,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($J$1-$U$3-AF$7)<$C1421, AF$7<$J$1),($C1421-($J$1-AF$7-$U$2))/$C1421*AF1411,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AG$7)<$C1421, AG$7<$J$1),($C1421-($J$1-AG$7-IF($J$1-1=AG$7, $Y$4, $Z$4)))/$C1421*AG1411,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AH$7)<$C1421, AH$7<$J$1),($C1421-($J$1-AH$7-$V$2))/$C1421*AH1411,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AI$7)<$C1421, AI$7<$J$1),($C1421-($J$1-AI$7-IF($J$1-1=AI$7, $Y$3, $Z$3)))/$C1421*AI1411,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AJ$7)<$C1421, AJ$7<$J$1),($C1421-($J$1-AJ$7-$V$2))/$C1421*AJ1411,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AK$7)<$C1421, AK$7<$J$1),($C1421-($J$1-AK$7-IF($J$1-1=AK$7, $Y$3, $Z$3)))/$C1421*AK1411,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AL$7)<$C1421, AL$7<$J$1),($C1421-($J$1-AL$7-$V$2))/$C1421*AL1411,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AM$7)<$C1421, AM$7<$J$1),($C1421-($J$1-AM$7-IF($J$1-1=AM$7, $Y$3, $Z$3)))/$C1421*AM1411,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AN$7)<$C1421, AN$7<$J$1),($C1421-($J$1-AN$7-$V$2))/$C1421*AN1411,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AO$7)<$C1421, AO$7<$J$1),($C1421-($J$1-AO$7-IF($J$1-1=AO$7, $Y$3, $Z$3)))/$C1421*AO1411,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AP$7)<$C1421, AP$7<$J$1),($C1421-($J$1-0.75-(AP$7-0.25)))/$C1421*AP1411,0)","v":0},null,null,null,null,null,null,{"$f":"SUM(D1421:AU1421)","v":0},null,null,"Asset Life",null,1978]
[null,"Spare",100,{"$f":"IF(AND(($J$1-0.25-D$7)<$C1424,(D$7<$J$1)),($C1424-($J$1-0.25-D$7))/$C1424*D1414,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($J$1-$U$3-AF$7)<$C1424, AF$7<$J$1),($C1424-($J$1-AF$7-$U$2))/$C1424*AF1414,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AG$7)<$C1424, AG$7<$J$1),($C1424-($J$1-AG$7-IF($J$1-1=AG$7, $Y$4, $Z$4)))/$C1424*AG1414,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AH$7)<$C1424, AH$7<$J$1),($C1424-($J$1-AH$7-$V$2))/$C1424*AH1414,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AI$7)<$C1424, AI$7<$J$1),($C1424-($J$1-AI$7-IF($J$1-1=AI$7, $Y$3, $Z$3)))/$C1424*AI1414,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AJ$7)<$C1424, AJ$7<$J$1),($C1424-($J$1-AJ$7-$V$2))/$C1424*AJ1414,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AK$7)<$C1424, AK$7<$J$1),($C1424-($J$1-AK$7-IF($J$1-1=AK$7, $Y$3, $Z$3)))/$C1424*AK1414,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AL$7)<$C1424, AL$7<$J$1),($C1424-($J$1-AL$7-$V$2))/$C1424*AL1414,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AM$7)<$C1424, AM$7<$J$1),($C1424-($J$1-AM$7-IF($J$1-1=AM$7, $Y$3, $Z$3)))/$C1424*AM1414,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AN$7)<$C1424, AN$7<$J$1),($C1424-($J$1-AN$7-$V$2))/$C1424*AN1414,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AO$7)<$C1424, AO$7<$J$1),($C1424-($J$1-AO$7-IF($J$1-1=AO$7, $Y$3, $Z$3)))/$C1424*AO1414,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AP$7)<$C1424, AP$7<$J$1),($C1424-($J$1-0.75-(AP$7-0.25)))/$C1424*AP1414,0)","v":0},null,null,null,null,null,null,0,null,"Total depreciation",null,null,{"$f":"SUM(BB1422:BB1423)","v":6.3456821302020021}]
[null,"Inch - Pipelines/AGIs","See Col AU",{"$f":"D1416-BB1424","v":1.8320963851791383},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8320963851791383]
[]
[null,"Spare",100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1404","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B1434,PC3_inputs!D$83:D$125)","v":0},null,null,null,null,null,0]
[null,"Total historic cost",null,{"$f":"SUM(D1431:D1436)","v":1.78604703},{"$f":"SUM(E1431:E1436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9000003599999999,0.97500003999999996,9.2844019999999985E-2,0.34439900000000001,6.3685000000000005E-2,7.3591000000000004E-2,2.6331899999999998E-2,3.6594000000000002E-3,-0.31829000000000002,1.4E-3,1.3810000000000001E-3,0,0,0,9.8000000000000004E-2,0.88500000000000001,null,null,null,null,null,{"$f":"SUM(D1438:AU1438)","v":13.933048750000001}]
[null,"Inch - Compressor stations",0,{"$f":"D1432*Indexation!B$4","v":0},{"$f":"E1432*Indexation!C$4","v":0},{"$f":"F1432*Indexation!D$4","v":0},{"$f":"G1432*Indexation!E$4","v":0},{"$f":"H1432*Indexation!F$4","v":0},{"$f":"I1432*Indexation!G$4","v":0},{"$f":"J1432*Indexation!H$4","v":0},{"$f":"K1432*Indexation!I$4","v":0},{"$f":"L1432*Indexation!J$4","v":0},{"$f":"M1432*Indexation!K$4","v":0},{"$f":"N1432*Indexation!L$4","v":0},{"$f":"O1432*Indexation!M$4","v":0},{"$f":"P1432*Indexation!N$4","v":0},{"$f":"Q1432*Indexation!P$4","v":0},{"$f":"R1432*Indexation!Q$4","v":0},{"$f":"S1432*Indexation!R$4","v":0},{"$f":"T1432*Indexation!S$4","v":0},{"$f":"U1432*Indexation!T$4","v":0},{"$f":"V1432*Indexation!U$4","v":0},{"$f":"W1432*Indexation!V$4","v":0},{"$f":"X1432*Indexation!W$4","v":0},{"$f":"Y1432*Indexation!X$4","v":0},{"$f":"Z1432*Indexation!Y$4","v":0},{"$f":"AA1432*Indexation!Z$4","v":0},{"$f":"AB1432*Indexation!AA$4","v":11.031926832066713},{"$f":"AC1432*Indexation!AB$4","v":1.0620504864293141},{"$f":"AD1432*Indexation!AC$4","v":-7.993647440704435E-2},{"$f":"AE1432*Indexation!AD$4","v":0},{"$f":"AF1432*Indexation!AD$4","v":0},{"$f":"AG1432*Indexation!AE$4","v":0},{"$f":"AH1432*Indexation!AE$4","v":0},{"$f":"AI1432*Indexation!AF$4","v":0},{"$f":"AJ1432*Indexation!AF$4","v":-0.31166670068042041},{"$f":"AK1432*Indexation!AG$4","v":1.39457516590224E-3},{"$f":"AL1432*Indexation!AG$4","v":1.3756487886507098E-3},{"$f":"AM1432*Indexation!AH$4","v":0},{"$f":"AN1432*Indexation!AH$4","v":0},{"$f":"AO1432*Indexation!AI$4","v":0},0,0.85499999999999998,null,null,null,null,null,12.560144367363113]
[null,"Inch - Equipment",5,{"$f":"D1433*Indexation!B$4","v":0},{"$f":"E1433*Indexation!C$4","v":0},{"$f":"F1433*Indexation!D$4","v":0},{"$f":"G1433*Indexation!E$4","v":0},{"$f":"H1433*Indexation!F$4","v":0},{"$f":"I1433*Indexation!G$4","v":0},{"$f":"J1433*Indexation!H$4","v":0},{"$f":"K1433*Indexation!I$4","v":0},{"$f":"L1433*Indexation!J$4","v":0},{"$f":"M1433*Indexation!K$4","v":0},{"$f":"N1433*Indexation!L$4","v":0},{"$f":"O1433*Indexation!M$4","v":0},{"$f":"P1433*Indexation!N$4","v":0},{"$f":"Q1433*Indexation!P$4","v":0},{"$f":"R1433*Indexation!Q$4","v":0},{"$f":"S1433*Indexation!R$4","v":0},{"$f":"T1433*Indexation!S$4","v":0},{"$f":"U1433*Indexation!T$4","v":0},{"$f":"V1433*Indexation!U$4","v":0},{"$f":"W1433*Indexation!V$4","v":0},{"$f":"X1433*Indexation!W$4","v":0},{"$f":"Y1433*Indexation!X$4","v":0},{"$f":"Z1433*Indexation!Y$4","v":0},{"$f":"AA1433*Indexation!Z$4","v":0},{"$f":"AB1433*Indexation!AA$4","v":0},{"$f":"AC1433*Indexation!AB$4","v":0},{"$f":"AD1433*Indexation!AC$4","v":0.17889280192746013},{"$f":"AE1433*Indexation!AD$4","v":0.35742182749721318},{"$f":"AF1433*Indexation!AD$4","v":6.6093133499690829E-2},{"$f":"AG1433*Indexation!AE$4","v":7.4293493226415458E-2},{"$f":"AH1433*Indexation!AE$4","v":2.6583262006069343E-2},{"$f":"AI1433*Indexation!AF$4","v":3.5832515142477945E-3},{"$f":"AJ1433*Indexation!AF$4","v":0},{"$f":"AK1433*Indexation!AG$4","v":0},{"$f":"AL1433*Indexation!AG$4","v":0},{"$f":"AM1433*Indexation!AH$4","v":0},{"$f":"AN1433*Indexation!AH$4","v":0},{"$f":"AO1433*Indexation!AI$4","v":0},9.8000000000000004E-2,0.03,null,null,null,null,null,0.83486776967109666,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[]
["@ Sept 13","Indexed net book value @ date = cell C1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation for Pipeline / Above Ground Installations assets"]
[null,"Inch - Pipelines/AGIs","See Col AU",{"$f":"D1446-BB1454","v":1.7119589172985394},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7119589172985394]
[null,"Total indexed net book value",null,{"$f":"SUM(D1451:D1456)","v":1.7119589172985394},{"$f":"SUM(E1451:E1456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2395782043738146,0.64785079672188162,-5.1958708364578832E-2,0,0,0,0,0,-0.24310002653072793,1.1435516360398367E-3,1.1280320066935821E-3,0,0,0,6.8599999999999994E-2,0.8649,null,null,null,null,null,{"$f":"SUM(D1458:AU1458)","v":9.2401007671416622}]
[null,"Inch - Buildings",40,{"$f":"D1431","v":0},{"$f":"E1431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B1461,PC3_inputs!E$83:E$125)","v":0},null,null,null,null,{"$f":"SUM(D1461:AU1461)","v":0}]
[null,"Inch - Land",40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1435","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B1465,PC3_inputs!E$83:E$125)","v":0},null,null,null,null,0]
["@ Sept 14","Indexed gross asset value in 2010/2011 prices"]
[null,"Inch - Equipment",5,{"$f":"D1463*Indexation!B$4","v":0},{"$f":"E1463*Indexation!C$4","v":0},{"$f":"F1463*Indexation!D$4","v":0},{"$f":"G1463*Indexation!E$4","v":0},{"$f":"H1463*Indexation!F$4","v":0},{"$f":"I1463*Indexation!G$4","v":0},{"$f":"J1463*Indexation!H$4","v":0},{"$f":"K1463*Indexation!I$4","v":0},{"$f":"L1463*Indexation!J$4","v":0},{"$f":"M1463*Indexation!K$4","v":0},{"$f":"N1463*Indexation!L$4","v":0},{"$f":"O1463*Indexation!M$4","v":0},{"$f":"P1463*Indexation!N$4","v":0},{"$f":"Q1463*Indexation!P$4","v":0},{"$f":"R1463*Indexation!Q$4","v":0},{"$f":"S1463*Indexation!R$4","v":0},{"$f":"T1463*Indexation!S$4","v":0},{"$f":"U1463*Indexation!T$4","v":0},{"$f":"V1463*Indexation!U$4","v":0},{"$f":"W1463*Indexation!V$4","v":0},{"$f":"X1463*Indexation!W$4","v":0},{"$f":"Y1463*Indexation!X$4","v":0},{"$f":"Z1463*Indexation!Y$4","v":0},{"$f":"AA1463*Indexation!Z$4","v":0},{"$f":"AB1463*Indexation!AA$4","v":0},{"$f":"AC1463*Indexation!AB$4","v":0},{"$f":"AD1463*Indexation!AC$4","v":0.17889280192746013},{"$f":"AE1463*Indexation!AD$4","v":0.35742182749721318},{"$f":"AF1463*Indexation!AD$4","v":6.6093133499690829E-2},{"$f":"AG1463*Indexation!AE$4","v":7.4293493226415458E-2},{"$f":"AH1463*Indexation!AE$4","v":2.6583262006069343E-2},{"$f":"AI1463*Indexation!AF$4","v":3.5832515142477945E-3},{"$f":"AJ1463*Indexation!AF$4","v":0},{"$f":"AK1463*Indexation!AG$4","v":0},{"$f":"AL1463*Indexation!AG$4","v":0},{"$f":"AM1463*Indexation!AH$4","v":0},{"$f":"AN1463*Indexation!AH$4","v":0},{"$f":"AO1463*Indexation!AI$4","v":0},9.8000000000000004E-2,0.03,0,null,null,null,null,0.83486776967109666,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"Inch - Land",40,{"$f":"D1465*Indexation!B$4","v":0},{"$f":"E1465*Indexation!C$4","v":0},{"$f":"F1465*Indexation!D$4","v":0},{"$f":"G1465*Indexation!E$4","v":0},{"$f":"H1465*Indexation!F$4","v":0},{"$f":"I1465*Indexation!G$4","v":0},{"$f":"J1465*Indexation!H$4","v":0},{"$f":"K1465*Indexation!I$4","v":0},{"$f":"L1465*Indexation!J$4","v":0},{"$f":"M1465*Indexation!K$4","v":0},{"$f":"N1465*Indexation!L$4","v":0},{"$f":"O1465*Indexation!M$4","v":0},{"$f":"P1465*Indexation!N$4","v":0},{"$f":"Q1465*Indexation!P$4","v":0},{"$f":"R1465*Indexation!Q$4","v":0},{"$f":"S1465*Indexation!R$4","v":0},{"$f":"T1465*Indexation!S$4","v":0},{"$f":"U1465*Indexation!T$4","v":0},{"$f":"V1465*Indexation!U$4","v":0},{"$f":"W1465*Indexation!V$4","v":0},{"$f":"X1465*Indexation!W$4","v":0},{"$f":"Y1465*Indexation!X$4","v":0},{"$f":"Z1465*Indexation!Y$4","v":0},{"$f":"AA1465*Indexation!Z$4","v":0},{"$f":"AB1465*Indexation!AA$4","v":0},{"$f":"AC1465*Indexation!AB$4","v":0},{"$f":"AD1465*Indexation!AC$4","v":0},{"$f":"AE1465*Indexation!AD$4","v":0},{"$f":"AF1465*Indexation!AD$4","v":0},{"$f":"AG1465*Indexation!AE$4","v":0},{"$f":"AH1465*Indexation!AE$4","v":0},{"$f":"AI1465*Indexation!AF$4","v":0},{"$f":"AJ1465*Indexation!AF$4","v":0},{"$f":"AK1465*Indexation!AG$4","v":0},{"$f":"AL1465*Indexation!AG$4","v":0},{"$f":"AM1465*Indexation!AH$4","v":0},{"$f":"AN1465*Indexation!AH$4","v":0},{"$f":"AO1465*Indexation!AI$4","v":0},0,0,0,null,null,null,null,0,null,null,"Asset Life",null,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"Total indexed gross asset value",null,{"$f":"SUM(D1471:D1476)","v":8.1777785153811404},{"$f":"SUM(E1471:E1476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.031926832066713,1.0620504864293141,9.8956327520415777E-2,0.35742182749721318,6.6093133499690829E-2,7.4293493226415458E-2,2.6583262006069343E-2,3.5832515142477945E-3,-0.31166670068042041,1.39457516590224E-3,1.3756487886507098E-3,0,0,0,9.8000000000000004E-2,0.88500000000000001,0.88,null,null,null,null,{"$f":"SUM(D1478:AU1478)","v":22.452790652415356},null,"Total depreciation",null,null,{"$f":"SUM(BB1476:BB1477)","v":5.2302137648419382},0.4566817091646051,-3.1175225018747296E-2,0,0,0,0,0,-8.1033342176909301E-2,3.0680653649849278E-4,3.0264273350315616E-4,0,0,0,0,5.1299999999999998E-2,1.7600000000000001E-2,0,0,0,{"$f":"SUM(BB1478:BU1478)","v":5.6441963560808883}]
[null,"Spare",100,{"$f":"IF(AND(($L$1-0.25-D$7)<$C1484,(D$7<$L$1)),($C1484-($L$1-0.25-D$7))/$C1484*D1474,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($L$1-$U$3-AF$7)<$C1484, AF$7<$L$1),($C1484-($L$1-AF$7-$U$2))/$C1484*AF1474,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AG$7)<$C1484, AG$7<$L$1),($C1484-($L$1-AG$7-IF($L$1-1=AG$7, $Y$4, $Z$4)))/$C1484*AG1474,0)","v":0},{"$f":"IF(AND(($L$1-$V$3-AH$7)<$C1484, AH$7<$L$1),($C1484-($L$1-AH$7-$V$2))/$C1484*AH1474,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AI$7)<$C1484, AI$7<$L$1),($C1484-($L$1-AI$7-IF($L$1-1=AI$7, $Y$3, $Z$3)))/$C1484*AI1474,0)","v":0},{"$f":"IF(AND(($L$1-$V$3-AJ$7)<$C1484, AJ$7<$L$1),($C1484-($L$1-AJ$7-$V$2))/$C1484*AJ1474,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AK$7)<$C1484, AK$7<$L$1),($C1484-($L$1-AK$7-IF($L$1-1=AK$7, $Y$3, $Z$3)))/$C1484*AK1474,0)","v":0},{"$f":"IF(AND(($L$1-$V$3-AL$7)<$C1484, AL$7<$L$1),($C1484-($L$1-AL$7-$V$2))/$C1484*AL1474,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AM$7)<$C1484, AM$7<$L$1),($C1484-($L$1-AM$7-IF($L$1-1=AM$7, $Y$3, $Z$3)))/$C1484*AM1474,0)","v":0},{"$f":"IF(AND(($L$1-$V$3-AN$7)<$C1484, AN$7<$L$1),($C1484-($L$1-AN$7-$V$2))/$C1484*AN1474,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AO$7)<$C1484, AO$7<$L$1),($C1484-($L$1-AO$7-IF($L$1-1=AO$7, $Y$3, $Z$3)))/$C1484*AO1474,0)","v":0},0,0,0,null,null,null,null,0,null,"Total depreciation",null,null,{"$f":"SUM(BB1482:BB1483)","v":6.5859570659632007}]
[null,"Inch - Pipelines/AGIs","See Col AU",{"$f":"D1476-BB1484","v":1.5918214494179397},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5918214494179397]
[]
[null,"Inch - Equipment",5,{"$f":"D1463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16784299999999999,0.34439900000000001,{"$f":"AF1463","v":6.3685000000000005E-2},7.3591000000000004E-2,2.6331899999999998E-2,3.6594000000000002E-3,0,0,0,0,0,0,9.8000000000000004E-2,0.03,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B1493,PC3_inputs!F$83:F$125)","v":4.4886620000000002E-2},null,null,null,0.85239591999999986]
[null,"Total historic cost",null,{"$f":"SUM(D1491:D1496)","v":1.78604703},{"$f":"SUM(E1491:E1496)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9000003599999999,0.97500003999999996,9.2844019999999985E-2,0.34439900000000001,6.3685000000000005E-2,7.3591000000000004E-2,2.6331899999999998E-2,3.6594000000000002E-3,-0.31829000000000002,1.4E-3,1.3810000000000001E-3,0,0,0,9.8000000000000004E-2,0.88500000000000001,0.88,0.60988661999999993,null,null,null,{"$f":"SUM(D1498:AU1498)","v":15.422935370000001}]
[null,{"$f":"B1491","v":"Inch - Buildings"},40,{"$f":"D1491*Indexation!B$4","v":0},{"$f":"E1491*Indexation!C$4","v":0},{"$f":"F1491*Indexation!D$4","v":0},{"$f":"G1491*Indexation!E$4","v":0},{"$f":"H1491*Indexation!F$4","v":0},{"$f":"I1491*Indexation!G$4","v":0},{"$f":"J1491*Indexation!H$4","v":0},{"$f":"K1491*Indexation!I$4","v":0},{"$f":"L1491*Indexation!J$4","v":0},{"$f":"M1491*Indexation!K$4","v":0},{"$f":"N1491*Indexation!L$4","v":0},{"$f":"O1491*Indexation!M$4","v":0},{"$f":"P1491*Indexation!N$4","v":0},{"$f":"Q1491*Indexation!P$4","v":0},{"$f":"R1491*Indexation!Q$4","v":0},{"$f":"S1491*Indexation!R$4","v":0},{"$f":"T1491*Indexation!S$4","v":0},{"$f":"U1491*Indexation!T$4","v":0},{"$f":"V1491*Indexation!U$4","v":0},{"$f":"W1491*Indexation!V$4","v":0},{"$f":"X1491*Indexation!W$4","v":0},{"$f":"Y1491*Indexation!X$4","v":0},{"$f":"Z1491*Indexation!Y$4","v":0},{"$f":"AA1491*Indexation!Z$4","v":0},{"$f":"AB1491*Indexation!AA$4","v":0},{"$f":"AC1491*Indexation!AB$4","v":0},{"$f":"AD1491*Indexation!AC$4","v":0},{"$f":"AE1491*Indexation!AD$4","v":0},{"$f":"AF1491*Indexation!AD$4","v":0},{"$f":"AG1491*Indexation!AE$4","v":0},{"$f":"AH1491*Indexation!AE$4","v":0},{"$f":"AI1491*Indexation!AF$4","v":0},{"$f":"AJ1491*Indexation!AF$4","v":0},{"$f":"AK1491*Indexation!AG$4","v":0},{"$f":"AL1491*Indexation!AG$4","v":0},{"$f":"AM1491*Indexation!AH$4","v":0},{"$f":"AN1491*Indexation!AH$4","v":0},{"$f":"AO1491*Indexation!AI$4","v":0},{"$f":"AP1491","v":0},0,0,0,null,null,null,{"$f":"SUM(D1501:AU1501)","v":0}]
[null,"Inch - Equipment",5,{"$f":"D1493*Indexation!B$4","v":0},{"$f":"E1493*Indexation!C$4","v":0},{"$f":"F1493*Indexation!D$4","v":0},{"$f":"G1493*Indexation!E$4","v":0},{"$f":"H1493*Indexation!F$4","v":0},{"$f":"I1493*Indexation!G$4","v":0},{"$f":"J1493*Indexation!H$4","v":0},{"$f":"K1493*Indexation!I$4","v":0},{"$f":"L1493*Indexation!J$4","v":0},{"$f":"M1493*Indexation!K$4","v":0},{"$f":"N1493*Indexation!L$4","v":0},{"$f":"O1493*Indexation!M$4","v":0},{"$f":"P1493*Indexation!N$4","v":0},{"$f":"Q1493*Indexation!P$4","v":0},{"$f":"R1493*Indexation!Q$4","v":0},{"$f":"S1493*Indexation!R$4","v":0},{"$f":"T1493*Indexation!S$4","v":0},{"$f":"U1493*Indexation!T$4","v":0},{"$f":"V1493*Indexation!U$4","v":0},{"$f":"W1493*Indexation!V$4","v":0},{"$f":"X1493*Indexation!W$4","v":0},{"$f":"Y1493*Indexation!X$4","v":0},{"$f":"Z1493*Indexation!Y$4","v":0},{"$f":"AA1493*Indexation!Z$4","v":0},{"$f":"AB1493*Indexation!AA$4","v":0},{"$f":"AC1493*Indexation!AB$4","v":0},{"$f":"AD1493*Indexation!AC$4","v":0.17889280192746013},{"$f":"AE1493*Indexation!AD$4","v":0.35742182749721318},{"$f":"AF1493*Indexation!AD$4","v":6.6093133499690829E-2},{"$f":"AG1493*Indexation!AE$4","v":7.4293493226415458E-2},{"$f":"AH1493*Indexation!AE$4","v":2.6583262006069343E-2},{"$f":"AI1493*Indexation!AF$4","v":3.5832515142477945E-3},{"$f":"AJ1493*Indexation!AF$4","v":0},{"$f":"AK1493*Indexation!AG$4","v":0},{"$f":"AL1493*Indexation!AG$4","v":0},{"$f":"AM1493*Indexation!AH$4","v":0},{"$f":"AN1493*Indexation!AH$4","v":0},{"$f":"AO1493*Indexation!AI$4","v":0},9.8000000000000004E-2,0.03,0,4.4886620000000002E-2,null,null,null,0.87975438967109665,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"Inch - Pipelines/AGIs","See Col AU",{"$f":"D1496*Indexation!B$4","v":8.1777785153811404},{"$f":"E1496*Indexation!C$4","v":0},{"$f":"F1496*Indexation!D$4","v":0},{"$f":"G1496*Indexation!E$4","v":0},{"$f":"H1496*Indexation!F$4","v":0},{"$f":"I1496*Indexation!G$4","v":0},{"$f":"J1496*Indexation!H$4","v":0},{"$f":"K1496*Indexation!I$4","v":0},{"$f":"L1496*Indexation!J$4","v":0},{"$f":"M1496*Indexation!K$4","v":0},{"$f":"N1496*Indexation!L$4","v":0},{"$f":"O1496*Indexation!M$4","v":0},{"$f":"P1496*Indexation!N$4","v":0},{"$f":"Q1496*Indexation!P$4","v":0},{"$f":"R1496*Indexation!Q$4","v":0},{"$f":"S1496*Indexation!R$4","v":0},{"$f":"T1496*Indexation!S$4","v":0},{"$f":"U1496*Indexation!T$4","v":0},{"$f":"V1496*Indexation!U$4","v":0},{"$f":"W1496*Indexation!V$4","v":0},{"$f":"X1496*Indexation!W$4","v":0},{"$f":"Y1496*Indexation!X$4","v":0},{"$f":"Z1496*Indexation!Y$4","v":0},{"$f":"AA1496*Indexation!Z$4","v":0},{"$f":"AB1496*Indexation!AA$4","v":0},{"$f":"AC1496*Indexation!AB$4","v":0},{"$f":"AD1496*Indexation!AC$4","v":0},{"$f":"AE1496*Indexation!AD$4","v":0},{"$f":"AF1496*Indexation!AD$4","v":0},{"$f":"AG1496*Indexation!AE$4","v":0},{"$f":"AH1496*Indexation!AE$4","v":0},{"$f":"AI1496*Indexation!AF$4","v":0},{"$f":"AJ1496*Indexation!AF$4","v":0},{"$f":"AK1496*Indexation!AG$4","v":0},{"$f":"AL1496*Indexation!AG$4","v":0},{"$f":"AM1496*Indexation!AH$4","v":0},{"$f":"AN1496*Indexation!AH$4","v":0},{"$f":"AO1496*Indexation!AI$4","v":0},0,0,0,0,null,null,null,8.1777785153811404,null,"Compressor stations - T",20,"i.e. Up to 30 Sept 2003",{"$f":"AB1502/$AZ1506*(2004-0.25-BB1505)","v":0.4136972562025017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB1506:BU1506)","v":0.4136972562025017}]
[null,"Inch - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1502-BB1508","v":5.3638479300757353},{"$f":"AC1502-BC1508","v":0.5628867578075365},{"$f":"AD1502-BD1508","v":-4.5563790412015283E-2},{"$f":"AE1502-BE1508","v":0},{"$f":"IF($M$1>AF$7, AF1502-BF1508, 0)","v":0},0,0,0,-0.21816669047629428,1.0319856227676576E-3,1.0179801036015253E-3,0,0,0,0,0.76949999999999996,0.82720000000000005,0.55369999999999997,null,null,null,7.8154541727213322,null,"Pipelines/Above Ground Installations - T",40,"i.e. Up to 30 Sept 2003",{"$f":"D1506/$AZ1512*(2004-0.25-BB1511)","v":5.2644449192766087}]
[null,"Spare",100,{"$f":"IF(AND(($M$1-0.25-D$7)<$C1514,(D$7<$M$1)),($C1514-($M$1-0.25-D$7))/$C1514*D1504,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($M$1-$U$3-AF$7)<$C1514, AF$7<$M$1),($C1514-($M$1-AF$7-$U$2))/$C1514*AF1504,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AG$7)<$C1514, AG$7<$M$1),($C1514-($M$1-AG$7-IF($M$1-1=AG$7, $Y$4, $Z$4)))/$C1514*AG1504,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AH$7)<$C1514, AH$7<$M$1),($C1514-($M$1-AH$7-$V$2))/$C1514*AH1504,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AI$7)<$C1514, AI$7<$M$1),($C1514-($M$1-AI$7-IF($M$1-1=AI$7, $Y$3, $Z$3)))/$C1514*AI1504,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AJ$7)<$C1514, AJ$7<$M$1),($C1514-($M$1-AJ$7-$V$2))/$C1514*AJ1504,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AK$7)<$C1514, AK$7<$M$1),($C1514-($M$1-AK$7-IF($M$1-1=AK$7, $Y$3, $Z$3)))/$C1514*AK1504,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AL$7)<$C1514, AL$7<$M$1),($C1514-($M$1-AL$7-$V$2))/$C1514*AL1504,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AM$7)<$C1514, AM$7<$M$1),($C1514-($M$1-AM$7-IF($M$1-1=AM$7, $Y$3, $Z$3)))/$C1514*AM1504,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AN$7)<$C1514, AN$7<$M$1),($C1514-($M$1-AN$7-$V$2))/$C1514*AN1504,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AO$7)<$C1514, AO$7<$M$1),($C1514-($M$1-AO$7-IF($M$1-1=AO$7, $Y$3, $Z$3)))/$C1514*AO1504,0)","v":0},0,0,0,0,null,null,null,0,null,"Total depreciation",null,null,{"$f":"SUM(BB1512:BB1513)","v":6.7060945338437996}]
[]
[null,"Inch - Buildings",40,{"$f":"D1491","v":0},{"$f":"E1491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B1521,PC3_inputs!G$83:G$125)","v":0},null,null,{"$f":"SUM(D1521:AU1521)","v":0}]
[null,"Inch - Pipelines/AGIs","See Col AU",{"$f":"D1496","v":1.78604703},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B1526,PC3_inputs!G$83:G$125)","v":0},null,null,1.78604703]
[]
["@ Sept 16","Indexed gross asset value in 2010/2011 prices"]
[null,"Inch - Land",40,{"$f":"D1525*Indexation!B$4","v":0},{"$f":"E1525*Indexation!C$4","v":0},{"$f":"F1525*Indexation!D$4","v":0},{"$f":"G1525*Indexation!E$4","v":0},{"$f":"H1525*Indexation!F$4","v":0},{"$f":"I1525*Indexation!G$4","v":0},{"$f":"J1525*Indexation!H$4","v":0},{"$f":"K1525*Indexation!I$4","v":0},{"$f":"L1525*Indexation!J$4","v":0},{"$f":"M1525*Indexation!K$4","v":0},{"$f":"N1525*Indexation!L$4","v":0},{"$f":"O1525*Indexation!M$4","v":0},{"$f":"P1525*Indexation!N$4","v":0},{"$f":"Q1525*Indexation!P$4","v":0},{"$f":"R1525*Indexation!Q$4","v":0},{"$f":"S1525*Indexation!R$4","v":0},{"$f":"T1525*Indexation!S$4","v":0},{"$f":"U1525*Indexation!T$4","v":0},{"$f":"V1525*Indexation!U$4","v":0},{"$f":"W1525*Indexation!V$4","v":0},{"$f":"X1525*Indexation!W$4","v":0},{"$f":"Y1525*Indexation!X$4","v":0},{"$f":"Z1525*Indexation!Y$4","v":0},{"$f":"AA1525*Indexation!Z$4","v":0},{"$f":"AB1525*Indexation!AA$4","v":0},{"$f":"AC1525*Indexation!AB$4","v":0},{"$f":"AD1525*Indexation!AC$4","v":0},{"$f":"AE1525*Indexation!AD$4","v":0},{"$f":"AF1525*Indexation!AD$4","v":0},{"$f":"AG1525*Indexation!AE$4","v":0},{"$f":"AH1525*Indexation!AE$4","v":0},{"$f":"AI1525*Indexation!AF$4","v":0},{"$f":"AJ1525*Indexation!AF$4","v":0},{"$f":"AK1525*Indexation!AG$4","v":0},{"$f":"AL1525*Indexation!AG$4","v":0},{"$f":"AM1525*Indexation!AH$4","v":0},{"$f":"AN1525*Indexation!AH$4","v":0},{"$f":"AO1525*Indexation!AI$4","v":0},0,0,0,0,0,null,null,0,null,null,"Asset Life",null,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compressor stations - T",25,"i.e. From Oct 03 to date (= cell c1)",{"$f":"(AB1532-BB1536)/($AZ1537-(2004-0.25-BB1535))*($N$1-2004)","v":5.6922467829375147},{"$f":"AC1532/$AZ1537*($N$1-0.25-BC1535)","v":0.54164574807895027},{"$f":"AD1532/$AZ1537*($N$1-0.25-BD1535)","v":-3.7570142971310845E-2},{"$f":"AE1532/$AZ1537*($N$1-0.25-BE1535)","v":0},{"$f":"IF($N$1>BF1535, AF1532/$AZ1537*($N$1-BF1535-$V$2), 0)","v":0},{"$f":"IF($N$1>BG1535, AG1532/$AZ1537*($N$1-BG1535-IF($N$1-1=BG1535, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF($N$1>BH1535, AH1532/$AZ1537*($N$1-BH1535-$V$2), 0)","v":0},{"$f":"IF($N$1>BI1535, AI1532/$AZ1537*($N$1-BI1535-IF($N$1-1=BI1535, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF($N$1>BJ1535, AJ1532/$AZ1537*($N$1-BJ1535-$V$2), 0)","v":-0.10596667823134294},{"$f":"IF($N$1>BK1535, AK1532/$AZ1537*($N$1-BK1535-IF($N$1-1=BK1535, $Y$3, $Z$3)), 0)","v":4.1837254977067199E-4},{"$f":"IF($N$1>BL1535, AL1532/$AZ1537*($N$1-BL1535-$V$2), 0)","v":4.1269463659521292E-4},{"$f":"IF($N$1>BM1535, AM1532/$AZ1537*($N$1-BM1535-IF($N$1-1=BM1535, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF($N$1>BN1535, AN1532/$AZ1537*($N$1-BN1535-$V$2), 0)","v":0},{"$f":"IF($N$1>BO1535, AO1532/$AZ1537*($N$1-BO1535-IF($N$1-1=BO1535, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF($N$1>BP1535, AP1532/$AZ1537*($N$1-0.75-(BP1535-0.25)), 0)","v":0},{"$f":"IF($N$1>BQ1535, AQ1532/$AZ1537*($N$1-0.75-(BQ1535-0.25)), 0)","v":0.1197},{"$f":"IF($N$1>BR1535, AR1532/$AZ1537*($N$1-0.75-(BR1535-0.25)), 0)","v":8.8000000000000009E-2},{"$f":"IF($N$1>BS1535, AS1532/$AZ1537*($N$1-0.75-(BS1535-0.25)), 0)","v":3.39E-2},{"$f":"IF($N$1>BT1535, AT1532/$AZ1537*($N$1-0.75-(BT1535-0.25)), 0)","v":1.1200000000000002E-2},{"$f":"IF($C$1>BU1535, AU1532/$AZ1537*($C$1-0.75-(BU1535-0.25)), 0)","v":0},{"$f":"SUM(BB1537:BU1537)","v":6.3439867770001772}]
["@ Sept 16","Indexed net book value @ date = cell C1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation for Pipeline / Above Ground Installations assets"]
[null,"Inch - Land",40,{"$f":"IF(AND(($N$1-0.25-D$7)<$C1545,(D$7<$N$1)),($C1545-($N$1-0.25-D$7))/$C1545*D1535,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($N$1-$U$3-AF$7)<$C1545, AF$7<$N$1),($C1545-($N$1-AF$7-$U$2))/$C1545*AF1535,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AG$7)<$C1545, AG$7<$N$1),($C1545-($N$1-AG$7-IF($N$1-1=AG$7, $Y$4, $Z$4)))/$C1545*AG1535,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AH$7)<$C1545, AH$7<$N$1),($C1545-($N$1-AH$7-$V$2))/$C1545*AH1535,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AI$7)<$C1545, AI$7<$N$1),($C1545-($N$1-AI$7-IF($N$1-1=AI$7, $Y$3, $Z$3)))/$C1545*AI1535,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AJ$7)<$C1545, AJ$7<$N$1),($C1545-($N$1-AJ$7-$V$2))/$C1545*AJ1535,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AK$7)<$C1545, AK$7<$N$1),($C1545-($N$1-AK$7-IF($N$1-1=AK$7, $Y$3, $Z$3)))/$C1545*AK1535,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AL$7)<$C1545, AL$7<$N$1),($C1545-($N$1-AL$7-$V$2))/$C1545*AL1535,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AM$7)<$C1545, AM$7<$N$1),($C1545-($N$1-AM$7-IF($N$1-1=AM$7, $Y$3, $Z$3)))/$C1545*AM1535,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AN$7)<$C1545, AN$7<$N$1),($C1545-($N$1-AN$7-$V$2))/$C1545*AN1535,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AO$7)<$C1545, AO$7<$N$1),($C1545-($N$1-AO$7-IF($N$1-1=AO$7, $Y$3, $Z$3)))/$C1545*AO1535,0)","v":0},0,0,0,0,0,null,null,0]
[]
[null,"Inch - Equipment",5,{"$f":"D1523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16784299999999999,0.34439900000000001,{"$f":"AF1523","v":6.3685000000000005E-2},7.3591000000000004E-2,2.6331899999999998E-2,3.6594000000000002E-3,0,0,0,0,0,0,9.8000000000000004E-2,0.03,0,4.4886620000000002E-2,4.9874000000000003E-3,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B1553,PC3_inputs!H$83:H$125)","v":0},null,0.85738331999999984]
[null,"Spare",100,{"$f":"D1524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B1554,PC3_inputs!H$83:H$125)","v":0},null,0]
[null,"Total historic cost",null,{"$f":"SUM(D1551:D1556)","v":1.78604703},{"$f":"SUM(E1551:E1556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9000003599999999,0.97500003999999996,9.2844019999999985E-2,0.34439900000000001,6.3685000000000005E-2,7.3591000000000004E-2,2.6331899999999998E-2,3.6594000000000002E-3,-0.31829000000000002,1.4E-3,1.3810000000000001E-3,0,0,0,9.8000000000000004E-2,0.88500000000000001,0.88,0.60988661999999993,0.56498740000000003,0.21,null,{"$f":"SUM(D1558:AU1558)","v":16.197922770000002}]
[null,"Inch - Equipment",5,{"$f":"D1553*Indexation!B$4","v":0},{"$f":"E1553*Indexation!C$4","v":0},{"$f":"F1553*Indexation!D$4","v":0},{"$f":"G1553*Indexation!E$4","v":0},{"$f":"H1553*Indexation!F$4","v":0},{"$f":"I1553*Indexation!G$4","v":0},{"$f":"J1553*Indexation!H$4","v":0},{"$f":"K1553*Indexation!I$4","v":0},{"$f":"L1553*Indexation!J$4","v":0},{"$f":"M1553*Indexation!K$4","v":0},{"$f":"N1553*Indexation!L$4","v":0},{"$f":"O1553*Indexation!M$4","v":0},{"$f":"P1553*Indexation!N$4","v":0},{"$f":"Q1553*Indexation!P$4","v":0},{"$f":"R1553*Indexation!Q$4","v":0},{"$f":"S1553*Indexation!R$4","v":0},{"$f":"T1553*Indexation!S$4","v":0},{"$f":"U1553*Indexation!T$4","v":0},{"$f":"V1553*Indexation!U$4","v":0},{"$f":"W1553*Indexation!V$4","v":0},{"$f":"X1553*Indexation!W$4","v":0},{"$f":"Y1553*Indexation!X$4","v":0},{"$f":"Z1553*Indexation!Y$4","v":0},{"$f":"AA1553*Indexation!Z$4","v":0},{"$f":"AB1553*Indexation!AA$4","v":0},{"$f":"AC1553*Indexation!AB$4","v":0},{"$f":"AD1553*Indexation!AC$4","v":0.17889280192746013},{"$f":"AE1553*Indexation!AD$4","v":0.35742182749721318},{"$f":"AF1553*Indexation!AD$4","v":6.6093133499690829E-2},{"$f":"AG1553*Indexation!AE$4","v":7.4293493226415458E-2},{"$f":"AH1553*Indexation!AE$4","v":2.6583262006069343E-2},{"$f":"AI1553*Indexation!AF$4","v":3.5832515142477945E-3},{"$f":"AJ1553*Indexation!AF$4","v":0},{"$f":"AK1553*Indexation!AG$4","v":0},{"$f":"AL1553*Indexation!AG$4","v":0},{"$f":"AM1553*Indexation!AH$4","v":0},{"$f":"AN1553*Indexation!AH$4","v":0},{"$f":"AO1553*Indexation!AI$4","v":0},{"$f":"AP1553","v":9.8000000000000004E-2},0.03,0,4.4886620000000002E-2,4.9874000000000003E-3,0,null,0.88474178967109662,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"Inch - Land",40,{"$f":"D1555*Indexation!B$4","v":0},{"$f":"E1555*Indexation!C$4","v":0},{"$f":"F1555*Indexation!D$4","v":0},{"$f":"G1555*Indexation!E$4","v":0},{"$f":"H1555*Indexation!F$4","v":0},{"$f":"I1555*Indexation!G$4","v":0},{"$f":"J1555*Indexation!H$4","v":0},{"$f":"K1555*Indexation!I$4","v":0},{"$f":"L1555*Indexation!J$4","v":0},{"$f":"M1555*Indexation!K$4","v":0},{"$f":"N1555*Indexation!L$4","v":0},{"$f":"O1555*Indexation!M$4","v":0},{"$f":"P1555*Indexation!N$4","v":0},{"$f":"Q1555*Indexation!P$4","v":0},{"$f":"R1555*Indexation!Q$4","v":0},{"$f":"S1555*Indexation!R$4","v":0},{"$f":"T1555*Indexation!S$4","v":0},{"$f":"U1555*Indexation!T$4","v":0},{"$f":"V1555*Indexation!U$4","v":0},{"$f":"W1555*Indexation!V$4","v":0},{"$f":"X1555*Indexation!W$4","v":0},{"$f":"Y1555*Indexation!X$4","v":0},{"$f":"Z1555*Indexation!Y$4","v":0},{"$f":"AA1555*Indexation!Z$4","v":0},{"$f":"AB1555*Indexation!AA$4","v":0},{"$f":"AC1555*Indexation!AB$4","v":0},{"$f":"AD1555*Indexation!AC$4","v":0},{"$f":"AE1555*Indexation!AD$4","v":0},{"$f":"AF1555*Indexation!AD$4","v":0},{"$f":"AG1555*Indexation!AE$4","v":0},{"$f":"AH1555*Indexation!AE$4","v":0},{"$f":"AI1555*Indexation!AF$4","v":0},{"$f":"AJ1555*Indexation!AF$4","v":0},{"$f":"AK1555*Indexation!AG$4","v":0},{"$f":"AL1555*Indexation!AG$4","v":0},{"$f":"AM1555*Indexation!AH$4","v":0},{"$f":"AN1555*Indexation!AH$4","v":0},{"$f":"AO1555*Indexation!AI$4","v":0},{"$f":"AP1555","v":0},0,0,0,0,0,null,0,null,null,"Asset Life",null,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"Total indexed gross asset value",null,{"$f":"SUM(D1561:D1566)","v":8.1777785153811404},{"$f":"SUM(E1561:E1566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.031926832066713,1.0620504864293141,9.8956327520415777E-2,0.35742182749721318,6.6093133499690829E-2,7.4293493226415458E-2,2.6583262006069343E-2,3.5832515142477945E-3,-0.31166670068042041,1.39457516590224E-3,1.3756487886507098E-3,0,0,0,9.8000000000000004E-2,0.88500000000000001,0.88,0.60988661999999993,0.56498740000000003,0.21,null,{"$f":"SUM(D1568:AU1568)","v":23.837664672415357},null,"Total depreciation",null,null,{"$f":"SUM(BB1566:BB1567)","v":6.5438091762890567},0.58412776753612283,-4.0767601947592616E-2,0,0,0,0,0,-0.11843334625855975,4.7415555640676157E-4,4.677205881412413E-4,0,0,0,0,0.15390000000000001,0.1232,5.6499999999999995E-2,3.3600000000000005E-2,4.1999999999999997E-3,{"$f":"SUM(BB1568:BU1568)","v":7.3410778717635745}]
[null,"Inch - Equipment",5,{"$f":"IF(AND(($O$1-0.25-D$7)<$C1573,(D$7<$O$1)),($C1573-($O$1-0.25-D$7))/$C1573*D1563,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($O$1-$U$3-AF$7)<$C1573, AF$7<$O$1),($C1573-($O$1-AF$7-$U$2))/$C1573*AF1563,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AG$7)<$C1573, AG$7<$O$1),($C1573-($O$1-AG$7-IF($O$1-1=AG$7, $Y$4, $Z$4)))/$C1573*AG1563,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AH$7)<$C1573, AH$7<$O$1),($C1573-($O$1-AH$7-$V$2))/$C1573*AH1563,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AI$7)<$C1573, AI$7<$O$1),($C1573-($O$1-AI$7-IF($O$1-1=AI$7, $Y$3, $Z$3)))/$C1573*AI1563,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AJ$7)<$C1573, AJ$7<$O$1),($C1573-($O$1-AJ$7-$V$2))/$C1573*AJ1563,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AK$7)<$C1573, AK$7<$O$1),($C1573-($O$1-AK$7-IF($O$1-1=AK$7, $Y$3, $Z$3)))/$C1573*AK1563,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AL$7)<$C1573, AL$7<$O$1),($C1573-($O$1-AL$7-$V$2))/$C1573*AL1563,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AM$7)<$C1573, AM$7<$O$1),($C1573-($O$1-AM$7-IF($O$1-1=AM$7, $Y$3, $Z$3)))/$C1573*AM1563,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AN$7)<$C1573, AN$7<$O$1),($C1573-($O$1-AN$7-$V$2))/$C1573*AN1563,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AO$7)<$C1573, AO$7<$O$1),($C1573-($O$1-AO$7-IF($O$1-1=AO$7, $Y$3, $Z$3)))/$C1573*AO1563,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AP$7)<$C1573, AP$7<$O$1),($C1573-($O$1-0.75-(AP$7-0.25)))/$C1573*AP1563,0)","v":0},3.0000000000000001E-3,0,2.2443310000000001E-2,3.49118E-3,0,null,2.893449E-2,null,"Pipelines/Above Ground Installations - T",50,"i.e. From Oct 03 to date (= cell c1)",{"$f":" (D1566-BB1572)/($AZ1573-(2004-0.25-BB1571))*($O$1-2004)","v":1.6819245503283895}]
[]
[null,null,"Asset life",1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,2018,"Total"]
["@ Sept 06","Historic cost, nominal to 2010, 10/11 prices thereafter"]
[null,"IC1 - Equipment",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1342609753,null,1.69190699E-2,4.2690554899999997E-2,3.5992097700000003E-2,0.10796497260000001,8.2411576E-3,2.6926528000000002E-2,null,3.8972773000000007E-3,{"$f":"0.0140804921","v":1.40804921E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39097312540000007]
[]
[null,"IC2","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261.13162002000001,39.13065336519999,1.1602709099999999,-2.6983129999999998E-2,{"$f":"-0.00875377","v":-8.7537699999999993E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1593:AU1593)","v":301.38680739519998}]
[null,"Total historic cost",null,{"$f":"D1590+D1594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,142.61486211920001,0,67.519020366099994,0.1342609753,11.9377020071,3.6529193946000005,4.2690554899999997E-2,30.757042000400002,5.3356079300999983,295.1176256736,50.31660973679999,1.2553930138,-2.3085852699999996E-2,0.61856796219999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1596:AU1596)","v":609.27921588140021}]
[null,"IC1 - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC1 - Pipelines/AGIs","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC2","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1609:AU1609)","v":0}]
[null,"Total historic cost",null,{"$f":"D1606+D1610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1612:AU1612)","v":0}]
["@Sept 06","Adjustments related to unused accruals & work, during PC2 or later, on assets that were capitalised pre PC2 (nominal to 2010, 10/11 prices thereafter)"]
[null,"IC1 - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"IC2","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1625:AU1625)","v":0}]
[null,"Total historic cost",null,{"$f":"D1622+D1626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1628:AU1628)","v":0}]
[null,"IC1 - Compressor stations","See Col AU",0,{"$f":"E1585+E1601+E1617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.942029350600002,4.1759485530999996,33.948777357699996,1.5928252228999999,9.512210380000001E-2,0,0.61324124010000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70.367943828199998]
[null,"IC1 - Pipelines/AGIs","See Col AU",0,0,0,0,0,0,0,0,0,0,0,0,0,0,142.61486211920001,0,64.721965712799999,0,11.9377020071,3.5197955431000003,0,0.74569705750000004,1.0176619462000001,2.89871383E-2,2.2511439882999995,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226.83781551250001]
[null,"IC2"]
[null,"Sum:",null,{"$f":"SUM(D1641:D1641)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,261.13162002000001,39.13065336519999,1.1602709099999999,-2.6983129999999998E-2,-8.7537699999999993E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1642:AU1642)","v":301.38680739519998}]
[]
[null,"Spare",100,{"$f":"D1635*Indexation!B$4","v":0},{"$f":"E1635*Indexation!C$4","v":0},{"$f":"F1635*Indexation!D$4","v":0},{"$f":"G1635*Indexation!E$4","v":0},{"$f":"H1635*Indexation!F$4","v":0},{"$f":"I1635*Indexation!G$4","v":0},{"$f":"J1635*Indexation!H$4","v":0},{"$f":"K1635*Indexation!I$4","v":0},{"$f":"L1635*Indexation!J$4","v":0},{"$f":"M1635*Indexation!K$4","v":0},{"$f":"N1635*Indexation!L$4","v":0},{"$f":"O1635*Indexation!M$4","v":0},{"$f":"P1635*Indexation!N$4","v":0},{"$f":"Q1635*Indexation!P$4","v":0},{"$f":"R1635*Indexation!Q$4","v":0},{"$f":"S1635*Indexation!R$4","v":0},{"$f":"T1635*Indexation!S$4","v":0},{"$f":"U1635*Indexation!T$4","v":0},{"$f":"V1635*Indexation!U$4","v":0},{"$f":"W1635*Indexation!V$4","v":0},{"$f":"X1635*Indexation!W$4","v":0},{"$f":"Y1635*Indexation!X$4","v":0},{"$f":"Z1635*Indexation!Y$4","v":0},{"$f":"AA1635*Indexation!Z$4","v":0},{"$f":"AB1635*Indexation!AA$4","v":0},{"$f":"AC1635*Indexation!AB$4","v":0},{"$f":"AD1635*Indexation!AC$4","v":0},{"$f":"AE1635*Indexation!AD$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC1 - Pipelines/AGIs","See Col AU",{"$f":"D1637*Indexation!B$4","v":0},{"$f":"E1637*Indexation!C$4","v":0},{"$f":"F1637*Indexation!D$4","v":0},{"$f":"G1637*Indexation!E$4","v":0},{"$f":"H1637*Indexation!F$4","v":0},{"$f":"I1637*Indexation!G$4","v":0},{"$f":"J1637*Indexation!H$4","v":0},{"$f":"K1637*Indexation!I$4","v":0},{"$f":"L1637*Indexation!J$4","v":0},{"$f":"M1637*Indexation!K$4","v":0},{"$f":"N1637*Indexation!L$4","v":0},{"$f":"O1637*Indexation!M$4","v":0},{"$f":"P1637*Indexation!N$4","v":0},{"$f":"Q1637*Indexation!P$4","v":0},{"$f":"R1637*Indexation!Q$4","v":215.65653141379735},{"$f":"S1637*Indexation!R$4","v":0},{"$f":"T1637*Indexation!S$4","v":93.245032880351502},{"$f":"U1637*Indexation!T$4","v":0},{"$f":"V1637*Indexation!U$4","v":16.677655201859316},{"$f":"W1637*Indexation!V$4","v":4.8021059479661812},{"$f":"X1637*Indexation!W$4","v":0},{"$f":"Y1637*Indexation!X$4","v":0.94824181744846869},{"$f":"Z1637*Indexation!Y$4","v":1.2336294293002217},{"$f":"AA1637*Indexation!Z$4","v":3.3593468308567076E-2},{"$f":"AB1637*Indexation!AA$4","v":2.5085307943738737},{"$f":"AC1637*Indexation!AB$4","v":0},{"$f":"AD1637*Indexation!AC$4","v":0},{"$f":"AE1637*Indexation!AD$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335.10532095340551]
[null,{"$f":"B1640","v":"IC2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total depreciation",null,null,{"$f":"SUM(BB1659:BB1660)","v":11.506435826072241},{"$f":"SUM(BC1659:BC1660)","v":1.2847377481236852},{"$f":"SUM(BD1659:BD1660)","v":8.0749481295391909},{"$f":"SUM(BE1659:BE1660)","v":0.27790658871880508},1.1397632791078317E-2,0,1.9092895571694399E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE1661:BX1661)","v":0.3083971170815778}]
[null,"IC1 - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1649-BB1661","v":26.568388318595026},3.7774275903603431,31.268610536977892,1.4970359038391601,9.2217210764179103E-2,0,0.61733695681811884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63.821016517354721,null,null,"Asset Life",null,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"IC1 - Land",40,{"$f":"IF(AND(($D$1-0.25-D$7)<$C1668,(D$7<$D$1)),($C1668-($D$1-0.25-D$7))/$C1668*D1652,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.93289014724666686,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93289014724666686,null,"Total depreciation",null,null,{"$f":"SUM(BB1666:BB1667)","v":70.011107232464866},0,25.69536417441504,0,3.7759705617793475,0.96906904988088716,{"$f":"SUM(BH1666:BH1667)","v":0},0.1446389123574269,0.15775281094920496,3.4670460977786035E-3,0.19697378540848151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK1668:CE1668)","v":0.2004408315062601}]
[null,"Sum:",null,{"$f":"SUM(D1664:D1669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,145.64542418133249,0,70.395659039108764,0,12.901684640079969,3.9568961149396551,0,27.407215239858267,4.8886286328342798,31.299214496956978,11.20333256905703,9.2217210764179103E-2,2.7000033153329983E-3,0.62975793927066881,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308.42273006751765,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,{"$f":"B1641","v":"IC2"},{"$f":"C1641","v":"See Col AU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1657-BB1676","v":280.55165706670738},{"$f":"AB1657-BC1676","v":41.493794740139478},{"$f":"AC1657-BD1676","v":1.2291065767910252},{"$f":"AD1657-BE1676","v":-2.8256249561731089E-2},{"$f":"AE1657-BF1676","v":-9.0166422009314851E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1673:AU1673)","v":323.23728549187524},null,"IC2",40,"i.e. Up to 30 Sept 2003",{"$f":"AA1657/$AZ1673*(2004-0.25-BB1672)","v":13.239970641252157},{"$f":"AB1657/$AZ1673*(2004-0.25-BC1672)","v":0.81758804757227432},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB1673:BV1673)","v":14.057558688824431}]
["Prior to disposals","IC1"]
[null,"IC1 - Compressor stations","See Col AU",0,{"$f":"E1633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.942029350600002,4.1759485530999996,33.948777357699996,1.5928252228999999,9.512210380000001E-2,0,0.61324124010000003,{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B1681,PC1_inputs!$D$18:$D$56)","v":0.41835299999999997},{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B1681,PC1_inputs!$E$18:$E$56)","v":9.2734999999999998E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70.879031828199999]
[null,"IC1 - Land",40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92377525419999995,0,0,0,{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B1684,PC1_inputs!$D$18:$D$56)","v":0},{"$f":"SUMIF(PC1_inputs!$F$18:$F$56,$B1684,PC1_inputs!$E$18:$E$56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92377525419999995]
[null,"IC2"]
[null,"Total historic cost",null,{"$f":"D1686+D1690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,142.61486211920001,0,67.519020366099994,0.1342609753,11.9377020071,3.6529193946000005,4.2690554899999997E-2,30.757042000400002,5.3356079300999983,295.1176256736,50.31660973679999,1.2553930138,-2.3085852699999996E-2,0.61856796219999999,0.41835299999999997,5.1514999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1692:AU1692)","v":609.74908388140022}]
[]
[null,"IC1 - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D1696:D1701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC2","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1705:AU1705)","v":0}]
[]
[null,"IC1 - Buildings",40,{"$f":"D1680+D1696","v":0},{"$f":"E1680+E1696","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7970546533,0,0,0.1162047816,0,3.3323494599999996E-2,3.4032458199999997E-2,0,6.3912853782000001,0,0,0,{"$f":"AF1680+AF1696","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1712:AU1712)","v":9.3719007658999995}]
[null,"IC1 - Land",40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92377525419999995,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92377525419999995]
[null,"IC2"]
[null,"IC2","See Col AU",{"$f":"D1689+D1705","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,261.13162002000001,39.13065336519999,1.1602709099999999,-2.6983129999999998E-2,-8.7537699999999993E-3,0,-4.8780999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1721:AU1721)","v":301.33802639519996}]
[]
[null,"IC1 - Equipment",5,{"$f":"D1714*Indexation!B$4","v":0},{"$f":"E1714*Indexation!C$4","v":0},{"$f":"F1714*Indexation!D$4","v":0},{"$f":"G1714*Indexation!E$4","v":0},{"$f":"H1714*Indexation!F$4","v":0},{"$f":"I1714*Indexation!G$4","v":0},{"$f":"J1714*Indexation!H$4","v":0},{"$f":"K1714*Indexation!I$4","v":0},{"$f":"L1714*Indexation!J$4","v":0},{"$f":"M1714*Indexation!K$4","v":0},{"$f":"N1714*Indexation!L$4","v":0},{"$f":"O1714*Indexation!M$4","v":0},{"$f":"P1714*Indexation!N$4","v":0},{"$f":"Q1714*Indexation!P$4","v":0},{"$f":"R1714*Indexation!Q$4","v":0},{"$f":"S1714*Indexation!R$4","v":0},{"$f":"T1714*Indexation!S$4","v":0},{"$f":"U1714*Indexation!T$4","v":0.19038384653627691},{"$f":"V1714*Indexation!U$4","v":0},{"$f":"W1714*Indexation!V$4","v":2.3082922063503871E-2},{"$f":"X1714*Indexation!W$4","v":5.7326099413728966E-2},{"$f":"Y1714*Indexation!X$4","v":4.5768200093549184E-2},{"$f":"Z1714*Indexation!Y$4","v":0.13087722109516378},{"$f":"AA1714*Indexation!Z$4","v":9.5507553659240213E-3},{"$f":"AB1714*Indexation!AA$4","v":3.0005199589467048E-2},{"$f":"AC1714*Indexation!AB$4","v":0},{"$f":"AD1714*Indexation!AC$4","v":4.1538512543584588E-3},{"$f":"AE1714*Indexation!AD$4","v":1.4612920532411745E-2},{"$f":"AF1714*Indexation!AD$4","v":0},{"$f":"AG1714*Indexation!AE$4","v":7.6331766423194036E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51339419258670349]
[null,"IC1 - Pipelines/AGIs","See Col AU",{"$f":"D1717*Indexation!B$4","v":0},{"$f":"E1717*Indexation!C$4","v":0},{"$f":"F1717*Indexation!D$4","v":0},{"$f":"G1717*Indexation!E$4","v":0},{"$f":"H1717*Indexation!F$4","v":0},{"$f":"I1717*Indexation!G$4","v":0},{"$f":"J1717*Indexation!H$4","v":0},{"$f":"K1717*Indexation!I$4","v":0},{"$f":"L1717*Indexation!J$4","v":0},{"$f":"M1717*Indexation!K$4","v":0},{"$f":"N1717*Indexation!L$4","v":0},{"$f":"O1717*Indexation!M$4","v":0},{"$f":"P1717*Indexation!N$4","v":0},{"$f":"Q1717*Indexation!P$4","v":0},{"$f":"R1717*Indexation!Q$4","v":215.65653141379735},{"$f":"S1717*Indexation!R$4","v":0},{"$f":"T1717*Indexation!S$4","v":93.245032880351502},{"$f":"U1717*Indexation!T$4","v":0},{"$f":"V1717*Indexation!U$4","v":16.677655201859316},{"$f":"W1717*Indexation!V$4","v":4.8021059479661812},{"$f":"X1717*Indexation!W$4","v":0},{"$f":"Y1717*Indexation!X$4","v":0.94824181744846869},{"$f":"Z1717*Indexation!Y$4","v":1.2336294293002217},{"$f":"AA1717*Indexation!Z$4","v":3.3593468308567076E-2},{"$f":"AB1717*Indexation!AA$4","v":2.5085307943738737},{"$f":"AC1717*Indexation!AB$4","v":0},{"$f":"AD1717*Indexation!AC$4","v":0},{"$f":"AE1717*Indexation!AD$4","v":0},{"$f":"AF1717*Indexation!AD$4","v":0},{"$f":"AG1717*Indexation!AE$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335.10532095340551]
[]
[null,"Total indexed gross asset value",null,{"$f":"D1734+D1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,215.65653141379735,0,97.274753706082208,0.19038384653627691,16.677655201859316,4.983728667603267,5.7326099413728966E-2,39.111208918506669,6.4679267907747953,342.01460326166944,56.069609784744799,1.367477647453484,-2.4605690284299139E-2,0.6419579948860219,0.43417226472475706,5.2006757668176702E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1740:AU1740)","v":780.97473666543613},null,"Compressor stations - T",25,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($E$1-0.25-BW$136)<$AZ1740,(BW$136<$E$1)), (Y1729-BB1739)/($AZ1740-(2004-0.25-BB1738))*((($E$1-0.25)-(2004-0.25))), 0)","v":5.8232083985961705},{"$f":"IF(AND(($E$1-0.25-BX$136)<$AZ1740,(BX$136<$E$1)), (Z1729-BC1739)/($AZ1740-(2004-0.25-BC1738))*((($E$1-0.25)-(2004-0.25))), 0)","v":0.78492001877617523},{"$f":"IF(AND(($E$1-0.25-BY$136)<$AZ1740,(BY$136<$E$1)), (AA1729-BD1739)/($AZ1740-(2004-0.25-BD1738))*((($E$1-0.25)-(2004-0.25))), 0)","v":6.1765156616252623},{"$f":"IF(AND(($E$1-0.25-BZ$136)<$AZ1740,(BZ$136<$E$1)), (AB1729-BE1739)/($AZ1740-(2004-0.25-BE1738))*((($E$1-0.25)-(2004-0.25))), 0)","v":0.28179499366384186},{"$f":"IF(AND(($E$1-0.25-CA$136)<$AZ1740,(CA$136<$E$1)), AC1729/$AZ1740*($E$1-0.25-BF1738), 0)","v":1.5542226533288614E-2},{"$f":"IF(AND(($E$1-0.25-CB$136)<$AZ1740,(CB$136<$E$1)), AD1729/$AZ1740*($E$1-0.25-BG1738), 0)","v":0},{"$f":"IF(AND(($E$1-0.25-CC$136)<$AZ1740,(CC$136<$E$1)), AE1729/$AZ1740*($E$1-0.25-BH1738), 0)","v":4.4550089667286928E-2},{"$f":"IF(AND(($E$1-0.25-CD$136)<$AZ1740, CD$136<$E$1), AF1729/$AZ1740*($E$1-BI1738-$V$2), 0)","v":2.6050335883485425E-2},{"$f":"IF(AND(($E$1-0.25-CE$136)<$AZ1740, CE$136<$E$1), AG1729/$AZ1740*($E$1-BJ1738-IF($E$1-1=BJ1738, $Y$3, $Z$3)), 0)","v":1.872404803400317E-3},{"$f":"IF(AND(($C$1-0.25-CF$136)<$AZ1740, CF$136<$C$1), AH1729/$AZ1740*($C$1-BK1738-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CG$136)<$AZ1740, CG$136<$C$1), AI1729/$AZ1740*($C$1-BL1738-IF($C$1-1=BL1738, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CH$136)<$AZ1740, CH$136<$C$1), AJ1729/$AZ1740*($C$1-BM1738-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CI$136)<$AZ1740, CI$136<$C$1), AK1729/$AZ1740*($C$1-BN1738-IF($C$1-1=BN1738, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CJ$136)<$AZ1740, CJ$136<$C$1), AL1729/$AZ1740*($C$1-BO1738-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CK$136)<$AZ1740, CK$136<$C$1), AM1729/$AZ1740*($C$1-BP1738-IF($C$1-1=BP1738, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CL$136)<$AZ1740, CL$136<$C$1), AN1729/$AZ1740*($C$1-BQ1738-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CM$136)<$AZ1740, CM$136<$C$1), AO1729/$AZ1740*($C$1-BR1738-IF($C$1-1=BR1738, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CN$136)<$AZ1740, CN$136<$C$1), AP1729/$AZ1740*($C$1-0.75-(BS1738-0.25)), 0)","v":0},0,0,0,0,0,{"$f":"SUM(BE1740:BX1740)","v":0.36981005055130317}]
[null,"IC1 - Buildings",40,{"$f":"IF(AND(($E$1-0.25-D$7)<$C1744,(D$7<$E$1)),($C1744-($E$1-0.25-D$7))/$C1744*D1728,0)","v":0},{"$f":"IF(AND(($E$1-0.25-E$7)<$C1744,(E$7<$E$1)),($C1744-($E$1-0.25-E$7))/$C1744*E1728,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7452473125290417,0,0,0.11989572191502157,0,3.4164647264765181E-2,3.4293054075536081E-2,0,6.2762972240295909,0,0,0,{"$f":"IF(AND(($E$1-$U$3-AF$7)<$C1744, AF$7<$E$1),($C1744-($E$1-AF$7-$U$2))/$C1744*AF1728,0)","v":0},{"$f":"IF(AND(($E$1-0.25-AG$7)<$C1744, AG$7<$E$1),($C1744-($E$1-AG$7-IF($E$1-1=AG$7, $Y$4, $Z$4)))/$C1744*AG1728,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1744:AU1744)","v":9.2098979598139543},null,"Depreciation for Pipeline / Above Ground Installations assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"IC1 - Land",40,{"$f":"IF(AND(($E$1-0.25-D$7)<$C1748,(D$7<$E$1)),($C1748-($E$1-0.25-D$7))/$C1748*D1732,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.90715524663296576,0,0,0,{"$f":"IF(AND(($E$1-$U$3-AF$7)<$C1748, AF$7<$E$1),($C1748-($E$1-AF$7-$U$2))/$C1748*AF1732,0)","v":0},{"$f":"IF(AND(($E$1-0.25-AG$7)<$C1748, AG$7<$E$1),($C1748-($E$1-AG$7-IF($E$1-1=AG$7, $Y$4, $Z$4)))/$C1748*AG1732,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90715524663296576,null,"Total depreciation",null,null,{"$f":"SUM(BB1746:BB1747)","v":74.028912037467137},0,27.46136858502776,0,4.0965093106012098,1.0619911565011368,0,0.16321932634797121,0.18206640684414316,4.1328233842048683E-3,0.24695339641313865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK1748:CE1748)","v":0.25108621979734352}]
[null,"IC1 - Pipelines/AGIs","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1733-BB1748","v":141.62761937633022},0,65.783664295323746,0,12.581145891258107,3.7401147914650443,0,0.78502249110049749,1.0515630224560786,2.9460644924362206E-2,2.261577397960735,0,0,0,{"$f":"IF($E$1>AF$7, AF1733-BP1748, 0)","v":0},{"$f":"IF($E$1>AG$7, AG1733-BQ1748, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227.86016791081877]
[null,{"$f":"B1721","v":"IC2"},{"$f":"C1721","v":"See Col AU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1737-BB1756","v":277.60623284553463},{"$f":"AB1737-BC1756","v":41.062690379202969},{"$f":"AC1737-BD1756","v":1.2164679487520429},{"$f":"AD1737-BE1756","v":-2.7968654146344512E-2},{"$f":"AE1737-BF1756","v":-8.925794420569455E-3},{"$f":"IF($E$1>AF55, AF1737-BG1756, 0)","v":0},{"$f":"IF($E$1>AG55, AG1737-BH1756, 0)","v":-4.9000425848437758E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1753:AU1753)","v":319.79949629907435},null,"IC2",40,"i.e. Up to 30 Sept 2003",{"$f":"AA1737/$AZ1753*(2004-0.25-BB1752)","v":13.239970641252157},{"$f":"AB1737/$AZ1753*(2004-0.25-BC1752)","v":0.81758804757227432},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB1753:BV1753)","v":14.057558688824431}]
["@ Sept 08","Historic cost, nominal to 2010, 10/11 prices thereafter"]
[null,"IC1 - Compressor stations","See Col AU",{"$f":"D1713","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.942029350600002,4.1759485530999996,33.948777357699996,1.5928252228999999,9.512210380000001E-2,0,0.61324124010000003,0.41835299999999997,9.2734999999999998E-2,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1761,PC2_inputs!C$30:C$68)","v":5.1124899999999999E-3},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1761,PC2_inputs!D$30:D$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,70.884144318200001]
[null,"IC1 - Land",40,{"$f":"D1716","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92377525419999995,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1764,PC2_inputs!C$30:C$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1764,PC2_inputs!D$30:D$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.92377525419999995]
[]
[null,"Total historic cost",null,{"$f":"D1766+D1770","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,142.61486211920001,0,67.519020366099994,0.1342609753,11.9377020071,3.6529193946000005,4.2690554899999997E-2,30.757042000400002,5.3356079300999983,295.1176256736,50.31660973679999,1.2553930138,-2.3085852699999996E-2,0.61856796219999999,0.41835299999999997,5.1514999999999998E-2,5.7124899999999998E-3,9.1000000000000003E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1772:AU1772)","v":609.75488737140017}]
[null,"IC1 - Buildings",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1776:AU1776)","v":0}]
[null,"IC1 - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC1 - Pipelines/AGIs","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC2"]
["@ Sept 08","Historic cost, nominal to 2010, 10/11 prices thereafter"]
[null,"IC1 - Buildings",40,{"$f":"D1760+D1776","v":0},{"$f":"E1760+E1776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7970546533,0,0,0.1162047816,0,3.3323494599999996E-2,3.4032458199999997E-2,0,6.3912853782000001,0,0,0,{"$f":"AF1760+AF1776","v":0},{"$f":"AG1760+AG1776","v":0},{"$f":"AH1760+AH1776","v":0},{"$f":"AI1760+AI1776","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1792:AU1792)","v":9.3719007658999995}]
[null,"Spare",100,{"$f":"D1763+D1779","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC2"]
[null,"Total historic cost",null,{"$f":"D1798+D1802","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,142.61486211920001,0,67.519020366099994,0.1342609753,11.9377020071,3.6529193946000005,4.2690554899999997E-2,30.757042000400002,5.3356079300999983,295.1176256736,50.31660973679999,1.2553930138,-2.3085852699999996E-2,0.61856796219999999,0.41835299999999997,5.1514999999999998E-2,5.7124899999999998E-3,9.1000000000000003E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1804:AU1804)","v":609.75488737140017}]
[]
[null,"IC1 - Compressor stations","See Col AU",{"$f":"D1793*Indexation!B$4","v":0},{"$f":"E1793*Indexation!C$4","v":0},{"$f":"F1793*Indexation!D$4","v":0},{"$f":"G1793*Indexation!E$4","v":0},{"$f":"H1793*Indexation!F$4","v":0},{"$f":"I1793*Indexation!G$4","v":0},{"$f":"J1793*Indexation!H$4","v":0},{"$f":"K1793*Indexation!I$4","v":0},{"$f":"L1793*Indexation!J$4","v":0},{"$f":"M1793*Indexation!K$4","v":0},{"$f":"N1793*Indexation!L$4","v":0},{"$f":"O1793*Indexation!M$4","v":0},{"$f":"P1793*Indexation!N$4","v":0},{"$f":"Q1793*Indexation!P$4","v":0},{"$f":"R1793*Indexation!Q$4","v":0},{"$f":"S1793*Indexation!R$4","v":0},{"$f":"T1793*Indexation!S$4","v":0},{"$f":"U1793*Indexation!T$4","v":0},{"$f":"V1793*Indexation!U$4","v":0},{"$f":"W1793*Indexation!V$4","v":0},{"$f":"X1793*Indexation!W$4","v":0},{"$f":"Y1793*Indexation!X$4","v":38.074824144667268},{"$f":"Z1793*Indexation!Y$4","v":5.0621653384840286},{"$f":"AA1793*Indexation!Z$4","v":39.343558666517083},{"$f":"AB1793*Indexation!AA$4","v":1.7749424925579651},{"$f":"AC1793*Indexation!AB$4","v":0.10361484355525742},{"$f":"AD1793*Indexation!AC$4","v":0},{"$f":"AE1793*Indexation!AD$4","v":0.6364298523898132},{"$f":"AF1793*Indexation!AD$4","v":0.43417226472475706},{"$f":"AG1793*Indexation!AE$4","v":9.3620240170015856E-2},{"$f":"AH1793*Indexation!AE$4","v":5.1612933807818444E-3},{"$f":"AI1793*Indexation!AF$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,85.528489136446964]
[null,"IC1 - Pipelines/AGIs","See Col AU",{"$f":"D1797*Indexation!B$4","v":0},{"$f":"E1797*Indexation!C$4","v":0},{"$f":"F1797*Indexation!D$4","v":0},{"$f":"G1797*Indexation!E$4","v":0},{"$f":"H1797*Indexation!F$4","v":0},{"$f":"I1797*Indexation!G$4","v":0},{"$f":"J1797*Indexation!H$4","v":0},{"$f":"K1797*Indexation!I$4","v":0},{"$f":"L1797*Indexation!J$4","v":0},{"$f":"M1797*Indexation!K$4","v":0},{"$f":"N1797*Indexation!L$4","v":0},{"$f":"O1797*Indexation!M$4","v":0},{"$f":"P1797*Indexation!N$4","v":0},{"$f":"Q1797*Indexation!P$4","v":0},{"$f":"R1797*Indexation!Q$4","v":215.65653141379735},{"$f":"S1797*Indexation!R$4","v":0},{"$f":"T1797*Indexation!S$4","v":93.245032880351502},{"$f":"U1797*Indexation!T$4","v":0},{"$f":"V1797*Indexation!U$4","v":16.677655201859316},{"$f":"W1797*Indexation!V$4","v":4.8021059479661812},{"$f":"X1797*Indexation!W$4","v":0},{"$f":"Y1797*Indexation!X$4","v":0.94824181744846869},{"$f":"Z1797*Indexation!Y$4","v":1.2336294293002217},{"$f":"AA1797*Indexation!Z$4","v":3.3593468308567076E-2},{"$f":"AB1797*Indexation!AA$4","v":2.5085307943738737},{"$f":"AC1797*Indexation!AB$4","v":0},{"$f":"AD1797*Indexation!AC$4","v":0},{"$f":"AE1797*Indexation!AD$4","v":0},{"$f":"AF1797*Indexation!AD$4","v":0},{"$f":"AG1797*Indexation!AE$4","v":0},{"$f":"AH1797*Indexation!AE$4","v":6.0572754733390316E-4},{"$f":"AI1797*Indexation!AF$4","v":8.9106380225323622E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,335.10601578733309]
[null,"Sum:",null,{"$f":"SUM(D1817:D1817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,302.62790037147789,43.604695870521297,1.2638628038982265,-2.8759541538657597E-2,-9.0847780362030076E-3,0,-4.9246659144158551E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1818:AU1818)","v":347.40936806717843},null,null,"Asset Life",null,2000,2001,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"Total indexed gross asset value",null,{"$f":"D1814+D1818","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,215.65653141379735,0,97.274753706082208,0.19038384653627691,16.677655201859316,4.983728667603267,5.7326099413728966E-2,39.111208918506669,6.4679267907747953,342.01460326166944,56.069609784744799,1.367477647453484,-2.4605690284299139E-2,0.6419579948860219,0.43417226472475706,5.2006757668176702E-2,5.7670209281157478E-3,8.9106380225323622E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1820:AU1820)","v":780.98059279274446},null,"Compressor stations - T",25,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($F$1-0.25-BW$136)<$AZ1820,(BW$136<$F$1)), (Y1809-BB1819)/($AZ1820-(2004-0.25-BB1818))*((($F$1-0.25)-(2004-0.25))), 0)","v":7.2790104982452135},{"$f":"IF(AND(($F$1-0.25-BX$136)<$AZ1820,(BX$136<$F$1)), (Z1809-BC1819)/($AZ1820-(2004-0.25-BC1818))*((($F$1-0.25)-(2004-0.25))), 0)","v":0.98115002347021907},{"$f":"IF(AND(($F$1-0.25-BY$136)<$AZ1820,(BY$136<$F$1)), (AA1809-BD1819)/($AZ1820-(2004-0.25-BD1818))*((($F$1-0.25)-(2004-0.25))), 0)","v":7.7206445770315781},{"$f":"IF(AND(($F$1-0.25-BZ$136)<$AZ1820,(BZ$136<$F$1)), (AB1809-BE1819)/($AZ1820-(2004-0.25-BE1818))*((($F$1-0.25)-(2004-0.25))), 0)","v":0.35224374207980236},{"$f":"IF(AND(($F$1-0.25-CA$136)<$AZ1820,(CA$136<$F$1)), AC1809/$AZ1820*($F$1-0.25-BF1818), 0)","v":1.9686820275498909E-2},{"$f":"IF(AND(($F$1-0.25-CB$136)<$AZ1820,(CB$136<$F$1)), AD1809/$AZ1820*($F$1-0.25-BG1818), 0)","v":0},{"$f":"IF(AND(($F$1-0.25-CC$136)<$AZ1820,(CC$136<$F$1)), AE1809/$AZ1820*($F$1-0.25-BH1818), 0)","v":7.0007283762879458E-2},{"$f":"IF(AND(($F$1-0.25-CD$136)<$AZ1820, CD$136<$F$1), AF1809/$AZ1820*($F$1-BI1818-$V$2), 0)","v":4.3417226472475708E-2},{"$f":"IF(AND(($F$1-0.25-CE$136)<$AZ1820, CE$136<$F$1), AG1809/$AZ1820*($F$1-BJ1818-IF($F$1-1=BJ1818, $Y$3, $Z$3)), 0)","v":5.617214410200951E-3},{"$f":"IF(AND(($F$1-0.25-CF$136)<$AZ1820, CF$136<$F$1), AH1809/$AZ1820*($F$1-BK1818-$V$2), 0)","v":3.0967760284691069E-4},{"$f":"IF(AND(($F$1-0.25-CG$136)<$AZ1820, CG$136<$F$1), AI1809/$AZ1820*($F$1-BL1818-IF($F$1-1=BL1818, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CH$136)<$AZ1820, CH$136<$C$1), AJ1809/$AZ1820*($C$1-BM1818-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CI$136)<$AZ1820, CI$136<$C$1), AK1809/$AZ1820*($C$1-BN1818-IF($C$1-1=BN1818, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CJ$136)<$AZ1820, CJ$136<$C$1), AL1809/$AZ1820*($C$1-BO1818-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CK$136)<$AZ1820, CK$136<$C$1), AM1809/$AZ1820*($C$1-BP1818-IF($C$1-1=BP1818, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CL$136)<$AZ1820, CL$136<$C$1), AN1809/$AZ1820*($C$1-BQ1818-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CM$136)<$AZ1820, CM$136<$C$1), AO1809/$AZ1820*($C$1-BR1818-IF($C$1-1=BR1818, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CN$136)<$AZ1820, CN$136<$C$1), AP1809/$AZ1820*($C$1-0.75-(BS1818-0.25)), 0)","v":0},0,0,0,0,0,{"$f":"SUM(BE1820:BX1820)","v":0.49128196460370427}]
[null,{"$f":"B1791","v":"IC1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"IC1 - Land",40,{"$f":"IF(AND(($F$1-0.25-D$7)<$C1828,(D$7<$F$1)),($C1828-($F$1-0.25-D$7))/$C1828*D1812,0)","v":0},{"$f":"IF(AND(($F$1-0.25-E$7)<$C1828,(E$7<$F$1)),($C1828-($F$1-0.25-E$7))/$C1828*E1812,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88142034601926456,0,0,0,{"$f":"IF(AND(($F$1-$U$3-AF$7)<$C1828, AF$7<$F$1),($C1828-($F$1-AF$7-$U$2))/$C1828*AF1812,0)","v":0},{"$f":"IF(AND(($F$1-0.25-AG$7)<$C1828, AG$7<$F$1),($C1828-($F$1-AG$7-IF($F$1-1=AG$7, $Y$4, $Z$4)))/$C1828*AG1812,0)","v":0},{"$f":"IF(AND(($F$1-$V$3-AH$7)<$C1828, AH$7<$F$1),($C1828-($F$1-AH$7-$V$2))/$C1828*AH1812,0)","v":0},{"$f":"IF(AND(($F$1-0.25-AI$7)<$C1828, AI$7<$F$1),($C1828-($F$1-AI$7-IF($F$1-1=AI$7, $Y$3, $Z$3)))/$C1828*AI1812,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.88142034601926456,null,"Total depreciation",null,null,{"$f":"SUM(BB1826:BB1827)","v":78.046716842469408},0,29.227372995640479,0,4.4170480594230721,1.1549132631213863,0,0.18179974033851554,0.20638000273908141,4.7986006706311332E-3,0.29693300741779582,0,0,0,0,0,1.8171826420017095E-5,8.9106380225323618E-7,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK1828:CE1828)","v":0.30175067097864922}]
[null,{"$f":"B1800","v":"IC2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Life",null,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,{"$f":"B1801","v":"IC2"},{"$f":"C1801","v":"See Col AU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1817-BB1836","v":274.66080862436183},{"$f":"AB1817-BC1836","v":40.631586018266454},{"$f":"AC1817-BD1836","v":1.2038293207130608},{"$f":"AD1817-BE1836","v":-2.7681058730957938E-2},{"$f":"AE1817-BF1836","v":-8.834946640207425E-3},{"$f":"IF($F$1>AF135, AF1817-BG1836, 0)","v":0},{"$f":"IF($F$1>AG135, AG1817-BH1836, 0)","v":-4.8507959256996171E-2},{"$f":"IF($F$1>AH135, AH1817-BI1836, 0)","v":0},{"$f":"IF($F$1>AI135, AI1817-BJ1836, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1833:AU1833)","v":316.41119999871319},null,"IC2",40,"i.e. Up to 30 Sept 2003",{"$f":"AA1817/$AZ1833*(2004-0.25-BB1832)","v":13.239970641252157},{"$f":"AB1817/$AZ1833*(2004-0.25-BC1832)","v":0.81758804757227432},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB1833:BV1833)","v":14.057558688824431}]
[]
[null,"IC1 - Compressor stations","See Col AU",{"$f":"D1793","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.942029350600002,4.1759485530999996,33.948777357699996,1.5928252228999999,9.512210380000001E-2,0,0.61324124010000003,0.41835299999999997,9.2734999999999998E-2,5.1124899999999999E-3,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1841,PC2_inputs!E$30:E$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1841,PC2_inputs!F$30:F$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,70.884144318200001]
[null,"IC1 - Land",40,{"$f":"D1796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92377525419999995,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1844,PC2_inputs!E$30:E$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1844,PC2_inputs!F$30:F$68)","v":0},null,null,null,null,null,null,null,null,null,null,null,0.92377525419999995]
[null,"Sum:",null,{"$f":"SUM(D1840:D1845)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,142.61486211920001,0,67.519020366099994,0.1342609753,11.9377020071,3.6529193946000005,4.2690554899999997E-2,30.757042000400002,5.3356079300999983,33.986005653599996,11.1859563716,9.512210380000001E-2,3.8972773000000007E-3,0.62732173219999998,0.41835299999999997,0.100296,{"$f":"SUM(AH1840:AH1845)","v":5.7124899999999998E-3},{"$f":"SUM(AI1840:AI1845)","v":9.1000000000000003E-5},0,0,null,null,null,null,null,null,null,null,null,null,null,308.4168609762001]
[null,"Total historic cost",null,{"$f":"D1846+D1850","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,142.61486211920001,0,67.519020366099994,0.1342609753,11.9377020071,3.6529193946000005,4.2690554899999997E-2,30.757042000400002,5.3356079300999983,295.1176256736,50.31660973679999,1.2553930138,-2.3085852699999996E-2,0.61856796219999999,0.41835299999999997,5.1514999999999998E-2,{"$f":"AH1846+AH1850","v":5.7124899999999998E-3},{"$f":"AI1846+AI1850","v":9.1000000000000003E-5},0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1852:AU1852)","v":609.75488737140017}]
[null,"IC1"]
[null,"Spare",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC1 - Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC2"]
[]
[null,"IC1 - Buildings",40,{"$f":"D1840+D1856","v":0},{"$f":"E1840+E1856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7970546533,0,0,0.1162047816,0,3.3323494599999996E-2,3.4032458199999997E-2,0,6.3912853782000001,0,0,0,{"$f":"AF1840+AF1856","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1872:AU1872)","v":9.3719007658999995}]
[null,"IC1 - Equipment",5,{"$f":"D1842+D1858","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1342609753,0,1.69190699E-2,4.2690554899999997E-2,3.5992097700000003E-2,0.10796497260000001,8.2411576E-3,2.6926528000000002E-2,0,3.8972773000000007E-3,1.40804921E-2,0,7.561E-3,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0.39853412540000005]
[null,"IC2"]
[]
[]
[null,"IC1 - Buildings",{"$f":"C1872","v":40},{"$f":"D1872*Indexation!B$4","v":0},{"$f":"E1872*Indexation!C$4","v":0},{"$f":"F1872*Indexation!D$4","v":0},{"$f":"G1872*Indexation!E$4","v":0},{"$f":"H1872*Indexation!F$4","v":0},{"$f":"I1872*Indexation!G$4","v":0},{"$f":"J1872*Indexation!H$4","v":0},{"$f":"K1872*Indexation!I$4","v":0},{"$f":"L1872*Indexation!J$4","v":0},{"$f":"M1872*Indexation!K$4","v":0},{"$f":"N1872*Indexation!L$4","v":0},{"$f":"O1872*Indexation!M$4","v":0},{"$f":"P1872*Indexation!N$4","v":0},{"$f":"Q1872*Indexation!P$4","v":0},{"$f":"R1872*Indexation!Q$4","v":0},{"$f":"S1872*Indexation!R$4","v":0},{"$f":"T1872*Indexation!S$4","v":4.0297208257307036},{"$f":"U1872*Indexation!T$4","v":0},{"$f":"V1872*Indexation!U$4","v":0},{"$f":"W1872*Indexation!V$4","v":0.15853979757358225},{"$f":"X1872*Indexation!W$4","v":0},{"$f":"Y1872*Indexation!X$4","v":4.2374756297383173E-2},{"$f":"Z1872*Indexation!Y$4","v":4.1254801895381749E-2},{"$f":"AA1872*Indexation!Z$4","v":0},{"$f":"AB1872*Indexation!AA$4","v":7.1220394031541456},{"$f":"AC1872*Indexation!AB$4","v":0},{"$f":"AD1872*Indexation!AC$4","v":0},{"$f":"AE1872*Indexation!AD$4","v":0},{"$f":"AF1872*Indexation!AD$4","v":0},{"$f":"AG1872*Indexation!AE$4","v":0},{"$f":"AH1872*Indexation!AE$4","v":0},{"$f":"AI1872*Indexation!AF$4","v":0},{"$f":"AJ1872*Indexation!AF$4","v":0},{"$f":"AK1872*Indexation!AG$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1888:AU1888)","v":11.393929584651197}]
[null,"IC1 - Land",40,{"$f":"D1876*Indexation!B$4","v":0},{"$f":"E1876*Indexation!C$4","v":0},{"$f":"F1876*Indexation!D$4","v":0},{"$f":"G1876*Indexation!E$4","v":0},{"$f":"H1876*Indexation!F$4","v":0},{"$f":"I1876*Indexation!G$4","v":0},{"$f":"J1876*Indexation!H$4","v":0},{"$f":"K1876*Indexation!I$4","v":0},{"$f":"L1876*Indexation!J$4","v":0},{"$f":"M1876*Indexation!K$4","v":0},{"$f":"N1876*Indexation!L$4","v":0},{"$f":"O1876*Indexation!M$4","v":0},{"$f":"P1876*Indexation!N$4","v":0},{"$f":"Q1876*Indexation!P$4","v":0},{"$f":"R1876*Indexation!Q$4","v":0},{"$f":"S1876*Indexation!R$4","v":0},{"$f":"T1876*Indexation!S$4","v":0},{"$f":"U1876*Indexation!T$4","v":0},{"$f":"V1876*Indexation!U$4","v":0},{"$f":"W1876*Indexation!V$4","v":0},{"$f":"X1876*Indexation!W$4","v":0},{"$f":"Y1876*Indexation!X$4","v":0},{"$f":"Z1876*Indexation!Y$4","v":0},{"$f":"AA1876*Indexation!Z$4","v":0},{"$f":"AB1876*Indexation!AA$4","v":1.0293960245480462},{"$f":"AC1876*Indexation!AB$4","v":0},{"$f":"AD1876*Indexation!AC$4","v":0},{"$f":"AE1876*Indexation!AD$4","v":0},{"$f":"AF1876*Indexation!AD$4","v":0},{"$f":"AG1876*Indexation!AE$4","v":0},{"$f":"AH1876*Indexation!AE$4","v":0},{"$f":"AI1876*Indexation!AF$4","v":0},{"$f":"AJ1876*Indexation!AF$4","v":0},{"$f":"AK1876*Indexation!AG$4","v":0},null,null,null,null,null,null,null,null,null,null,null,1.0293960245480462]
[null,{"$f":"B1881","v":"IC2"},{"$f":"C1881","v":"See Col AU"},{"$f":"D1881*Indexation!B$4","v":0},{"$f":"E1881*Indexation!C$4","v":0},{"$f":"F1881*Indexation!D$4","v":0},{"$f":"G1881*Indexation!E$4","v":0},{"$f":"H1881*Indexation!F$4","v":0},{"$f":"I1881*Indexation!G$4","v":0},{"$f":"J1881*Indexation!H$4","v":0},{"$f":"K1881*Indexation!I$4","v":0},{"$f":"L1881*Indexation!J$4","v":0},{"$f":"M1881*Indexation!K$4","v":0},{"$f":"N1881*Indexation!L$4","v":0},{"$f":"O1881*Indexation!M$4","v":0},{"$f":"P1881*Indexation!N$4","v":0},{"$f":"Q1881*Indexation!P$4","v":0},{"$f":"R1881*Indexation!Q$4","v":0},{"$f":"S1881*Indexation!R$4","v":0},{"$f":"T1881*Indexation!S$4","v":0},{"$f":"U1881*Indexation!T$4","v":0},{"$f":"V1881*Indexation!U$4","v":0},{"$f":"W1881*Indexation!V$4","v":0},{"$f":"X1881*Indexation!W$4","v":0},{"$f":"Y1881*Indexation!X$4","v":0},{"$f":"Z1881*Indexation!Y$4","v":0},{"$f":"AA1881*Indexation!Z$4","v":302.62790037147789},{"$f":"AB1881*Indexation!AA$4","v":43.604695870521297},{"$f":"AC1881*Indexation!AB$4","v":1.2638628038982265},{"$f":"AD1881*Indexation!AC$4","v":-2.8759541538657597E-2},{"$f":"AE1881*Indexation!AD$4","v":-9.0847780362030076E-3},{"$f":"AF1881*Indexation!AD$4","v":0},{"$f":"AG1881*Indexation!AE$4","v":-4.9246659144158551E-2},{"$f":"AH1881*Indexation!AE$4","v":0},{"$f":"AI1881*Indexation!AF$4","v":0},{"$f":"AJ1881*Indexation!AF$4","v":0},{"$f":"AK1881*Indexation!AG$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1897:AU1897)","v":347.40936806717843},null,"Depreciation for Compressor stations",null,null,null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"Total indexed gross asset value",null,{"$f":"D1894+D1898","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,215.65653141379735,0,97.274753706082208,0.19038384653627691,16.677655201859316,4.983728667603267,5.7326099413728966E-2,39.111208918506669,6.4679267907747953,342.01460326166944,56.069609784744799,1.367477647453484,-2.4605690284299139E-2,0.6419579948860219,0.43417226472475706,5.2006757668176702E-2,5.7670209281157478E-3,8.9106380225323622E-5,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1900:AU1900)","v":780.98059279274446},null,"Compressor stations - T",25,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($G$1-0.25-BW$136)<$AZ1900,(BW$136<$G$1)), (Y1889-BB1899)/($AZ1900-(2004-0.25-BB1898))*((($G$1-0.25)-(2004-0.25))), 0)","v":8.7348125978942548},{"$f":"IF(AND(($G$1-0.25-BX$136)<$AZ1900,(BX$136<$G$1)), (Z1889-BC1899)/($AZ1900-(2004-0.25-BC1898))*((($G$1-0.25)-(2004-0.25))), 0)","v":1.1773800281642628},{"$f":"IF(AND(($G$1-0.25-BY$136)<$AZ1900,(BY$136<$G$1)), (AA1889-BD1899)/($AZ1900-(2004-0.25-BD1898))*((($G$1-0.25)-(2004-0.25))), 0)","v":9.2647734924378931},{"$f":"IF(AND(($G$1-0.25-BZ$136)<$AZ1900,(BZ$136<$G$1)), (AB1889-BE1899)/($AZ1900-(2004-0.25-BE1898))*((($G$1-0.25)-(2004-0.25))), 0)","v":0.4226924904957628},{"$f":"IF(AND(($G$1-0.25-CA$136)<$AZ1900,(CA$136<$G$1)), AC1889/$AZ1900*($G$1-0.25-BF1898), 0)","v":2.3831414017709208E-2},{"$f":"IF(AND(($G$1-0.25-CB$136)<$AZ1900,(CB$136<$G$1)), AD1889/$AZ1900*($G$1-0.25-BG1898), 0)","v":0},{"$f":"IF(AND(($G$1-0.25-CC$136)<$AZ1900,(CC$136<$G$1)), AE1889/$AZ1900*($G$1-0.25-BH1898), 0)","v":9.546447785847198E-2},{"$f":"IF(AND(($G$1-0.25-CD$136)<$AZ1900, CD$136<$G$1), AF1889/$AZ1900*($G$1-BI1898-$V$2), 0)","v":6.0784117061465991E-2},{"$f":"IF(AND(($G$1-0.25-CE$136)<$AZ1900, CE$136<$G$1), AG1889/$AZ1900*($G$1-BJ1898-IF($G$1-1=BJ1898, $Y$3, $Z$3)), 0)","v":9.3620240170015842E-3},{"$f":"IF(AND(($G$1-0.25-CF$136)<$AZ1900, CF$136<$G$1), AH1889/$AZ1900*($G$1-BK1898-$V$2), 0)","v":5.1612933807818442E-4},{"$f":"IF(AND(($G$1-0.25-CG$136)<$AZ1900, CG$136<$G$1), AI1889/$AZ1900*($G$1-BL1898-IF($G$1-1=BL1898, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($G$1-0.25-CH$136)<$AZ1900, CH$136<$G$1), AJ1889/$AZ1900*($G$1-BM1898-$V$2), 0)","v":0},{"$f":"IF(AND(($G$1-0.25-CI$136)<$AZ1900, CI$136<$G$1), AK1889/$AZ1900*($G$1-BN1898-IF($G$1-1=BN1898, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CJ$136)<$AZ1900, CJ$136<$C$1), AL1889/$AZ1900*($C$1-BO1898-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CK$136)<$AZ1900, CK$136<$C$1), AM1889/$AZ1900*($C$1-BP1898-IF($C$1-1=BP1898, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CL$136)<$AZ1900, CL$136<$C$1), AN1889/$AZ1900*($C$1-BQ1898-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CM$136)<$AZ1900, CM$136<$C$1), AO1889/$AZ1900*($C$1-BR1898-IF($C$1-1=BR1898, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CN$136)<$AZ1900, CN$136<$C$1), AP1889/$AZ1900*($C$1-0.75-(BS1898-0.25)), 0)","v":0},0,0,0,0,0,{"$f":"SUM(BE1900:BX1900)","v":0.61265065278848985}]
["@ Sept 09","Indexed net book value @ date = cell C1"]
[null,"IC1 - Land",40,{"$f":"IF(AND(($G$1-0.25-D$7)<$C1908,(D$7<$G$1)),($C1908-($G$1-0.25-D$7))/$C1908*D1892,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.85568544540556346,0,0,0,{"$f":"IF(AND(($G$1-$U$3-AF$7)<$C1908, AF$7<$G$1),($C1908-($G$1-AF$7-$U$2))/$C1908*AF1892,0)","v":0},{"$f":"IF(AND(($G$1-0.25-AG$7)<$C1908, AG$7<$G$1),($C1908-($G$1-AG$7-IF($G$1-1=AG$7, $Y$4, $Z$4)))/$C1908*AG1892,0)","v":0},{"$f":"IF(AND(($G$1-$V$3-AH$7)<$C1908, AH$7<$G$1),($C1908-($G$1-AH$7-$V$2))/$C1908*AH1892,0)","v":0},{"$f":"IF(AND(($G$1-0.25-AI$7)<$C1908, AI$7<$G$1),($C1908-($G$1-AI$7-IF($G$1-1=AI$7, $Y$3, $Z$3)))/$C1908*AI1892,0)","v":0},{"$f":"IF(AND(($G$1-$V$3-AJ$7)<$C1908, AJ$7<$G$1),($C1908-($G$1-AJ$7-$V$2))/$C1908*AJ1892,0)","v":0},{"$f":"IF(AND(($G$1-0.25-AK$7)<$C1908, AK$7<$G$1),($C1908-($G$1-AK$7-IF($G$1-1=AK$7, $Y$3, $Z$3)))/$C1908*AK1892,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,0.85568544540556346,null,"Total depreciation",null,null,{"$f":"SUM(BB1906:BB1907)","v":82.064521647471693},0,30.993377406253195,0,4.7375868082449353,1.2478353697416358,0,0.20038015432905987,0.23069359863401964,5.4643779570573972E-3,0.34691261842245291,0,0,0,0,0,3.0286377366695158E-5,2.6731914067597086E-6,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK1908:CE1908)","v":0.35240995594828373}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation for IC2 asset",null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,{"$f":"B1881","v":"IC2"},{"$f":"C1881","v":"See Col AU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1897-BB1916","v":271.71538440318903},{"$f":"AB1897-BC1916","v":40.200481657329938},{"$f":"AC1897-BD1916","v":1.1911906926740785},{"$f":"AD1897-BE1916","v":-2.7393463315571361E-2},{"$f":"AE1897-BF1916","v":-8.744098859845395E-3},{"$f":"IF($G$1>AF215, AF1897-BG1916, 0)","v":0},-4.8015492665554591E-2,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1913:AU1913)","v":313.02290369835208},null,"IC2",40,"i.e. Up to 30 Sept 2003",{"$f":"AA1897/$AZ1913*(2004-0.25-BB1912)","v":13.239970641252157},{"$f":"AB1897/$AZ1913*(2004-0.25-BC1912)","v":0.81758804757227432},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB1913:BV1913)","v":14.057558688824431}]
[null,"Total indexed net book value",null,{"$f":"D1910+D1914","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,133.59200976632565,0,64.795416745340816,0,11.940068393614382,3.6662393102608877,0,22.980889592217203,4.2239037209251808,298.37973728429949,50.423670191150087,1.2709741222116266,-2.7185770752853437E-2,0.53587450580459872,0.37338814766329109,3.96776529765034E-2,5.2206052126708685E-3,8.6433188818563911E-5,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1916:AU1916)","v":592.19997070043837},null,"Total depreciation",null,null,{"$f":"SUM(BB1913:BB1915)","v":30.912515968288844},{"$f":"SUM(BC1913:BC1915)","v":3.4042142131913589},{"$f":"SUM(BD1913:BD1915)","v":7.2672111224148031E-2},-1.3660782230862359E-3,-3.4067917635761279E-4,0,-1.2311664786039639E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB1916:BV1916)","v":34.386464368826303}]
[null,"IC1 - Buildings",40,{"$f":"D1872","v":0},{"$f":"E1872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7970546533,0,0,0.1162047816,0,3.3323494599999996E-2,3.4032458199999997E-2,0,6.3912853782000001,0,0,0,0,0,0,0,{"$f":"AJ1872","v":0},0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1920,PC2_inputs!G$30:G$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1920,PC2_inputs!H$30:H$68)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1920:AU1920)","v":9.3719007658999995}]
[null,"IC1 - Land",40,{"$f":"D1876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92377525419999995,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1924,PC2_inputs!G$30:G$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1924,PC2_inputs!H$30:H$68)","v":0},null,null,null,null,null,null,null,null,null,0.92377525419999995]
[null,"IC2","See Col AU",{"$f":"D1881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,261.13162002000001,39.13065336519999,1.1602709099999999,-2.6983129999999998E-2,-8.7537699999999993E-3,0,-4.8780999999999998E-2,0,0,{"$f":"AJ1881","v":0},{"$f":"AK1881","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1929,PC2_inputs!G$30:G$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B1929,PC2_inputs!H$30:H$68)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1929:AU1929)","v":301.33802639519996}]
[]
["During 09/10","Disposals, nominal to 2010, 10/11 prices thereafter"]
[null,"Spare",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"IC2"]
[null,"Total historic cost",null,{"$f":"D1942+D1946","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1948:AU1948)","v":0}]
[null,"IC1 - Buildings",40,{"$f":"D1920+D1936","v":0},{"$f":"E1920+E1936","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7970546533,0,0,0.1162047816,0,3.3323494599999996E-2,3.4032458199999997E-2,0,6.3912853782000001,0,0,0,{"$f":"AF1920+AF1936","v":0},{"$f":"AG1920+AG1936","v":0},{"$f":"AH1920+AH1936","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1952:AU1952)","v":9.3719007658999995}]
[null,"IC1 - Pipelines/AGIs","See Col AU",{"$f":"D1925+D1941","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,142.61486211920001,0,64.721965712799999,0,11.9377020071,3.5197955431000003,0,0.74569705750000004,1.0176619462000001,2.89871383E-2,2.2511439882999995,0,0,0,0,0,{"$f":"AH1925+AH1941","v":5.9999999999999995E-4},9.1000000000000003E-5,0,0,0,0,null,null,null,null,null,null,null,null,null,226.8385065125]
[null,"IC2"]
[null,"Sum:",null,{"$f":"SUM(D1961:D1961)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,261.13162002000001,39.13065336519999,1.1602709099999999,-2.6983129999999998E-2,-8.7537699999999993E-3,0,-4.8780999999999998E-2,{"$f":"SUM(AH1961:AH1961)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1962:AU1962)","v":301.33802639519996}]
[null,{"$f":"B1951","v":"IC1"}]
[null,"Spare",100,{"$f":"D1955*Indexation!B$4","v":0},{"$f":"E1955*Indexation!C$4","v":0},{"$f":"F1955*Indexation!D$4","v":0},{"$f":"G1955*Indexation!E$4","v":0},{"$f":"H1955*Indexation!F$4","v":0},{"$f":"I1955*Indexation!G$4","v":0},{"$f":"J1955*Indexation!H$4","v":0},{"$f":"K1955*Indexation!I$4","v":0},{"$f":"L1955*Indexation!J$4","v":0},{"$f":"M1955*Indexation!K$4","v":0},{"$f":"N1955*Indexation!L$4","v":0},{"$f":"O1955*Indexation!M$4","v":0},{"$f":"P1955*Indexation!N$4","v":0},{"$f":"Q1955*Indexation!P$4","v":0},{"$f":"R1955*Indexation!Q$4","v":0},{"$f":"S1955*Indexation!R$4","v":0},{"$f":"T1955*Indexation!S$4","v":0},{"$f":"U1955*Indexation!T$4","v":0},{"$f":"V1955*Indexation!U$4","v":0},{"$f":"W1955*Indexation!V$4","v":0},{"$f":"X1955*Indexation!W$4","v":0},{"$f":"Y1955*Indexation!X$4","v":0},{"$f":"Z1955*Indexation!Y$4","v":0},{"$f":"AA1955*Indexation!Z$4","v":0},{"$f":"AB1955*Indexation!AA$4","v":0},{"$f":"AC1955*Indexation!AB$4","v":0},{"$f":"AD1955*Indexation!AC$4","v":0},{"$f":"AE1955*Indexation!AD$4","v":0},{"$f":"AF1955*Indexation!AD$4","v":0},{"$f":"AG1955*Indexation!AE$4","v":0},{"$f":"AH1955*Indexation!AE$4","v":0},{"$f":"AI1955*Indexation!AF$4","v":0},{"$f":"AJ1955*Indexation!AF$4","v":0},{"$f":"AK1955*Indexation!AG$4","v":0},{"$f":"AL1955*Indexation!AG$4","v":0},{"$f":"AM1955*Indexation!AH$4","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"IC1 - Land",40,{"$f":"D1956*Indexation!B$4","v":0},{"$f":"E1956*Indexation!C$4","v":0},{"$f":"F1956*Indexation!D$4","v":0},{"$f":"G1956*Indexation!E$4","v":0},{"$f":"H1956*Indexation!F$4","v":0},{"$f":"I1956*Indexation!G$4","v":0},{"$f":"J1956*Indexation!H$4","v":0},{"$f":"K1956*Indexation!I$4","v":0},{"$f":"L1956*Indexation!J$4","v":0},{"$f":"M1956*Indexation!K$4","v":0},{"$f":"N1956*Indexation!L$4","v":0},{"$f":"O1956*Indexation!M$4","v":0},{"$f":"P1956*Indexation!N$4","v":0},{"$f":"Q1956*Indexation!P$4","v":0},{"$f":"R1956*Indexation!Q$4","v":0},{"$f":"S1956*Indexation!R$4","v":0},{"$f":"T1956*Indexation!S$4","v":0},{"$f":"U1956*Indexation!T$4","v":0},{"$f":"V1956*Indexation!U$4","v":0},{"$f":"W1956*Indexation!V$4","v":0},{"$f":"X1956*Indexation!W$4","v":0},{"$f":"Y1956*Indexation!X$4","v":0},{"$f":"Z1956*Indexation!Y$4","v":0},{"$f":"AA1956*Indexation!Z$4","v":0},{"$f":"AB1956*Indexation!AA$4","v":1.0293960245480462},{"$f":"AC1956*Indexation!AB$4","v":0},{"$f":"AD1956*Indexation!AC$4","v":0},{"$f":"AE1956*Indexation!AD$4","v":0},{"$f":"AF1956*Indexation!AD$4","v":0},{"$f":"AG1956*Indexation!AE$4","v":0},{"$f":"AH1956*Indexation!AE$4","v":0},{"$f":"AI1956*Indexation!AF$4","v":0},{"$f":"AJ1956*Indexation!AF$4","v":0},{"$f":"AK1956*Indexation!AG$4","v":0},{"$f":"AL1956*Indexation!AG$4","v":0},{"$f":"AM1956*Indexation!AH$4","v":0},null,null,null,null,null,null,null,null,null,1.0293960245480462]
[null,{"$f":"B1960","v":"IC2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"Total indexed gross asset value",null,{"$f":"D1974+D1978","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,215.65653141379735,0,97.274753706082208,0.19038384653627691,16.677655201859316,4.983728667603267,5.7326099413728966E-2,39.111208918506669,6.4679267907747953,342.01460326166944,56.069609784744799,1.367477647453484,-2.4605690284299139E-2,0.6419579948860219,0.43417226472475706,5.2006757668176702E-2,5.7670209281157478E-3,8.9106380225323622E-5,0,0,0.10410534493338895,0.13993041281772078,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1980:AU1980)","v":781.22462855049559},null,"Compressor stations - T",25,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($H$1-0.25-BW$136)<$AZ1980,(BW$136<$H$1)), (Y1969-BB1979)/($AZ1980-(2004-0.25-BB1978))*((($H$1-0.25)-(2004-0.25))), 0)","v":10.190614697543298},{"$f":"IF(AND(($H$1-0.25-BX$136)<$AZ1980,(BX$136<$H$1)), (Z1969-BC1979)/($AZ1980-(2004-0.25-BC1978))*((($H$1-0.25)-(2004-0.25))), 0)","v":1.3736100328583067},{"$f":"IF(AND(($H$1-0.25-BY$136)<$AZ1980,(BY$136<$H$1)), (AA1969-BD1979)/($AZ1980-(2004-0.25-BD1978))*((($H$1-0.25)-(2004-0.25))), 0)","v":10.80890240784421},{"$f":"IF(AND(($H$1-0.25-BZ$136)<$AZ1980,(BZ$136<$H$1)), (AB1969-BE1979)/($AZ1980-(2004-0.25-BE1978))*((($H$1-0.25)-(2004-0.25))), 0)","v":0.49314123891172323},{"$f":"IF(AND(($H$1-0.25-CA$136)<$AZ1980,(CA$136<$H$1)), AC1969/$AZ1980*($H$1-0.25-BF1978), 0)","v":2.7976007759919503E-2},{"$f":"IF(AND(($H$1-0.25-CB$136)<$AZ1980,(CB$136<$H$1)), AD1969/$AZ1980*($H$1-0.25-BG1978), 0)","v":0},{"$f":"IF(AND(($H$1-0.25-CC$136)<$AZ1980,(CC$136<$H$1)), AE1969/$AZ1980*($H$1-0.25-BH1978), 0)","v":0.12092167195406452},{"$f":"IF(AND(($H$1-0.25-CD$136)<$AZ1980, CD$136<$H$1), AF1969/$AZ1980*($H$1-BI1978-$V$2), 0)","v":7.8151007650456267E-2},{"$f":"IF(AND(($H$1-0.25-CE$136)<$AZ1980, CE$136<$H$1), AG1969/$AZ1980*($H$1-BJ1978-IF($H$1-1=BJ1978, $Y$3, $Z$3)), 0)","v":1.310683362380222E-2},{"$f":"IF(AND(($H$1-0.25-CF$136)<$AZ1980, CF$136<$H$1), AH1969/$AZ1980*($H$1-BK1978-$V$2), 0)","v":7.2258107330945825E-4},{"$f":"IF(AND(($H$1-0.25-CG$136)<$AZ1980, CG$136<$H$1), AI1969/$AZ1980*($H$1-BL1978-IF($H$1-1=BL1978, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($H$1-0.25-CH$136)<$AZ1980, CH$136<$H$1), AJ1969/$AZ1980*($H$1-BM1978-$V$2), 0)","v":0},{"$f":"IF(AND(($H$1-0.25-CI$136)<$AZ1980, CI$136<$H$1), AK1969/$AZ1980*($H$1-BN1978-IF($H$1-1=BN1978, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($H$1-0.25-CJ$136)<$AZ1980, CJ$136<$H$1), AL1969/$AZ1980*($H$1-BO1978-$V$2), 0)","v":4.3321019201579599E-3},{"$f":"IF(AND(($H$1-0.25-CK$136)<$AZ1980, CK$136<$H$1), AM1969/$AZ1980*($H$1-BP1978-IF($H$1-1=BP1978, $Y$3, $Z$3)), 0)","v":2.3484034351139681E-3},{"$f":"IF(AND(($C$1-0.25-CL$136)<$AZ1980, CL$136<$C$1), AN1969/$AZ1980*($C$1-BQ1978-$V$2), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CM$136)<$AZ1980, CM$136<$C$1), AO1969/$AZ1980*($C$1-BR1978-IF($C$1-1=BR1978, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CN$136)<$AZ1980, CN$136<$C$1), AP1969/$AZ1980*($C$1-0.75-(BS1978-0.25)), 0)","v":0},0,0,0,0,0,{"$f":"SUM(BE1980:BX1980)","v":0.74069984632854724}]
[null,"IC1 - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1969-BB1981","v":20.745179919998858},2.9925075715841682,25.092094875352629,1.2152409101753183,7.5638835795337922E-2,0,0.51550818043574864,{"$f":"IF($H$1>AF$7, AF1969-BI1981, 0)","v":0.35602125707430077},{"$f":"IF($H$1>AG$7, AG1969-BJ1981, 0)","v":8.0513406546213639E-2},{"$f":"IF($H$1>AH$7, AH1969-BK1981, 0)","v":4.4387123074723861E-3},0,0,0,6.7869596749141378E-2,0.11507176832058444,null,null,null,null,null,null,null,null,null,51.260085034339781,null,null,"Asset Life",null,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"IC1 - Land",40,{"$f":"IF(AND(($H$1-0.25-D$7)<$C1988,(D$7<$H$1)),($C1988-($H$1-0.25-D$7))/$C1988*D1972,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82995054479186225,0,0,0,{"$f":"IF(AND(($H$1-$U$3-AF$7)<$C1988, AF$7<$H$1),($C1988-($H$1-AF$7-$U$2))/$C1988*AF1972,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AG$7)<$C1988, AG$7<$H$1),($C1988-($H$1-AG$7-IF($H$1-1=AG$7, $Y$4, $Z$4)))/$C1988*AG1972,0)","v":0},{"$f":"IF(AND(($H$1-$V$3-AH$7)<$C1988, AH$7<$H$1),($C1988-($H$1-AH$7-$V$2))/$C1988*AH1972,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AI$7)<$C1988, AI$7<$H$1),($C1988-($H$1-AI$7-IF($H$1-1=AI$7, $Y$3, $Z$3)))/$C1988*AI1972,0)","v":0},{"$f":"IF(AND(($H$1-$V$3-AJ$7)<$C1988, AJ$7<$H$1),($C1988-($H$1-AJ$7-$V$2))/$C1988*AJ1972,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AK$7)<$C1988, AK$7<$H$1),($C1988-($H$1-AK$7-IF($H$1-1=AK$7, $Y$3, $Z$3)))/$C1988*AK1972,0)","v":0},{"$f":"IF(AND(($H$1-$V$3-AL$7)<$C1988, AL$7<$H$1),($C1988-($H$1-AL$7-$V$2))/$C1988*AL1972,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AM$7)<$C1988, AM$7<$H$1),($C1988-($H$1-AM$7-IF($H$1-1=AM$7, $Y$3, $Z$3)))/$C1988*AM1972,0)","v":0},null,null,null,null,null,null,null,null,null,0.82995054479186225,null,"Total depreciation",null,null,{"$f":"SUM(BB1986:BB1987)","v":86.082326452473964},0,32.759381816865911,0,5.0581255570667976,1.3407574763618855,0,0.21896056831960417,0.25500719452895787,6.130155243483662E-3,0.39689222942711,0,0,0,0,0,4.2400928313373221E-5,4.4553190112661809E-6,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK1988:CE1988)","v":0.40306924091791829}]
[null,"Sum:",null,{"$f":"SUM(D1984:D1989)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,129.5742049613234,0,62.928669314084829,0,11.619529644792518,3.5693537087012985,0,21.505447709670182,4.0023287502888145,25.119558188417713,9.8989742887069738,7.5638835795337922E-2,0,0.51623882646236918,{"$f":"SUM(AF1984:AF1989)","v":0.35602125707430077},8.2421700706793485E-2,5.0020389264929157E-3,8.4651061214057437E-5,0,0,9.0202149134004109E-2,0.13533098527640458,null,null,null,null,null,null,null,null,null,269.47900701042278,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IC2",50,"i.e. From Oct 13 to date (= cell c1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB1995:BV1995)","v":0}]
["Prior to disposals","IC1"]
[null,"IC1 - Buildings",40,{"$f":"D1952","v":0},{"$f":"E1952","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7970546533,0,0,0.1162047816,{"$f":"X1952","v":0},3.3323494599999996E-2,3.4032458199999997E-2,0,6.3912853782000001,0,0,0,0,0,0,0,0,0,{"$f":"AL1952","v":0},0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B2000,PC2_inputs!I$30:I$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B2000,PC2_inputs!J$30:J$68)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(D2000:AU2000)","v":9.3719007658999995}]
[null,"IC1 - Land",40,{"$f":"D1956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92377525419999995,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B2004,PC2_inputs!I$30:I$68)","v":0},{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B2004,PC2_inputs!J$30:J$68)","v":0},null,null,null,null,null,null,null,0.92377525419999995]
[null,"IC2"]
[]
[]
[null,"Spare",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D2016:D2021)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0]
[null,"IC2"]
[]
[null,"IC1 - Buildings",40,{"$f":"D2000+D2016","v":0},{"$f":"E2000+E2016","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7970546533,0,0,0.1162047816,0,3.3323494599999996E-2,3.4032458199999997E-2,0,6.3912853782000001,0,0,0,{"$f":"AF2000+AF2016","v":0},{"$f":"AG2000+AG2016","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"SUM(D2032:AU2032)","v":9.3719007658999995}]
[null,"IC1 - Land",40,{"$f":"D2004+D2020","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92377525419999995,0,0,0,0,{"$f":"AG2004+AG2020","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0.92377525419999995]
[]
[null,"IC2","See Col AU",{"$f":"D2009+D2025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,261.13162002000001,39.13065336519999,1.1602709099999999,-2.6983129999999998E-2,-8.7537699999999993E-3,0,{"$f":"AG2009+AG2025","v":-4.8780999999999998E-2},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"SUM(D2041:AU2041)","v":301.33802639519996}]
[null,{"$f":"B2031","v":"IC1"}]
[null,"IC1 - Equipment",5,{"$f":"D2034*Indexation!B$4","v":0},{"$f":"E2034*Indexation!C$4","v":0},{"$f":"F2034*Indexation!D$4","v":0},{"$f":"G2034*Indexation!E$4","v":0},{"$f":"H2034*Indexation!F$4","v":0},{"$f":"I2034*Indexation!G$4","v":0},{"$f":"J2034*Indexation!H$4","v":0},{"$f":"K2034*Indexation!I$4","v":0},{"$f":"L2034*Indexation!J$4","v":0},{"$f":"M2034*Indexation!K$4","v":0},{"$f":"N2034*Indexation!L$4","v":0},{"$f":"O2034*Indexation!M$4","v":0},{"$f":"P2034*Indexation!N$4","v":0},{"$f":"Q2034*Indexation!P$4","v":0},{"$f":"R2034*Indexation!Q$4","v":0},{"$f":"S2034*Indexation!R$4","v":0},{"$f":"T2034*Indexation!S$4","v":0},{"$f":"U2034*Indexation!T$4","v":0.19038384653627691},{"$f":"V2034*Indexation!U$4","v":0},{"$f":"W2034*Indexation!V$4","v":2.3082922063503871E-2},{"$f":"X2034*Indexation!W$4","v":5.7326099413728966E-2},{"$f":"Y2034*Indexation!X$4","v":4.5768200093549184E-2},{"$f":"Z2034*Indexation!Y$4","v":0.13087722109516378},{"$f":"AA2034*Indexation!Z$4","v":9.5507553659240213E-3},{"$f":"AB2034*Indexation!AA$4","v":3.0005199589467048E-2},{"$f":"AC2034*Indexation!AB$4","v":0},{"$f":"AD2034*Indexation!AC$4","v":4.1538512543584588E-3},{"$f":"AE2034*Indexation!AD$4","v":1.4612920532411745E-2},{"$f":"AF2034*Indexation!AD$4","v":0},{"$f":"AG2034*Indexation!AE$4","v":7.6331766423194036E-3},{"$f":"AH2034*Indexation!AE$4","v":0},{"$f":"AI2034*Indexation!AF$4","v":0},{"$f":"AJ2034*Indexation!AF$4","v":0},{"$f":"AK2034*Indexation!AG$4","v":0},{"$f":"AL2034*Indexation!AG$4","v":3.1903646264089619E-2},{"$f":"AM2034*Indexation!AH$4","v":2.2510241062022377E-2},{"$f":"AN2034*Indexation!AH$4","v":0.34448632561766418},{"$f":"AO2034*Indexation!AI$4","v":0.34656495999999998},null,null,null,null,null,null,null,1.2588593655304796]
[null,"IC1 - Land",40,{"$f":"D2036*Indexation!B$4","v":0},{"$f":"E2036*Indexation!C$4","v":0},{"$f":"F2036*Indexation!D$4","v":0},{"$f":"G2036*Indexation!E$4","v":0},{"$f":"H2036*Indexation!F$4","v":0},{"$f":"I2036*Indexation!G$4","v":0},{"$f":"J2036*Indexation!H$4","v":0},{"$f":"K2036*Indexation!I$4","v":0},{"$f":"L2036*Indexation!J$4","v":0},{"$f":"M2036*Indexation!K$4","v":0},{"$f":"N2036*Indexation!L$4","v":0},{"$f":"O2036*Indexation!M$4","v":0},{"$f":"P2036*Indexation!N$4","v":0},{"$f":"Q2036*Indexation!P$4","v":0},{"$f":"R2036*Indexation!Q$4","v":0},{"$f":"S2036*Indexation!R$4","v":0},{"$f":"T2036*Indexation!S$4","v":0},{"$f":"U2036*Indexation!T$4","v":0},{"$f":"V2036*Indexation!U$4","v":0},{"$f":"W2036*Indexation!V$4","v":0},{"$f":"X2036*Indexation!W$4","v":0},{"$f":"Y2036*Indexation!X$4","v":0},{"$f":"Z2036*Indexation!Y$4","v":0},{"$f":"AA2036*Indexation!Z$4","v":0},{"$f":"AB2036*Indexation!AA$4","v":1.0293960245480462},{"$f":"AC2036*Indexation!AB$4","v":0},{"$f":"AD2036*Indexation!AC$4","v":0},{"$f":"AE2036*Indexation!AD$4","v":0},{"$f":"AF2036*Indexation!AD$4","v":0},{"$f":"AG2036*Indexation!AE$4","v":0},{"$f":"AH2036*Indexation!AE$4","v":0},{"$f":"AI2036*Indexation!AF$4","v":0},{"$f":"AJ2036*Indexation!AF$4","v":0},{"$f":"AK2036*Indexation!AG$4","v":0},{"$f":"AL2036*Indexation!AG$4","v":0},{"$f":"AM2036*Indexation!AH$4","v":0},{"$f":"AN2036*Indexation!AH$4","v":0},{"$f":"AO2036*Indexation!AI$4","v":0},null,null,null,null,null,null,null,1.0293960245480462]
[]
[null,"Total indexed gross asset value",null,{"$f":"D2054+D2058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,215.65653141379735,0,97.274753706082208,0.19038384653627691,16.677655201859316,4.983728667603267,5.7326099413728966E-2,39.111208918506669,6.4679267907747953,342.01460326166944,56.069609784744799,1.367477647453484,-2.4605690284299139E-2,0.6419579948860219,0.43417226472475706,5.2006757668176702E-2,5.7670209281157478E-3,8.9106380225323622E-5,0,0,0.10410534493338895,0.13993041281772078,0.34448632561766418,1.14084276,null,null,null,null,null,null,null,{"$f":"SUM(D2060:AU2060)","v":782.70995763611336},null,"Compressor stations - T",25,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($I$1-0.25-BW$136)<$AZ2060,(BW$136<$I$1)), (Y2049-BB2059)/($AZ2060-(2004-0.25-BB2058))*((($I$1-0.25)-(2004-0.25))), 0)","v":11.646416797192341},{"$f":"IF(AND(($I$1-0.25-BX$136)<$AZ2060,(BX$136<$I$1)), (Z2049-BC2059)/($AZ2060-(2004-0.25-BC2058))*((($I$1-0.25)-(2004-0.25))), 0)","v":1.5698400375523505},{"$f":"IF(AND(($I$1-0.25-BY$136)<$AZ2060,(BY$136<$I$1)), (AA2049-BD2059)/($AZ2060-(2004-0.25-BD2058))*((($I$1-0.25)-(2004-0.25))), 0)","v":12.353031323250525},{"$f":"IF(AND(($I$1-0.25-BZ$136)<$AZ2060,(BZ$136<$I$1)), (AB2049-BE2059)/($AZ2060-(2004-0.25-BE2058))*((($I$1-0.25)-(2004-0.25))), 0)","v":0.56358998732768373},{"$f":"IF(AND(($I$1-0.25-CA$136)<$AZ2060,(CA$136<$I$1)), AC2049/$AZ2060*($I$1-0.25-BF2058), 0)","v":3.2120601502129802E-2},{"$f":"IF(AND(($I$1-0.25-CB$136)<$AZ2060,(CB$136<$I$1)), AD2049/$AZ2060*($I$1-0.25-BG2058), 0)","v":0},{"$f":"IF(AND(($I$1-0.25-CC$136)<$AZ2060,(CC$136<$I$1)), AE2049/$AZ2060*($I$1-0.25-BH2058), 0)","v":0.14637886604965705},{"$f":"IF(AND(($I$1-0.25-CD$136)<$AZ2060, CD$136<$I$1), AF2049/$AZ2060*($I$1-BI2058-$V$2), 0)","v":9.5517898239446564E-2},{"$f":"IF(AND(($I$1-0.25-CE$136)<$AZ2060, CE$136<$I$1), AG2049/$AZ2060*($I$1-BJ2058-IF($I$1-1=BJ2058, $Y$3, $Z$3)), 0)","v":1.6851643230602852E-2},{"$f":"IF(AND(($I$1-0.25-CF$136)<$AZ2060, CF$136<$I$1), AH2049/$AZ2060*($I$1-BK2058-$V$2), 0)","v":9.2903280854073197E-4},{"$f":"IF(AND(($I$1-0.25-CG$136)<$AZ2060, CG$136<$I$1), AI2049/$AZ2060*($I$1-BL2058-IF($I$1-1=BL2058, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($I$1-0.25-CH$136)<$AZ2060, CH$136<$I$1), AJ2049/$AZ2060*($I$1-BM2058-$V$2), 0)","v":0},{"$f":"IF(AND(($I$1-0.25-CI$136)<$AZ2060, CI$136<$I$1), AK2049/$AZ2060*($I$1-BN2058-IF($I$1-1=BN2058, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($I$1-0.25-CJ$136)<$AZ2060, CJ$136<$I$1), AL2049/$AZ2060*($I$1-BO2058-$V$2), 0)","v":7.2201698669299326E-3},{"$f":"IF(AND(($I$1-0.25-CK$136)<$AZ2060, CK$136<$I$1), AM2049/$AZ2060*($I$1-BP2058-IF($I$1-1=BP2058, $Y$3, $Z$3)), 0)","v":7.0452103053419042E-3},{"$f":"IF(AND(($I$1-0.25-CL$136)<$AZ2060, CL$136<$I$1), AN2049/$AZ2060*($I$1-BQ2058-$V$2), 0)","v":0},{"$f":"IF(AND(($I$1-0.25-CM$136)<$AZ2060, CM$136<$I$1), AO2049/$AZ2060*($I$1-BR2058-IF($I$1-1=BR2058, $Y$3, $Z$3)), 0)","v":1.5885556000000002E-2},{"$f":"IF(AND(($C$1-0.25-CN$136)<$AZ2060, CN$136<$C$1), AP2049/$AZ2060*($C$1-0.75-(BS2058-0.25)), 0)","v":0},0,0,0,0,0,{"$f":"SUM(BE2060:BX2060)","v":0.88553896533033249}]
[null,"IC1 - Buildings",{"$f":"C2032","v":40},{"$f":"IF(AND(($I$1-0.25-D$7)<$C2064,(D$7<$I$1)),($C2064-($I$1-0.25-D$7))/$C2064*D2048,0)","v":0},{"$f":"IF(AND(($I$1-0.25-E$7)<$C2064,(E$7<$I$1)),($C2064-($I$1-0.25-E$7))/$C2064*E2048,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3422752299559715,0,0,0.10404174215766335,0,2.9927171635026867E-2,3.0167573885997903E-2,0,5.5640932837141763,0,0,0,{"$f":"IF(AND(($I$1-$U$3-AF$7)<$C2064, AF$7<$I$1),($C2064-($I$1-AF$7-$U$2))/$C2064*AF2048,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AG$7)<$C2064, AG$7<$I$1),($C2064-($I$1-AG$7-IF($I$1-1=AG$7, $Y$4, $Z$4)))/$C2064*AG2048,0)","v":0},{"$f":"IF(AND(($I$1-$V$3-AH$7)<$C2064, AH$7<$I$1),($C2064-($I$1-AH$7-$V$2))/$C2064*AH2048,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AI$7)<$C2064, AI$7<$I$1),($C2064-($I$1-AI$7-IF($I$1-1=AI$7, $Y$3, $Z$3)))/$C2064*AI2048,0)","v":0},{"$f":"IF(AND(($I$1-$V$3-AJ$7)<$C2064, AJ$7<$I$1),($C2064-($I$1-AJ$7-$V$2))/$C2064*AJ2048,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AK$7)<$C2064, AK$7<$I$1),($C2064-($I$1-AK$7-IF($I$1-1=AK$7, $Y$3, $Z$3)))/$C2064*AK2048,0)","v":0},{"$f":"IF(AND(($I$1-$V$3-AL$7)<$C2064, AL$7<$I$1),($C2064-($I$1-AL$7-$V$2))/$C2064*AL2048,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AM$7)<$C2064, AM$7<$I$1),($C2064-($I$1-AM$7-IF($I$1-1=AM$7, $Y$3, $Z$3)))/$C2064*AM2048,0)","v":0},{"$f":"IF(AND(($I$1-$V$3-AN$7)<$C2064, AN$7<$I$1),($C2064-($I$1-AN$7-$V$2))/$C2064*AN2048,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AO$7)<$C2064, AO$7<$I$1),($C2064-($I$1-AO$7-IF($I$1-1=AO$7, $Y$3, $Z$3)))/$C2064*AO2048,0)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(D2064:AU2064)","v":8.0705050013488364},null,"Depreciation for Pipeline / Above Ground Installations assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"Spare",100,{"$f":"IF(AND(($I$1-0.25-D$7)<$C2067,(D$7<$I$1)),($C2067-($I$1-0.25-D$7))/$C2067*D2051,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($I$1-$U$3-AF$7)<$C2067, AF$7<$I$1),($C2067-($I$1-AF$7-$U$2))/$C2067*AF2051,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AG$7)<$C2067, AG$7<$I$1),($C2067-($I$1-AG$7-IF($I$1-1=AG$7, $Y$4, $Z$4)))/$C2067*AG2051,0)","v":0},{"$f":"IF(AND(($I$1-$V$3-AH$7)<$C2067, AH$7<$I$1),($C2067-($I$1-AH$7-$V$2))/$C2067*AH2051,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AI$7)<$C2067, AI$7<$I$1),($C2067-($I$1-AI$7-IF($I$1-1=AI$7, $Y$3, $Z$3)))/$C2067*AI2051,0)","v":0},{"$f":"IF(AND(($I$1-$V$3-AJ$7)<$C2067, AJ$7<$I$1),($C2067-($I$1-AJ$7-$V$2))/$C2067*AJ2051,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AK$7)<$C2067, AK$7<$I$1),($C2067-($I$1-AK$7-IF($I$1-1=AK$7, $Y$3, $Z$3)))/$C2067*AK2051,0)","v":0},{"$f":"IF(AND(($I$1-$V$3-AL$7)<$C2067, AL$7<$I$1),($C2067-($I$1-AL$7-$V$2))/$C2067*AL2051,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AM$7)<$C2067, AM$7<$I$1),($C2067-($I$1-AM$7-IF($I$1-1=AM$7, $Y$3, $Z$3)))/$C2067*AM2051,0)","v":0},{"$f":"IF(AND(($I$1-$V$3-AN$7)<$C2067, AN$7<$I$1),($C2067-($I$1-AN$7-$V$2))/$C2067*AN2051,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AO$7)<$C2067, AO$7<$I$1),($C2067-($I$1-AO$7-IF($I$1-1=AO$7, $Y$3, $Z$3)))/$C2067*AO2051,0)","v":0},null,null,null,null,null,null,null,0,null,"Pipelines/Above Ground Installations - T",50,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($I$1-0.25-BP$136)<$AZ2067,(BP$136<$I$1)), (R2053-BB2066)/($AZ2067-(2004-0.25-BB2065))*((($I$1-0.25)-(2004-0.25))), 0)","v":32.142438440018211},{"$f":"IF(AND(($I$1-0.25-BQ$136)<$AZ2067,(BQ$136<$I$1)), (S2053-BC2066)/($AZ2067-(2004-0.25-BC2065))*((($I$1-0.25)-(2004-0.25))), 0)","v":0},14.128035284901742,0,2.5643099905749005,0.7433768529619964,0,0.14864331192435457,0.19450876715950585,5.3262182914101171E-3,0.39983688803725703,{"$f":"IF(AND(($I$1-0.25-CA$136)<$AZ2067,(CA$136<$I$1)), AC2053/$AZ2067*($I$1-0.25-BM2065), 0)","v":0},{"$f":"IF(AND(($I$1-0.25-CB$136)<$AZ2067,(CB$136<$I$1)), AD2053/$AZ2067*($I$1-0.25-BN2065), 0)","v":0},{"$f":"IF(AND(($I$1-0.25-CC$136)<$AZ2067,(CC$136<$I$1)), AE2053/$AZ2067*($I$1-0.25-BO2065), 0)","v":0},{"$f":"IF(AND(($I$1-0.25-CD$136)<$AZ2067, CD$136<$I$1), AF2053/$AZ2067*($I$1-BP2065-$V$2), 0)","v":0},{"$f":"IF(AND(($I$1-0.25-CE$136)<$AZ2067, CE$136<$I$1), AG2053/$AZ2067*($I$1-BQ2065-IF($I$1-1=BQ2065, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($I$1-0.25-CF$136)<$AZ2067, CF$136<$I$1), AH2053/$AZ2067*($I$1-BR2065-$V$2), 0)","v":5.4515479260051284E-5},{"$f":"IF(AND(($I$1-0.25-CG$136)<$AZ2067, CG$136<$I$1), AI2053/$AZ2067*($I$1-BS2065-IF($I$1-1=BS2065, $Y$3, $Z$3)), 0)","v":6.2374466157726533E-6},{"$f":"IF(AND(($I$1-0.25-CH$136)<$AZ2067, CH$136<$I$1), AJ2053/$AZ2067*($I$1-BT2065-$V$2), 0)","v":0},{"$f":"IF(AND(($I$1-0.25-CI$136)<$AZ2067, CI$136<$I$1), AK2053/$AZ2067*($I$1-BU2065-IF($I$1-1=BU2065, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($I$1-0.25-CJ$136)<$AZ2067, CJ$136<$I$1), AL2053/$AZ2067*($I$1-BV2065-$V$2), 0)","v":0},{"$f":"IF(AND(($I$1-0.25-CK$136)<$AZ2067, CK$136<$I$1), AM2053/$AZ2067*($I$1-BW2065-IF($I$1-1=BW2065, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($I$1-0.25-CL$136)<$AZ2067, CL$136<$I$1), AN2053/$AZ2067*($I$1-BX2065-$V$2), 0)","v":0},{"$f":"IF(AND(($I$1-0.25-CM$136)<$AZ2067, CM$136<$I$1), AO2053/$AZ2067*($I$1-BY2065-IF($I$1-1=BY2065, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CN$136)<$AZ2067, CN$136<$C$1), AP2053/$AZ2067*($C$1-0.75-(BZ2065-0.25)), 0)","v":0},0,0,0,0,0,{"$f":"SUM(BK2067:CE2067)","v":0.40522385925454296}]
[null,"IC1 - Pipelines/AGIs","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2053-BB2068","v":125.5564001563211},0,58.719646652872868,0,11.298990895970656,3.368426364984046,0,0.71070083513832016,0.95430863887632555,2.679753577865715E-2,2.0616589539421066,0,0,0,{"$f":"IF($I$1>AF$7, AF2053-BP2068, 0)","v":0},0,5.5121206807385182E-4,8.2868933609550963E-5,0,0,0,0,0,0,null,null,null,null,null,null,null,202.69756411488578]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IC2",50,"i.e. From Oct 13 to date (= cell c1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB2075:BV2075)","v":0}]
["@ Sept 12","Historic cost, nominal to 2010, 10/11 prices thereafter"]
[null,"IC1 - Buildings",40,{"$f":"D2032","v":0},{"$f":"E2032","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7970546533,0,0,0.1162047816,0,3.3323494599999996E-2,3.4032458199999997E-2,0,6.3912853782000001,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B2080,PC2_inputs!K$30:K$68)","v":0},null,null,null,null,null,null,{"$f":"SUM(D2080:AU2080)","v":9.3719007658999995}]
[null,"Spare",100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$30:$L$68,$B2083,PC2_inputs!K$30:K$68)","v":0},null,null,null,null,null,null,0]
[]
[]
[null,"IC1 - Buildings",{"$f":"C2080","v":40},{"$f":"D2080*Indexation!B$4","v":0},{"$f":"E2080*Indexation!C$4","v":0},{"$f":"F2080*Indexation!D$4","v":0},{"$f":"G2080*Indexation!E$4","v":0},{"$f":"H2080*Indexation!F$4","v":0},{"$f":"I2080*Indexation!G$4","v":0},{"$f":"J2080*Indexation!H$4","v":0},{"$f":"K2080*Indexation!I$4","v":0},{"$f":"L2080*Indexation!J$4","v":0},{"$f":"M2080*Indexation!K$4","v":0},{"$f":"N2080*Indexation!L$4","v":0},{"$f":"O2080*Indexation!M$4","v":0},{"$f":"P2080*Indexation!N$4","v":0},{"$f":"Q2080*Indexation!P$4","v":0},{"$f":"R2080*Indexation!Q$4","v":0},{"$f":"S2080*Indexation!R$4","v":0},{"$f":"T2080*Indexation!S$4","v":4.0297208257307036},{"$f":"U2080*Indexation!T$4","v":0},{"$f":"V2080*Indexation!U$4","v":0},{"$f":"W2080*Indexation!V$4","v":0.15853979757358225},{"$f":"X2080*Indexation!W$4","v":0},{"$f":"Y2080*Indexation!X$4","v":4.2374756297383173E-2},{"$f":"Z2080*Indexation!Y$4","v":4.1254801895381749E-2},{"$f":"AA2080*Indexation!Z$4","v":0},{"$f":"AB2080*Indexation!AA$4","v":7.1220394031541456},{"$f":"AC2080*Indexation!AB$4","v":0},{"$f":"AD2080*Indexation!AC$4","v":0},{"$f":"AE2080*Indexation!AD$4","v":0},{"$f":"AF2080*Indexation!AD$4","v":0},{"$f":"AG2080*Indexation!AE$4","v":0},{"$f":"AH2080*Indexation!AE$4","v":0},{"$f":"AI2080*Indexation!AF$4","v":0},{"$f":"AJ2080*Indexation!AF$4","v":0},{"$f":"AK2080*Indexation!AG$4","v":0},{"$f":"AL2080*Indexation!AG$4","v":0},{"$f":"AM2080*Indexation!AH$4","v":0},{"$f":"AN2080*Indexation!AH$4","v":0},{"$f":"AO2080*Indexation!AI$4","v":0},{"$f":"AP2080","v":0},null,null,null,null,null,null,{"$f":"SUM(D2096:AU2096)","v":11.393929584651197}]
[null,"Spare",100,{"$f":"D2083*Indexation!B$4","v":0},{"$f":"E2083*Indexation!C$4","v":0},{"$f":"F2083*Indexation!D$4","v":0},{"$f":"G2083*Indexation!E$4","v":0},{"$f":"H2083*Indexation!F$4","v":0},{"$f":"I2083*Indexation!G$4","v":0},{"$f":"J2083*Indexation!H$4","v":0},{"$f":"K2083*Indexation!I$4","v":0},{"$f":"L2083*Indexation!J$4","v":0},{"$f":"M2083*Indexation!K$4","v":0},{"$f":"N2083*Indexation!L$4","v":0},{"$f":"O2083*Indexation!M$4","v":0},{"$f":"P2083*Indexation!N$4","v":0},{"$f":"Q2083*Indexation!P$4","v":0},{"$f":"R2083*Indexation!Q$4","v":0},{"$f":"S2083*Indexation!R$4","v":0},{"$f":"T2083*Indexation!S$4","v":0},{"$f":"U2083*Indexation!T$4","v":0},{"$f":"V2083*Indexation!U$4","v":0},{"$f":"W2083*Indexation!V$4","v":0},{"$f":"X2083*Indexation!W$4","v":0},{"$f":"Y2083*Indexation!X$4","v":0},{"$f":"Z2083*Indexation!Y$4","v":0},{"$f":"AA2083*Indexation!Z$4","v":0},{"$f":"AB2083*Indexation!AA$4","v":0},{"$f":"AC2083*Indexation!AB$4","v":0},{"$f":"AD2083*Indexation!AC$4","v":0},{"$f":"AE2083*Indexation!AD$4","v":0},{"$f":"AF2083*Indexation!AD$4","v":0},{"$f":"AG2083*Indexation!AE$4","v":0},{"$f":"AH2083*Indexation!AE$4","v":0},{"$f":"AI2083*Indexation!AF$4","v":0},{"$f":"AJ2083*Indexation!AF$4","v":0},{"$f":"AK2083*Indexation!AG$4","v":0},{"$f":"AL2083*Indexation!AG$4","v":0},{"$f":"AM2083*Indexation!AH$4","v":0},{"$f":"AN2083*Indexation!AH$4","v":0},{"$f":"AO2083*Indexation!AI$4","v":0},0,null,null,null,null,null,null,0]
[null,"IC1 - Pipelines/AGIs","See Col AU",{"$f":"D2085*Indexation!B$4","v":0},{"$f":"E2085*Indexation!C$4","v":0},{"$f":"F2085*Indexation!D$4","v":0},{"$f":"G2085*Indexation!E$4","v":0},{"$f":"H2085*Indexation!F$4","v":0},{"$f":"I2085*Indexation!G$4","v":0},{"$f":"J2085*Indexation!H$4","v":0},{"$f":"K2085*Indexation!I$4","v":0},{"$f":"L2085*Indexation!J$4","v":0},{"$f":"M2085*Indexation!K$4","v":0},{"$f":"N2085*Indexation!L$4","v":0},{"$f":"O2085*Indexation!M$4","v":0},{"$f":"P2085*Indexation!N$4","v":0},{"$f":"Q2085*Indexation!P$4","v":0},{"$f":"R2085*Indexation!Q$4","v":215.65653141379735},{"$f":"S2085*Indexation!R$4","v":0},{"$f":"T2085*Indexation!S$4","v":93.245032880351502},{"$f":"U2085*Indexation!T$4","v":0},{"$f":"V2085*Indexation!U$4","v":16.677655201859316},{"$f":"W2085*Indexation!V$4","v":4.8021059479661812},{"$f":"X2085*Indexation!W$4","v":0},{"$f":"Y2085*Indexation!X$4","v":0.94824181744846869},{"$f":"Z2085*Indexation!Y$4","v":1.2336294293002217},{"$f":"AA2085*Indexation!Z$4","v":3.3593468308567076E-2},{"$f":"AB2085*Indexation!AA$4","v":2.5085307943738737},{"$f":"AC2085*Indexation!AB$4","v":0},{"$f":"AD2085*Indexation!AC$4","v":0},{"$f":"AE2085*Indexation!AD$4","v":0},{"$f":"AF2085*Indexation!AD$4","v":0},{"$f":"AG2085*Indexation!AE$4","v":0},{"$f":"AH2085*Indexation!AE$4","v":6.0572754733390316E-4},{"$f":"AI2085*Indexation!AF$4","v":8.9106380225323622E-5},{"$f":"AJ2085*Indexation!AF$4","v":0},{"$f":"AK2085*Indexation!AG$4","v":0},{"$f":"AL2085*Indexation!AG$4","v":0},{"$f":"AM2085*Indexation!AH$4","v":0},{"$f":"AN2085*Indexation!AH$4","v":0},{"$f":"AO2085*Indexation!AI$4","v":0},1.924213,null,null,null,null,null,null,337.0302287873331]
[null,{"$f":"B2088","v":"IC2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
["@ Sept 12","Indexed net book value @ date = cell C1"]
[null,{"$f":"B2079","v":"IC1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"Spare",100,{"$f":"IF(AND(($J$1-0.25-D$7)<$C2115,(D$7<$J$1)),($C2115-($J$1-0.25-D$7))/$C2115*D2099,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($J$1-$U$3-AF$7)<$C2115, AF$7<$J$1),($C2115-($J$1-AF$7-$U$2))/$C2115*AF2099,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AG$7)<$C2115, AG$7<$J$1),($C2115-($J$1-AG$7-IF($J$1-1=AG$7, $Y$4, $Z$4)))/$C2115*AG2099,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AH$7)<$C2115, AH$7<$J$1),($C2115-($J$1-AH$7-$V$2))/$C2115*AH2099,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AI$7)<$C2115, AI$7<$J$1),($C2115-($J$1-AI$7-IF($J$1-1=AI$7, $Y$3, $Z$3)))/$C2115*AI2099,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AJ$7)<$C2115, AJ$7<$J$1),($C2115-($J$1-AJ$7-$V$2))/$C2115*AJ2099,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AK$7)<$C2115, AK$7<$J$1),($C2115-($J$1-AK$7-IF($J$1-1=AK$7, $Y$3, $Z$3)))/$C2115*AK2099,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AL$7)<$C2115, AL$7<$J$1),($C2115-($J$1-AL$7-$V$2))/$C2115*AL2099,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AM$7)<$C2115, AM$7<$J$1),($C2115-($J$1-AM$7-IF($J$1-1=AM$7, $Y$3, $Z$3)))/$C2115*AM2099,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AN$7)<$C2115, AN$7<$J$1),($C2115-($J$1-AN$7-$V$2))/$C2115*AN2099,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AO$7)<$C2115, AO$7<$J$1),($C2115-($J$1-AO$7-IF($J$1-1=AO$7, $Y$3, $Z$3)))/$C2115*AO2099,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AP$7)<$C2115, AP$7<$J$1),($C2115-($J$1-0.75-(AP$7-0.25)))/$C2115*AP2099,0)","v":0},null,null,null,null,null,null,0,null,"Pipelines/Above Ground Installations - T",50,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($J$1-0.25-BP$136)<$AZ2115,(BP$136<$J$1)), (R2101-BB2114)/($AZ2115-(2004-0.25-BB2113))*((($J$1-0.25)-(2004-0.25))), 0)","v":36.160243245020489},{"$f":"IF(AND(($J$1-0.25-BQ$136)<$AZ2115,(BQ$136<$J$1)), (S2101-BC2114)/($AZ2115-(2004-0.25-BC2113))*((($J$1-0.25)-(2004-0.25))), 0)","v":0},15.89403969551446,0,2.8848487393967632,0.83629895958224598,0,0.1672237259148989,0.21882236305444408,5.991995577836382E-3,0.44981649904191418,{"$f":"IF(AND(($J$1-0.25-CA$136)<$AZ2115,(CA$136<$J$1)), AC2101/$AZ2115*($J$1-0.25-BM2113), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-CB$136)<$AZ2115,(CB$136<$J$1)), AD2101/$AZ2115*($J$1-0.25-BN2113), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-CC$136)<$AZ2115,(CC$136<$J$1)), AE2101/$AZ2115*($J$1-0.25-BO2113), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-CD$136)<$AZ2115, CD$136<$J$1), AF2101/$AZ2115*($J$1-BP2113-$V$2), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-CE$136)<$AZ2115, CE$136<$J$1), AG2101/$AZ2115*($J$1-BQ2113-IF($J$1-1=BQ2113, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-CF$136)<$AZ2115, CF$136<$J$1), AH2101/$AZ2115*($J$1-BR2113-$V$2), 0)","v":6.6630030206729347E-5},{"$f":"IF(AND(($J$1-0.25-CG$136)<$AZ2115, CG$136<$J$1), AI2101/$AZ2115*($J$1-BS2113-IF($J$1-1=BS2113, $Y$3, $Z$3)), 0)","v":8.0195742202791265E-6},{"$f":"IF(AND(($J$1-0.25-CH$136)<$AZ2115, CH$136<$J$1), AJ2101/$AZ2115*($J$1-BT2113-$V$2), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-CI$136)<$AZ2115, CI$136<$J$1), AK2101/$AZ2115*($J$1-BU2113-IF($J$1-1=BU2113, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-CJ$136)<$AZ2115, CJ$136<$J$1), AL2101/$AZ2115*($J$1-BV2113-$V$2), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-CK$136)<$AZ2115, CK$136<$J$1), AM2101/$AZ2115*($J$1-BW2113-IF($J$1-1=BW2113, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-CL$136)<$AZ2115, CL$136<$J$1), AN2101/$AZ2115*($J$1-BX2113-$V$2), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-CM$136)<$AZ2115, CM$136<$J$1), AO2101/$AZ2115*($J$1-BY2113-IF($J$1-1=BY2113, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($J$1-0.25-CN$136)<$AZ2115, CN$136<$J$1), AP2101/$AZ2115*($J$1-0.75-(BZ2113-0.25)), 0)","v":1.924213E-2},{"$f":"IF(AND(($C$1-0.25-CO$136)<$AZ2115, CO$136<$C$1), AQ2101/$AZ2115*($C$1-0.75-(CA2113-0.25)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CP$136)<$AZ2115, CP$136<$C$1), AR2101/$AZ2115*($C$1-0.75-(CB2113-0.25)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CQ$136)<$AZ2115, CQ$136<$C$1), AS2101/$AZ2115*($C$1-0.75-(CC2113-0.25)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CR$136)<$AZ2115, CR$136<$C$1), AT2101/$AZ2115*($C$1-0.75-(CD2113-0.25)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CS$136)<$AZ2115, CS$136<$C$1), AU2101/$AZ2115*($C$1-0.75-(CE2113-0.25)), 0)","v":0},{"$f":"SUM(BK2115:CE2115)","v":0.47512527422417755}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation for IC2 asset",null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"Total indexed net book value",null,{"$f":"D2118+D2122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,121.53859535131883,0,59.195174451572854,0,10.978452147148793,3.3755825055821207,0,18.554563944576142,3.5591788090160814,284.9090805427029,48.157714373001028,1.2206244568680489,-2.6530677069411632E-2,0.45612223672580432,0.32128747589632023,2.6485694441382532E-2,4.5649063541370128E-3,8.1086806005044488E-5,0,0,7.1664554734824318E-2,0.11693327511113975,0.17224316280883209,0.989216604,7.0787583181349953,null,null,null,null,null,null,{"$f":"SUM(D2124:AU2124)","v":560.69979321973074},null,"Total depreciation",null,null,{"$f":"SUM(BB2121:BB2123)","v":39.748788631807187},{"$f":"SUM(BC2121:BC2123)","v":4.6975272960009011},{"$f":"SUM(BD2121:BD2123)","v":0.11058799534109481},-2.2288644692459638E-3,-6.1322251744370308E-4,0,-2.7085662529287204E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB2124:BV2124)","v":44.551353269909562}]
[null,"IC1"]
[null,"IC1 - Compressor stations","See Col AU",{"$f":"D2081","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.942029350600002,4.1759485530999996,33.948777357699996,1.5928252228999999,9.512210380000001E-2,0,0.61324124010000003,{"$f":"AF2081","v":0.41835299999999997},9.2734999999999998E-2,5.1124899999999999E-3,0,0,0,7.2482560000000001E-2,0.11599089999999999,0,0.79427780000000003,5.2592627021785674,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B2129,PC3_inputs!D$83:D$125)","v":4.7300000000000004},null,null,null,null,null,81.85615828037858]
[null,"IC1 - Land",40,{"$f":"D2084","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92377525419999995,0,0,0,{"$f":"AF2084","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B2132,PC3_inputs!D$83:D$125)","v":0},null,null,null,null,null,0.92377525419999995]
[null,"Sum:",null,{"$f":"SUM(D2137:D2137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,261.13162002000001,39.13065336519999,1.1602709099999999,-2.6983129999999998E-2,-8.7537699999999993E-3,0,-4.8780999999999998E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(D2138:AU2138)","v":301.33802639519996}]
[]
[null,{"$f":"B2127","v":"IC1"}]
[null,"Spare",100,{"$f":"D2131*Indexation!B$4","v":0},{"$f":"E2131*Indexation!C$4","v":0},{"$f":"F2131*Indexation!D$4","v":0},{"$f":"G2131*Indexation!E$4","v":0},{"$f":"H2131*Indexation!F$4","v":0},{"$f":"I2131*Indexation!G$4","v":0},{"$f":"J2131*Indexation!H$4","v":0},{"$f":"K2131*Indexation!I$4","v":0},{"$f":"L2131*Indexation!J$4","v":0},{"$f":"M2131*Indexation!K$4","v":0},{"$f":"N2131*Indexation!L$4","v":0},{"$f":"O2131*Indexation!M$4","v":0},{"$f":"P2131*Indexation!N$4","v":0},{"$f":"Q2131*Indexation!P$4","v":0},{"$f":"R2131*Indexation!Q$4","v":0},{"$f":"S2131*Indexation!R$4","v":0},{"$f":"T2131*Indexation!S$4","v":0},{"$f":"U2131*Indexation!T$4","v":0},{"$f":"V2131*Indexation!U$4","v":0},{"$f":"W2131*Indexation!V$4","v":0},{"$f":"X2131*Indexation!W$4","v":0},{"$f":"Y2131*Indexation!X$4","v":0},{"$f":"Z2131*Indexation!Y$4","v":0},{"$f":"AA2131*Indexation!Z$4","v":0},{"$f":"AB2131*Indexation!AA$4","v":0},{"$f":"AC2131*Indexation!AB$4","v":0},{"$f":"AD2131*Indexation!AC$4","v":0},{"$f":"AE2131*Indexation!AD$4","v":0},{"$f":"AF2131*Indexation!AD$4","v":0},{"$f":"AG2131*Indexation!AE$4","v":0},{"$f":"AH2131*Indexation!AE$4","v":0},{"$f":"AI2131*Indexation!AF$4","v":0},{"$f":"AJ2131*Indexation!AF$4","v":0},{"$f":"AK2131*Indexation!AG$4","v":0},{"$f":"AL2131*Indexation!AG$4","v":0},{"$f":"AM2131*Indexation!AH$4","v":0},{"$f":"AN2131*Indexation!AH$4","v":0},{"$f":"AO2131*Indexation!AI$4","v":0},0,0,null,null,null,null,null,0]
[null,{"$f":"B2136","v":"IC2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compressor stations - T",20,"i.e. Up to 30 Sept 2003",{"$f":"Y2145/$AZ2155*(2004-0.25-BB2154)","v":7.1390295271251132},{"$f":"Z2145/$AZ2155*(2004-0.25-BC2154)","v":0.69604773404155384},{"$f":"AA2145/$AZ2155*(2004-0.25-BD2154)","v":3.4425613833202449},{"$f":"AB2145/$AZ2155*(2004-0.25-BE2154)","v":6.6560343470923697E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE2155:BX2155)","v":6.6560343470923697E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total depreciation",null,null,{"$f":"SUM(BB2155:BB2156)","v":21.697050523615541},{"$f":"SUM(BC2155:BC2156)","v":2.658347780981992},{"$f":"SUM(BD2155:BD2156)","v":18.883850537383402},{"$f":"SUM(BE2155:BE2156)","v":0.77104782763052837},4.0409788986550392E-2,0,0.1972932542408421,0.13025167941742713,2.434126244420412E-2,1.3419362790032796E-3,0,0,0,1.299630576047388E-2,1.6438824045797776E-2,0,7.9427780000000003E-2,0.31555576213071401,9.4600000000000004E-2,0,0,0,0,{"$f":"SUM(BE2157:BX2157)","v":1.683704420935541}]
[null,"IC1 - Buildings",{"$f":"C2128","v":40},{"$f":"IF(AND(($K$1-0.25-D$7)<$C2160,(D$7<$K$1)),($C2160-($K$1-0.25-D$7))/$C2160*D2144,0)","v":0},{"$f":"IF(AND(($K$1-0.25-E$7)<$C2160,(E$7<$K$1)),($C2160-($K$1-0.25-E$7))/$C2160*E2144,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1407891886694363,0,0,9.6114752278984236E-2,0,2.7808433820157706E-2,2.8104833791228818E-2,0,5.2079913135564686,0,0,0,{"$f":"IF(AND(($K$1-$U$3-AF$7)<$C2160, AF$7<$K$1),($C2160-($K$1-AF$7-$U$2))/$C2160*AF2144,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AG$7)<$C2160, AG$7<$K$1),($C2160-($K$1-AG$7-IF($K$1-1=AG$7, $Y$4, $Z$4)))/$C2160*AG2144,0)","v":0},{"$f":"IF(AND(($K$1-$V$3-AH$7)<$C2160, AH$7<$K$1),($C2160-($K$1-AH$7-$V$2))/$C2160*AH2144,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AI$7)<$C2160, AI$7<$K$1),($C2160-($K$1-AI$7-IF($K$1-1=AI$7, $Y$3, $Z$3)))/$C2160*AI2144,0)","v":0},{"$f":"IF(AND(($K$1-$V$3-AJ$7)<$C2160, AJ$7<$K$1),($C2160-($K$1-AJ$7-$V$2))/$C2160*AJ2144,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AK$7)<$C2160, AK$7<$K$1),($C2160-($K$1-AK$7-IF($K$1-1=AK$7, $Y$3, $Z$3)))/$C2160*AK2144,0)","v":0},{"$f":"IF(AND(($K$1-$V$3-AL$7)<$C2160, AL$7<$K$1),($C2160-($K$1-AL$7-$V$2))/$C2160*AL2144,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AM$7)<$C2160, AM$7<$K$1),($C2160-($K$1-AM$7-IF($K$1-1=AM$7, $Y$3, $Z$3)))/$C2160*AM2144,0)","v":0},{"$f":"IF(AND(($K$1-$V$3-AN$7)<$C2160, AN$7<$K$1),($C2160-($K$1-AN$7-$V$2))/$C2160*AN2144,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AO$7)<$C2160, AO$7<$K$1),($C2160-($K$1-AO$7-IF($K$1-1=AO$7, $Y$3, $Z$3)))/$C2160*AO2144,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AP$7)<$C2160, AP$7<$K$1),($C2160-($K$1-0.75-(AP$7-0.25)))/$C2160*AP2144,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AQ$7)<$C2160, AQ$7<$K$1),($C2160-($K$1-0.75-(AQ$7-0.25)))/$C2160*AQ2144,0)","v":0},null,null,null,null,null,{"$f":"SUM(D2160:AU2160)","v":7.5008085221162757},null,"Depreciation for Pipeline / Above Ground Installations assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"Spare",100,{"$f":"IF(AND(($K$1-0.25-D$7)<$C2163,(D$7<$K$1)),($C2163-($K$1-0.25-D$7))/$C2163*D2147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($K$1-$U$3-AF$7)<$C2163, AF$7<$K$1),($C2163-($K$1-AF$7-$U$2))/$C2163*AF2147,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AG$7)<$C2163, AG$7<$K$1),($C2163-($K$1-AG$7-IF($K$1-1=AG$7, $Y$4, $Z$4)))/$C2163*AG2147,0)","v":0},{"$f":"IF(AND(($K$1-$V$3-AH$7)<$C2163, AH$7<$K$1),($C2163-($K$1-AH$7-$V$2))/$C2163*AH2147,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AI$7)<$C2163, AI$7<$K$1),($C2163-($K$1-AI$7-IF($K$1-1=AI$7, $Y$3, $Z$3)))/$C2163*AI2147,0)","v":0},{"$f":"IF(AND(($K$1-$V$3-AJ$7)<$C2163, AJ$7<$K$1),($C2163-($K$1-AJ$7-$V$2))/$C2163*AJ2147,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AK$7)<$C2163, AK$7<$K$1),($C2163-($K$1-AK$7-IF($K$1-1=AK$7, $Y$3, $Z$3)))/$C2163*AK2147,0)","v":0},{"$f":"IF(AND(($K$1-$V$3-AL$7)<$C2163, AL$7<$K$1),($C2163-($K$1-AL$7-$V$2))/$C2163*AL2147,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AM$7)<$C2163, AM$7<$K$1),($C2163-($K$1-AM$7-IF($K$1-1=AM$7, $Y$3, $Z$3)))/$C2163*AM2147,0)","v":0},{"$f":"IF(AND(($K$1-$V$3-AN$7)<$C2163, AN$7<$K$1),($C2163-($K$1-AN$7-$V$2))/$C2163*AN2147,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AO$7)<$C2163, AO$7<$K$1),($C2163-($K$1-AO$7-IF($K$1-1=AO$7, $Y$3, $Z$3)))/$C2163*AO2147,0)","v":0},0,0,null,null,null,null,null,0,null,"Pipelines/Above Ground Installations - T",50,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($K$1-0.25-BP$136)<$AZ2163,(BP$136<$K$1)), (R2149-BB2162)/($AZ2163-(2004-0.25-BB2161))*((($K$1-0.25)-(2004-0.25))), 0)","v":40.178048050022767},{"$f":"IF(AND(($K$1-0.25-BQ$136)<$AZ2163,(BQ$136<$K$1)), (S2149-BC2162)/($AZ2163-(2004-0.25-BC2161))*((($K$1-0.25)-(2004-0.25))), 0)","v":0},17.660044106127177,0,3.2053874882186255,0.92922106620249556,0,0.1858041399054432,0.24313595894938231,6.6577728642626469E-3,0.49979611004657132,{"$f":"IF(AND(($K$1-0.25-CA$136)<$AZ2163,(CA$136<$K$1)), AC2149/$AZ2163*($K$1-0.25-BM2161), 0)","v":0},{"$f":"IF(AND(($K$1-0.25-CB$136)<$AZ2163,(CB$136<$K$1)), AD2149/$AZ2163*($K$1-0.25-BN2161), 0)","v":0},{"$f":"IF(AND(($K$1-0.25-CC$136)<$AZ2163,(CC$136<$K$1)), AE2149/$AZ2163*($K$1-0.25-BO2161), 0)","v":0},{"$f":"IF(AND(($K$1-0.25-CD$136)<$AZ2163, CD$136<$K$1), AF2149/$AZ2163*($K$1-BP2161-$V$2), 0)","v":0},{"$f":"IF(AND(($K$1-0.25-CE$136)<$AZ2163, CE$136<$K$1), AG2149/$AZ2163*($K$1-BQ2161-IF($K$1-1=BQ2161, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($K$1-0.25-CF$136)<$AZ2163, CF$136<$K$1), AH2149/$AZ2163*($K$1-BR2161-$V$2), 0)","v":7.8744581153407411E-5},{"$f":"IF(AND(($K$1-0.25-CG$136)<$AZ2163, CG$136<$K$1), AI2149/$AZ2163*($K$1-BS2161-IF($K$1-1=BS2161, $Y$3, $Z$3)), 0)","v":9.8017018247855972E-6},{"$f":"IF(AND(($K$1-0.25-CH$136)<$AZ2163, CH$136<$K$1), AJ2149/$AZ2163*($K$1-BT2161-$V$2), 0)","v":0},{"$f":"IF(AND(($K$1-0.25-CI$136)<$AZ2163, CI$136<$K$1), AK2149/$AZ2163*($K$1-BU2161-IF($K$1-1=BU2161, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($K$1-0.25-CJ$136)<$AZ2163, CJ$136<$K$1), AL2149/$AZ2163*($K$1-BV2161-$V$2), 0)","v":0},{"$f":"IF(AND(($K$1-0.25-CK$136)<$AZ2163, CK$136<$K$1), AM2149/$AZ2163*($K$1-BW2161-IF($K$1-1=BW2161, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($K$1-0.25-CL$136)<$AZ2163, CL$136<$K$1), AN2149/$AZ2163*($K$1-BX2161-$V$2), 0)","v":0},{"$f":"IF(AND(($K$1-0.25-CM$136)<$AZ2163, CM$136<$K$1), AO2149/$AZ2163*($K$1-BY2161-IF($K$1-1=BY2161, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($K$1-0.25-CN$136)<$AZ2163, CN$136<$K$1), AP2149/$AZ2163*($K$1-0.75-(BZ2161-0.25)), 0)","v":5.7726390000000002E-2},{"$f":"IF(AND(($K$1-0.25-CO$136)<$AZ2163, CO$136<$K$1), AQ2149/$AZ2163*($K$1-0.75-(CA2161-0.25)), 0)","v":1.9E-3},{"$f":"IF(AND(($C$1-0.25-CP$136)<$AZ2163, CP$136<$C$1), AR2149/$AZ2163*($C$1-0.75-(CB2161-0.25)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CQ$136)<$AZ2163, CQ$136<$C$1), AS2149/$AZ2163*($C$1-0.75-(CC2161-0.25)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CR$136)<$AZ2163, CR$136<$C$1), AT2149/$AZ2163*($C$1-0.75-(CD2161-0.25)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CS$136)<$AZ2163, CS$136<$C$1), AU2149/$AZ2163*($C$1-0.75-(CE2161-0.25)), 0)","v":0},{"$f":"SUM(BK2163:CE2163)","v":0.56616881919381212}]
[null,"Sum:",null,{"$f":"SUM(D2160:D2165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,117.52079054631656,0,57.328427020316873,0,10.657913398326931,3.2786969040225311,0,17.079122062029118,3.3376038383797146,20.485174110339486,8.9263315533674561,6.3205054568707036E-2,0,0.4391365981489711,{"$f":"SUM(AF2160:AF2165)","v":0.3039205853073299},6.9278977725811736E-2,4.34634006795906E-3,7.9304678400538028E-5,0,0,6.2395757535234415E-2,0.10773442002850735,0.10334589768529925,0.8881325000000001,6.825523550047853,5.7235000000000014,null,null,null,null,null,253.20465841889273,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IC2",50,"i.e. From Oct 13 to date (= cell c1)",{"$f":"IF($K$1>2013, ((AA2153-BB2169-BB2170)/($AZ2171-(2013-0.25-BB2168)))*($K$1-2013), 0)","v":6.697556986997979},{"$f":"IF($K$1>2013, ((AB2153-BC2169-BC2170)/($AZ2171-(2013-0.25-BC2168)))*($K$1-2013), 0)","v":0.96663772855951302},{"$f":"IF($K$1>2013, ((AC2153-BD2169-BD2170)/($AZ2171-(2013-0.25-BD2168)))*($K$1-2013), 0)","v":2.7958177177142586E-2},{"$f":"IF($K$1>2013, ((AD2153-BE2169-BE2170)/($AZ2171-(2013-0.25-BE2168)))*($K$1-2013), 0)","v":-6.2794501939435828E-4},{"$f":"IF($K$1>2013, ((AE2153-BF2169-BF2170)/($AZ2171-(2013-0.25-BF2168)))*($K$1-2013), 0)","v":-1.9587411604067757E-4},{"$f":"IF(AND($K$1>2013, BG2168<C466), ((AF2153-BG2169-BG2170)/($AZ2171-(2013-BG2168-$V$2)))*($K$1-2013), 0)","v":0},{"$f":"IF(AND($K$1>2013, BH2168<D466), ((AG2153-BH2169-BH2170)/($AZ2171-(2013-BH2168-IF($K$1-1=BH2168, $Y$3, $Z$3))))*($K$1-2013), 0)","v":0},{"$f":"IF(AND($K$1>2013, BI2168<E466), ((AH2153-BI2169-BI2170)/($AZ2171-(2013-BI2168-$V$2)))*($K$1-2013), 0)","v":0},{"$f":"IF(AND($K$1>2013,BJ2168<$K$1),(AI2153/$AZ2171*($K$1-BJ2168-IF($K$1-1=BJ2168, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($K$1>2013,BK2168<$K$1),(AJ2153/$AZ2171*($K$1-BK2168-$V$2)),0)","v":0},{"$f":"IF(AND($K$1>2013,BL2168<$K$1),(AK2153/$AZ2171*($K$1-BL2168-IF($K$1-1=BL2168, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($K$1>2013,BM2168<$K$1),(AL2153/$AZ2171*($K$1-BM2168-$V$2)),0)","v":0},{"$f":"IF(AND($K$1>2013,BN2168<$K$1),(AM2153/$AZ2171*($K$1-BN2168-IF($K$1-1=BN2168, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($K$1>2013,BO2168<$K$1),(AN2153/$AZ2171*($K$1-BO2168-$V$2)),0)","v":0},{"$f":"IF(AND($K$1>2013,BP2168<$K$1),(AO2153/$AZ2171*($K$1-BP2168-IF($K$1-1=BP2168, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($K$1>2013,BQ2168<$K$1),(AP2153/$AZ2171*($K$1-0.75-(BQ2168-0.25))),0)","v":0},{"$f":"IF(AND($K$1>2013,BR2168<$K$1),(AQ2153/$AZ2171*($K$1-0.75-(BR2168-0.25))),0)","v":0},{"$f":"IF(AND($C$1>2013,BS2168<$C$1),(AR2153/$AZ2171*($C$1-0.75-(BS2168-0.25))),0)","v":0},{"$f":"IF(AND($C$1>2013,BT2168<$C$1),(AS2153/$AZ2171*($C$1-0.75-(BT2168-0.25))),0)","v":0},{"$f":"IF(AND($C$1>2013,BU2168<$C$1),(AT2153/$AZ2171*($C$1-0.75-(BU2168-0.25))),0)","v":0},{"$f":"IF(AND($C$1>2013,BV2168<$C$1),(AU2153/$AZ2171*($C$1-0.75-(BV2168-0.25))),0)","v":0},{"$f":"SUM(BB2171:BV2171)","v":7.6913290735991993}]
[null,"IC1"]
[null,"Spare",100,{"$f":"D2131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF2131","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B2179,PC3_inputs!E$83:E$125)","v":0},null,null,null,null,0]
[null,"IC1 - Land",40,{"$f":"D2132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92377525419999995,0,0,0,{"$f":"AF2132","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B2180,PC3_inputs!E$83:E$125)","v":0},null,null,null,null,0.92377525419999995]
[null,"Sum:",null,{"$f":"SUM(D2185:D2185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,261.13162002000001,39.13065336519999,1.1602709099999999,-2.6983129999999998E-2,-8.7537699999999993E-3,0,-4.8780999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(D2186:AU2186)","v":301.33802639519996}]
[]
[null,{"$f":"B2175","v":"IC1"}]
[null,"IC1 - Equipment",5,{"$f":"D2178*Indexation!B$4","v":0},{"$f":"E2178*Indexation!C$4","v":0},{"$f":"F2178*Indexation!D$4","v":0},{"$f":"G2178*Indexation!E$4","v":0},{"$f":"H2178*Indexation!F$4","v":0},{"$f":"I2178*Indexation!G$4","v":0},{"$f":"J2178*Indexation!H$4","v":0},{"$f":"K2178*Indexation!I$4","v":0},{"$f":"L2178*Indexation!J$4","v":0},{"$f":"M2178*Indexation!K$4","v":0},{"$f":"N2178*Indexation!L$4","v":0},{"$f":"O2178*Indexation!M$4","v":0},{"$f":"P2178*Indexation!N$4","v":0},{"$f":"Q2178*Indexation!P$4","v":0},{"$f":"R2178*Indexation!Q$4","v":0},{"$f":"S2178*Indexation!R$4","v":0},{"$f":"T2178*Indexation!S$4","v":0},{"$f":"U2178*Indexation!T$4","v":0.19038384653627691},{"$f":"V2178*Indexation!U$4","v":0},{"$f":"W2178*Indexation!V$4","v":2.3082922063503871E-2},{"$f":"X2178*Indexation!W$4","v":5.7326099413728966E-2},{"$f":"Y2178*Indexation!X$4","v":4.5768200093549184E-2},{"$f":"Z2178*Indexation!Y$4","v":0.13087722109516378},{"$f":"AA2178*Indexation!Z$4","v":9.5507553659240213E-3},{"$f":"AB2178*Indexation!AA$4","v":3.0005199589467048E-2},{"$f":"AC2178*Indexation!AB$4","v":0},{"$f":"AD2178*Indexation!AC$4","v":4.1538512543584588E-3},{"$f":"AE2178*Indexation!AD$4","v":1.4612920532411745E-2},{"$f":"AF2178*Indexation!AD$4","v":0},{"$f":"AG2178*Indexation!AE$4","v":7.6331766423194036E-3},{"$f":"AH2178*Indexation!AE$4","v":0},{"$f":"AI2178*Indexation!AF$4","v":0},{"$f":"AJ2178*Indexation!AF$4","v":0},{"$f":"AK2178*Indexation!AG$4","v":0},{"$f":"AL2178*Indexation!AG$4","v":3.1903646264089619E-2},{"$f":"AM2178*Indexation!AH$4","v":2.2510241062022377E-2},{"$f":"AN2178*Indexation!AH$4","v":0.34448632561766418},{"$f":"AO2178*Indexation!AI$4","v":0.34656495999999998},2.1899999999999999E-2,1,0,null,null,null,null,2.2807593655304794]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compressor stations - T",20,"i.e. Up to 30 Sept 2003",{"$f":"Y2193/$AZ2203*(2004-0.25-BB2202)","v":7.1390295271251132},{"$f":"Z2193/$AZ2203*(2004-0.25-BC2202)","v":0.69604773404155384},{"$f":"AA2193/$AZ2203*(2004-0.25-BD2202)","v":3.4425613833202449},{"$f":"AB2193/$AZ2203*(2004-0.25-BE2202)","v":6.6560343470923697E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE2203:BX2203)","v":6.6560343470923697E-2}]
[null,{"$f":"B2175","v":"IC1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"IC1 - Buildings",40,{"$f":"IF(AND(($L$1-0.25-D$7)<$C2208,(D$7<$L$1)),($C2208-($L$1-0.25-D$7))/$C2208*D2192,0)","v":0},{"$f":"IF(AND(($L$1-0.25-E$7)<$C2208,(E$7<$L$1)),($C2208-($L$1-0.25-E$7))/$C2208*E2192,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0400461680261688,0,0,9.2151257339644688E-2,0,2.6749064912723126E-2,2.7073463743844273E-2,0,5.0299403284776156,0,0,0,{"$f":"IF(AND(($L$1-$U$3-AF$7)<$C2208, AF$7<$L$1),($C2208-($L$1-AF$7-$U$2))/$C2208*AF2192,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AG$7)<$C2208, AG$7<$L$1),($C2208-($L$1-AG$7-IF($L$1-1=AG$7, $Y$4, $Z$4)))/$C2208*AG2192,0)","v":0},{"$f":"IF(AND(($L$1-$V$3-AH$7)<$C2208, AH$7<$L$1),($C2208-($L$1-AH$7-$V$2))/$C2208*AH2192,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AI$7)<$C2208, AI$7<$L$1),($C2208-($L$1-AI$7-IF($L$1-1=AI$7, $Y$3, $Z$3)))/$C2208*AI2192,0)","v":0},{"$f":"IF(AND(($L$1-$V$3-AJ$7)<$C2208, AJ$7<$L$1),($C2208-($L$1-AJ$7-$V$2))/$C2208*AJ2192,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AK$7)<$C2208, AK$7<$L$1),($C2208-($L$1-AK$7-IF($L$1-1=AK$7, $Y$3, $Z$3)))/$C2208*AK2192,0)","v":0},{"$f":"IF(AND(($L$1-$V$3-AL$7)<$C2208, AL$7<$L$1),($C2208-($L$1-AL$7-$V$2))/$C2208*AL2192,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AM$7)<$C2208, AM$7<$L$1),($C2208-($L$1-AM$7-IF($L$1-1=AM$7, $Y$3, $Z$3)))/$C2208*AM2192,0)","v":0},{"$f":"IF(AND(($L$1-$V$3-AN$7)<$C2208, AN$7<$L$1),($C2208-($L$1-AN$7-$V$2))/$C2208*AN2192,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AO$7)<$C2208, AO$7<$L$1),($C2208-($L$1-AO$7-IF($L$1-1=AO$7, $Y$3, $Z$3)))/$C2208*AO2192,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AP$7)<$C2208, AP$7<$L$1),($C2208-($L$1-0.75-(AP$7-0.25)))/$C2208*AP2192,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AQ$7)<$C2208, AQ$7<$L$1),($C2208-($L$1-0.75-(AQ$7-0.25)))/$C2208*AQ2192,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AR$7)<$C2208, AR$7<$L$1),($C2208-($L$1-0.75-(AR$7-0.25)))/$C2208*AR2192,0)","v":0},null,null,null,null,{"$f":"SUM(D2208:AU2208)","v":7.2159602824999967},null,"Depreciation for Pipeline / Above Ground Installations assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"Sum:",null,{"$f":"SUM(D2208:D2213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,113.50298574131429,0,55.461679589060878,0,10.337374649505069,3.181811302462942,0,15.603680179482096,3.1160288677433483,18.940379417646746,8.6021173082542859,5.9060460826496727E-2,0,0.41367940405337855,{"$f":"SUM(AF2208:AF2213)","v":0.28655369471833969},6.5534168119011096E-2,4.127773781781109E-3,7.7522550796031554E-5,0,0,5.631732496205348E-2,9.8535564945874926E-2,3.4448632561766418E-2,0.78704839599999998,6.5722887819607108,5.3305000000000007,3.7455600000000002,null,null,null,null,246.19978877994987,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,{"$f":"B2185","v":"IC2"},{"$f":"C2185","v":"See Col AU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2201-BB2220","v":249.48399776567476},{"$f":"AB2201-BC2220","v":36.973893117401367},{"$f":"AC2201-BD2220","v":1.0973584542028465},{"$f":"AD2201-BE2220","v":-2.5274787030622917E-2},{"$f":"AE2201-BF2220","v":-8.0798072866779501E-3},{"$f":"IF($L$1>AF519, AF2201-BG2220, 0)","v":0},{"$f":"IF($L$1>AG519, AG2201-BH2220, 0)","v":-4.6538092891229829E-2},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(D2217:AU2217)","v":287.47535665007041},null,"IC2",40,"i.e. Up to 30 Sept 2003",{"$f":"AA2201/$AZ2217*(2004-0.25-BB2216)","v":13.239970641252157},{"$f":"AB2201/$AZ2217*(2004-0.25-BC2216)","v":0.81758804757227432},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB2217:BV2217)","v":14.057558688824431}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IC2",50,"i.e. From Oct 13 to date (= cell c1)",{"$f":"IF($L$1>2013, ((AA2201-BB2217-BB2218)/($AZ2219-(2013-0.25-BB2216)))*($L$1-2013), 0)","v":13.395113973995958},{"$f":"IF($L$1>2013, ((AB2201-BC2217-BC2218)/($AZ2219-(2013-0.25-BC2216)))*($L$1-2013), 0)","v":1.933275457119026},{"$f":"IF($L$1>2013, ((AC2201-BD2217-BD2218)/($AZ2219-(2013-0.25-BD2216)))*($L$1-2013), 0)","v":5.5916354354285172E-2},{"$f":"IF($L$1>2013, ((AD2201-BE2217-BE2218)/($AZ2219-(2013-0.25-BE2216)))*($L$1-2013), 0)","v":-1.2558900387887163E-3},{"$f":"IF($L$1>2013, ((AE2201-BF2217-BF2218)/($AZ2219-(2013-0.25-BF2216)))*($L$1-2013), 0)","v":-3.9174823208135514E-4},{"$f":"IF(AND($L$1>2013, BG2216<C514), ((AF2201-BG2217-BG2218)/($AZ2219-(2013-BG2216-$V$2)))*($L$1-2013), 0)","v":0},{"$f":"IF(AND($L$1>2013, BH2216<D514), ((AG2201-BH2217-BH2218)/($AZ2219-(2013-BH2216-IF($L$1-1=BH2216, $Y$3, $Z$3))))*($L$1-2013), 0)","v":0},{"$f":"IF(AND($L$1>2013, BI2216<E514), ((AH2201-BI2217-BI2218)/($AZ2219-(2013-BI2216-$V$2)))*($L$1-2013), 0)","v":0},{"$f":"IF(AND($L$1>2013,BJ2216<$L$1),(AI2201/$AZ2219*($L$1-BJ2216-IF($L$1-1=BJ2216, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($L$1>2013,BK2216<$L$1),(AJ2201/$AZ2219*($L$1-BK2216-$V$2)),0)","v":0},{"$f":"IF(AND($L$1>2013,BL2216<$L$1),(AK2201/$AZ2219*($L$1-BL2216-IF($L$1-1=BL2216, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($L$1>2013,BM2216<$L$1),(AL2201/$AZ2219*($L$1-BM2216-$V$2)),0)","v":0},{"$f":"IF(AND($L$1>2013,BN2216<$L$1),(AM2201/$AZ2219*($L$1-BN2216-IF($L$1-1=BN2216, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($L$1>2013,BO2216<$L$1),(AN2201/$AZ2219*($L$1-BO2216-$V$2)),0)","v":0},{"$f":"IF(AND($L$1>2013,BP2216<$L$1),(AO2201/$AZ2219*($L$1-BP2216-IF($L$1-1=BP2216, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($L$1>2013,BQ2216<$L$1),(AP2201/$AZ2219*($L$1-0.75-(BQ2216-0.25))),0)","v":0},{"$f":"IF(AND($L$1>2013,BR2216<$L$1),(AQ2201/$AZ2219*($L$1-0.75-(BR2216-0.25))),0)","v":0},{"$f":"IF(AND($L$1>2013,BS2216<$L$1),(AR2201/$AZ2219*($L$1-0.75-(BS2216-0.25))),0)","v":0},{"$f":"IF(AND($C$1>2013,BT2216<$C$1),(AS2201/$AZ2219*($C$1-0.75-(BT2216-0.25))),0)","v":0},{"$f":"IF(AND($C$1>2013,BU2216<$C$1),(AT2201/$AZ2219*($C$1-0.75-(BU2216-0.25))),0)","v":0},{"$f":"IF(AND($C$1>2013,BV2216<$C$1),(AU2201/$AZ2219*($C$1-0.75-(BV2216-0.25))),0)","v":0},{"$f":"SUM(BB2219:BV2219)","v":15.382658147198399}]
["@ Sept 15","Historic cost, nominal to 2010, 10/11 prices thereafter"]
[null,"Spare",100,{"$f":"D2179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF2179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B2227,PC3_inputs!F$83:F$125)","v":0},null,null,null,0]
[]
[]
[null,"Total historic cost",null,{"$f":"D2230+D2234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,142.61486211920001,0,67.519020366099994,0.1342609753,11.9377020071,3.6529193946000005,4.2690554899999997E-2,30.757042000400002,5.3356079300999983,295.1176256736,50.31660973679999,1.2553930138,-2.3085852699999996E-2,0.61856796219999999,0.41835299999999997,5.1514999999999998E-2,5.7124899999999998E-3,9.1000000000000003E-5,0,0,0.10451031,0.13822714,0.34029313999999999,1.14084276,7.2053757021785669,5.9200000000000008,3.8220000000000001,5.0783182439117827,null,null,null,{"$f":"SUM(D2236:AU2236)","v":633.50445466749056}]
[null,"IC1 - Buildings",{"$f":"C2224","v":40},{"$f":"D2224*Indexation!B$4","v":0},{"$f":"E2224*Indexation!C$4","v":0},{"$f":"F2224*Indexation!D$4","v":0},{"$f":"G2224*Indexation!E$4","v":0},{"$f":"H2224*Indexation!F$4","v":0},{"$f":"I2224*Indexation!G$4","v":0},{"$f":"J2224*Indexation!H$4","v":0},{"$f":"K2224*Indexation!I$4","v":0},{"$f":"L2224*Indexation!J$4","v":0},{"$f":"M2224*Indexation!K$4","v":0},{"$f":"N2224*Indexation!L$4","v":0},{"$f":"O2224*Indexation!M$4","v":0},{"$f":"P2224*Indexation!N$4","v":0},{"$f":"Q2224*Indexation!P$4","v":0},{"$f":"R2224*Indexation!Q$4","v":0},{"$f":"S2224*Indexation!R$4","v":0},{"$f":"T2224*Indexation!S$4","v":4.0297208257307036},{"$f":"U2224*Indexation!T$4","v":0},{"$f":"V2224*Indexation!U$4","v":0},{"$f":"W2224*Indexation!V$4","v":0.15853979757358225},{"$f":"X2224*Indexation!W$4","v":0},{"$f":"Y2224*Indexation!X$4","v":4.2374756297383173E-2},{"$f":"Z2224*Indexation!Y$4","v":4.1254801895381749E-2},{"$f":"AA2224*Indexation!Z$4","v":0},{"$f":"AB2224*Indexation!AA$4","v":7.1220394031541456},{"$f":"AC2224*Indexation!AB$4","v":0},{"$f":"AD2224*Indexation!AC$4","v":0},{"$f":"AE2224*Indexation!AD$4","v":0},{"$f":"AF2224*Indexation!AD$4","v":0},{"$f":"AG2224*Indexation!AE$4","v":0},{"$f":"AH2224*Indexation!AE$4","v":0},{"$f":"AI2224*Indexation!AF$4","v":0},{"$f":"AJ2224*Indexation!AF$4","v":0},{"$f":"AK2224*Indexation!AG$4","v":0},{"$f":"AL2224*Indexation!AG$4","v":0},{"$f":"AM2224*Indexation!AH$4","v":0},{"$f":"AN2224*Indexation!AH$4","v":0},{"$f":"AO2224*Indexation!AI$4","v":0},{"$f":"AP2224","v":0},0,0,0,null,null,null,{"$f":"SUM(D2240:AU2240)","v":11.393929584651197}]
[null,"IC1 - Compressor stations","See Col AU",{"$f":"D2225*Indexation!B$4","v":0},{"$f":"E2225*Indexation!C$4","v":0},{"$f":"F2225*Indexation!D$4","v":0},{"$f":"G2225*Indexation!E$4","v":0},{"$f":"H2225*Indexation!F$4","v":0},{"$f":"I2225*Indexation!G$4","v":0},{"$f":"J2225*Indexation!H$4","v":0},{"$f":"K2225*Indexation!I$4","v":0},{"$f":"L2225*Indexation!J$4","v":0},{"$f":"M2225*Indexation!K$4","v":0},{"$f":"N2225*Indexation!L$4","v":0},{"$f":"O2225*Indexation!M$4","v":0},{"$f":"P2225*Indexation!N$4","v":0},{"$f":"Q2225*Indexation!P$4","v":0},{"$f":"R2225*Indexation!Q$4","v":0},{"$f":"S2225*Indexation!R$4","v":0},{"$f":"T2225*Indexation!S$4","v":0},{"$f":"U2225*Indexation!T$4","v":0},{"$f":"V2225*Indexation!U$4","v":0},{"$f":"W2225*Indexation!V$4","v":0},{"$f":"X2225*Indexation!W$4","v":0},{"$f":"Y2225*Indexation!X$4","v":38.074824144667268},{"$f":"Z2225*Indexation!Y$4","v":5.0621653384840286},{"$f":"AA2225*Indexation!Z$4","v":39.343558666517083},{"$f":"AB2225*Indexation!AA$4","v":1.7749424925579651},{"$f":"AC2225*Indexation!AB$4","v":0.10361484355525742},{"$f":"AD2225*Indexation!AC$4","v":0},{"$f":"AE2225*Indexation!AD$4","v":0.6364298523898132},{"$f":"AF2225*Indexation!AD$4","v":0.43417226472475706},{"$f":"AG2225*Indexation!AE$4","v":9.3620240170015856E-2},{"$f":"AH2225*Indexation!AE$4","v":5.1612933807818444E-3},{"$f":"AI2225*Indexation!AF$4","v":0},{"$f":"AJ2225*Indexation!AF$4","v":0},{"$f":"AK2225*Indexation!AG$4","v":0},{"$f":"AL2225*Indexation!AG$4","v":7.2201698669299333E-2},{"$f":"AM2225*Indexation!AH$4","v":0.11742017175569841},{"$f":"AN2225*Indexation!AH$4","v":0},{"$f":"AO2225*Indexation!AI$4","v":0.79427780000000003},5.2592627021785674,4.7300000000000004,3.8220000000000001,3.706,null,null,null,104.02965150905055]
[null,"IC1 - Equipment",5,{"$f":"D2226*Indexation!B$4","v":0},{"$f":"E2226*Indexation!C$4","v":0},{"$f":"F2226*Indexation!D$4","v":0},{"$f":"G2226*Indexation!E$4","v":0},{"$f":"H2226*Indexation!F$4","v":0},{"$f":"I2226*Indexation!G$4","v":0},{"$f":"J2226*Indexation!H$4","v":0},{"$f":"K2226*Indexation!I$4","v":0},{"$f":"L2226*Indexation!J$4","v":0},{"$f":"M2226*Indexation!K$4","v":0},{"$f":"N2226*Indexation!L$4","v":0},{"$f":"O2226*Indexation!M$4","v":0},{"$f":"P2226*Indexation!N$4","v":0},{"$f":"Q2226*Indexation!P$4","v":0},{"$f":"R2226*Indexation!Q$4","v":0},{"$f":"S2226*Indexation!R$4","v":0},{"$f":"T2226*Indexation!S$4","v":0},{"$f":"U2226*Indexation!T$4","v":0.19038384653627691},{"$f":"V2226*Indexation!U$4","v":0},{"$f":"W2226*Indexation!V$4","v":2.3082922063503871E-2},{"$f":"X2226*Indexation!W$4","v":5.7326099413728966E-2},{"$f":"Y2226*Indexation!X$4","v":4.5768200093549184E-2},{"$f":"Z2226*Indexation!Y$4","v":0.13087722109516378},{"$f":"AA2226*Indexation!Z$4","v":9.5507553659240213E-3},{"$f":"AB2226*Indexation!AA$4","v":3.0005199589467048E-2},{"$f":"AC2226*Indexation!AB$4","v":0},{"$f":"AD2226*Indexation!AC$4","v":4.1538512543584588E-3},{"$f":"AE2226*Indexation!AD$4","v":1.4612920532411745E-2},{"$f":"AF2226*Indexation!AD$4","v":0},{"$f":"AG2226*Indexation!AE$4","v":7.6331766423194036E-3},{"$f":"AH2226*Indexation!AE$4","v":0},{"$f":"AI2226*Indexation!AF$4","v":0},{"$f":"AJ2226*Indexation!AF$4","v":0},{"$f":"AK2226*Indexation!AG$4","v":0},{"$f":"AL2226*Indexation!AG$4","v":3.1903646264089619E-2},{"$f":"AM2226*Indexation!AH$4","v":2.2510241062022377E-2},{"$f":"AN2226*Indexation!AH$4","v":0.34448632561766418},{"$f":"AO2226*Indexation!AI$4","v":0.34656495999999998},2.1899999999999999E-2,1,0,1.3723182439117829,null,null,null,3.6530776094422626]
[null,"Spare",100,{"$f":"D2227*Indexation!B$4","v":0},{"$f":"E2227*Indexation!C$4","v":0},{"$f":"F2227*Indexation!D$4","v":0},{"$f":"G2227*Indexation!E$4","v":0},{"$f":"H2227*Indexation!F$4","v":0},{"$f":"I2227*Indexation!G$4","v":0},{"$f":"J2227*Indexation!H$4","v":0},{"$f":"K2227*Indexation!I$4","v":0},{"$f":"L2227*Indexation!J$4","v":0},{"$f":"M2227*Indexation!K$4","v":0},{"$f":"N2227*Indexation!L$4","v":0},{"$f":"O2227*Indexation!M$4","v":0},{"$f":"P2227*Indexation!N$4","v":0},{"$f":"Q2227*Indexation!P$4","v":0},{"$f":"R2227*Indexation!Q$4","v":0},{"$f":"S2227*Indexation!R$4","v":0},{"$f":"T2227*Indexation!S$4","v":0},{"$f":"U2227*Indexation!T$4","v":0},{"$f":"V2227*Indexation!U$4","v":0},{"$f":"W2227*Indexation!V$4","v":0},{"$f":"X2227*Indexation!W$4","v":0},{"$f":"Y2227*Indexation!X$4","v":0},{"$f":"Z2227*Indexation!Y$4","v":0},{"$f":"AA2227*Indexation!Z$4","v":0},{"$f":"AB2227*Indexation!AA$4","v":0},{"$f":"AC2227*Indexation!AB$4","v":0},{"$f":"AD2227*Indexation!AC$4","v":0},{"$f":"AE2227*Indexation!AD$4","v":0},{"$f":"AF2227*Indexation!AD$4","v":0},{"$f":"AG2227*Indexation!AE$4","v":0},{"$f":"AH2227*Indexation!AE$4","v":0},{"$f":"AI2227*Indexation!AF$4","v":0},{"$f":"AJ2227*Indexation!AF$4","v":0},{"$f":"AK2227*Indexation!AG$4","v":0},{"$f":"AL2227*Indexation!AG$4","v":0},{"$f":"AM2227*Indexation!AH$4","v":0},{"$f":"AN2227*Indexation!AH$4","v":0},{"$f":"AO2227*Indexation!AI$4","v":0},0,0,0,0,null,null,null,0]
[null,"IC1 - Land",40,{"$f":"D2228*Indexation!B$4","v":0},{"$f":"E2228*Indexation!C$4","v":0},{"$f":"F2228*Indexation!D$4","v":0},{"$f":"G2228*Indexation!E$4","v":0},{"$f":"H2228*Indexation!F$4","v":0},{"$f":"I2228*Indexation!G$4","v":0},{"$f":"J2228*Indexation!H$4","v":0},{"$f":"K2228*Indexation!I$4","v":0},{"$f":"L2228*Indexation!J$4","v":0},{"$f":"M2228*Indexation!K$4","v":0},{"$f":"N2228*Indexation!L$4","v":0},{"$f":"O2228*Indexation!M$4","v":0},{"$f":"P2228*Indexation!N$4","v":0},{"$f":"Q2228*Indexation!P$4","v":0},{"$f":"R2228*Indexation!Q$4","v":0},{"$f":"S2228*Indexation!R$4","v":0},{"$f":"T2228*Indexation!S$4","v":0},{"$f":"U2228*Indexation!T$4","v":0},{"$f":"V2228*Indexation!U$4","v":0},{"$f":"W2228*Indexation!V$4","v":0},{"$f":"X2228*Indexation!W$4","v":0},{"$f":"Y2228*Indexation!X$4","v":0},{"$f":"Z2228*Indexation!Y$4","v":0},{"$f":"AA2228*Indexation!Z$4","v":0},{"$f":"AB2228*Indexation!AA$4","v":1.0293960245480462},{"$f":"AC2228*Indexation!AB$4","v":0},{"$f":"AD2228*Indexation!AC$4","v":0},{"$f":"AE2228*Indexation!AD$4","v":0},{"$f":"AF2228*Indexation!AD$4","v":0},{"$f":"AG2228*Indexation!AE$4","v":0},{"$f":"AH2228*Indexation!AE$4","v":0},{"$f":"AI2228*Indexation!AF$4","v":0},{"$f":"AJ2228*Indexation!AF$4","v":0},{"$f":"AK2228*Indexation!AG$4","v":0},{"$f":"AL2228*Indexation!AG$4","v":0},{"$f":"AM2228*Indexation!AH$4","v":0},{"$f":"AN2228*Indexation!AH$4","v":0},{"$f":"AO2228*Indexation!AI$4","v":0},0,0,0,0,null,null,null,1.0293960245480462]
[null,"IC1 - Pipelines/AGIs","See Col AU",{"$f":"D2229*Indexation!B$4","v":0},{"$f":"E2229*Indexation!C$4","v":0},{"$f":"F2229*Indexation!D$4","v":0},{"$f":"G2229*Indexation!E$4","v":0},{"$f":"H2229*Indexation!F$4","v":0},{"$f":"I2229*Indexation!G$4","v":0},{"$f":"J2229*Indexation!H$4","v":0},{"$f":"K2229*Indexation!I$4","v":0},{"$f":"L2229*Indexation!J$4","v":0},{"$f":"M2229*Indexation!K$4","v":0},{"$f":"N2229*Indexation!L$4","v":0},{"$f":"O2229*Indexation!M$4","v":0},{"$f":"P2229*Indexation!N$4","v":0},{"$f":"Q2229*Indexation!P$4","v":0},{"$f":"R2229*Indexation!Q$4","v":215.65653141379735},{"$f":"S2229*Indexation!R$4","v":0},{"$f":"T2229*Indexation!S$4","v":93.245032880351502},{"$f":"U2229*Indexation!T$4","v":0},{"$f":"V2229*Indexation!U$4","v":16.677655201859316},{"$f":"W2229*Indexation!V$4","v":4.8021059479661812},{"$f":"X2229*Indexation!W$4","v":0},{"$f":"Y2229*Indexation!X$4","v":0.94824181744846869},{"$f":"Z2229*Indexation!Y$4","v":1.2336294293002217},{"$f":"AA2229*Indexation!Z$4","v":3.3593468308567076E-2},{"$f":"AB2229*Indexation!AA$4","v":2.5085307943738737},{"$f":"AC2229*Indexation!AB$4","v":0},{"$f":"AD2229*Indexation!AC$4","v":0},{"$f":"AE2229*Indexation!AD$4","v":0},{"$f":"AF2229*Indexation!AD$4","v":0},{"$f":"AG2229*Indexation!AE$4","v":0},{"$f":"AH2229*Indexation!AE$4","v":6.0572754733390316E-4},{"$f":"AI2229*Indexation!AF$4","v":8.9106380225323622E-5},{"$f":"AJ2229*Indexation!AF$4","v":0},{"$f":"AK2229*Indexation!AG$4","v":0},{"$f":"AL2229*Indexation!AG$4","v":0},{"$f":"AM2229*Indexation!AH$4","v":0},{"$f":"AN2229*Indexation!AH$4","v":0},{"$f":"AO2229*Indexation!AI$4","v":0},1.924213,0.19,0,0,null,null,null,337.2202287873331]
[null,"Sum:",null,{"$f":"SUM(D2240:D2245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,215.65653141379735,0,97.274753706082208,0.19038384653627691,16.677655201859316,4.983728667603267,5.7326099413728966E-2,39.111208918506669,6.4679267907747953,39.386702890191572,12.464913914223498,0.10361484355525742,4.1538512543584588E-3,0.6510427729222249,0.43417226472475706,0.10125341681233525,5.7670209281157478E-3,8.9106380225323622E-5,0,0,0.10410534493338895,0.13993041281772078,0.34448632561766418,1.14084276,7.2053757021785669,5.9200000000000008,3.8220000000000001,5.0783182439117827,null,null,null,457.32628351502501]
[]
[null,{"$f":"B2232","v":"IC2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,{"$f":"B2233","v":"IC2"},{"$f":"C2233","v":"See Col AU"},{"$f":"D2233*Indexation!B$4","v":0},{"$f":"E2233*Indexation!C$4","v":0},{"$f":"F2233*Indexation!D$4","v":0},{"$f":"G2233*Indexation!E$4","v":0},{"$f":"H2233*Indexation!F$4","v":0},{"$f":"I2233*Indexation!G$4","v":0},{"$f":"J2233*Indexation!H$4","v":0},{"$f":"K2233*Indexation!I$4","v":0},{"$f":"L2233*Indexation!J$4","v":0},{"$f":"M2233*Indexation!K$4","v":0},{"$f":"N2233*Indexation!L$4","v":0},{"$f":"O2233*Indexation!M$4","v":0},{"$f":"P2233*Indexation!N$4","v":0},{"$f":"Q2233*Indexation!P$4","v":0},{"$f":"R2233*Indexation!Q$4","v":0},{"$f":"S2233*Indexation!R$4","v":0},{"$f":"T2233*Indexation!S$4","v":0},{"$f":"U2233*Indexation!T$4","v":0},{"$f":"V2233*Indexation!U$4","v":0},{"$f":"W2233*Indexation!V$4","v":0},{"$f":"X2233*Indexation!W$4","v":0},{"$f":"Y2233*Indexation!X$4","v":0},{"$f":"Z2233*Indexation!Y$4","v":0},{"$f":"AA2233*Indexation!Z$4","v":302.62790037147789},{"$f":"AB2233*Indexation!AA$4","v":43.604695870521297},{"$f":"AC2233*Indexation!AB$4","v":1.2638628038982265},{"$f":"AD2233*Indexation!AC$4","v":-2.8759541538657597E-2},{"$f":"AE2233*Indexation!AD$4","v":-9.0847780362030076E-3},{"$f":"AF2233*Indexation!AD$4","v":0},{"$f":"AG2233*Indexation!AE$4","v":-4.9246659144158551E-2},{"$f":"AH2233*Indexation!AE$4","v":0},{"$f":"AI2233*Indexation!AF$4","v":0},{"$f":"AJ2233*Indexation!AF$4","v":0},{"$f":"AK2233*Indexation!AG$4","v":0},{"$f":"AL2233*Indexation!AG$4","v":0},{"$f":"AM2233*Indexation!AH$4","v":0},{"$f":"AN2233*Indexation!AH$4","v":0},{"$f":"AO2233*Indexation!AI$4","v":0},{"$f":"AP2233","v":0},{"$f":"AQ2233","v":0},{"$f":"AR2233","v":0},{"$f":"AS2233","v":0},null,null,null,{"$f":"SUM(D2249:AU2249)","v":347.40936806717843},null,"Depreciation for Compressor stations",null,null,null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"Sum:",null,{"$f":"SUM(D2249:D2249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,302.62790037147789,43.604695870521297,1.2638628038982265,-2.8759541538657597E-2,-9.0847780362030076E-3,0,-4.9246659144158551E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D2250:AU2250)","v":347.40936806717843},null,null,"Asset Life",null,2000,2001,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compressor stations - T",20,"i.e. Up to 30 Sept 2003",{"$f":"Y2241/$AZ2251*(2004-0.25-BB2250)","v":7.1390295271251132},{"$f":"Z2241/$AZ2251*(2004-0.25-BC2250)","v":0.69604773404155384},{"$f":"AA2241/$AZ2251*(2004-0.25-BD2250)","v":3.4425613833202449},{"$f":"AB2241/$AZ2251*(2004-0.25-BE2250)","v":6.6560343470923697E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE2251:BX2251)","v":6.6560343470923697E-2}]
[null,"Total indexed gross asset value",null,{"$f":"D2246+D2250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,215.65653141379735,0,97.274753706082208,0.19038384653627691,16.677655201859316,4.983728667603267,5.7326099413728966E-2,39.111208918506669,6.4679267907747953,342.01460326166944,56.069609784744799,1.367477647453484,-2.4605690284299139E-2,0.6419579948860219,0.43417226472475706,5.2006757668176702E-2,5.7670209281157478E-3,8.9106380225323622E-5,0,0,0.10410534493338895,0.13993041281772078,0.34448632561766418,1.14084276,7.2053757021785669,5.9200000000000008,3.8220000000000001,5.0783182439117827,null,null,null,{"$f":"SUM(D2252:AU2252)","v":804.73565158220367},null,"Compressor stations - T",25,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($M$1-0.25-BW$136)<$AZ2252,(BW$136<$M$1)), (Y2241-BB2251)/($AZ2252-(2004-0.25-BB2250))*((($M$1-0.25)-(2004-0.25))), 0)","v":17.46962519578851},{"$f":"IF(AND(($M$1-0.25-BX$136)<$AZ2252,(BX$136<$M$1)), (Z2241-BC2251)/($AZ2252-(2004-0.25-BC2250))*((($M$1-0.25)-(2004-0.25))), 0)","v":2.3547600563285256},{"$f":"IF(AND(($M$1-0.25-BY$136)<$AZ2252,(BY$136<$M$1)), (AA2241-BD2251)/($AZ2252-(2004-0.25-BD2250))*((($M$1-0.25)-(2004-0.25))), 0)","v":18.529546984875786},{"$f":"IF(AND(($M$1-0.25-BZ$136)<$AZ2252,(BZ$136<$M$1)), (AB2241-BE2251)/($AZ2252-(2004-0.25-BE2250))*((($M$1-0.25)-(2004-0.25))), 0)","v":0.84538498099152559},{"$f":"IF(AND(($M$1-0.25-CA$136)<$AZ2252,(CA$136<$M$1)), AC2241/$AZ2252*($M$1-0.25-BF2250), 0)","v":4.8698976470970989E-2},{"$f":"IF(AND(($M$1-0.25-CB$136)<$AZ2252,(CB$136<$M$1)), AD2241/$AZ2252*($M$1-0.25-BG2250), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-CC$136)<$AZ2252,(CC$136<$M$1)), AE2241/$AZ2252*($M$1-0.25-BH2250), 0)","v":0.24820764243202717},{"$f":"IF(AND(($M$1-0.25-CD$136)<$AZ2252, CD$136<$M$1), AF2241/$AZ2252*($M$1-BI2250-$V$2), 0)","v":0.1649854605954077},{"$f":"IF(AND(($M$1-0.25-CE$136)<$AZ2252, CE$136<$M$1), AG2241/$AZ2252*($M$1-BJ2250-IF($M$1-1=BJ2250, $Y$3, $Z$3)), 0)","v":3.1830881657805392E-2},{"$f":"IF(AND(($M$1-0.25-CF$136)<$AZ2252, CF$136<$M$1), AH2241/$AZ2252*($M$1-BK2250-$V$2), 0)","v":1.7548397494658271E-3},{"$f":"IF(AND(($M$1-0.25-CG$136)<$AZ2252, CG$136<$M$1), AI2241/$AZ2252*($M$1-BL2250-IF($M$1-1=BL2250, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-CH$136)<$AZ2252, CH$136<$M$1), AJ2241/$AZ2252*($M$1-BM2250-$V$2), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-CI$136)<$AZ2252, CI$136<$M$1), AK2241/$AZ2252*($M$1-BN2250-IF($M$1-1=BN2250, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-CJ$136)<$AZ2252, CJ$136<$M$1), AL2241/$AZ2252*($M$1-BO2250-$V$2), 0)","v":1.8772441654017827E-2},{"$f":"IF(AND(($M$1-0.25-CK$136)<$AZ2252, CK$136<$M$1), AM2241/$AZ2252*($M$1-BP2250-IF($M$1-1=BP2250, $Y$3, $Z$3)), 0)","v":2.5832437786253649E-2},{"$f":"IF(AND(($M$1-0.25-CL$136)<$AZ2252, CL$136<$M$1), AN2241/$AZ2252*($M$1-BQ2250-$V$2), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-CM$136)<$AZ2252, CM$136<$M$1), AO2241/$AZ2252*($M$1-BR2250-IF($M$1-1=BR2250, $Y$3, $Z$3)), 0)","v":0.14297000400000001},{"$f":"IF(AND(($M$1-0.25-CN$136)<$AZ2252, CN$136<$M$1), AP2241/$AZ2252*($M$1-0.75-(BS2250-0.25)), 0)","v":0.7362967783049994},{"$f":"IF(AND(($M$1-0.25-CO$136)<$AZ2252, CO$136<$M$1), AQ2241/$AZ2252*($M$1-0.75-(BT2250-0.25)), 0)","v":0.47300000000000003},{"$f":"IF(AND(($M$1-0.25-CP$136)<$AZ2252, CP$136<$M$1), AR2241/$AZ2252*($M$1-0.75-(BU2250-0.25)), 0)","v":0.22932000000000002},{"$f":"IF(AND(($M$1-0.25-CQ$136)<$AZ2252, CQ$136<$M$1), AS2241/$AZ2252*($M$1-0.75-(BV2250-0.25)), 0)","v":7.4120000000000005E-2},{"$f":"IF(AND(($C$1-0.25-CR$136)<$AZ2252, CR$136<$C$1), AT2241/$AZ2252*($C$1-0.75-(BW2250-0.25)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CS$136)<$AZ2252, CS$136<$C$1), AU2241/$AZ2252*($C$1-0.75-(BX2250-0.25)), 0)","v":0},{"$f":"SUM(BE2252:BX2252)","v":3.0411744436424737}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total depreciation",null,null,{"$f":"SUM(BB2251:BB2252)","v":24.608654722913624},{"$f":"SUM(BC2251:BC2252)","v":3.0508077903700794},{"$f":"SUM(BD2251:BD2252)","v":21.972108368196032},{"$f":"SUM(BE2251:BE2252)","v":0.91194532446244925},4.8698976470970989E-2,0,0.24820764243202717,0.1649854605954077,3.1830881657805392E-2,1.7548397494658271E-3,0,0,0,1.8772441654017827E-2,2.5832437786253649E-2,0,0.14297000400000001,0.7362967783049994,0.47300000000000003,0.22932000000000002,7.4120000000000005E-2,0,0,{"$f":"SUM(BE2253:BX2253)","v":3.1077347871133973}]
["@ Sept 15","Indexed net book value @ date = cell C1"]
[null,{"$f":"B2223","v":"IC1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"IC1 - Buildings",{"$f":"C2224","v":40},{"$f":"IF(AND(($M$1-0.25-D$7)<$C2256,(D$7<$M$1)),($C2256-($M$1-0.25-D$7))/$C2256*D2240,0)","v":0},{"$f":"IF(AND(($M$1-0.25-E$7)<$C2256,(E$7<$M$1)),($C2256-($M$1-0.25-E$7))/$C2256*E2240,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9393031473829012,0,0,8.8187762400305125E-2,0,2.5689696005288545E-2,2.6042093696459729E-2,0,4.8518893433987618,0,0,0,{"$f":"IF(AND(($M$1-$U$3-AF$7)<$C2256, AF$7<$M$1),($C2256-($M$1-AF$7-$U$2))/$C2256*AF2240,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AG$7)<$C2256, AG$7<$M$1),($C2256-($M$1-AG$7-IF($M$1-1=AG$7, $Y$4, $Z$4)))/$C2256*AG2240,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AH$7)<$C2256, AH$7<$M$1),($C2256-($M$1-AH$7-$V$2))/$C2256*AH2240,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AI$7)<$C2256, AI$7<$M$1),($C2256-($M$1-AI$7-IF($M$1-1=AI$7, $Y$3, $Z$3)))/$C2256*AI2240,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AJ$7)<$C2256, AJ$7<$M$1),($C2256-($M$1-AJ$7-$V$2))/$C2256*AJ2240,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AK$7)<$C2256, AK$7<$M$1),($C2256-($M$1-AK$7-IF($M$1-1=AK$7, $Y$3, $Z$3)))/$C2256*AK2240,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AL$7)<$C2256, AL$7<$M$1),($C2256-($M$1-AL$7-$V$2))/$C2256*AL2240,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AM$7)<$C2256, AM$7<$M$1),($C2256-($M$1-AM$7-IF($M$1-1=AM$7, $Y$3, $Z$3)))/$C2256*AM2240,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AN$7)<$C2256, AN$7<$M$1),($C2256-($M$1-AN$7-$V$2))/$C2256*AN2240,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AO$7)<$C2256, AO$7<$M$1),($C2256-($M$1-AO$7-IF($M$1-1=AO$7, $Y$3, $Z$3)))/$C2256*AO2240,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AP$7)<$C2256, AP$7<$M$1),($C2256-($M$1-0.75-(AP$7-0.25)))/$C2256*AP2240,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AQ$7)<$C2256, AQ$7<$M$1),($C2256-($M$1-0.75-(AQ$7-0.25)))/$C2256*AQ2240,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AR$7)<$C2256, AR$7<$M$1),($C2256-($M$1-0.75-(AR$7-0.25)))/$C2256*AR2240,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AS$7)<$C2256, AS$7<$M$1),($C2256-($M$1-0.75-(AS$7-0.25)))/$C2256*AS2240,0)","v":0},null,null,null,{"$f":"SUM(D2256:AU2256)","v":6.9311120428837167},null,"Depreciation for Pipeline / Above Ground Installations assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"IC1 - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2241-BB2253","v":13.466169421753644},2.0113575481139492,17.371450298321051,0.86299716809551585,5.4915867084286432E-2,0,0.388222209957786,{"$f":"IF($M$1>AF$7, AF2241-BI2253, 0)","v":0.26918680412934937},{"$f":"IF($M$1>AG$7, AG2241-BJ2253, 0)","v":6.1789358512210464E-2},{"$f":"IF($M$1>AH$7, AH2241-BK2253, 0)","v":3.4064536313160171E-3},0,0,0,5.3429257015281506E-2,9.1587733969444765E-2,0,0.65130779599999999,4.522965923873568,4.2570000000000006,3.5926800000000001,3.6318799999999998,null,null,null,51.290345840457412,null,null,"Asset Life",null,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"IC1 - Equipment",5,{"$f":"IF(AND(($M$1-0.25-D$7)<$C2258,(D$7<$M$1)),($C2258-($M$1-0.25-D$7))/$C2258*D2242,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($M$1-0.25-T$7)<$C2258,(T$7<$M$1)),($C2258-($M$1-0.25-T$7))/$C2258*T2242,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($M$1-$U$3-AF$7)<$C2258, AF$7<$M$1),($C2258-($M$1-AF$7-$U$2))/$C2258*AF2242,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AG$7)<$C2258, AG$7<$M$1),($C2258-($M$1-AG$7-IF($M$1-1=AG$7, $Y$4, $Z$4)))/$C2258*AG2242,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AH$7)<$C2258, AH$7<$M$1),($C2258-($M$1-AH$7-$V$2))/$C2258*AH2242,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AI$7)<$C2258, AI$7<$M$1),($C2258-($M$1-AI$7-IF($M$1-1=AI$7, $Y$3, $Z$3)))/$C2258*AI2242,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AJ$7)<$C2258, AJ$7<$M$1),($C2258-($M$1-AJ$7-$V$2))/$C2258*AJ2242,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AK$7)<$C2258, AK$7<$M$1),($C2258-($M$1-AK$7-IF($M$1-1=AK$7, $Y$3, $Z$3)))/$C2258*AK2242,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AL$7)<$C2258, AL$7<$M$1),($C2258-($M$1-AL$7-$V$2))/$C2258*AL2242,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AM$7)<$C2258, AM$7<$M$1),($C2258-($M$1-AM$7-IF($M$1-1=AM$7, $Y$3, $Z$3)))/$C2258*AM2242,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AN$7)<$C2258, AN$7<$M$1),($C2258-($M$1-AN$7-$V$2))/$C2258*AN2242,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AO$7)<$C2258, AO$7<$M$1),($C2258-($M$1-AO$7-IF($M$1-1=AO$7, $Y$3, $Z$3)))/$C2258*AO2242,0)","v":3.4656496000000002E-2},{"$f":"IF(AND(($M$1-0.25-AP$7)<$C2258, AP$7<$M$1),($C2258-($M$1-0.75-(AP$7-0.25)))/$C2258*AP2242,0)","v":6.5699999999999995E-3},0.5,0,1.2350864195206046,null,null,null,1.7763129155206046,null,"Pipelines/Above Ground Installations - T",40,"i.e. Up to 30 Sept 2003",{"$f":"R2245/$AZ2258*(2004-0.25-BB2257)","v":57.957692817458032},0,20.397350942576889,0,2.8143543153137598,0.69030273002013853,0,8.8897670385793937E-2,8.4812023264390246E-2,1.4697142384998095E-3,4.7034952394510138E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK2258:CE2258)","v":4.8504666633009945E-2}]
[null,"Spare",100,{"$f":"IF(AND(($M$1-0.25-D$7)<$C2259,(D$7<$M$1)),($C2259-($M$1-0.25-D$7))/$C2259*D2243,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($M$1-$U$3-AF$7)<$C2259, AF$7<$M$1),($C2259-($M$1-AF$7-$U$2))/$C2259*AF2243,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AG$7)<$C2259, AG$7<$M$1),($C2259-($M$1-AG$7-IF($M$1-1=AG$7, $Y$4, $Z$4)))/$C2259*AG2243,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AH$7)<$C2259, AH$7<$M$1),($C2259-($M$1-AH$7-$V$2))/$C2259*AH2243,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AI$7)<$C2259, AI$7<$M$1),($C2259-($M$1-AI$7-IF($M$1-1=AI$7, $Y$3, $Z$3)))/$C2259*AI2243,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AJ$7)<$C2259, AJ$7<$M$1),($C2259-($M$1-AJ$7-$V$2))/$C2259*AJ2243,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AK$7)<$C2259, AK$7<$M$1),($C2259-($M$1-AK$7-IF($M$1-1=AK$7, $Y$3, $Z$3)))/$C2259*AK2243,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AL$7)<$C2259, AL$7<$M$1),($C2259-($M$1-AL$7-$V$2))/$C2259*AL2243,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AM$7)<$C2259, AM$7<$M$1),($C2259-($M$1-AM$7-IF($M$1-1=AM$7, $Y$3, $Z$3)))/$C2259*AM2243,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AN$7)<$C2259, AN$7<$M$1),($C2259-($M$1-AN$7-$V$2))/$C2259*AN2243,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AO$7)<$C2259, AO$7<$M$1),($C2259-($M$1-AO$7-IF($M$1-1=AO$7, $Y$3, $Z$3)))/$C2259*AO2243,0)","v":0},0,0,0,0,null,null,null,0,null,"Pipelines/Above Ground Installations - T",50,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($M$1-0.25-BP$136)<$AZ2259,(BP$136<$M$1)), (R2245-BB2258)/($AZ2259-(2004-0.25-BB2257))*((($M$1-0.25)-(2004-0.25))), 0)","v":48.213657660027316},{"$f":"IF(AND(($M$1-0.25-BQ$136)<$AZ2259,(BQ$136<$M$1)), (S2245-BC2258)/($AZ2259-(2004-0.25-BC2257))*((($M$1-0.25)-(2004-0.25))), 0)","v":0},21.192052927352613,0,3.846464985862351,1.1150652794429945,0,0.22296496788653186,0.29176315073925879,7.9893274371151748E-3,0.59975533205588549,{"$f":"IF(AND(($M$1-0.25-CA$136)<$AZ2259,(CA$136<$M$1)), AC2245/$AZ2259*($M$1-0.25-BM2257), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-CB$136)<$AZ2259,(CB$136<$M$1)), AD2245/$AZ2259*($M$1-0.25-BN2257), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-CC$136)<$AZ2259,(CC$136<$M$1)), AE2245/$AZ2259*($M$1-0.25-BO2257), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-CD$136)<$AZ2259, CD$136<$M$1), AF2245/$AZ2259*($M$1-BP2257-$V$2), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-CE$136)<$AZ2259, CE$136<$M$1), AG2245/$AZ2259*($M$1-BQ2257-IF($M$1-1=BQ2257, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-CF$136)<$AZ2259, CF$136<$M$1), AH2245/$AZ2259*($M$1-BR2257-$V$2), 0)","v":1.0297368304676354E-4},{"$f":"IF(AND(($M$1-0.25-CG$136)<$AZ2259, CG$136<$M$1), AI2245/$AZ2259*($M$1-BS2257-IF($M$1-1=BS2257, $Y$3, $Z$3)), 0)","v":1.3365957033798542E-5},{"$f":"IF(AND(($M$1-0.25-CH$136)<$AZ2259, CH$136<$M$1), AJ2245/$AZ2259*($M$1-BT2257-$V$2), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-CI$136)<$AZ2259, CI$136<$M$1), AK2245/$AZ2259*($M$1-BU2257-IF($M$1-1=BU2257, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-CJ$136)<$AZ2259, CJ$136<$M$1), AL2245/$AZ2259*($M$1-BV2257-$V$2), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-CK$136)<$AZ2259, CK$136<$M$1), AM2245/$AZ2259*($M$1-BW2257-IF($M$1-1=BW2257, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-CL$136)<$AZ2259, CL$136<$M$1), AN2245/$AZ2259*($M$1-BX2257-$V$2), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-CM$136)<$AZ2259, CM$136<$M$1), AO2245/$AZ2259*($M$1-BY2257-IF($M$1-1=BY2257, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-CN$136)<$AZ2259, CN$136<$M$1), AP2245/$AZ2259*($M$1-0.75-(BZ2257-0.25)), 0)","v":0.13469491},{"$f":"IF(AND(($M$1-0.25-CO$136)<$AZ2259, CO$136<$M$1), AQ2245/$AZ2259*($M$1-0.75-(CA2257-0.25)), 0)","v":9.4999999999999998E-3},{"$f":"IF(AND(($M$1-0.25-CP$136)<$AZ2259, CP$136<$M$1), AR2245/$AZ2259*($M$1-0.75-(CB2257-0.25)), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-CQ$136)<$AZ2259, CQ$136<$M$1), AS2245/$AZ2259*($M$1-0.75-(CC2257-0.25)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CR$136)<$AZ2259, CR$136<$C$1), AT2245/$AZ2259*($C$1-0.75-(CD2257-0.25)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CS$136)<$AZ2259, CS$136<$C$1), AU2245/$AZ2259*($C$1-0.75-(CE2257-0.25)), 0)","v":0},{"$f":"SUM(BK2259:CE2259)","v":0.75205590913308129}]
[null,"IC1 - Land",40,{"$f":"IF(AND(($M$1-0.25-D$7)<$C2260,(D$7<$M$1)),($C2260-($M$1-0.25-D$7))/$C2260*D2244,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.70127604172335656,0,0,0,{"$f":"IF(AND(($M$1-$U$3-AF$7)<$C2260, AF$7<$M$1),($C2260-($M$1-AF$7-$U$2))/$C2260*AF2244,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AG$7)<$C2260, AG$7<$M$1),($C2260-($M$1-AG$7-IF($M$1-1=AG$7, $Y$4, $Z$4)))/$C2260*AG2244,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AH$7)<$C2260, AH$7<$M$1),($C2260-($M$1-AH$7-$V$2))/$C2260*AH2244,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AI$7)<$C2260, AI$7<$M$1),($C2260-($M$1-AI$7-IF($M$1-1=AI$7, $Y$3, $Z$3)))/$C2260*AI2244,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AJ$7)<$C2260, AJ$7<$M$1),($C2260-($M$1-AJ$7-$V$2))/$C2260*AJ2244,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AK$7)<$C2260, AK$7<$M$1),($C2260-($M$1-AK$7-IF($M$1-1=AK$7, $Y$3, $Z$3)))/$C2260*AK2244,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AL$7)<$C2260, AL$7<$M$1),($C2260-($M$1-AL$7-$V$2))/$C2260*AL2244,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AM$7)<$C2260, AM$7<$M$1),($C2260-($M$1-AM$7-IF($M$1-1=AM$7, $Y$3, $Z$3)))/$C2260*AM2244,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AN$7)<$C2260, AN$7<$M$1),($C2260-($M$1-AN$7-$V$2))/$C2260*AN2244,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AO$7)<$C2260, AO$7<$M$1),($C2260-($M$1-AO$7-IF($M$1-1=AO$7, $Y$3, $Z$3)))/$C2260*AO2244,0)","v":0},0,0,0,0,null,null,null,0.70127604172335656,null,"Total depreciation",null,null,{"$f":"SUM(BB2258:BB2259)","v":106.17135047748535},0,41.589403869929498,0,6.6608193011761108,1.805368009463133,0,0.3118626382723258,0.37657517400364904,9.4590416756149837E-3,0.64679028445039566,0,0,0,0,0,1.0297368304676354E-4,1.3365957033798542E-5,0,0,0,0,0,0,0.13469491,9.4999999999999998E-3,0,0,0,0,{"$f":"SUM(BK2260:CE2260)","v":0.80056057576609119}]
[null,"IC1 - Pipelines/AGIs","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2245-BB2260","v":109.48518093631201},0,51.655629010422004,0,10.016835900683205,2.9967379385030481,0,0.63637917917614284,0.85705425529657264,2.4134426632952094E-2,1.8617405099234781,0,0,0,{"$f":"IF($M$1>AF$7, AF2245-BP2260, 0)","v":0},0,5.0275386428713957E-4,7.574042319152508E-5,0,0,0,0,0,0,1.7895180900000001,0.18049999999999999,0,0,null,null,null,179.50428874123685]
[null,"Sum:",null,{"$f":"SUM(D2256:D2261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,109.48518093631201,0,53.594932157804905,0,10.016835900683205,3.0849257009033533,0,14.128238296935075,2.8944538971069815,17.395584724954002,8.2779030631411121,5.4915867084286432E-2,0,0.388222209957786,{"$f":"SUM(AF2256:AF2261)","v":0.26918680412934937},6.1789358512210464E-2,3.9092074956031571E-3,7.574042319152508E-5,0,0,5.3429257015281506E-2,9.1587733969444765E-2,0,0.68596429199999998,6.3190540138735685,4.9375000000000009,3.5926800000000001,4.8669664195206046,null,null,null,240.20333558182199,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation for IC2 asset",null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,{"$f":"B2232","v":"IC2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Life",null,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,{"$f":"B2233","v":"IC2"},{"$f":"C2233","v":"See Col AU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2249-BB2268","v":242.78644077867676},{"$f":"AB2249-BC2268","v":36.007255388841855},{"$f":"AC2249-BD2268","v":1.0694002770257038},{"$f":"AD2249-BE2268","v":-2.4646842011228558E-2},{"$f":"AE2249-BF2268","v":-7.8839331706372709E-3},{"$f":"IF($M$1>AF567, AF2249-BG2268, 0)","v":0},{"$f":"IF($M$1>AG567, AG2249-BH2268, 0)","v":-4.6538092891229829E-2},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D2265:AU2265)","v":279.7840275764712},null,"IC2",40,"i.e. Up to 30 Sept 2003",{"$f":"AA2249/$AZ2265*(2004-0.25-BB2264)","v":13.239970641252157},{"$f":"AB2249/$AZ2265*(2004-0.25-BC2264)","v":0.81758804757227432},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB2265:BV2265)","v":14.057558688824431}]
[null,"Sum:",null,{"$f":"SUM(D2265:D2265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,242.78644077867676,36.007255388841855,1.0694002770257038,-2.4646842011228558E-2,-7.8839331706372709E-3,0,-4.6538092891229829E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(D2266:AU2266)","v":279.7840275764712},null,"IC2",100,"i.e. From Oct 03 to Sept 12 (or date = cell C1, whichever is earlier)",{"$f":"(AA2249-BB2265)/($AZ2266-(2004-0.25-BB2264))*IF($M$1>=2008, (($M$1-0.25)-(2004-0.25)), 3)-IF($M$1>2013, ((AA2249-BB2265)/($AZ$1674-(2004-0.25-BB2264))*($M$1-2013)), 0)","v":26.508817990555031},{"$f":"(AB2249-BC2265)/($AZ2266-(2004-0.25-BC2264))*IF($M$1>=2008, (($M$1-0.25)-(2004-0.25)), 3)-IF($M$1>2013, ((AB2249-BC2265)/($AZ$1674-(2004-0.25-BC2264))*($M$1-2013)), 0)","v":3.8799392484286268},{"$f":"IF(AND(($M$1-0.25-BD$1672)<$AZ2266,(BD$1672<$M$1)),($M$1-0.25-BD$1672)/$AZ2266*AC2249,0)-IF($M$1>2013, (AC2249/$AZ$1674*($M$1-2013)), 0)","v":0.11058799534109481},{"$f":"IF(AND(($M$1-0.25-BE$1672)<$AZ2266,(BE$1672<$M$1)),($M$1-0.25-BE$1672)/$AZ2266*AD2249,0)-IF($M$1>2013, (AD2249/$AZ$1674*($M$1-2013)), 0)","v":-2.2288644692459638E-3},{"$f":"IF(AND(($M$1-0.25-BF$1672)<$AZ2266,(BF$1672<$M$1)),($M$1-0.25-BF$1672)/$AZ2266*AE2249,0)-IF($M$1>2013, (AE2249/$AZ$1674*($M$1-2013)), 0)","v":-6.1322251744370308E-4},{"$f":"IF(AND(($M$1-0.25-BG$1672)<$AZ2266, BG$1672<$M$1),($M$1-BG$1672-$V$2)/$AZ2266*AF2249,0)-IF($M$1>2013, (AF2249/$AZ$1674*($M$1-2013)), 0)","v":0},{"$f":"IF(AND(($M$1-0.25-BH$1672)<$AZ2266, BH$1672<$M$1),($M$1-BH$1672-IF($M$1-1=BH2264, $Y$3, $Z$3))/$AZ2266*AG2249,0)-IF($M$1>2013, (AG2249/$AZ$1674*($M$1-2013)), 0)","v":-2.7085662529287209E-3},{"$f":"IF(AND(($M$1-0.25-BI$1672)<$AZ2266, BI$1672<$M$1),($M$1-BI$1672-$V$2)/$AZ2266*AH2249,0)-IF($M$1>2013, (AH2249/$AZ$1674*($M$1-2013)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB2266:BV2266)","v":30.493794581085137}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IC2",50,"i.e. From Oct 13 to date (= cell c1)",{"$f":"IF($M$1>2013, ((AA2249-BB2265-BB2266)/($AZ2267-(2013-0.25-BB2264)))*($M$1-2013), 0)","v":20.092670960993935},{"$f":"IF($M$1>2013, ((AB2249-BC2265-BC2266)/($AZ2267-(2013-0.25-BC2264)))*($M$1-2013), 0)","v":2.899913185678539},{"$f":"IF($M$1>2013, ((AC2249-BD2265-BD2266)/($AZ2267-(2013-0.25-BD2264)))*($M$1-2013), 0)","v":8.3874531531427765E-2},{"$f":"IF($M$1>2013, ((AD2249-BE2265-BE2266)/($AZ2267-(2013-0.25-BE2264)))*($M$1-2013), 0)","v":-1.8838350581830746E-3},{"$f":"IF($M$1>2013, ((AE2249-BF2265-BF2266)/($AZ2267-(2013-0.25-BF2264)))*($M$1-2013), 0)","v":-5.8762234812203271E-4},{"$f":"IF(AND($M$1>2013, BG2264<C562), ((AF2249-BG2265-BG2266)/($AZ2267-(2013-BG2264-$V$2)))*($M$1-2013), 0)","v":0},{"$f":"IF(AND($M$1>2013, BH2264<D562), ((AG2249-BH2265-BH2266)/($AZ2267-(2013-BH2264-IF($M$1-1=BH2264, $Y$3, $Z$3))))*($M$1-2013), 0)","v":0},{"$f":"IF(AND($M$1>2013, BI2264<E562), ((AH2249-BI2265-BI2266)/($AZ2267-(2013-BI2264-$V$2)))*($M$1-2013), 0)","v":0},{"$f":"IF(AND($M$1>2013,BJ2264<$M$1),(AI2249/$AZ2267*($M$1-BJ2264-IF($M$1-1=BJ2264, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($M$1>2013,BK2264<$M$1),(AJ2249/$AZ2267*($M$1-BK2264-$V$2)),0)","v":0},{"$f":"IF(AND($M$1>2013,BL2264<$M$1),(AK2249/$AZ2267*($M$1-BL2264-IF($M$1-1=BL2264, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($M$1>2013,BM2264<$M$1),(AL2249/$AZ2267*($M$1-BM2264-$V$2)),0)","v":0},{"$f":"IF(AND($M$1>2013,BN2264<$M$1),(AM2249/$AZ2267*($M$1-BN2264-IF($M$1-1=BN2264, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($M$1>2013,BO2264<$M$1),(AN2249/$AZ2267*($M$1-BO2264-$V$2)),0)","v":0},{"$f":"IF(AND($M$1>2013,BP2264<$M$1),(AO2249/$AZ2267*($M$1-BP2264-IF($M$1-1=BP2264, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($M$1>2013,BQ2264<$M$1),(AP2249/$AZ2267*($M$1-0.75-(BQ2264-0.25))),0)","v":0},{"$f":"IF(AND($M$1>2013,BR2264<$M$1),(AQ2249/$AZ2267*($M$1-0.75-(BR2264-0.25))),0)","v":0},{"$f":"IF(AND($M$1>2013,BS2264<$M$1),(AR2249/$AZ2267*($M$1-0.75-(BS2264-0.25))),0)","v":0},{"$f":"IF(AND($M$1>2013,BT2264<$M$1),(AS2249/$AZ2267*($M$1-0.75-(BT2264-0.25))),0)","v":0},{"$f":"IF(AND($C$1>2013,BU2264<$C$1),(AT2249/$AZ2267*($C$1-0.75-(BU2264-0.25))),0)","v":0},{"$f":"IF(AND($C$1>2013,BV2264<$C$1),(AU2249/$AZ2267*($C$1-0.75-(BV2264-0.25))),0)","v":0},{"$f":"SUM(BB2267:BV2267)","v":23.073987220797598}]
[null,"Total indexed net book value",null,{"$f":"D2262+D2266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,109.48518093631201,0,53.594932157804905,0,10.016835900683205,3.0849257009033533,0,14.128238296935075,2.8944538971069815,260.18202550363077,44.285158451982966,1.1243161441099903,-2.4646842011228558E-2,0.38033827678714871,0.26918680412934937,1.5251265620980635E-2,3.9092074956031571E-3,7.574042319152508E-5,0,0,5.3429257015281506E-2,9.1587733969444765E-2,0,0.68596429199999998,6.3190540138735685,4.9375000000000009,3.5926800000000001,4.8669664195206046,null,null,null,{"$f":"SUM(D2268:AU2268)","v":519.98736315829319},null,"Total depreciation",null,null,{"$f":"SUM(BB2265:BB2267)","v":59.841459592801122},{"$f":"SUM(BC2265:BC2267)","v":7.5974404816794401},{"$f":"SUM(BD2265:BD2267)","v":0.19446252687252258},-4.1126995274290389E-3,-1.2008448655657358E-3,0,-2.7085662529287209E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB2268:BV2268)","v":67.62534049070716}]
[]
["@ Sept 16","Historic cost, nominal to 2010, 10/11 prices thereafter"]
[null,"IC1"]
[null,"IC1 - Buildings",40,{"$f":"D2224","v":0},{"$f":"E2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7970546533,0,0,0.1162047816,0,3.3323494599999996E-2,{"$f":"Z2224","v":3.4032458199999997E-2},0,6.3912853782000001,0,0,0,{"$f":"AF2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B2272,PC3_inputs!G$83:G$125)","v":0},null,null,{"$f":"SUM(D2272:AU2272)","v":9.3719007658999995}]
[null,"IC1 - Compressor stations","See Col AU",{"$f":"D2225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.942029350600002,4.1759485530999996,33.948777357699996,1.5928252228999999,9.512210380000001E-2,0,0.61324124010000003,{"$f":"AF2225","v":0.41835299999999997},9.2734999999999998E-2,5.1124899999999999E-3,0,0,0,7.2482560000000001E-2,0.11599089999999999,0,0.79427780000000003,5.2592627021785674,4.7300000000000004,3.8220000000000001,3.706,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B2273,PC3_inputs!G$83:G$125)","v":3.5110000000000001},null,null,92.895158280378581]
[null,"IC1 - Equipment",5,{"$f":"D2226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1342609753,0,1.69190699E-2,4.2690554899999997E-2,3.5992097700000003E-2,0.10796497260000001,8.2411576E-3,2.6926528000000002E-2,0,3.8972773000000007E-3,1.40804921E-2,{"$f":"AF2226","v":0},7.561E-3,0,0,0,0,3.2027750000000001E-2,2.2236240000000001E-2,0.34029313999999999,0.34656495999999998,2.1899999999999999E-2,1,0,1.3723182439117829,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B2274,PC3_inputs!G$83:G$125)","v":0.15247980487908699},null,null,3.6863542641908702]
[null,"Spare",100,{"$f":"D2227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF2227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B2275,PC3_inputs!G$83:G$125)","v":0},null,null,0]
[null,"IC1 - Land",40,{"$f":"D2228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92377525419999995,0,0,0,{"$f":"AF2228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B2276,PC3_inputs!G$83:G$125)","v":0},null,null,0.92377525419999995]
[null,"IC1 - Pipelines/AGIs","See Col AU",{"$f":"D2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,142.61486211920001,0,64.721965712799999,0,11.9377020071,3.5197955431000003,0,0.74569705750000004,1.0176619462000001,2.89871383E-2,2.2511439882999995,0,0,0,{"$f":"AF2229","v":0},0,5.9999999999999995E-4,9.1000000000000003E-5,0,0,0,0,0,0,1.924213,0.19,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B2277,PC3_inputs!G$83:G$125)","v":0},null,null,228.95271951250001]
[null,"Sum:",null,{"$f":"SUM(D2272:D2277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,142.61486211920001,0,67.519020366099994,0.1342609753,11.9377020071,3.6529193946000005,4.2690554899999997E-2,30.757042000400002,5.3356079300999983,33.986005653599996,11.1859563716,9.512210380000001E-2,3.8972773000000007E-3,0.62732173219999998,0.41835299999999997,0.100296,5.7124899999999998E-3,9.1000000000000003E-5,0,0,0.10451031,0.13822714,0.34029313999999999,1.14084276,7.2053757021785669,5.9200000000000008,3.8220000000000001,5.0783182439117827,3.6634798048790871,null,null,335.82990807716965]
[]
[null,"IC2"]
[null,"IC2","See Col AU",{"$f":"D2233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,261.13162002000001,39.13065336519999,1.1602709099999999,-2.6983129999999998E-2,-8.7537699999999993E-3,0,-4.8780999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B2281,PC3_inputs!G$83:G$125)","v":0},null,null,{"$f":"SUM(D2281:AU2281)","v":301.33802639519996}]
[null,"Sum:",null,{"$f":"SUM(D2281:D2281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,261.13162002000001,39.13065336519999,1.1602709099999999,-2.6983129999999998E-2,-8.7537699999999993E-3,0,-4.8780999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(D2282:AU2282)","v":301.33802639519996}]
[]
[null,"Total historic cost",null,{"$f":"D2278+D2282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,142.61486211920001,0,67.519020366099994,0.1342609753,11.9377020071,3.6529193946000005,4.2690554899999997E-2,30.757042000400002,5.3356079300999983,295.1176256736,50.31660973679999,1.2553930138,-2.3085852699999996E-2,0.61856796219999999,0.41835299999999997,5.1514999999999998E-2,5.7124899999999998E-3,9.1000000000000003E-5,0,0,0.10451031,0.13822714,0.34029313999999999,1.14084276,7.2053757021785669,5.9200000000000008,3.8220000000000001,5.0783182439117827,3.6634798048790871,null,null,{"$f":"SUM(D2284:AU2284)","v":637.16793447236967}]
[]
["@ Sept 16","Indexed gross asset value in 2010/2011 prices"]
[null,{"$f":"B2271","v":"IC1"}]
[null,"IC1 - Buildings",{"$f":"C2272","v":40},{"$f":"D2272*Indexation!B$4","v":0},{"$f":"E2272*Indexation!C$4","v":0},{"$f":"F2272*Indexation!D$4","v":0},{"$f":"G2272*Indexation!E$4","v":0},{"$f":"H2272*Indexation!F$4","v":0},{"$f":"I2272*Indexation!G$4","v":0},{"$f":"J2272*Indexation!H$4","v":0},{"$f":"K2272*Indexation!I$4","v":0},{"$f":"L2272*Indexation!J$4","v":0},{"$f":"M2272*Indexation!K$4","v":0},{"$f":"N2272*Indexation!L$4","v":0},{"$f":"O2272*Indexation!M$4","v":0},{"$f":"P2272*Indexation!N$4","v":0},{"$f":"Q2272*Indexation!P$4","v":0},{"$f":"R2272*Indexation!Q$4","v":0},{"$f":"S2272*Indexation!R$4","v":0},{"$f":"T2272*Indexation!S$4","v":4.0297208257307036},{"$f":"U2272*Indexation!T$4","v":0},{"$f":"V2272*Indexation!U$4","v":0},{"$f":"W2272*Indexation!V$4","v":0.15853979757358225},{"$f":"X2272*Indexation!W$4","v":0},{"$f":"Y2272*Indexation!X$4","v":4.2374756297383173E-2},{"$f":"Z2272*Indexation!Y$4","v":4.1254801895381749E-2},{"$f":"AA2272*Indexation!Z$4","v":0},{"$f":"AB2272*Indexation!AA$4","v":7.1220394031541456},{"$f":"AC2272*Indexation!AB$4","v":0},{"$f":"AD2272*Indexation!AC$4","v":0},{"$f":"AE2272*Indexation!AD$4","v":0},{"$f":"AF2272*Indexation!AD$4","v":0},{"$f":"AG2272*Indexation!AE$4","v":0},{"$f":"AH2272*Indexation!AE$4","v":0},{"$f":"AI2272*Indexation!AF$4","v":0},{"$f":"AJ2272*Indexation!AF$4","v":0},{"$f":"AK2272*Indexation!AG$4","v":0},{"$f":"AL2272*Indexation!AG$4","v":0},{"$f":"AM2272*Indexation!AH$4","v":0},{"$f":"AN2272*Indexation!AH$4","v":0},{"$f":"AO2272*Indexation!AI$4","v":0},{"$f":"AP2272","v":0},0,0,0,0,null,null,{"$f":"SUM(D2288:AU2288)","v":11.393929584651197}]
[null,"IC1 - Compressor stations","See Col AU",{"$f":"D2273*Indexation!B$4","v":0},{"$f":"E2273*Indexation!C$4","v":0},{"$f":"F2273*Indexation!D$4","v":0},{"$f":"G2273*Indexation!E$4","v":0},{"$f":"H2273*Indexation!F$4","v":0},{"$f":"I2273*Indexation!G$4","v":0},{"$f":"J2273*Indexation!H$4","v":0},{"$f":"K2273*Indexation!I$4","v":0},{"$f":"L2273*Indexation!J$4","v":0},{"$f":"M2273*Indexation!K$4","v":0},{"$f":"N2273*Indexation!L$4","v":0},{"$f":"O2273*Indexation!M$4","v":0},{"$f":"P2273*Indexation!N$4","v":0},{"$f":"Q2273*Indexation!P$4","v":0},{"$f":"R2273*Indexation!Q$4","v":0},{"$f":"S2273*Indexation!R$4","v":0},{"$f":"T2273*Indexation!S$4","v":0},{"$f":"U2273*Indexation!T$4","v":0},{"$f":"V2273*Indexation!U$4","v":0},{"$f":"W2273*Indexation!V$4","v":0},{"$f":"X2273*Indexation!W$4","v":0},{"$f":"Y2273*Indexation!X$4","v":38.074824144667268},{"$f":"Z2273*Indexation!Y$4","v":5.0621653384840286},{"$f":"AA2273*Indexation!Z$4","v":39.343558666517083},{"$f":"AB2273*Indexation!AA$4","v":1.7749424925579651},{"$f":"AC2273*Indexation!AB$4","v":0.10361484355525742},{"$f":"AD2273*Indexation!AC$4","v":0},{"$f":"AE2273*Indexation!AD$4","v":0.6364298523898132},{"$f":"AF2273*Indexation!AD$4","v":0.43417226472475706},{"$f":"AG2273*Indexation!AE$4","v":9.3620240170015856E-2},{"$f":"AH2273*Indexation!AE$4","v":5.1612933807818444E-3},{"$f":"AI2273*Indexation!AF$4","v":0},{"$f":"AJ2273*Indexation!AF$4","v":0},{"$f":"AK2273*Indexation!AG$4","v":0},{"$f":"AL2273*Indexation!AG$4","v":7.2201698669299333E-2},{"$f":"AM2273*Indexation!AH$4","v":0.11742017175569841},{"$f":"AN2273*Indexation!AH$4","v":0},{"$f":"AO2273*Indexation!AI$4","v":0.79427780000000003},5.2592627021785674,4.7300000000000004,3.8220000000000001,3.706,3.5110000000000001,null,null,107.54065150905055]
[null,"IC1 - Equipment",5,{"$f":"D2274*Indexation!B$4","v":0},{"$f":"E2274*Indexation!C$4","v":0},{"$f":"F2274*Indexation!D$4","v":0},{"$f":"G2274*Indexation!E$4","v":0},{"$f":"H2274*Indexation!F$4","v":0},{"$f":"I2274*Indexation!G$4","v":0},{"$f":"J2274*Indexation!H$4","v":0},{"$f":"K2274*Indexation!I$4","v":0},{"$f":"L2274*Indexation!J$4","v":0},{"$f":"M2274*Indexation!K$4","v":0},{"$f":"N2274*Indexation!L$4","v":0},{"$f":"O2274*Indexation!M$4","v":0},{"$f":"P2274*Indexation!N$4","v":0},{"$f":"Q2274*Indexation!P$4","v":0},{"$f":"R2274*Indexation!Q$4","v":0},{"$f":"S2274*Indexation!R$4","v":0},{"$f":"T2274*Indexation!S$4","v":0},{"$f":"U2274*Indexation!T$4","v":0.19038384653627691},{"$f":"V2274*Indexation!U$4","v":0},{"$f":"W2274*Indexation!V$4","v":2.3082922063503871E-2},{"$f":"X2274*Indexation!W$4","v":5.7326099413728966E-2},{"$f":"Y2274*Indexation!X$4","v":4.5768200093549184E-2},{"$f":"Z2274*Indexation!Y$4","v":0.13087722109516378},{"$f":"AA2274*Indexation!Z$4","v":9.5507553659240213E-3},{"$f":"AB2274*Indexation!AA$4","v":3.0005199589467048E-2},{"$f":"AC2274*Indexation!AB$4","v":0},{"$f":"AD2274*Indexation!AC$4","v":4.1538512543584588E-3},{"$f":"AE2274*Indexation!AD$4","v":1.4612920532411745E-2},{"$f":"AF2274*Indexation!AD$4","v":0},{"$f":"AG2274*Indexation!AE$4","v":7.6331766423194036E-3},{"$f":"AH2274*Indexation!AE$4","v":0},{"$f":"AI2274*Indexation!AF$4","v":0},{"$f":"AJ2274*Indexation!AF$4","v":0},{"$f":"AK2274*Indexation!AG$4","v":0},{"$f":"AL2274*Indexation!AG$4","v":3.1903646264089619E-2},{"$f":"AM2274*Indexation!AH$4","v":2.2510241062022377E-2},{"$f":"AN2274*Indexation!AH$4","v":0.34448632561766418},{"$f":"AO2274*Indexation!AI$4","v":0.34656495999999998},2.1899999999999999E-2,1,0,1.3723182439117829,0.15247980487908699,null,null,3.8055574143213495]
[null,"Spare",100,{"$f":"D2275*Indexation!B$4","v":0},{"$f":"E2275*Indexation!C$4","v":0},{"$f":"F2275*Indexation!D$4","v":0},{"$f":"G2275*Indexation!E$4","v":0},{"$f":"H2275*Indexation!F$4","v":0},{"$f":"I2275*Indexation!G$4","v":0},{"$f":"J2275*Indexation!H$4","v":0},{"$f":"K2275*Indexation!I$4","v":0},{"$f":"L2275*Indexation!J$4","v":0},{"$f":"M2275*Indexation!K$4","v":0},{"$f":"N2275*Indexation!L$4","v":0},{"$f":"O2275*Indexation!M$4","v":0},{"$f":"P2275*Indexation!N$4","v":0},{"$f":"Q2275*Indexation!P$4","v":0},{"$f":"R2275*Indexation!Q$4","v":0},{"$f":"S2275*Indexation!R$4","v":0},{"$f":"T2275*Indexation!S$4","v":0},{"$f":"U2275*Indexation!T$4","v":0},{"$f":"V2275*Indexation!U$4","v":0},{"$f":"W2275*Indexation!V$4","v":0},{"$f":"X2275*Indexation!W$4","v":0},{"$f":"Y2275*Indexation!X$4","v":0},{"$f":"Z2275*Indexation!Y$4","v":0},{"$f":"AA2275*Indexation!Z$4","v":0},{"$f":"AB2275*Indexation!AA$4","v":0},{"$f":"AC2275*Indexation!AB$4","v":0},{"$f":"AD2275*Indexation!AC$4","v":0},{"$f":"AE2275*Indexation!AD$4","v":0},{"$f":"AF2275*Indexation!AD$4","v":0},{"$f":"AG2275*Indexation!AE$4","v":0},{"$f":"AH2275*Indexation!AE$4","v":0},{"$f":"AI2275*Indexation!AF$4","v":0},{"$f":"AJ2275*Indexation!AF$4","v":0},{"$f":"AK2275*Indexation!AG$4","v":0},{"$f":"AL2275*Indexation!AG$4","v":0},{"$f":"AM2275*Indexation!AH$4","v":0},{"$f":"AN2275*Indexation!AH$4","v":0},{"$f":"AO2275*Indexation!AI$4","v":0},0,0,0,0,0,null,null,0]
[null,"IC1 - Land",40,{"$f":"D2276*Indexation!B$4","v":0},{"$f":"E2276*Indexation!C$4","v":0},{"$f":"F2276*Indexation!D$4","v":0},{"$f":"G2276*Indexation!E$4","v":0},{"$f":"H2276*Indexation!F$4","v":0},{"$f":"I2276*Indexation!G$4","v":0},{"$f":"J2276*Indexation!H$4","v":0},{"$f":"K2276*Indexation!I$4","v":0},{"$f":"L2276*Indexation!J$4","v":0},{"$f":"M2276*Indexation!K$4","v":0},{"$f":"N2276*Indexation!L$4","v":0},{"$f":"O2276*Indexation!M$4","v":0},{"$f":"P2276*Indexation!N$4","v":0},{"$f":"Q2276*Indexation!P$4","v":0},{"$f":"R2276*Indexation!Q$4","v":0},{"$f":"S2276*Indexation!R$4","v":0},{"$f":"T2276*Indexation!S$4","v":0},{"$f":"U2276*Indexation!T$4","v":0},{"$f":"V2276*Indexation!U$4","v":0},{"$f":"W2276*Indexation!V$4","v":0},{"$f":"X2276*Indexation!W$4","v":0},{"$f":"Y2276*Indexation!X$4","v":0},{"$f":"Z2276*Indexation!Y$4","v":0},{"$f":"AA2276*Indexation!Z$4","v":0},{"$f":"AB2276*Indexation!AA$4","v":1.0293960245480462},{"$f":"AC2276*Indexation!AB$4","v":0},{"$f":"AD2276*Indexation!AC$4","v":0},{"$f":"AE2276*Indexation!AD$4","v":0},{"$f":"AF2276*Indexation!AD$4","v":0},{"$f":"AG2276*Indexation!AE$4","v":0},{"$f":"AH2276*Indexation!AE$4","v":0},{"$f":"AI2276*Indexation!AF$4","v":0},{"$f":"AJ2276*Indexation!AF$4","v":0},{"$f":"AK2276*Indexation!AG$4","v":0},{"$f":"AL2276*Indexation!AG$4","v":0},{"$f":"AM2276*Indexation!AH$4","v":0},{"$f":"AN2276*Indexation!AH$4","v":0},{"$f":"AO2276*Indexation!AI$4","v":0},0,0,0,0,0,null,null,1.0293960245480462]
[null,"IC1 - Pipelines/AGIs","See Col AU",{"$f":"D2277*Indexation!B$4","v":0},{"$f":"E2277*Indexation!C$4","v":0},{"$f":"F2277*Indexation!D$4","v":0},{"$f":"G2277*Indexation!E$4","v":0},{"$f":"H2277*Indexation!F$4","v":0},{"$f":"I2277*Indexation!G$4","v":0},{"$f":"J2277*Indexation!H$4","v":0},{"$f":"K2277*Indexation!I$4","v":0},{"$f":"L2277*Indexation!J$4","v":0},{"$f":"M2277*Indexation!K$4","v":0},{"$f":"N2277*Indexation!L$4","v":0},{"$f":"O2277*Indexation!M$4","v":0},{"$f":"P2277*Indexation!N$4","v":0},{"$f":"Q2277*Indexation!P$4","v":0},{"$f":"R2277*Indexation!Q$4","v":215.65653141379735},{"$f":"S2277*Indexation!R$4","v":0},{"$f":"T2277*Indexation!S$4","v":93.245032880351502},{"$f":"U2277*Indexation!T$4","v":0},{"$f":"V2277*Indexation!U$4","v":16.677655201859316},{"$f":"W2277*Indexation!V$4","v":4.8021059479661812},{"$f":"X2277*Indexation!W$4","v":0},{"$f":"Y2277*Indexation!X$4","v":0.94824181744846869},{"$f":"Z2277*Indexation!Y$4","v":1.2336294293002217},{"$f":"AA2277*Indexation!Z$4","v":3.3593468308567076E-2},{"$f":"AB2277*Indexation!AA$4","v":2.5085307943738737},{"$f":"AC2277*Indexation!AB$4","v":0},{"$f":"AD2277*Indexation!AC$4","v":0},{"$f":"AE2277*Indexation!AD$4","v":0},{"$f":"AF2277*Indexation!AD$4","v":0},{"$f":"AG2277*Indexation!AE$4","v":0},{"$f":"AH2277*Indexation!AE$4","v":6.0572754733390316E-4},{"$f":"AI2277*Indexation!AF$4","v":8.9106380225323622E-5},{"$f":"AJ2277*Indexation!AF$4","v":0},{"$f":"AK2277*Indexation!AG$4","v":0},{"$f":"AL2277*Indexation!AG$4","v":0},{"$f":"AM2277*Indexation!AH$4","v":0},{"$f":"AN2277*Indexation!AH$4","v":0},{"$f":"AO2277*Indexation!AI$4","v":0},1.924213,0.19,0,0,0,null,null,337.2202287873331]
[null,"Sum:",null,{"$f":"SUM(D2288:D2293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,215.65653141379735,0,97.274753706082208,0.19038384653627691,16.677655201859316,4.983728667603267,5.7326099413728966E-2,39.111208918506669,6.4679267907747953,39.386702890191572,12.464913914223498,0.10361484355525742,4.1538512543584588E-3,0.6510427729222249,0.43417226472475706,0.10125341681233525,5.7670209281157478E-3,8.9106380225323622E-5,0,0,0.10410534493338895,0.13993041281772078,0.34448632561766418,1.14084276,7.2053757021785669,5.9200000000000008,3.8220000000000001,5.0783182439117827,3.6634798048790871,null,null,460.98976331990411]
[]
[null,{"$f":"B2280","v":"IC2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,{"$f":"B2281","v":"IC2"},{"$f":"C2281","v":"See Col AU"},{"$f":"D2281*Indexation!B$4","v":0},{"$f":"E2281*Indexation!C$4","v":0},{"$f":"F2281*Indexation!D$4","v":0},{"$f":"G2281*Indexation!E$4","v":0},{"$f":"H2281*Indexation!F$4","v":0},{"$f":"I2281*Indexation!G$4","v":0},{"$f":"J2281*Indexation!H$4","v":0},{"$f":"K2281*Indexation!I$4","v":0},{"$f":"L2281*Indexation!J$4","v":0},{"$f":"M2281*Indexation!K$4","v":0},{"$f":"N2281*Indexation!L$4","v":0},{"$f":"O2281*Indexation!M$4","v":0},{"$f":"P2281*Indexation!N$4","v":0},{"$f":"Q2281*Indexation!P$4","v":0},{"$f":"R2281*Indexation!Q$4","v":0},{"$f":"S2281*Indexation!R$4","v":0},{"$f":"T2281*Indexation!S$4","v":0},{"$f":"U2281*Indexation!T$4","v":0},{"$f":"V2281*Indexation!U$4","v":0},{"$f":"W2281*Indexation!V$4","v":0},{"$f":"X2281*Indexation!W$4","v":0},{"$f":"Y2281*Indexation!X$4","v":0},{"$f":"Z2281*Indexation!Y$4","v":0},{"$f":"AA2281*Indexation!Z$4","v":302.62790037147789},{"$f":"AB2281*Indexation!AA$4","v":43.604695870521297},{"$f":"AC2281*Indexation!AB$4","v":1.2638628038982265},{"$f":"AD2281*Indexation!AC$4","v":-2.8759541538657597E-2},{"$f":"AE2281*Indexation!AD$4","v":-9.0847780362030076E-3},{"$f":"AF2281*Indexation!AD$4","v":0},{"$f":"AG2281*Indexation!AE$4","v":-4.9246659144158551E-2},{"$f":"AH2281*Indexation!AE$4","v":0},{"$f":"AI2281*Indexation!AF$4","v":0},{"$f":"AJ2281*Indexation!AF$4","v":0},{"$f":"AK2281*Indexation!AG$4","v":0},{"$f":"AL2281*Indexation!AG$4","v":0},{"$f":"AM2281*Indexation!AH$4","v":0},{"$f":"AN2281*Indexation!AH$4","v":0},{"$f":"AO2281*Indexation!AI$4","v":0},{"$f":"AP2281","v":0},{"$f":"AQ2281","v":0},{"$f":"AR2281","v":0},{"$f":"AS2281","v":0},{"$f":"AT2281","v":0},null,null,{"$f":"SUM(D2297:AU2297)","v":347.40936806717843},null,"Depreciation for Compressor stations",null,null,null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"Sum:",null,{"$f":"SUM(D2297:D2297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,302.62790037147789,43.604695870521297,1.2638628038982265,-2.8759541538657597E-2,-9.0847780362030076E-3,0,-4.9246659144158551E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(D2298:AU2298)","v":347.40936806717843},null,null,"Asset Life",null,2000,2001,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compressor stations - T",20,"i.e. Up to 30 Sept 2003",{"$f":"Y2289/$AZ2299*(2004-0.25-BB2298)","v":7.1390295271251132},{"$f":"Z2289/$AZ2299*(2004-0.25-BC2298)","v":0.69604773404155384},{"$f":"AA2289/$AZ2299*(2004-0.25-BD2298)","v":3.4425613833202449},{"$f":"AB2289/$AZ2299*(2004-0.25-BE2298)","v":6.6560343470923697E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE2299:BX2299)","v":6.6560343470923697E-2}]
[null,"Total indexed gross asset value",null,{"$f":"D2294+D2298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,215.65653141379735,0,97.274753706082208,0.19038384653627691,16.677655201859316,4.983728667603267,5.7326099413728966E-2,39.111208918506669,6.4679267907747953,342.01460326166944,56.069609784744799,1.367477647453484,-2.4605690284299139E-2,0.6419579948860219,0.43417226472475706,5.2006757668176702E-2,5.7670209281157478E-3,8.9106380225323622E-5,0,0,0.10410534493338895,0.13993041281772078,0.34448632561766418,1.14084276,7.2053757021785669,5.9200000000000008,3.8220000000000001,5.0783182439117827,3.6634798048790871,null,null,{"$f":"SUM(D2300:AU2300)","v":808.39913138708278},null,"Compressor stations - T",25,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($N$1-0.25-BW$136)<$AZ2300,(BW$136<$N$1)), (Y2289-BB2299)/($AZ2300-(2004-0.25-BB2298))*((($N$1-0.25)-(2004-0.25))), 0)","v":18.925427295437554},{"$f":"IF(AND(($N$1-0.25-BX$136)<$AZ2300,(BX$136<$N$1)), (Z2289-BC2299)/($AZ2300-(2004-0.25-BC2298))*((($N$1-0.25)-(2004-0.25))), 0)","v":2.5509900610225693},{"$f":"IF(AND(($N$1-0.25-BY$136)<$AZ2300,(BY$136<$N$1)), (AA2289-BD2299)/($AZ2300-(2004-0.25-BD2298))*((($N$1-0.25)-(2004-0.25))), 0)","v":20.073675900282101},{"$f":"IF(AND(($N$1-0.25-BZ$136)<$AZ2300,(BZ$136<$N$1)), (AB2289-BE2299)/($AZ2300-(2004-0.25-BE2298))*((($N$1-0.25)-(2004-0.25))), 0)","v":0.91583372940748609},{"$f":"IF(AND(($N$1-0.25-CA$136)<$AZ2300,(CA$136<$N$1)), AC2289/$AZ2300*($N$1-0.25-BF2298), 0)","v":5.2843570213181285E-2},{"$f":"IF(AND(($N$1-0.25-CB$136)<$AZ2300,(CB$136<$N$1)), AD2289/$AZ2300*($N$1-0.25-BG2298), 0)","v":0},{"$f":"IF(AND(($N$1-0.25-CC$136)<$AZ2300,(CC$136<$N$1)), AE2289/$AZ2300*($N$1-0.25-BH2298), 0)","v":0.27366483652761969},{"$f":"IF(AND(($N$1-0.25-CD$136)<$AZ2300, CD$136<$N$1), AF2289/$AZ2300*($N$1-BI2298-$V$2), 0)","v":0.18235235118439796},{"$f":"IF(AND(($N$1-0.25-CE$136)<$AZ2300, CE$136<$N$1), AG2289/$AZ2300*($N$1-BJ2298-IF($N$1-1=BJ2298, $Y$3, $Z$3)), 0)","v":3.5575691264606024E-2},{"$f":"IF(AND(($N$1-0.25-CF$136)<$AZ2300, CF$136<$N$1), AH2289/$AZ2300*($N$1-BK2298-$V$2), 0)","v":1.961291484697101E-3},{"$f":"IF(AND(($N$1-0.25-CG$136)<$AZ2300, CG$136<$N$1), AI2289/$AZ2300*($N$1-BL2298-IF($N$1-1=BL2298, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($N$1-0.25-CH$136)<$AZ2300, CH$136<$N$1), AJ2289/$AZ2300*($N$1-BM2298-$V$2), 0)","v":0},{"$f":"IF(AND(($N$1-0.25-CI$136)<$AZ2300, CI$136<$N$1), AK2289/$AZ2300*($N$1-BN2298-IF($N$1-1=BN2298, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($N$1-0.25-CJ$136)<$AZ2300, CJ$136<$N$1), AL2289/$AZ2300*($N$1-BO2298-$V$2), 0)","v":2.1660509600789798E-2},{"$f":"IF(AND(($N$1-0.25-CK$136)<$AZ2300, CK$136<$N$1), AM2289/$AZ2300*($N$1-BP2298-IF($N$1-1=BP2298, $Y$3, $Z$3)), 0)","v":3.0529244656481585E-2},{"$f":"IF(AND(($N$1-0.25-CL$136)<$AZ2300, CL$136<$N$1), AN2289/$AZ2300*($N$1-BQ2298-$V$2), 0)","v":0},{"$f":"IF(AND(($N$1-0.25-CM$136)<$AZ2300, CM$136<$N$1), AO2289/$AZ2300*($N$1-BR2298-IF($N$1-1=BR2298, $Y$3, $Z$3)), 0)","v":0.17474111600000003},{"$f":"IF(AND(($N$1-0.25-CN$136)<$AZ2300, CN$136<$N$1), AP2289/$AZ2300*($N$1-0.75-(BS2298-0.25)), 0)","v":0.94666728639214215},{"$f":"IF(AND(($N$1-0.25-CO$136)<$AZ2300, CO$136<$N$1), AQ2289/$AZ2300*($N$1-0.75-(BT2298-0.25)), 0)","v":0.66220000000000001},{"$f":"IF(AND(($N$1-0.25-CP$136)<$AZ2300, CP$136<$N$1), AR2289/$AZ2300*($N$1-0.75-(BU2298-0.25)), 0)","v":0.38220000000000004},{"$f":"IF(AND(($N$1-0.25-CQ$136)<$AZ2300, CQ$136<$N$1), AS2289/$AZ2300*($N$1-0.75-(BV2298-0.25)), 0)","v":0.22236},{"$f":"IF(AND(($N$1-0.25-CR$136)<$AZ2300, CR$136<$N$1), AT2289/$AZ2300*($N$1-0.75-(BW2298-0.25)), 0)","v":7.0220000000000005E-2},{"$f":"IF(AND(($C$1-0.25-CS$136)<$AZ2300, CS$136<$C$1), AU2289/$AZ2300*($C$1-0.75-(BX2298-0.25)), 0)","v":0},{"$f":"SUM(BE2300:BX2300)","v":3.9728096267314021}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total depreciation",null,null,{"$f":"SUM(BB2299:BB2300)","v":26.064456822562668},{"$f":"SUM(BC2299:BC2300)","v":3.2470377950641232},{"$f":"SUM(BD2299:BD2300)","v":23.516237283602347},{"$f":"SUM(BE2299:BE2300)","v":0.98239407287840974},5.2843570213181285E-2,0,0.27366483652761969,0.18235235118439796,3.5575691264606024E-2,1.961291484697101E-3,0,0,0,2.1660509600789798E-2,3.0529244656481585E-2,0,0.17474111600000003,0.94666728639214215,0.66220000000000001,0.38220000000000004,0.22236,7.0220000000000005E-2,0,{"$f":"SUM(BE2301:BX2301)","v":4.0393699702023262}]
["@ Sept 16","Indexed net book value @ date = cell C1"]
[null,{"$f":"B2271","v":"IC1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"IC1 - Buildings",{"$f":"C2272","v":40},{"$f":"IF(AND(($N$1-0.25-D$7)<$C2304,(D$7<$N$1)),($C2304-($N$1-0.25-D$7))/$C2304*D2288,0)","v":0},{"$f":"IF(AND(($N$1-0.25-E$7)<$C2304,(E$7<$N$1)),($C2304-($N$1-0.25-E$7))/$C2304*E2288,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8385601267396334,0,0,8.4224267460965563E-2,0,2.4630327097853972E-2,2.5010723649075185E-2,0,4.6738383583199079,0,0,0,{"$f":"IF(AND(($N$1-$U$3-AF$7)<$C2304, AF$7<$N$1),($C2304-($N$1-AF$7-$U$2))/$C2304*AF2288,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AG$7)<$C2304, AG$7<$N$1),($C2304-($N$1-AG$7-IF($N$1-1=AG$7, $Y$4, $Z$4)))/$C2304*AG2288,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AH$7)<$C2304, AH$7<$N$1),($C2304-($N$1-AH$7-$V$2))/$C2304*AH2288,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AI$7)<$C2304, AI$7<$N$1),($C2304-($N$1-AI$7-IF($N$1-1=AI$7, $Y$3, $Z$3)))/$C2304*AI2288,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AJ$7)<$C2304, AJ$7<$N$1),($C2304-($N$1-AJ$7-$V$2))/$C2304*AJ2288,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AK$7)<$C2304, AK$7<$N$1),($C2304-($N$1-AK$7-IF($N$1-1=AK$7, $Y$3, $Z$3)))/$C2304*AK2288,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AL$7)<$C2304, AL$7<$N$1),($C2304-($N$1-AL$7-$V$2))/$C2304*AL2288,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AM$7)<$C2304, AM$7<$N$1),($C2304-($N$1-AM$7-IF($N$1-1=AM$7, $Y$3, $Z$3)))/$C2304*AM2288,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AN$7)<$C2304, AN$7<$N$1),($C2304-($N$1-AN$7-$V$2))/$C2304*AN2288,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AO$7)<$C2304, AO$7<$N$1),($C2304-($N$1-AO$7-IF($N$1-1=AO$7, $Y$3, $Z$3)))/$C2304*AO2288,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AP$7)<$C2304, AP$7<$N$1),($C2304-($N$1-0.75-(AP$7-0.25)))/$C2304*AP2288,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AQ$7)<$C2304, AQ$7<$N$1),($C2304-($N$1-0.75-(AQ$7-0.25)))/$C2304*AQ2288,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AR$7)<$C2304, AR$7<$N$1),($C2304-($N$1-0.75-(AR$7-0.25)))/$C2304*AR2288,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AS$7)<$C2304, AS$7<$N$1),($C2304-($N$1-0.75-(AS$7-0.25)))/$C2304*AS2288,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AT$7)<$C2304, AT$7<$N$1),($C2304-($N$1-0.75-(AT$7-0.25)))/$C2304*AT2288,0)","v":0},null,null,{"$f":"SUM(D2304:AU2304)","v":6.6462638032674359},null,"Depreciation for Pipeline / Above Ground Installations assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"IC1 - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2289-BB2301","v":12.010367322104599},1.8151275434199055,15.827321382914736,0.79254841967955536,5.0771273342076137E-2,0,0.36276501586219351,{"$f":"IF($N$1>AF$7, AF2289-BI2301, 0)","v":0.2518199135403591},{"$f":"IF($N$1>AG$7, AG2289-BJ2301, 0)","v":5.8044548905409832E-2},{"$f":"IF($N$1>AH$7, AH2289-BK2301, 0)","v":3.2000018960847434E-3},0,0,0,5.0541189068509532E-2,8.6890927099216822E-2,0,0.61953668400000006,4.3125954157864257,4.0678000000000001,3.4398,3.4836399999999998,3.4407800000000002,null,null,50.673549637619075,null,null,"Asset Life",null,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"IC1 - Equipment",5,{"$f":"IF(AND(($N$1-0.25-D$7)<$C2306,(D$7<$N$1)),($C2306-($N$1-0.25-D$7))/$C2306*D2290,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($N$1-0.25-T$7)<$C2306,(T$7<$N$1)),($C2306-($N$1-0.25-T$7))/$C2306*T2290,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($N$1-$U$3-AF$7)<$C2306, AF$7<$N$1),($C2306-($N$1-AF$7-$U$2))/$C2306*AF2290,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AG$7)<$C2306, AG$7<$N$1),($C2306-($N$1-AG$7-IF($N$1-1=AG$7, $Y$4, $Z$4)))/$C2306*AG2290,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AH$7)<$C2306, AH$7<$N$1),($C2306-($N$1-AH$7-$V$2))/$C2306*AH2290,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AI$7)<$C2306, AI$7<$N$1),($C2306-($N$1-AI$7-IF($N$1-1=AI$7, $Y$3, $Z$3)))/$C2306*AI2290,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AJ$7)<$C2306, AJ$7<$N$1),($C2306-($N$1-AJ$7-$V$2))/$C2306*AJ2290,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AK$7)<$C2306, AK$7<$N$1),($C2306-($N$1-AK$7-IF($N$1-1=AK$7, $Y$3, $Z$3)))/$C2306*AK2290,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AL$7)<$C2306, AL$7<$N$1),($C2306-($N$1-AL$7-$V$2))/$C2306*AL2290,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AM$7)<$C2306, AM$7<$N$1),($C2306-($N$1-AM$7-IF($N$1-1=AM$7, $Y$3, $Z$3)))/$C2306*AM2290,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AN$7)<$C2306, AN$7<$N$1),($C2306-($N$1-AN$7-$V$2))/$C2306*AN2290,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AO$7)<$C2306, AO$7<$N$1),($C2306-($N$1-AO$7-IF($N$1-1=AO$7, $Y$3, $Z$3)))/$C2306*AO2290,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AP$7)<$C2306, AP$7<$N$1),($C2306-($N$1-0.75-(AP$7-0.25)))/$C2306*AP2290,0)","v":2.1900000000000001E-3},0.3,0,0.96062277073824798,0.13723182439117829,null,null,1.4000445951294263,null,"Pipelines/Above Ground Installations - T",40,"i.e. Up to 30 Sept 2003",{"$f":"R2293/$AZ2306*(2004-0.25-BB2305)","v":57.957692817458032},0,20.397350942576889,0,2.8143543153137598,0.69030273002013853,0,8.8897670385793937E-2,8.4812023264390246E-2,1.4697142384998095E-3,4.7034952394510138E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK2306:CE2306)","v":4.8504666633009945E-2}]
[null,"Spare",100,{"$f":"IF(AND(($N$1-0.25-D$7)<$C2307,(D$7<$N$1)),($C2307-($N$1-0.25-D$7))/$C2307*D2291,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($N$1-$U$3-AF$7)<$C2307, AF$7<$N$1),($C2307-($N$1-AF$7-$U$2))/$C2307*AF2291,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AG$7)<$C2307, AG$7<$N$1),($C2307-($N$1-AG$7-IF($N$1-1=AG$7, $Y$4, $Z$4)))/$C2307*AG2291,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AH$7)<$C2307, AH$7<$N$1),($C2307-($N$1-AH$7-$V$2))/$C2307*AH2291,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AI$7)<$C2307, AI$7<$N$1),($C2307-($N$1-AI$7-IF($N$1-1=AI$7, $Y$3, $Z$3)))/$C2307*AI2291,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AJ$7)<$C2307, AJ$7<$N$1),($C2307-($N$1-AJ$7-$V$2))/$C2307*AJ2291,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AK$7)<$C2307, AK$7<$N$1),($C2307-($N$1-AK$7-IF($N$1-1=AK$7, $Y$3, $Z$3)))/$C2307*AK2291,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AL$7)<$C2307, AL$7<$N$1),($C2307-($N$1-AL$7-$V$2))/$C2307*AL2291,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AM$7)<$C2307, AM$7<$N$1),($C2307-($N$1-AM$7-IF($N$1-1=AM$7, $Y$3, $Z$3)))/$C2307*AM2291,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AN$7)<$C2307, AN$7<$N$1),($C2307-($N$1-AN$7-$V$2))/$C2307*AN2291,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AO$7)<$C2307, AO$7<$N$1),($C2307-($N$1-AO$7-IF($N$1-1=AO$7, $Y$3, $Z$3)))/$C2307*AO2291,0)","v":0},0,0,0,0,0,null,null,0,null,"Pipelines/Above Ground Installations - T",50,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($N$1-0.25-BP$136)<$AZ2307,(BP$136<$N$1)), (R2293-BB2306)/($AZ2307-(2004-0.25-BB2305))*((($N$1-0.25)-(2004-0.25))), 0)","v":52.231462465029594},{"$f":"IF(AND(($N$1-0.25-BQ$136)<$AZ2307,(BQ$136<$N$1)), (S2293-BC2306)/($AZ2307-(2004-0.25-BC2305))*((($N$1-0.25)-(2004-0.25))), 0)","v":0},22.958057337965329,0,4.1670037346842133,1.2079873860632442,0,0.24154538187707617,0.31607674663419699,8.6551047235414406E-3,0.64973494306054269,{"$f":"IF(AND(($N$1-0.25-CA$136)<$AZ2307,(CA$136<$N$1)), AC2293/$AZ2307*($N$1-0.25-BM2305), 0)","v":0},{"$f":"IF(AND(($N$1-0.25-CB$136)<$AZ2307,(CB$136<$N$1)), AD2293/$AZ2307*($N$1-0.25-BN2305), 0)","v":0},{"$f":"IF(AND(($N$1-0.25-CC$136)<$AZ2307,(CC$136<$N$1)), AE2293/$AZ2307*($N$1-0.25-BO2305), 0)","v":0},{"$f":"IF(AND(($N$1-0.25-CD$136)<$AZ2307, CD$136<$N$1), AF2293/$AZ2307*($N$1-BP2305-$V$2), 0)","v":0},{"$f":"IF(AND(($N$1-0.25-CE$136)<$AZ2307, CE$136<$N$1), AG2293/$AZ2307*($N$1-BQ2305-IF($N$1-1=BQ2305, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($N$1-0.25-CF$136)<$AZ2307, CF$136<$N$1), AH2293/$AZ2307*($N$1-BR2305-$V$2), 0)","v":1.150882339934416E-4},{"$f":"IF(AND(($N$1-0.25-CG$136)<$AZ2307, CG$136<$N$1), AI2293/$AZ2307*($N$1-BS2305-IF($N$1-1=BS2305, $Y$3, $Z$3)), 0)","v":1.5148084638305016E-5},{"$f":"IF(AND(($N$1-0.25-CH$136)<$AZ2307, CH$136<$N$1), AJ2293/$AZ2307*($N$1-BT2305-$V$2), 0)","v":0},{"$f":"IF(AND(($N$1-0.25-CI$136)<$AZ2307, CI$136<$N$1), AK2293/$AZ2307*($N$1-BU2305-IF($N$1-1=BU2305, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($N$1-0.25-CJ$136)<$AZ2307, CJ$136<$N$1), AL2293/$AZ2307*($N$1-BV2305-$V$2), 0)","v":0},{"$f":"IF(AND(($N$1-0.25-CK$136)<$AZ2307, CK$136<$N$1), AM2293/$AZ2307*($N$1-BW2305-IF($N$1-1=BW2305, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($N$1-0.25-CL$136)<$AZ2307, CL$136<$N$1), AN2293/$AZ2307*($N$1-BX2305-$V$2), 0)","v":0},{"$f":"IF(AND(($N$1-0.25-CM$136)<$AZ2307, CM$136<$N$1), AO2293/$AZ2307*($N$1-BY2305-IF($N$1-1=BY2305, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($N$1-0.25-CN$136)<$AZ2307, CN$136<$N$1), AP2293/$AZ2307*($N$1-0.75-(BZ2305-0.25)), 0)","v":0.17317916999999999},{"$f":"IF(AND(($N$1-0.25-CO$136)<$AZ2307, CO$136<$N$1), AQ2293/$AZ2307*($N$1-0.75-(CA2305-0.25)), 0)","v":1.3299999999999999E-2},{"$f":"IF(AND(($N$1-0.25-CP$136)<$AZ2307, CP$136<$N$1), AR2293/$AZ2307*($N$1-0.75-(CB2305-0.25)), 0)","v":0},{"$f":"IF(AND(($N$1-0.25-CQ$136)<$AZ2307, CQ$136<$N$1), AS2293/$AZ2307*($N$1-0.75-(CC2305-0.25)), 0)","v":0},{"$f":"IF(AND(($N$1-0.25-CR$136)<$AZ2307, CR$136<$N$1), AT2293/$AZ2307*($N$1-0.75-(CD2305-0.25)), 0)","v":0},{"$f":"IF(AND(($C$1-0.25-CS$136)<$AZ2307, CS$136<$C$1), AU2293/$AZ2307*($C$1-0.75-(CE2305-0.25)), 0)","v":0},{"$f":"SUM(BK2307:CE2307)","v":0.84499945410271582}]
[null,"IC1 - Land",40,{"$f":"IF(AND(($N$1-0.25-D$7)<$C2308,(D$7<$N$1)),($C2308-($N$1-0.25-D$7))/$C2308*D2292,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.67554114110965535,0,0,0,{"$f":"IF(AND(($N$1-$U$3-AF$7)<$C2308, AF$7<$N$1),($C2308-($N$1-AF$7-$U$2))/$C2308*AF2292,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AG$7)<$C2308, AG$7<$N$1),($C2308-($N$1-AG$7-IF($N$1-1=AG$7, $Y$4, $Z$4)))/$C2308*AG2292,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AH$7)<$C2308, AH$7<$N$1),($C2308-($N$1-AH$7-$V$2))/$C2308*AH2292,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AI$7)<$C2308, AI$7<$N$1),($C2308-($N$1-AI$7-IF($N$1-1=AI$7, $Y$3, $Z$3)))/$C2308*AI2292,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AJ$7)<$C2308, AJ$7<$N$1),($C2308-($N$1-AJ$7-$V$2))/$C2308*AJ2292,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AK$7)<$C2308, AK$7<$N$1),($C2308-($N$1-AK$7-IF($N$1-1=AK$7, $Y$3, $Z$3)))/$C2308*AK2292,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AL$7)<$C2308, AL$7<$N$1),($C2308-($N$1-AL$7-$V$2))/$C2308*AL2292,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AM$7)<$C2308, AM$7<$N$1),($C2308-($N$1-AM$7-IF($N$1-1=AM$7, $Y$3, $Z$3)))/$C2308*AM2292,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AN$7)<$C2308, AN$7<$N$1),($C2308-($N$1-AN$7-$V$2))/$C2308*AN2292,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AO$7)<$C2308, AO$7<$N$1),($C2308-($N$1-AO$7-IF($N$1-1=AO$7, $Y$3, $Z$3)))/$C2308*AO2292,0)","v":0},0,0,0,0,0,null,null,0.67554114110965535,null,"Total depreciation",null,null,{"$f":"SUM(BB2306:BB2307)","v":110.18915528248763},0,43.355408280542221,0,6.981358049997973,1.8982901160833827,0,0.33044305226287007,0.40088876989858724,1.0124818962041249E-2,0.69676989545505286,0,0,0,0,0,1.150882339934416E-4,1.5148084638305016E-5,0,0,0,0,0,0,0.17317916999999999,1.3299999999999999E-2,0,0,0,0,{"$f":"SUM(BK2308:CE2308)","v":0.89350412073572583}]
[null,"IC1 - Pipelines/AGIs","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2293-BB2308","v":105.46737613130972},0,49.889624599809281,0,9.6962971518613443,2.9038158318827985,0,0.61779876518559862,0.83274065940163444,2.3468649346525827E-2,1.8117608989188208,0,0,0,{"$f":"IF($N$1>AF$7, AF2293-BP2308, 0)","v":0},0,4.9063931334046161E-4,7.3958295587018606E-5,0,0,0,0,0,0,1.7510338299999999,0.1767,0,0,0,null,null,173.17118111532469]
[null,"Sum:",null,{"$f":"SUM(D2304:D2309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,105.46737613130972,0,51.728184726548918,0,9.6962971518613443,2.9880400993437641,0,12.652796414388053,2.6728789264706148,15.850790032261262,7.9536888180279393,5.0771273342076137E-2,0,0.36276501586219351,{"$f":"SUM(AF2304:AF2309)","v":0.2518199135403591},5.8044548905409832E-2,3.6906412094252052E-3,7.3958295587018606E-5,0,0,5.0541189068509532E-2,8.6890927099216822E-2,0,0.61953668400000006,6.0658192457864253,4.5445000000000002,3.4398,4.4442627707382476,3.5780118243911785,null,null,232.56658029245023,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation for IC2 asset",null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,{"$f":"B2280","v":"IC2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Life",null,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,{"$f":"B2281","v":"IC2"},{"$f":"C2281","v":"See Col AU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2297-BB2316","v":236.0888837916788},{"$f":"AB2297-BC2316","v":35.040617660282344},{"$f":"AC2297-BD2316","v":1.0414420998485614},{"$f":"AD2297-BE2316","v":-2.4018896991834203E-2},{"$f":"AE2297-BF2316","v":-7.6880590545965943E-3},{"$f":"IF($N$1>AF615, AF2297-BG2316, 0)","v":0},{"$f":"IF($N$1>AG615, AG2297-BH2316, 0)","v":-4.6538092891229829E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(D2313:AU2313)","v":272.092698502872},null,"IC2",40,"i.e. Up to 30 Sept 2003",{"$f":"AA2297/$AZ2313*(2004-0.25-BB2312)","v":13.239970641252157},{"$f":"AB2297/$AZ2313*(2004-0.25-BC2312)","v":0.81758804757227432},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB2313:BV2313)","v":14.057558688824431}]
[null,"Sum:",null,{"$f":"SUM(D2313:D2313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,236.0888837916788,35.040617660282344,1.0414420998485614,-2.4018896991834203E-2,-7.6880590545965943E-3,0,-4.6538092891229829E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(D2314:AU2314)","v":272.092698502872},null,"IC2",100,"i.e. From Oct 03 to Sept 12 (or date = cell C1, whichever is earlier)",{"$f":"(AA2297-BB2313)/($AZ2314-(2004-0.25-BB2312))*IF($N$1>=2008, (($N$1-0.25)-(2004-0.25)), 3)-IF($N$1>2013, ((AA2297-BB2313)/($AZ$1674-(2004-0.25-BB2312))*($N$1-2013)), 0)","v":26.508817990555031},{"$f":"(AB2297-BC2313)/($AZ2314-(2004-0.25-BC2312))*IF($N$1>=2008, (($N$1-0.25)-(2004-0.25)), 3)-IF($N$1>2013, ((AB2297-BC2313)/($AZ$1674-(2004-0.25-BC2312))*($N$1-2013)), 0)","v":3.8799392484286264},{"$f":"IF(AND(($N$1-0.25-BD$1672)<$AZ2314,(BD$1672<$N$1)),($N$1-0.25-BD$1672)/$AZ2314*AC2297,0)-IF($N$1>2013, (AC2297/$AZ$1674*($N$1-2013)), 0)","v":0.11058799534109483},{"$f":"IF(AND(($N$1-0.25-BE$1672)<$AZ2314,(BE$1672<$N$1)),($N$1-0.25-BE$1672)/$AZ2314*AD2297,0)-IF($N$1>2013, (AD2297/$AZ$1674*($N$1-2013)), 0)","v":-2.2288644692459638E-3},{"$f":"IF(AND(($N$1-0.25-BF$1672)<$AZ2314,(BF$1672<$N$1)),($N$1-0.25-BF$1672)/$AZ2314*AE2297,0)-IF($N$1>2013, (AE2297/$AZ$1674*($N$1-2013)), 0)","v":-6.1322251744370298E-4},{"$f":"IF(AND(($N$1-0.25-BG$1672)<$AZ2314, BG$1672<$N$1),($N$1-BG$1672-$V$2)/$AZ2314*AF2297,0)-IF($N$1>2013, (AF2297/$AZ$1674*($N$1-2013)), 0)","v":0},{"$f":"IF(AND(($N$1-0.25-BH$1672)<$AZ2314, BH$1672<$N$1),($N$1-BH$1672-IF($N$1-1=BH2312, $Y$3, $Z$3))/$AZ2314*AG2297,0)-IF($N$1>2013, (AG2297/$AZ$1674*($N$1-2013)), 0)","v":-2.7085662529287209E-3},{"$f":"IF(AND(($N$1-0.25-BI$1672)<$AZ2314, BI$1672<$N$1),($N$1-BI$1672-$V$2)/$AZ2314*AH2297,0)-IF($N$1>2013, (AH2297/$AZ$1674*($N$1-2013)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB2314:BV2314)","v":30.493794581085137}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IC2",50,"i.e. From Oct 13 to date (= cell c1)",{"$f":"IF($N$1>2013, ((AA2297-BB2313-BB2314)/($AZ2315-(2013-0.25-BB2312)))*($N$1-2013), 0)","v":26.790227947991916},{"$f":"IF($N$1>2013, ((AB2297-BC2313-BC2314)/($AZ2315-(2013-0.25-BC2312)))*($N$1-2013), 0)","v":3.8665509142380521},{"$f":"IF($N$1>2013, ((AC2297-BD2313-BD2314)/($AZ2315-(2013-0.25-BD2312)))*($N$1-2013), 0)","v":0.11183270870857034},{"$f":"IF($N$1>2013, ((AD2297-BE2313-BE2314)/($AZ2315-(2013-0.25-BE2312)))*($N$1-2013), 0)","v":-2.5117800775774327E-3},{"$f":"IF($N$1>2013, ((AE2297-BF2313-BF2314)/($AZ2315-(2013-0.25-BF2312)))*($N$1-2013), 0)","v":-7.8349646416271028E-4},{"$f":"IF(AND($N$1>2013, BG2312<C610), ((AF2297-BG2313-BG2314)/($AZ2315-(2013-BG2312-$V$2)))*($N$1-2013), 0)","v":0},{"$f":"IF(AND($N$1>2013, BH2312<D610), ((AG2297-BH2313-BH2314)/($AZ2315-(2013-BH2312-IF($N$1-1=BH2312, $Y$3, $Z$3))))*($N$1-2013), 0)","v":0},{"$f":"IF(AND($N$1>2013, BI2312<E610), ((AH2297-BI2313-BI2314)/($AZ2315-(2013-BI2312-$V$2)))*($N$1-2013), 0)","v":0},{"$f":"IF(AND($N$1>2013,BJ2312<$N$1),(AI2297/$AZ2315*($N$1-BJ2312-IF($N$1-1=BJ2312, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($N$1>2013,BK2312<$N$1),(AJ2297/$AZ2315*($N$1-BK2312-$V$2)),0)","v":0},{"$f":"IF(AND($N$1>2013,BL2312<$N$1),(AK2297/$AZ2315*($N$1-BL2312-IF($N$1-1=BL2312, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($N$1>2013,BM2312<$N$1),(AL2297/$AZ2315*($N$1-BM2312-$V$2)),0)","v":0},{"$f":"IF(AND($N$1>2013,BN2312<$N$1),(AM2297/$AZ2315*($N$1-BN2312-IF($N$1-1=BN2312, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($N$1>2013,BO2312<$N$1),(AN2297/$AZ2315*($N$1-BO2312-$V$2)),0)","v":0},{"$f":"IF(AND($N$1>2013,BP2312<$N$1),(AO2297/$AZ2315*($N$1-BP2312-IF($N$1-1=BP2312, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($N$1>2013,BQ2312<$N$1),(AP2297/$AZ2315*($N$1-0.75-(BQ2312-0.25))),0)","v":0},{"$f":"IF(AND($N$1>2013,BR2312<$N$1),(AQ2297/$AZ2315*($N$1-0.75-(BR2312-0.25))),0)","v":0},{"$f":"IF(AND($N$1>2013,BS2312<$N$1),(AR2297/$AZ2315*($N$1-0.75-(BS2312-0.25))),0)","v":0},{"$f":"IF(AND($N$1>2013,BT2312<$N$1),(AS2297/$AZ2315*($N$1-0.75-(BT2312-0.25))),0)","v":0},{"$f":"IF(AND($N$1>2013,BU2312<$N$1),(AT2297/$AZ2315*($N$1-0.75-(BU2312-0.25))),0)","v":0},{"$f":"IF(AND($C$1>2013,BV2312<$C$1),(AU2297/$AZ2315*($C$1-0.75-(BV2312-0.25))),0)","v":0},{"$f":"SUM(BB2315:BV2315)","v":30.765316294396797}]
[null,"Total indexed net book value",null,{"$f":"D2310+D2314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,105.46737613130972,0,51.728184726548918,0,9.6962971518613443,2.9880400993437641,0,12.652796414388053,2.6728789264706148,251.93967382394007,42.994306478310286,1.0922133731906376,-2.4018896991834203E-2,0.35507695680759693,0.2518199135403591,1.1506456014180003E-2,3.6906412094252052E-3,7.3958295587018606E-5,0,0,5.0541189068509532E-2,8.6890927099216822E-2,0,0.61953668400000006,6.0658192457864253,4.5445000000000002,3.4398,4.4442627707382476,3.5780118243911785,null,null,{"$f":"SUM(D2316:AU2316)","v":504.65927879532234},null,"Total depreciation",null,null,{"$f":"SUM(BB2313:BB2315)","v":66.539016579799096},{"$f":"SUM(BC2313:BC2315)","v":8.5640782102389537},{"$f":"SUM(BD2313:BD2315)","v":0.22242070404966519},-4.740644546823396E-3,-1.3967189816064133E-3,0,-2.7085662529287209E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB2316:BV2316)","v":75.316669564306352}]
[]
["@ Sept 17","Historic cost, nominal to 2010, 10/11 prices thereafter"]
[null,"IC1"]
[null,"IC1 - Buildings",40,{"$f":"D2272","v":0},{"$f":"E2272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7970546533,0,0,0.1162047816,0,3.3323494599999996E-2,{"$f":"Z2272","v":3.4032458199999997E-2},0,6.3912853782000001,0,0,0,{"$f":"AF2272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B2320,PC3_inputs!H$83:H$125)","v":0},null,{"$f":"SUM(D2320:AU2320)","v":9.3719007658999995}]
[null,"IC1 - Compressor stations","See Col AU",{"$f":"D2273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.942029350600002,4.1759485530999996,33.948777357699996,1.5928252228999999,9.512210380000001E-2,0,0.61324124010000003,{"$f":"AF2273","v":0.41835299999999997},9.2734999999999998E-2,5.1124899999999999E-3,0,0,0,7.2482560000000001E-2,0.11599089999999999,0,0.79427780000000003,5.2592627021785674,4.7300000000000004,3.8220000000000001,3.706,3.5110000000000001,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B2321,PC3_inputs!H$83:H$125)","v":3.2709999999999999},null,96.166158280378582]
[null,"IC1 - Equipment",5,{"$f":"D2274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1342609753,0,1.69190699E-2,4.2690554899999997E-2,3.5992097700000003E-2,0.10796497260000001,8.2411576E-3,2.6926528000000002E-2,0,3.8972773000000007E-3,1.40804921E-2,{"$f":"AF2274","v":0},7.561E-3,0,0,0,0,3.2027750000000001E-2,2.2236240000000001E-2,0.34029313999999999,0.34656495999999998,2.1899999999999999E-2,1,0,1.3723182439117829,0.15247980487908699,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B2322,PC3_inputs!H$83:H$125)","v":0},null,3.6863542641908702]
[null,"Spare",100,{"$f":"D2275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF2275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B2323,PC3_inputs!H$83:H$125)","v":0},null,0]
[null,"IC1 - Land",40,{"$f":"D2276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92377525419999995,0,0,0,{"$f":"AF2276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B2324,PC3_inputs!H$83:H$125)","v":0},null,0.92377525419999995]
[null,"IC1 - Pipelines/AGIs","See Col AU",{"$f":"D2277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,142.61486211920001,0,64.721965712799999,0,11.9377020071,3.5197955431000003,0,0.74569705750000004,1.0176619462000001,2.89871383E-2,2.2511439882999995,0,0,0,{"$f":"AF2277","v":0},0,5.9999999999999995E-4,9.1000000000000003E-5,0,0,0,0,0,0,1.924213,0.19,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B2325,PC3_inputs!H$83:H$125)","v":0},null,228.95271951250001]
[null,"Sum:",null,{"$f":"SUM(D2320:D2325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,142.61486211920001,0,67.519020366099994,0.1342609753,11.9377020071,3.6529193946000005,4.2690554899999997E-2,30.757042000400002,5.3356079300999983,33.986005653599996,11.1859563716,9.512210380000001E-2,3.8972773000000007E-3,0.62732173219999998,0.41835299999999997,0.100296,5.7124899999999998E-3,9.1000000000000003E-5,0,0,0.10451031,0.13822714,0.34029313999999999,1.14084276,7.2053757021785669,5.9200000000000008,3.8220000000000001,5.0783182439117827,3.6634798048790871,3.2709999999999999,null,339.10090807716966]
[]
[null,"IC2"]
[null,"IC2","See Col AU",{"$f":"D2281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,261.13162002000001,39.13065336519999,1.1602709099999999,-2.6983129999999998E-2,-8.7537699999999993E-3,0,-4.8780999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$83:$I$125,$B2329,PC3_inputs!H$83:H$125)","v":0},null,{"$f":"SUM(D2329:AU2329)","v":301.33802639519996}]
[null,"Sum:",null,{"$f":"SUM(D2329:D2329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,261.13162002000001,39.13065336519999,1.1602709099999999,-2.6983129999999998E-2,-8.7537699999999993E-3,0,-4.8780999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D2330:AU2330)","v":301.33802639519996}]
[]
[null,"Total historic cost",null,{"$f":"D2326+D2330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,142.61486211920001,0,67.519020366099994,0.1342609753,11.9377020071,3.6529193946000005,4.2690554899999997E-2,30.757042000400002,5.3356079300999983,295.1176256736,50.31660973679999,1.2553930138,-2.3085852699999996E-2,0.61856796219999999,0.41835299999999997,5.1514999999999998E-2,5.7124899999999998E-3,9.1000000000000003E-5,0,0,0.10451031,0.13822714,0.34029313999999999,1.14084276,7.2053757021785669,5.9200000000000008,3.8220000000000001,5.0783182439117827,3.6634798048790871,3.2709999999999999,null,{"$f":"SUM(D2332:AU2332)","v":640.43893447236962}]
[]
["@ Sept 17","Indexed gross asset value in 2010/2011 prices"]
[null,{"$f":"B2319","v":"IC1"}]
[null,"IC1 - Buildings",{"$f":"C2320","v":40},{"$f":"D2320*Indexation!B$4","v":0},{"$f":"E2320*Indexation!C$4","v":0},{"$f":"F2320*Indexation!D$4","v":0},{"$f":"G2320*Indexation!E$4","v":0},{"$f":"H2320*Indexation!F$4","v":0},{"$f":"I2320*Indexation!G$4","v":0},{"$f":"J2320*Indexation!H$4","v":0},{"$f":"K2320*Indexation!I$4","v":0},{"$f":"L2320*Indexation!J$4","v":0},{"$f":"M2320*Indexation!K$4","v":0},{"$f":"N2320*Indexation!L$4","v":0},{"$f":"O2320*Indexation!M$4","v":0},{"$f":"P2320*Indexation!N$4","v":0},{"$f":"Q2320*Indexation!P$4","v":0},{"$f":"R2320*Indexation!Q$4","v":0},{"$f":"S2320*Indexation!R$4","v":0},{"$f":"T2320*Indexation!S$4","v":4.0297208257307036},{"$f":"U2320*Indexation!T$4","v":0},{"$f":"V2320*Indexation!U$4","v":0},{"$f":"W2320*Indexation!V$4","v":0.15853979757358225},{"$f":"X2320*Indexation!W$4","v":0},{"$f":"Y2320*Indexation!X$4","v":4.2374756297383173E-2},{"$f":"Z2320*Indexation!Y$4","v":4.1254801895381749E-2},{"$f":"AA2320*Indexation!Z$4","v":0},{"$f":"AB2320*Indexation!AA$4","v":7.1220394031541456},{"$f":"AC2320*Indexation!AB$4","v":0},{"$f":"AD2320*Indexation!AC$4","v":0},{"$f":"AE2320*Indexation!AD$4","v":0},{"$f":"AF2320*Indexation!AD$4","v":0},{"$f":"AG2320*Indexation!AE$4","v":0},{"$f":"AH2320*Indexation!AE$4","v":0},{"$f":"AI2320*Indexation!AF$4","v":0},{"$f":"AJ2320*Indexation!AF$4","v":0},{"$f":"AK2320*Indexation!AG$4","v":0},{"$f":"AL2320*Indexation!AG$4","v":0},{"$f":"AM2320*Indexation!AH$4","v":0},{"$f":"AN2320*Indexation!AH$4","v":0},{"$f":"AO2320*Indexation!AI$4","v":0},{"$f":"AP2320","v":0},0,0,0,0,0,null,{"$f":"SUM(D2336:AU2336)","v":11.393929584651197}]
[null,"IC1 - Compressor stations","See Col AU",{"$f":"D2321*Indexation!B$4","v":0},{"$f":"E2321*Indexation!C$4","v":0},{"$f":"F2321*Indexation!D$4","v":0},{"$f":"G2321*Indexation!E$4","v":0},{"$f":"H2321*Indexation!F$4","v":0},{"$f":"I2321*Indexation!G$4","v":0},{"$f":"J2321*Indexation!H$4","v":0},{"$f":"K2321*Indexation!I$4","v":0},{"$f":"L2321*Indexation!J$4","v":0},{"$f":"M2321*Indexation!K$4","v":0},{"$f":"N2321*Indexation!L$4","v":0},{"$f":"O2321*Indexation!M$4","v":0},{"$f":"P2321*Indexation!N$4","v":0},{"$f":"Q2321*Indexation!P$4","v":0},{"$f":"R2321*Indexation!Q$4","v":0},{"$f":"S2321*Indexation!R$4","v":0},{"$f":"T2321*Indexation!S$4","v":0},{"$f":"U2321*Indexation!T$4","v":0},{"$f":"V2321*Indexation!U$4","v":0},{"$f":"W2321*Indexation!V$4","v":0},{"$f":"X2321*Indexation!W$4","v":0},{"$f":"Y2321*Indexation!X$4","v":38.074824144667268},{"$f":"Z2321*Indexation!Y$4","v":5.0621653384840286},{"$f":"AA2321*Indexation!Z$4","v":39.343558666517083},{"$f":"AB2321*Indexation!AA$4","v":1.7749424925579651},{"$f":"AC2321*Indexation!AB$4","v":0.10361484355525742},{"$f":"AD2321*Indexation!AC$4","v":0},{"$f":"AE2321*Indexation!AD$4","v":0.6364298523898132},{"$f":"AF2321*Indexation!AD$4","v":0.43417226472475706},{"$f":"AG2321*Indexation!AE$4","v":9.3620240170015856E-2},{"$f":"AH2321*Indexation!AE$4","v":5.1612933807818444E-3},{"$f":"AI2321*Indexation!AF$4","v":0},{"$f":"AJ2321*Indexation!AF$4","v":0},{"$f":"AK2321*Indexation!AG$4","v":0},{"$f":"AL2321*Indexation!AG$4","v":7.2201698669299333E-2},{"$f":"AM2321*Indexation!AH$4","v":0.11742017175569841},{"$f":"AN2321*Indexation!AH$4","v":0},{"$f":"AO2321*Indexation!AI$4","v":0.79427780000000003},{"$f":"AP2321","v":5.2592627021785674},4.7300000000000004,3.8220000000000001,3.706,3.5110000000000001,3.2709999999999999,null,110.81165150905055]
[null,"IC1 - Equipment",5,{"$f":"D2322*Indexation!B$4","v":0},{"$f":"E2322*Indexation!C$4","v":0},{"$f":"F2322*Indexation!D$4","v":0},{"$f":"G2322*Indexation!E$4","v":0},{"$f":"H2322*Indexation!F$4","v":0},{"$f":"I2322*Indexation!G$4","v":0},{"$f":"J2322*Indexation!H$4","v":0},{"$f":"K2322*Indexation!I$4","v":0},{"$f":"L2322*Indexation!J$4","v":0},{"$f":"M2322*Indexation!K$4","v":0},{"$f":"N2322*Indexation!L$4","v":0},{"$f":"O2322*Indexation!M$4","v":0},{"$f":"P2322*Indexation!N$4","v":0},{"$f":"Q2322*Indexation!P$4","v":0},{"$f":"R2322*Indexation!Q$4","v":0},{"$f":"S2322*Indexation!R$4","v":0},{"$f":"T2322*Indexation!S$4","v":0},{"$f":"U2322*Indexation!T$4","v":0.19038384653627691},{"$f":"V2322*Indexation!U$4","v":0},{"$f":"W2322*Indexation!V$4","v":2.3082922063503871E-2},{"$f":"X2322*Indexation!W$4","v":5.7326099413728966E-2},{"$f":"Y2322*Indexation!X$4","v":4.5768200093549184E-2},{"$f":"Z2322*Indexation!Y$4","v":0.13087722109516378},{"$f":"AA2322*Indexation!Z$4","v":9.5507553659240213E-3},{"$f":"AB2322*Indexation!AA$4","v":3.0005199589467048E-2},{"$f":"AC2322*Indexation!AB$4","v":0},{"$f":"AD2322*Indexation!AC$4","v":4.1538512543584588E-3},{"$f":"AE2322*Indexation!AD$4","v":1.4612920532411745E-2},{"$f":"AF2322*Indexation!AD$4","v":0},{"$f":"AG2322*Indexation!AE$4","v":7.6331766423194036E-3},{"$f":"AH2322*Indexation!AE$4","v":0},{"$f":"AI2322*Indexation!AF$4","v":0},{"$f":"AJ2322*Indexation!AF$4","v":0},{"$f":"AK2322*Indexation!AG$4","v":0},{"$f":"AL2322*Indexation!AG$4","v":3.1903646264089619E-2},{"$f":"AM2322*Indexation!AH$4","v":2.2510241062022377E-2},{"$f":"AN2322*Indexation!AH$4","v":0.34448632561766418},{"$f":"AO2322*Indexation!AI$4","v":0.34656495999999998},{"$f":"AP2322","v":2.1899999999999999E-2},1,0,1.3723182439117829,0.15247980487908699,0,null,3.8055574143213495]
[null,"Spare",100,{"$f":"D2323*Indexation!B$4","v":0},{"$f":"E2323*Indexation!C$4","v":0},{"$f":"F2323*Indexation!D$4","v":0},{"$f":"G2323*Indexation!E$4","v":0},{"$f":"H2323*Indexation!F$4","v":0},{"$f":"I2323*Indexation!G$4","v":0},{"$f":"J2323*Indexation!H$4","v":0},{"$f":"K2323*Indexation!I$4","v":0},{"$f":"L2323*Indexation!J$4","v":0},{"$f":"M2323*Indexation!K$4","v":0},{"$f":"N2323*Indexation!L$4","v":0},{"$f":"O2323*Indexation!M$4","v":0},{"$f":"P2323*Indexation!N$4","v":0},{"$f":"Q2323*Indexation!P$4","v":0},{"$f":"R2323*Indexation!Q$4","v":0},{"$f":"S2323*Indexation!R$4","v":0},{"$f":"T2323*Indexation!S$4","v":0},{"$f":"U2323*Indexation!T$4","v":0},{"$f":"V2323*Indexation!U$4","v":0},{"$f":"W2323*Indexation!V$4","v":0},{"$f":"X2323*Indexation!W$4","v":0},{"$f":"Y2323*Indexation!X$4","v":0},{"$f":"Z2323*Indexation!Y$4","v":0},{"$f":"AA2323*Indexation!Z$4","v":0},{"$f":"AB2323*Indexation!AA$4","v":0},{"$f":"AC2323*Indexation!AB$4","v":0},{"$f":"AD2323*Indexation!AC$4","v":0},{"$f":"AE2323*Indexation!AD$4","v":0},{"$f":"AF2323*Indexation!AD$4","v":0},{"$f":"AG2323*Indexation!AE$4","v":0},{"$f":"AH2323*Indexation!AE$4","v":0},{"$f":"AI2323*Indexation!AF$4","v":0},{"$f":"AJ2323*Indexation!AF$4","v":0},{"$f":"AK2323*Indexation!AG$4","v":0},{"$f":"AL2323*Indexation!AG$4","v":0},{"$f":"AM2323*Indexation!AH$4","v":0},{"$f":"AN2323*Indexation!AH$4","v":0},{"$f":"AO2323*Indexation!AI$4","v":0},{"$f":"AP2323","v":0},0,0,0,0,0,null,0]
[null,"IC1 - Land",40,{"$f":"D2324*Indexation!B$4","v":0},{"$f":"E2324*Indexation!C$4","v":0},{"$f":"F2324*Indexation!D$4","v":0},{"$f":"G2324*Indexation!E$4","v":0},{"$f":"H2324*Indexation!F$4","v":0},{"$f":"I2324*Indexation!G$4","v":0},{"$f":"J2324*Indexation!H$4","v":0},{"$f":"K2324*Indexation!I$4","v":0},{"$f":"L2324*Indexation!J$4","v":0},{"$f":"M2324*Indexation!K$4","v":0},{"$f":"N2324*Indexation!L$4","v":0},{"$f":"O2324*Indexation!M$4","v":0},{"$f":"P2324*Indexation!N$4","v":0},{"$f":"Q2324*Indexation!P$4","v":0},{"$f":"R2324*Indexation!Q$4","v":0},{"$f":"S2324*Indexation!R$4","v":0},{"$f":"T2324*Indexation!S$4","v":0},{"$f":"U2324*Indexation!T$4","v":0},{"$f":"V2324*Indexation!U$4","v":0},{"$f":"W2324*Indexation!V$4","v":0},{"$f":"X2324*Indexation!W$4","v":0},{"$f":"Y2324*Indexation!X$4","v":0},{"$f":"Z2324*Indexation!Y$4","v":0},{"$f":"AA2324*Indexation!Z$4","v":0},{"$f":"AB2324*Indexation!AA$4","v":1.0293960245480462},{"$f":"AC2324*Indexation!AB$4","v":0},{"$f":"AD2324*Indexation!AC$4","v":0},{"$f":"AE2324*Indexation!AD$4","v":0},{"$f":"AF2324*Indexation!AD$4","v":0},{"$f":"AG2324*Indexation!AE$4","v":0},{"$f":"AH2324*Indexation!AE$4","v":0},{"$f":"AI2324*Indexation!AF$4","v":0},{"$f":"AJ2324*Indexation!AF$4","v":0},{"$f":"AK2324*Indexation!AG$4","v":0},{"$f":"AL2324*Indexation!AG$4","v":0},{"$f":"AM2324*Indexation!AH$4","v":0},{"$f":"AN2324*Indexation!AH$4","v":0},{"$f":"AO2324*Indexation!AI$4","v":0},{"$f":"AP2324","v":0},0,0,0,0,0,null,1.0293960245480462]
[null,"IC1 - Pipelines/AGIs","See Col AU",{"$f":"D2325*Indexation!B$4","v":0},{"$f":"E2325*Indexation!C$4","v":0},{"$f":"F2325*Indexation!D$4","v":0},{"$f":"G2325*Indexation!E$4","v":0},{"$f":"H2325*Indexation!F$4","v":0},{"$f":"I2325*Indexation!G$4","v":0},{"$f":"J2325*Indexation!H$4","v":0},{"$f":"K2325*Indexation!I$4","v":0},{"$f":"L2325*Indexation!J$4","v":0},{"$f":"M2325*Indexation!K$4","v":0},{"$f":"N2325*Indexation!L$4","v":0},{"$f":"O2325*Indexation!M$4","v":0},{"$f":"P2325*Indexation!N$4","v":0},{"$f":"Q2325*Indexation!P$4","v":0},{"$f":"R2325*Indexation!Q$4","v":215.65653141379735},{"$f":"S2325*Indexation!R$4","v":0},{"$f":"T2325*Indexation!S$4","v":93.245032880351502},{"$f":"U2325*Indexation!T$4","v":0},{"$f":"V2325*Indexation!U$4","v":16.677655201859316},{"$f":"W2325*Indexation!V$4","v":4.8021059479661812},{"$f":"X2325*Indexation!W$4","v":0},{"$f":"Y2325*Indexation!X$4","v":0.94824181744846869},{"$f":"Z2325*Indexation!Y$4","v":1.2336294293002217},{"$f":"AA2325*Indexation!Z$4","v":3.3593468308567076E-2},{"$f":"AB2325*Indexation!AA$4","v":2.5085307943738737},{"$f":"AC2325*Indexation!AB$4","v":0},{"$f":"AD2325*Indexation!AC$4","v":0},{"$f":"AE2325*Indexation!AD$4","v":0},{"$f":"AF2325*Indexation!AD$4","v":0},{"$f":"AG2325*Indexation!AE$4","v":0},{"$f":"AH2325*Indexation!AE$4","v":6.0572754733390316E-4},{"$f":"AI2325*Indexation!AF$4","v":8.9106380225323622E-5},{"$f":"AJ2325*Indexation!AF$4","v":0},{"$f":"AK2325*Indexation!AG$4","v":0},{"$f":"AL2325*Indexation!AG$4","v":0},{"$f":"AM2325*Indexation!AH$4","v":0},{"$f":"AN2325*Indexation!AH$4","v":0},{"$f":"AO2325*Indexation!AI$4","v":0},{"$f":"AP2325","v":1.924213},0.19,0,0,0,0,null,337.2202287873331]
[null,"Sum:",null,{"$f":"SUM(D2336:D2341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,215.65653141379735,0,97.274753706082208,0.19038384653627691,16.677655201859316,4.983728667603267,5.7326099413728966E-2,39.111208918506669,6.4679267907747953,39.386702890191572,12.464913914223498,0.10361484355525742,4.1538512543584588E-3,0.6510427729222249,0.43417226472475706,0.10125341681233525,5.7670209281157478E-3,8.9106380225323622E-5,0,0,0.10410534493338895,0.13993041281772078,0.34448632561766418,1.14084276,7.2053757021785669,5.9200000000000008,3.8220000000000001,5.0783182439117827,3.6634798048790871,3.2709999999999999,null,464.26076331990413]
[]
[null,{"$f":"B2328","v":"IC2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,{"$f":"B2329","v":"IC2"},{"$f":"C2329","v":"See Col AU"},{"$f":"D2329*Indexation!B$4","v":0},{"$f":"E2329*Indexation!C$4","v":0},{"$f":"F2329*Indexation!D$4","v":0},{"$f":"G2329*Indexation!E$4","v":0},{"$f":"H2329*Indexation!F$4","v":0},{"$f":"I2329*Indexation!G$4","v":0},{"$f":"J2329*Indexation!H$4","v":0},{"$f":"K2329*Indexation!I$4","v":0},{"$f":"L2329*Indexation!J$4","v":0},{"$f":"M2329*Indexation!K$4","v":0},{"$f":"N2329*Indexation!L$4","v":0},{"$f":"O2329*Indexation!M$4","v":0},{"$f":"P2329*Indexation!N$4","v":0},{"$f":"Q2329*Indexation!P$4","v":0},{"$f":"R2329*Indexation!Q$4","v":0},{"$f":"S2329*Indexation!R$4","v":0},{"$f":"T2329*Indexation!S$4","v":0},{"$f":"U2329*Indexation!T$4","v":0},{"$f":"V2329*Indexation!U$4","v":0},{"$f":"W2329*Indexation!V$4","v":0},{"$f":"X2329*Indexation!W$4","v":0},{"$f":"Y2329*Indexation!X$4","v":0},{"$f":"Z2329*Indexation!Y$4","v":0},{"$f":"AA2329*Indexation!Z$4","v":302.62790037147789},{"$f":"AB2329*Indexation!AA$4","v":43.604695870521297},{"$f":"AC2329*Indexation!AB$4","v":1.2638628038982265},{"$f":"AD2329*Indexation!AC$4","v":-2.8759541538657597E-2},{"$f":"AE2329*Indexation!AD$4","v":-9.0847780362030076E-3},{"$f":"AF2329*Indexation!AD$4","v":0},{"$f":"AG2329*Indexation!AE$4","v":-4.9246659144158551E-2},{"$f":"AH2329*Indexation!AE$4","v":0},{"$f":"AI2329*Indexation!AF$4","v":0},{"$f":"AJ2329*Indexation!AF$4","v":0},{"$f":"AK2329*Indexation!AG$4","v":0},{"$f":"AL2329*Indexation!AG$4","v":0},{"$f":"AM2329*Indexation!AH$4","v":0},{"$f":"AN2329*Indexation!AH$4","v":0},{"$f":"AO2329*Indexation!AI$4","v":0},{"$f":"AP2329","v":0},0,0,0,0,0,null,{"$f":"SUM(D2345:AU2345)","v":347.40936806717843},null,"Depreciation for Compressor stations",null,null,null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"Sum:",null,{"$f":"SUM(D2345:D2345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,302.62790037147789,43.604695870521297,1.2638628038982265,-2.8759541538657597E-2,-9.0847780362030076E-3,0,-4.9246659144158551E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D2346:AU2346)","v":347.40936806717843},null,null,"Asset Life",null,2000,2001,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compressor stations - T",20,"i.e. Up to 30 Sept 2003",{"$f":"Y2337/$AZ2347*(2004-0.25-BB2346)","v":7.1390295271251132},{"$f":"Z2337/$AZ2347*(2004-0.25-BC2346)","v":0.69604773404155384},{"$f":"AA2337/$AZ2347*(2004-0.25-BD2346)","v":3.4425613833202449},{"$f":"AB2337/$AZ2347*(2004-0.25-BE2346)","v":6.6560343470923697E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE2347:BX2347)","v":6.6560343470923697E-2}]
[null,"Total indexed gross asset value",null,{"$f":"D2342+D2346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,215.65653141379735,0,97.274753706082208,0.19038384653627691,16.677655201859316,4.983728667603267,5.7326099413728966E-2,39.111208918506669,6.4679267907747953,342.01460326166944,56.069609784744799,1.367477647453484,-2.4605690284299139E-2,0.6419579948860219,0.43417226472475706,5.2006757668176702E-2,5.7670209281157478E-3,8.9106380225323622E-5,0,0,0.10410534493338895,0.13993041281772078,0.34448632561766418,1.14084276,7.2053757021785669,5.9200000000000008,3.8220000000000001,5.0783182439117827,3.6634798048790871,3.2709999999999999,null,{"$f":"SUM(D2348:AU2348)","v":811.67013138708273},null,"Compressor stations - T",25,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($O$1-0.25-BW$136)<$AZ2348,(BW$136<$O$1)), (Y2337-BB2347)/($AZ2348-(2004-0.25-BB2346))*((($O$1-0.25)-(2004-0.25))), 0)","v":20.381229395086596},{"$f":"IF(AND(($O$1-0.25-BX$136)<$AZ2348,(BX$136<$O$1)), (Z2337-BC2347)/($AZ2348-(2004-0.25-BC2346))*((($O$1-0.25)-(2004-0.25))), 0)","v":2.7472200657166135},{"$f":"IF(AND(($O$1-0.25-BY$136)<$AZ2348,(BY$136<$O$1)), (AA2337-BD2347)/($AZ2348-(2004-0.25-BD2346))*((($O$1-0.25)-(2004-0.25))), 0)","v":21.617804815688419},{"$f":"IF(AND(($O$1-0.25-BZ$136)<$AZ2348,(BZ$136<$O$1)), (AB2337-BE2347)/($AZ2348-(2004-0.25-BE2346))*((($O$1-0.25)-(2004-0.25))), 0)","v":0.98628247782344647},{"$f":"IF(AND(($O$1-0.25-CA$136)<$AZ2348,(CA$136<$O$1)), AC2337/$AZ2348*($O$1-0.25-BF2346), 0)","v":5.698816395539158E-2},{"$f":"IF(AND(($O$1-0.25-CB$136)<$AZ2348,(CB$136<$O$1)), AD2337/$AZ2348*($O$1-0.25-BG2346), 0)","v":0},{"$f":"IF(AND(($O$1-0.25-CC$136)<$AZ2348,(CC$136<$O$1)), AE2337/$AZ2348*($O$1-0.25-BH2346), 0)","v":0.29912203062321224},{"$f":"IF(AND(($O$1-0.25-CD$136)<$AZ2348, CD$136<$O$1), AF2337/$AZ2348*($O$1-BI2346-$V$2), 0)","v":0.19971924177338826},{"$f":"IF(AND(($O$1-0.25-CE$136)<$AZ2348, CE$136<$O$1), AG2337/$AZ2348*($O$1-BJ2346-IF($O$1-1=BJ2346, $Y$3, $Z$3)), 0)","v":3.9320500871406656E-2},{"$f":"IF(AND(($O$1-0.25-CF$136)<$AZ2348, CF$136<$O$1), AH2337/$AZ2348*($O$1-BK2346-$V$2), 0)","v":2.1677432199283747E-3},{"$f":"IF(AND(($O$1-0.25-CG$136)<$AZ2348, CG$136<$O$1), AI2337/$AZ2348*($O$1-BL2346-IF($O$1-1=BL2346, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($O$1-0.25-CH$136)<$AZ2348, CH$136<$O$1), AJ2337/$AZ2348*($O$1-BM2346-$V$2), 0)","v":0},{"$f":"IF(AND(($O$1-0.25-CI$136)<$AZ2348, CI$136<$O$1), AK2337/$AZ2348*($O$1-BN2346-IF($O$1-1=BN2346, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($O$1-0.25-CJ$136)<$AZ2348, CJ$136<$O$1), AL2337/$AZ2348*($O$1-BO2346-$V$2), 0)","v":2.4548577547561772E-2},{"$f":"IF(AND(($O$1-0.25-CK$136)<$AZ2348, CK$136<$O$1), AM2337/$AZ2348*($O$1-BP2346-IF($O$1-1=BP2346, $Y$3, $Z$3)), 0)","v":3.5226051526709518E-2},{"$f":"IF(AND(($O$1-0.25-CL$136)<$AZ2348, CL$136<$O$1), AN2337/$AZ2348*($O$1-BQ2346-$V$2), 0)","v":0},{"$f":"IF(AND(($O$1-0.25-CM$136)<$AZ2348, CM$136<$O$1), AO2337/$AZ2348*($O$1-BR2346-IF($O$1-1=BR2346, $Y$3, $Z$3)), 0)","v":0.20651222800000002},{"$f":"IF(AND(($O$1-0.25-CN$136)<$AZ2348, CN$136<$O$1), AP2337/$AZ2348*($O$1-0.75-(BS2346-0.25)), 0)","v":1.1570377944792849},0.85140000000000005,0.53508,0.37060000000000004,0.21066000000000001,6.5419999999999992E-2,{"$f":"SUM(BE2348:BX2348)","v":5.0400848098203292}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total depreciation",null,null,{"$f":"SUM(BB2347:BB2348)","v":27.52025892221171},{"$f":"SUM(BC2347:BC2348)","v":3.4432677997581673},{"$f":"SUM(BD2347:BD2348)","v":25.060366199008666},{"$f":"SUM(BE2347:BE2348)","v":1.0528428212943701},5.698816395539158E-2,0,0.29912203062321224,0.19971924177338826,3.9320500871406656E-2,2.1677432199283747E-3,0,0,0,2.4548577547561772E-2,3.5226051526709518E-2,0,0.20651222800000002,1.1570377944792849,0.85140000000000005,0.53508,0.37060000000000004,0.21066000000000001,6.5419999999999992E-2,{"$f":"SUM(BE2349:BX2349)","v":5.1066451532912529}]
["@ Sept 17","Indexed net book value @ date = cell C1"]
[null,{"$f":"B2319","v":"IC1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,"IC1 - Buildings",{"$f":"C2320","v":40},{"$f":"IF(AND(($O$1-0.25-D$7)<$C2352,(D$7<$O$1)),($C2352-($O$1-0.25-D$7))/$C2352*D2336,0)","v":0},{"$f":"IF(AND(($O$1-0.25-E$7)<$C2352,(E$7<$O$1)),($C2352-($O$1-0.25-E$7))/$C2352*E2336,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7378171060963661,0,0,8.0260772521626014E-2,0,2.3570958190419392E-2,2.3979353601690644E-2,0,4.495787373241054,0,0,0,{"$f":"IF(AND(($O$1-$U$3-AF$7)<$C2352, AF$7<$O$1),($C2352-($O$1-AF$7-$U$2))/$C2352*AF2336,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AG$7)<$C2352, AG$7<$O$1),($C2352-($O$1-AG$7-IF($O$1-1=AG$7, $Y$4, $Z$4)))/$C2352*AG2336,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AH$7)<$C2352, AH$7<$O$1),($C2352-($O$1-AH$7-$V$2))/$C2352*AH2336,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AI$7)<$C2352, AI$7<$O$1),($C2352-($O$1-AI$7-IF($O$1-1=AI$7, $Y$3, $Z$3)))/$C2352*AI2336,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AJ$7)<$C2352, AJ$7<$O$1),($C2352-($O$1-AJ$7-$V$2))/$C2352*AJ2336,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AK$7)<$C2352, AK$7<$O$1),($C2352-($O$1-AK$7-IF($O$1-1=AK$7, $Y$3, $Z$3)))/$C2352*AK2336,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AL$7)<$C2352, AL$7<$O$1),($C2352-($O$1-AL$7-$V$2))/$C2352*AL2336,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AM$7)<$C2352, AM$7<$O$1),($C2352-($O$1-AM$7-IF($O$1-1=AM$7, $Y$3, $Z$3)))/$C2352*AM2336,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AN$7)<$C2352, AN$7<$O$1),($C2352-($O$1-AN$7-$V$2))/$C2352*AN2336,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AO$7)<$C2352, AO$7<$O$1),($C2352-($O$1-AO$7-IF($O$1-1=AO$7, $Y$3, $Z$3)))/$C2352*AO2336,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AP$7)<$C2352, AP$7<$O$1),($C2352-($O$1-0.75-(AP$7-0.25)))/$C2352*AP2336,0)","v":0},0,0,0,0,0,null,{"$f":"SUM(D2352:AU2352)","v":6.361415563651156},null,"Depreciation for Pipeline / Above Ground Installations assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,"IC1 - Compressor stations","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2337-BB2349","v":10.554565222455558},1.6188975387258613,14.283192467508417,0.72209967126359498,4.6626679599865842E-2,0,0.33730782176660096,{"$f":"IF($O$1>AF$7, AF2337-BI2349, 0)","v":0.2344530229513688},{"$f":"IF($O$1>AG$7, AG2337-BJ2349, 0)","v":5.42997392986092E-2},{"$f":"IF($O$1>AH$7, AH2337-BK2349, 0)","v":2.9935501608534696E-3},0,0,0,4.7653121121737557E-2,8.2194120228988893E-2,0,0.58776557200000001,4.1022249076992825,3.8786000000000005,3.2869200000000003,3.3353999999999999,3.3003400000000003,3.2055799999999999,null,49.681113434780734,null,null,"Asset Life",null,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,"IC1 - Equipment",5,{"$f":"IF(AND(($O$1-0.25-D$7)<$C2354,(D$7<$O$1)),($C2354-($O$1-0.25-D$7))/$C2354*D2338,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($O$1-0.25-T$7)<$C2354,(T$7<$O$1)),($C2354-($O$1-0.25-T$7))/$C2354*T2338,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($O$1-$U$3-AF$7)<$C2354, AF$7<$O$1),($C2354-($O$1-AF$7-$U$2))/$C2354*AF2338,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AG$7)<$C2354, AG$7<$O$1),($C2354-($O$1-AG$7-IF($O$1-1=AG$7, $Y$4, $Z$4)))/$C2354*AG2338,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AH$7)<$C2354, AH$7<$O$1),($C2354-($O$1-AH$7-$V$2))/$C2354*AH2338,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AI$7)<$C2354, AI$7<$O$1),($C2354-($O$1-AI$7-IF($O$1-1=AI$7, $Y$3, $Z$3)))/$C2354*AI2338,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AJ$7)<$C2354, AJ$7<$O$1),($C2354-($O$1-AJ$7-$V$2))/$C2354*AJ2338,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AK$7)<$C2354, AK$7<$O$1),($C2354-($O$1-AK$7-IF($O$1-1=AK$7, $Y$3, $Z$3)))/$C2354*AK2338,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AL$7)<$C2354, AL$7<$O$1),($C2354-($O$1-AL$7-$V$2))/$C2354*AL2338,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AM$7)<$C2354, AM$7<$O$1),($C2354-($O$1-AM$7-IF($O$1-1=AM$7, $Y$3, $Z$3)))/$C2354*AM2338,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AN$7)<$C2354, AN$7<$O$1),($C2354-($O$1-AN$7-$V$2))/$C2354*AN2338,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AO$7)<$C2354, AO$7<$O$1),($C2354-($O$1-AO$7-IF($O$1-1=AO$7, $Y$3, $Z$3)))/$C2354*AO2338,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AP$7)<$C2354, AP$7<$O$1),($C2354-($O$1-0.75-(AP$7-0.25)))/$C2354*AP2338,0)","v":0},0.1,0,0.68615912195589146,0.10673586341536088,0,null,0.89289498537125234,null,"Pipelines/Above Ground Installations - T",40,"i.e. Up to 30 Sept 2003",{"$f":"R2341/$AZ2354*(2004-0.25-BB2353)","v":57.957692817458032},0,20.397350942576889,0,2.8143543153137598,0.69030273002013853,0,8.8897670385793937E-2,8.4812023264390246E-2,1.4697142384998095E-3,4.7034952394510138E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK2354:CE2354)","v":4.8504666633009945E-2}]
[null,"Spare",100,{"$f":"IF(AND(($O$1-0.25-D$7)<$C2355,(D$7<$O$1)),($C2355-($O$1-0.25-D$7))/$C2355*D2339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($O$1-$U$3-AF$7)<$C2355, AF$7<$O$1),($C2355-($O$1-AF$7-$U$2))/$C2355*AF2339,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AG$7)<$C2355, AG$7<$O$1),($C2355-($O$1-AG$7-IF($O$1-1=AG$7, $Y$4, $Z$4)))/$C2355*AG2339,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AH$7)<$C2355, AH$7<$O$1),($C2355-($O$1-AH$7-$V$2))/$C2355*AH2339,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AI$7)<$C2355, AI$7<$O$1),($C2355-($O$1-AI$7-IF($O$1-1=AI$7, $Y$3, $Z$3)))/$C2355*AI2339,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AJ$7)<$C2355, AJ$7<$O$1),($C2355-($O$1-AJ$7-$V$2))/$C2355*AJ2339,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AK$7)<$C2355, AK$7<$O$1),($C2355-($O$1-AK$7-IF($O$1-1=AK$7, $Y$3, $Z$3)))/$C2355*AK2339,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AL$7)<$C2355, AL$7<$O$1),($C2355-($O$1-AL$7-$V$2))/$C2355*AL2339,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AM$7)<$C2355, AM$7<$O$1),($C2355-($O$1-AM$7-IF($O$1-1=AM$7, $Y$3, $Z$3)))/$C2355*AM2339,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AN$7)<$C2355, AN$7<$O$1),($C2355-($O$1-AN$7-$V$2))/$C2355*AN2339,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AO$7)<$C2355, AO$7<$O$1),($C2355-($O$1-AO$7-IF($O$1-1=AO$7, $Y$3, $Z$3)))/$C2355*AO2339,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AP$7)<$C2355, AP$7<$O$1),($C2355-($O$1-0.75-(AP$7-0.25)))/$C2355*AP2339,0)","v":0},0,0,0,0,0,null,0,null,"Pipelines/Above Ground Installations - T",50,"i.e. From Oct 03 to date (= cell c1)",{"$f":"IF(AND(($O$1-0.25-BP$136)<$AZ2355,(BP$136<$O$1)), (R2341-BB2354)/($AZ2355-(2004-0.25-BB2353))*((($O$1-0.25)-(2004-0.25))), 0)","v":56.249267270031865},{"$f":"IF(AND(($O$1-0.25-BQ$136)<$AZ2355,(BQ$136<$O$1)), (S2341-BC2354)/($AZ2355-(2004-0.25-BC2353))*((($O$1-0.25)-(2004-0.25))), 0)","v":0},24.724061748578048,0,4.4875424835060755,1.3009094926834937,0,0.26012579586762047,0.34039034252913525,9.3208820099677046E-3,0.69971455406519978,{"$f":"IF(AND(($O$1-0.25-CA$136)<$AZ2355,(CA$136<$O$1)), AC2341/$AZ2355*($O$1-0.25-BM2353), 0)","v":0},{"$f":"IF(AND(($O$1-0.25-CB$136)<$AZ2355,(CB$136<$O$1)), AD2341/$AZ2355*($O$1-0.25-BN2353), 0)","v":0},{"$f":"IF(AND(($O$1-0.25-CC$136)<$AZ2355,(CC$136<$O$1)), AE2341/$AZ2355*($O$1-0.25-BO2353), 0)","v":0},{"$f":"IF(AND(($O$1-0.25-CD$136)<$AZ2355, CD$136<$O$1), AF2341/$AZ2355*($O$1-BP2353-$V$2), 0)","v":0},{"$f":"IF(AND(($O$1-0.25-CE$136)<$AZ2355, CE$136<$O$1), AG2341/$AZ2355*($O$1-BQ2353-IF($O$1-1=BQ2353, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($O$1-0.25-CF$136)<$AZ2355, CF$136<$O$1), AH2341/$AZ2355*($O$1-BR2353-$V$2), 0)","v":1.2720278494011966E-4},{"$f":"IF(AND(($O$1-0.25-CG$136)<$AZ2355, CG$136<$O$1), AI2341/$AZ2355*($O$1-BS2353-IF($O$1-1=BS2353, $Y$3, $Z$3)), 0)","v":1.6930212242811487E-5},{"$f":"IF(AND(($O$1-0.25-CH$136)<$AZ2355, CH$136<$O$1), AJ2341/$AZ2355*($O$1-BT2353-$V$2), 0)","v":0},{"$f":"IF(AND(($O$1-0.25-CI$136)<$AZ2355, CI$136<$O$1), AK2341/$AZ2355*($O$1-BU2353-IF($O$1-1=BU2353, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($O$1-0.25-CJ$136)<$AZ2355, CJ$136<$O$1), AL2341/$AZ2355*($O$1-BV2353-$V$2), 0)","v":0},{"$f":"IF(AND(($O$1-0.25-CK$136)<$AZ2355, CK$136<$O$1), AM2341/$AZ2355*($O$1-BW2353-IF($O$1-1=BW2353, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($O$1-0.25-CL$136)<$AZ2355, CL$136<$O$1), AN2341/$AZ2355*($O$1-BX2353-$V$2), 0)","v":0},{"$f":"IF(AND(($O$1-0.25-CM$136)<$AZ2355, CM$136<$O$1), AO2341/$AZ2355*($O$1-BY2353-IF($O$1-1=BY2353, $Y$3, $Z$3)), 0)","v":0},{"$f":"IF(AND(($O$1-0.25-CN$136)<$AZ2355, CN$136<$O$1), AP2341/$AZ2355*($O$1-0.75-(BZ2353-0.25)), 0)","v":0.21166342999999999},1.7100000000000001E-2,0,0,0,0,{"$f":"SUM(BK2355:CE2355)","v":0.93794299907235046}]
[null,"IC1 - Land",40,{"$f":"IF(AND(($O$1-0.25-D$7)<$C2356,(D$7<$O$1)),($C2356-($O$1-0.25-D$7))/$C2356*D2340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64980624049595415,0,0,0,{"$f":"IF(AND(($O$1-$U$3-AF$7)<$C2356, AF$7<$O$1),($C2356-($O$1-AF$7-$U$2))/$C2356*AF2340,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AG$7)<$C2356, AG$7<$O$1),($C2356-($O$1-AG$7-IF($O$1-1=AG$7, $Y$4, $Z$4)))/$C2356*AG2340,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AH$7)<$C2356, AH$7<$O$1),($C2356-($O$1-AH$7-$V$2))/$C2356*AH2340,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AI$7)<$C2356, AI$7<$O$1),($C2356-($O$1-AI$7-IF($O$1-1=AI$7, $Y$3, $Z$3)))/$C2356*AI2340,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AJ$7)<$C2356, AJ$7<$O$1),($C2356-($O$1-AJ$7-$V$2))/$C2356*AJ2340,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AK$7)<$C2356, AK$7<$O$1),($C2356-($O$1-AK$7-IF($O$1-1=AK$7, $Y$3, $Z$3)))/$C2356*AK2340,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AL$7)<$C2356, AL$7<$O$1),($C2356-($O$1-AL$7-$V$2))/$C2356*AL2340,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AM$7)<$C2356, AM$7<$O$1),($C2356-($O$1-AM$7-IF($O$1-1=AM$7, $Y$3, $Z$3)))/$C2356*AM2340,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AN$7)<$C2356, AN$7<$O$1),($C2356-($O$1-AN$7-$V$2))/$C2356*AN2340,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AO$7)<$C2356, AO$7<$O$1),($C2356-($O$1-AO$7-IF($O$1-1=AO$7, $Y$3, $Z$3)))/$C2356*AO2340,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AP$7)<$C2356, AP$7<$O$1),($C2356-($O$1-0.75-(AP$7-0.25)))/$C2356*AP2340,0)","v":0},0,0,0,0,0,null,0.64980624049595415,null,"Total depreciation",null,null,{"$f":"SUM(BB2354:BB2355)","v":114.2069600874899},0,45.121412691154937,0,7.3018967988198353,1.9912122227036322,0,0.34902346625341441,0.42520236579352549,1.0790596248467513E-2,0.74674950645970994,0,0,0,0,0,1.2720278494011966E-4,1.6930212242811487E-5,0,0,0,0,0,0,0.21166342999999999,1.7100000000000001E-2,0,0,0,0,{"$f":"SUM(BK2356:CE2356)","v":0.98644766570536047}]
[null,"IC1 - Pipelines/AGIs","See Col AU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2341-BB2356","v":101.44957132630745},0,48.123620189196565,0,9.3757584030394803,2.8108937252625488,0,0.59921835119505429,0.80842706350669613,2.2802872060099563E-2,1.7617812879141637,0,0,0,{"$f":"IF($O$1>AF$7, AF2341-BP2356, 0)","v":0},{"$f":"IF($O$1>AG$7, AG2341-BQ2356, 0)","v":0},4.785247623937835E-4,7.2176167982512132E-5,0,0,0,0,0,0,1.71254957,0.1729,0,0,0,0,null,166.83807348941244]
[null,"Sum:",null,{"$f":"SUM(D2352:D2357)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,101.44957132630745,0,49.86143729529293,0,9.3757584030394803,2.891154497784175,0,11.177354531841031,2.451303955834248,14.305995339568517,7.6294745729147673,4.6626679599865842E-2,0,0.33730782176660096,{"$f":"SUM(AF2352:AF2357)","v":0.2344530229513688},5.42997392986092E-2,3.4720749232472533E-3,7.2176167982512132E-5,0,0,4.7653121121737557E-2,8.2194120228988893E-2,0,0.58776557200000001,5.8147744776992827,4.1515000000000004,3.2869200000000003,4.0215591219558915,3.4070758634153613,3.2055799999999999,null,224.4233037137115,null,null,null,null,null,null,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation for IC2 asset",null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
[null,{"$f":"B2328","v":"IC2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Life",null,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,"Total"]
[null,{"$f":"B2329","v":"IC2"},{"$f":"C2329","v":"See Col AU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2345-BB2364","v":229.3913268046808},{"$f":"AB2345-BC2364","v":34.073979931722832},{"$f":"AC2345-BD2364","v":1.0134839226714187},{"$f":"AD2345-BE2364","v":-2.3390951972439844E-2},{"$f":"AE2345-BF2364","v":-7.4921849385559168E-3},{"$f":"IF($O$1>AF663, AF2345-BG2364, 0)","v":0},-4.6538092891229829E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($O$1>AU663, AU2345-BV2364, 0)","v":0},null,{"$f":"SUM(D2361:AU2361)","v":264.40136942927285},null,"IC2",40,"i.e. Up to 30 Sept 2003",{"$f":"AA2345/$AZ2361*(2004-0.25-BB2360)","v":13.239970641252157},{"$f":"AB2345/$AZ2361*(2004-0.25-BC2360)","v":0.81758804757227432},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB2361:BV2361)","v":14.057558688824431}]
[null,"Sum:",null,{"$f":"SUM(D2361:D2361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,229.3913268046808,34.073979931722832,1.0134839226714187,-2.3390951972439844E-2,-7.4921849385559168E-3,0,-4.6538092891229829E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D2362:AU2362)","v":264.40136942927285},null,"IC2",100,"i.e. From Oct 03 to Sept 12 (or date = cell C1, whichever is earlier)",{"$f":"(AA2345-BB2361)/($AZ2362-(2004-0.25-BB2360))*IF($O$1>=2008, (($O$1-0.25)-(2004-0.25)), 3)-IF($O$1>2013, ((AA2345-BB2361)/($AZ$1674-(2004-0.25-BB2360))*($O$1-2013)), 0)","v":26.508817990555027},{"$f":"(AB2345-BC2361)/($AZ2362-(2004-0.25-BC2360))*IF($O$1>=2008, (($O$1-0.25)-(2004-0.25)), 3)-IF($O$1>2013, ((AB2345-BC2361)/($AZ$1674-(2004-0.25-BC2360))*($O$1-2013)), 0)","v":3.8799392484286273},{"$f":"IF(AND(($O$1-0.25-BD$1672)<$AZ2362,(BD$1672<$O$1)),($O$1-0.25-BD$1672)/$AZ2362*AC2345,0)-IF($O$1>2013, (AC2345/$AZ$1674*($O$1-2013)), 0)","v":0.11058799534109484},{"$f":"IF(AND(($O$1-0.25-BE$1672)<$AZ2362,(BE$1672<$O$1)),($O$1-0.25-BE$1672)/$AZ2362*AD2345,0)-IF($O$1>2013, (AD2345/$AZ$1674*($O$1-2013)), 0)","v":-2.2288644692459638E-3},{"$f":"IF(AND(($O$1-0.25-BF$1672)<$AZ2362,(BF$1672<$O$1)),($O$1-0.25-BF$1672)/$AZ2362*AE2345,0)-IF($O$1>2013, (AE2345/$AZ$1674*($O$1-2013)), 0)","v":-6.1322251744370287E-4},{"$f":"IF(AND(($O$1-0.25-BG$1672)<$AZ2362, BG$1672<$O$1),($O$1-BG$1672-$V$2)/$AZ2362*AF2345,0)-IF($O$1>2013, (AF2345/$AZ$1674*($O$1-2013)), 0)","v":0},{"$f":"IF(AND(($O$1-0.25-BH$1672)<$AZ2362, BH$1672<$O$1),($O$1-BH$1672-IF($O$1-1=BH2360, $Y$3, $Z$3))/$AZ2362*AG2345,0)-IF($O$1>2013, (AG2345/$AZ$1674*($O$1-2013)), 0)","v":-2.70856625292872E-3},{"$f":"IF(AND(($O$1-0.25-BI$1672)<$AZ2362, BI$1672<$O$1),($O$1-BI$1672-$V$2)/$AZ2362*AH2345,0)-IF($O$1>2013, (AH2345/$AZ$1674*($O$1-2013)), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB2362:BV2362)","v":30.493794581085133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IC2",50,"i.e. From Oct 13 to date (= cell c1)",{"$f":"IF($O$1>2013, ((AA2345-BB2361-BB2362)/($AZ2363-(2013-0.25-BB2360)))*($O$1-2013), 0)","v":33.487784934989897},{"$f":"IF($O$1>2013, ((AB2345-BC2361-BC2362)/($AZ2363-(2013-0.25-BC2360)))*($O$1-2013), 0)","v":4.8331886427975652},{"$f":"IF($O$1>2013, ((AC2345-BD2361-BD2362)/($AZ2363-(2013-0.25-BD2360)))*($O$1-2013), 0)","v":0.13979088588571292},{"$f":"IF($O$1>2013, ((AD2345-BE2361-BE2362)/($AZ2363-(2013-0.25-BE2360)))*($O$1-2013), 0)","v":-3.1397250969717907E-3},{"$f":"IF($O$1>2013, ((AE2345-BF2361-BF2362)/($AZ2363-(2013-0.25-BF2360)))*($O$1-2013), 0)","v":-9.7937058020338775E-4},{"$f":"IF(AND($O$1>2013, BG2360<C658), ((AF2345-BG2361-BG2362)/($AZ2363-(2013-BG2360-$V$2)))*($O$1-2013), 0)","v":0},{"$f":"IF(AND($O$1>2013, BH2360<D658), ((AG2345-BH2361-BH2362)/($AZ2363-(2013-BH2360-IF($O$1-1=BH2360, $Y$3, $Z$3))))*($O$1-2013), 0)","v":0},{"$f":"IF(AND($O$1>2013, BI2360<E658), ((AH2345-BI2361-BI2362)/($AZ2363-(2013-BI2360-$V$2)))*($O$1-2013), 0)","v":0},{"$f":"IF(AND($O$1>2013,BJ2360<$O$1),(AI2345/$AZ2363*($O$1-BJ2360-IF($O$1-1=BJ2360, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($O$1>2013,BK2360<$O$1),(AJ2345/$AZ2363*($O$1-BK2360-$V$2)),0)","v":0},{"$f":"IF(AND($O$1>2013,BL2360<$O$1),(AK2345/$AZ2363*($O$1-BL2360-IF($O$1-1=BL2360, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($O$1>2013,BM2360<$O$1),(AL2345/$AZ2363*($O$1-BM2360-$V$2)),0)","v":0},{"$f":"IF(AND($O$1>2013,BN2360<$O$1),(AM2345/$AZ2363*($O$1-BN2360-IF($O$1-1=BN2360, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($O$1>2013,BO2360<$O$1),(AN2345/$AZ2363*($O$1-BO2360-$V$2)),0)","v":0},{"$f":"IF(AND($O$1>2013,BP2360<$O$1),(AO2345/$AZ2363*($O$1-BP2360-IF($O$1-1=BP2360, $Y$3, $Z$3))),0)","v":0},{"$f":"IF(AND($O$1>2013,BQ2360<$O$1),(AP2345/$AZ2363*($O$1-0.75-(BQ2360-0.25))),0)","v":0},0,0,0,0,0,{"$f":"SUM(BB2363:BV2363)","v":38.456645367996003}]
[null,"Total indexed net book value",null,{"$f":"D2358+D2362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,101.44957132630745,0,49.86143729529293,0,9.3757584030394803,2.891154497784175,0,11.177354531841031,2.451303955834248,243.69732214424931,41.703454504637598,1.0601106022712845,-2.3390951972439844E-2,0.32981563682804504,0.2344530229513688,7.7616464073793703E-3,3.4720749232472533E-3,7.2176167982512132E-5,0,0,4.7653121121737557E-2,8.2194120228988893E-2,0,0.58776557200000001,5.8147744776992827,4.1515000000000004,3.2869200000000003,4.0215591219558915,3.4070758634153613,3.2055799999999999,null,{"$f":"SUM(D2364:AU2364)","v":488.82467314298435},null,"Total depreciation",null,null,{"$f":"SUM(BB2361:BB2363)","v":73.236573566797091},{"$f":"SUM(BC2361:BC2363)","v":9.5307159387984655},{"$f":"SUM(BD2361:BD2363)","v":0.25037888122680774},-5.368589566217755E-3,-1.5925930976470907E-3,0,-2.70856625292872E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB2364:BV2364)","v":83.007998637905573}]

{"sheet":"Indexation","index":6,"n_rows":8,"n_cols":36,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[null,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012]
["Indexation (CPI to 2001, HICP for 2002 & later years)",7.5999999999999998E-2,0.13200000000000001,0.182,0.20399999999999999,0.17100000000000001,0.10400000000000001,8.5999999999999993E-2,5.4000000000000006E-2,3.9E-2,3.2000000000000001E-2,2.1000000000000001E-2,0.04,3.4000000000000002E-2,3.2000000000000001E-2,0.03,1.4999999999999999E-2,2.4E-2,2.5000000000000001E-2,1.6E-2,1.4999999999999999E-2,2.4E-2,1.6E-2,5.5999999999999994E-2,4.9000000000000002E-2,4.5999999999999999E-2,0.04,2.3E-2,2.2000000000000002E-2,2.7E-2,2.7999999999999997E-2,3.1E-2,-1.7000000000000001E-2,-1.6E-2,1.2322274899999999E-2]
["Multiplier to bring to 2011 prices",{"$f":"1*(1+C3)*C4","v":4.5787027877878108},4.0447904485758039,3.4219885351741155,2.8421831687492656,2.4271419032871608,2.1984981008035875,2.0243997244968575,{"$f":"1*(1+J3)*J4","v":1.9206828505662783},1.8485879216229821,1.7912673659137424,1.7544244524130681,1.6869465888587192,{"$f":"1*(1+O3)*O4","v":1.6314763915461501},1.580887976304409,1.5348426954411738,1.5121602910750482,1.4767190342529768,1.4407014968321725,1.4180132842836344,1.3970574229395414,1.3643138895893958,1.3428286314856257,1.2716180222401758,1.2122192776360114,1.1589094432466649,1.114336003121793,{"$f":"1*(1+AC3)*AC4","v":1.089282505495399},{"$f":"1*(1+AD3)*AD4","v":1.0658341541050871},1.0378131977654208,1.009545912223172,0.97919099148707278,0.99612511850160002,{"$f":"1*(1+AI3)","v":1.0123222749},1,{"$f":"1-AJ3","v":1}]
[]
[null,"05/06","06/07","07/08","08/09","09/10","10/11"]
["Indexation ",null,2.9000000000000001E-2,3.6999999999999998E-2,-7.0000000000000001E-3,-2.4E-2,1.2E-2,null,"Ref:  These are Irish HICP figures on an April to March basis"]
["Multiplier to bring to 10/11 prices",{"$f":"1*(1+C7)*(1+D7)*(1+E7)*(1+F7)*(1+G7)","v":1.0465830813271679},{"$f":"1*(1+D7)*(1+E7)*(1+F7)*(1+G7)","v":1.0170875425920001},{"$f":"1*(1+E7)*(1+F7)*(1+G7)","v":0.98079801599999994},{"$f":"1*(1+F7)*(1+G7)","v":0.98771200000000003},{"$f":"1*(1+G7)","v":1.012},{"$f":"1","v":1}]

{"sheet":"Calc of PC1 & PC2 adj.","index":7,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[1,1,1,8],[13,1,13,8],[0,1,0,8],[25,1,25,8]]}
[null,"Calculation of adjustments relating to PC2 & PC1 and allocation for recovery"]
[null,"Onshore"]
[]
[null,null,null,"2012/13","2013/14","2014/15","2015/16","2016/17","Total"]
[null,"PC2 k factor","€m",{"$f":"PC2_inputs!I106","v":0.29999999999999893}]
[null,"PC2 adjustment due to capex underspend","€m",{"$f":"PC2_inputs!I103*(1+PC2_inputs!$K$2)^5","v":-21.545088849248383}]
[null,"PC2 adjustment due to capex negative scope/efficiency","€m",{"$f":"PC2_inputs!I198","v":-1.1299232896885738}]
[null,"PC1 adjustment due to capex underspend","€m",{"$f":"PC1_inputs!C118*(1+PC2_inputs!$K$2)^6+PC1_inputs!C103*(1+PC2_inputs!$K$2)^7","v":7.1389735409981281}]
[null,"Revenue due to efficiency savings & efficient deferrals","€m",{"$f":"PC2_inputs!M133+PC2_inputs!M159+PC1_inputs!I146+PC1_inputs!I172","v":13.819224913095178}]
[null,"Deferral","€m",0,{"$f":"-D10*(1+PC3_inputs!J3)","v":0}]
[]
[null,"Total","€m",{"$f":"SUM(D5:D10)","v":-1.4168136848436497},{"$f":"SUM(E5:E10)","v":0},{"$f":"SUM(F5:F10)","v":0},{"$f":"SUM(G5:G10)","v":0},{"$f":"SUM(H5:H10)","v":0},{"$f":"SUM(D12:H12)","v":-1.4168136848436497}]
[]
[null,"Inch"]
[]
[null,null,null,"2012/13","2013/14","2014/15","2015/16","2016/17","Total"]
[null,"PC2 k factor","€m",{"$f":"PC2_inputs!Y106","v":0}]
[null,"PC2 adjustment due to capex underspend","€m",{"$f":"PC2_inputs!Y103*(1+PC2_inputs!$K$2)^5","v":-0.7344076455034183}]
[null,"PC2 adjustment due to capex negative scope/efficiency","€m",{"$f":"PC2_inputs!Y198","v":0}]
[null,"PC1 adjustment due to capex underspend","€m",{"$f":"PC1_inputs!D118*(1+PC2_inputs!$K$2)^6","v":0.30873149101504965}]
[null,"Revenue due to efficiency savings & efficient deferrals","€m",{"$f":"PC2_inputs!AC133+PC2_inputs!AC159+PC1_inputs!U146+PC1_inputs!U172","v":1.0719412710389589}]
[null,"Deferral","€m",0,{"$f":"-D22*(1+PC3_inputs!J3)","v":0}]
[]
[null,"Total","€m",{"$f":"SUM(D17:D22)","v":0.64626511655059016},{"$f":"SUM(E17:E22)","v":0},{"$f":"SUM(F17:F22)","v":0},{"$f":"SUM(G17:G22)","v":0},{"$f":"SUM(H17:H22)","v":0},{"$f":"SUM(D24:H24)","v":0.64626511655059016}]
[]
[null,"Interconnectors"]
[]
[null,null,null,"2012/13","2013/14","2014/15","2015/16","2016/17","Total"]
[null,"PC2 k factor","€m",{"$f":"PC2_inputs!AO106","v":0}]
[null,"PC2 adjustment due to capex underspend","€m",{"$f":"PC2_inputs!AO103*(1+PC2_inputs!$K$2)^5","v":-5.9332402856644588}]
[null,"PC2 adjustment due to capex negative scope/efficiency","€m",{"$f":"PC2_inputs!AO198","v":0}]
[null,"PC1 adjustment due to capex underspend","€m",{"$f":"PC1_inputs!E118*(1+PC2_inputs!$K$2)^6","v":3.3649859118174095}]
[null,"Revenue due to efficiency savings & efficient deferrals","€m",{"$f":"PC2_inputs!AS133+PC2_inputs!AS159+PC1_inputs!AG146+PC1_inputs!AG172","v":1.3034418559313874}]
[null,"Deferral","€m",0,{"$f":"-D34*(1+PC3_inputs!J3)","v":0}]
[]
[null,"Total","€m",{"$f":"SUM(D29:D34)","v":-1.264812517915662},{"$f":"SUM(E29:E34)","v":0},{"$f":"SUM(F29:F34)","v":0},{"$f":"SUM(G29:G34)","v":0},{"$f":"SUM(H29:H34)","v":0},{"$f":"SUM(D36:H36)","v":-1.264812517915662}]

{"sheet":"Calc of total rev","index":8,"n_rows":91,"n_cols":10,"rows_kept":91,"cut":false,"hidden":false,"merged":[[3,1,3,9],[33,1,33,9],[63,1,63,9]]}
[null,null,"Year of control",-1,0,1,2,3,4,5]
[null,null,"Gas year","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17"]
[]
[null,"Onshore"]
[null,"Regulated Asset Base (RAB)"]
[null,"Opening RAB",null,null,null,{"$f":"PC3_inputs!D133","v":853.76011429474715},{"$f":"PC3_inputs!E133","v":860.28505727887182},{"$f":"PC3_inputs!F133","v":858.30004177796468},{"$f":"PC3_inputs!G133","v":851.67528732308324},{"$f":"PC3_inputs!H133","v":845.21501388520562}]
[null,"Closing RAB",null,null,null,{"$f":"PC3_inputs!D134","v":860.28505727887182},{"$f":"PC3_inputs!E134","v":858.30004177796468},{"$f":"PC3_inputs!F134","v":851.67528732308324},{"$f":"PC3_inputs!G134","v":845.21501388520562},{"$f":"PC3_inputs!H134","v":832.86654279194215}]
[]
[]
[null,"Required revenue for the period"]
[null,"Revenue to reimburse opex & clawbacks / deferrals"]
[null,"Opex",null,null,null,{"$f":"PC3_inputs!D51","v":45.290395824300788},{"$f":"PC3_inputs!E51","v":44.790378572615644},{"$f":"PC3_inputs!F51","v":45.983842636624829},{"$f":"PC3_inputs!G51","v":46.972260940091004},{"$f":"PC3_inputs!H51","v":45.980277962811563}]
[null,"Net Present Value (NPV) of opex",null,null,null,{"$f":"F12/PC3_inputs!D12","v":43.909218934058067},{"$f":"G12/PC3_inputs!E12","v":41.046492745693243},{"$f":"H12/PC3_inputs!F12","v":40.057223317560265},{"$f":"I12/PC3_inputs!G12","v":38.89567443449058},{"$f":"J12/PC3_inputs!H12","v":36.192259245555015}]
[null,"Deferral or clawback adjustment",null,null,null,{"$f":"'Calc of PC1 & PC2 adj.'!D12","v":-1.4168136848436497},{"$f":"'Calc of PC1 & PC2 adj.'!E12","v":0},{"$f":"'Calc of PC1 & PC2 adj.'!F12","v":0},{"$f":"'Calc of PC1 & PC2 adj.'!G12","v":0},{"$f":"'Calc of PC1 & PC2 adj.'!H12","v":0}]
[null,"Net Present Value (NPV) of opex and clawbacks/deferrals",{"$f":"SUM(F15:J15)","v":198.68405499251352},null,null,{"$f":"F13+F14","v":42.492405249214414},{"$f":"G13+G14","v":41.046492745693243},{"$f":"H13+H14","v":40.057223317560265},{"$f":"I13+I14","v":38.89567443449058},{"$f":"J13+J14","v":36.192259245555015}]
[]
[null,"Revenue to reimburse capex incurred in PR3"]
[null,"Capex incurred in PR3",null,null,null,{"$f":"PC3_inputs!D89+PC3_inputs!D99","v":43.006453559999997},{"$f":"PC3_inputs!E89+PC3_inputs!E99","v":32.359041456666667},{"$f":"PC3_inputs!F89+PC3_inputs!F99","v":27.591977317692887},{"$f":"PC3_inputs!G89+PC3_inputs!G99","v":27.748503205669579},{"$f":"PC3_inputs!H89+PC3_inputs!H99","v":23.057048149999996}]
[null,"Net Present Value (NPV)",{"$f":"SUM(F19:J19)","v":136.51108696578208},null,null,{"$f":"F18/PC3_inputs!D12","v":41.694927822428554},{"$f":"G18/PC3_inputs!E12","v":29.654251710672476},{"$f":"H18/PC3_inputs!F12","v":24.03579026489567},{"$f":"I18/PC3_inputs!G12","v":22.97732161772435},{"$f":"J18/PC3_inputs!H12","v":18.148795550061045}]
[]
[]
[null,"Revenue to reimburse change in RAB"]
[null,"Opening RAB balance",{"$f":"F6","v":853.76011429474715}]
[null,"NPV of closing RAB balance",{"$f":"J7/PC3_inputs!H11","v":639.16303187748213}]
[null,"Difference",{"$f":"C23-C24","v":214.59708241726503}]
[]
[null,"Total required revenue for the period (NPV"]
[null,"Revenue to reimburse opex & clawbacks / deferrals",{"$f":"C15","v":198.68405499251352}]
[null,"Revenue to reimburse capex",{"$f":"C19","v":136.51108696578208}]
[null,"Revenue to reimburse change in RAB",{"$f":"C25","v":214.59708241726503}]
[null,"Total revenue required for the period (NPV)",{"$f":"SUM(C28:C30)","v":549.79222437556064}]
[]
[]
[null,"Inch"]
[null,"Regulated Asset Base (RAB)"]
[null,"Opening RAB",null,null,null,{"$f":"PC3_inputs!D138","v":8.9800903987345819},{"$f":"PC3_inputs!E138","v":9.2401007671416622},{"$f":"PC3_inputs!F138","v":9.4577694607001668},{"$f":"PC3_inputs!G138","v":9.3719361122586733},{"$f":"PC3_inputs!H138","v":9.2137161418171782}]
[null,"Closing RAB",null,null,null,{"$f":"PC3_inputs!D139","v":9.2401007671416622},{"$f":"PC3_inputs!E139","v":9.4577694607001668},{"$f":"PC3_inputs!F139","v":9.3719361122586733},{"$f":"PC3_inputs!G139","v":9.2137161418171782},{"$f":"PC3_inputs!H139","v":8.694410031375682}]
[]
[]
[null,"Required revenue for the period"]
[null,"Revenue to reimburse opex & clawbacks / deferrals"]
[null,"Opex",null,null,null,{"$f":"PC3_inputs!D62","v":1.0615796527386352},{"$f":"PC3_inputs!E62","v":1.0657607882978186},{"$f":"PC3_inputs!F62","v":1.0897257456817808},{"$f":"PC3_inputs!G62","v":1.1409285108586364},{"$f":"PC3_inputs!H62","v":1.0987908359169034}]
[null,"Net Present Value (NPV) of opex",null,null,null,{"$f":"F42/PC3_inputs!D12","v":1.0292056966972136},{"$f":"G42/PC3_inputs!E12","v":0.9766772208586868},{"$f":"H42/PC3_inputs!F12","v":0.94927663820123831},{"$f":"I42/PC3_inputs!G12","v":0.94475298874765423},{"$f":"J42/PC3_inputs!H12","v":0.86488652422476542}]
[null,"Deferral or clawback adjustment",null,null,null,{"$f":"'Calc of PC1 & PC2 adj.'!D24","v":0.64626511655059016},{"$f":"'Calc of PC1 & PC2 adj.'!E24","v":0},{"$f":"'Calc of PC1 & PC2 adj.'!F24","v":0},{"$f":"'Calc of PC1 & PC2 adj.'!G24","v":0},{"$f":"'Calc of PC1 & PC2 adj.'!H24","v":0}]
[null,"Net Present Value (NPV) of opex and clawbacks/deferrals",{"$f":"SUM(F45:J45)","v":5.4110641852801482},null,null,{"$f":"F43+F44","v":1.6754708132478038},{"$f":"G43+G44","v":0.9766772208586868},{"$f":"H43+H44","v":0.94927663820123831},{"$f":"I43+I44","v":0.94475298874765423},{"$f":"J43+J44","v":0.86488652422476542}]
[]
[null,"Revenue to reimburse capex incurred in PR3"]
[null,"Capex incurred in PR3",null,null,null,{"$f":"PC3_inputs!D109","v":0.88500000000000001},{"$f":"PC3_inputs!E109","v":0.88},{"$f":"PC3_inputs!F109","v":0.60988661999999993},{"$f":"PC3_inputs!G109","v":0.56498740000000003},{"$f":"PC3_inputs!H109","v":0.21}]
[null,"Net Present Value (NPV)",{"$f":"SUM(F49:J49)","v":2.8288738518875691},null,null,{"$f":"F48/PC3_inputs!D12","v":0.8580110208661732},{"$f":"G48/PC3_inputs!E12","v":0.80644358827308493},{"$f":"H48/PC3_inputs!F12","v":0.53128149225775934},{"$f":"I48/PC3_inputs!G12","v":0.46784134998349791},{"$f":"J48/PC3_inputs!H12","v":0.16529640050705366}]
[]
[]
[null,"Revenue to reimburse change in RAB"]
[null,"Opening RAB balance",{"$f":"F36","v":8.9800903987345819}]
[null,"NPV of closing RAB balance",{"$f":"J37/PC3_inputs!H11","v":6.6723120578374617}]
[null,"Difference",{"$f":"C53-C54","v":2.3077783408971202}]
[]
[null,"Total required revenue for the period (NPV"]
[null,"Revenue to reimburse opex & clawbacks / deferrals",{"$f":"C45","v":5.4110641852801482}]
[null,"Revenue to reimburse capex",{"$f":"C49","v":2.8288738518875691}]
[null,"Revenue to reimburse change in RAB",{"$f":"C55","v":2.3077783408971202}]
[null,"Total revenue required for the period (NPV)",{"$f":"SUM(C58:C60)","v":10.547716378064838}]
[]
[]
[null,"Interconnectors"]
[null,"Regulated Asset Base (RAB)"]
[null,"Opening RAB",null,null,null,{"$f":"PC3_inputs!D143","v":560.69979321973074},{"$f":"PC3_inputs!E143","v":548.37134414256207},{"$f":"PC3_inputs!F143","v":533.67514543002028},{"$f":"PC3_inputs!G143","v":519.98736315829319},{"$f":"PC3_inputs!H143","v":504.65927879532234}]
[null,"Closing RAB",null,null,null,{"$f":"PC3_inputs!D144","v":548.37134414256207},{"$f":"PC3_inputs!E144","v":533.67514543002028},{"$f":"PC3_inputs!F144","v":519.98736315829319},{"$f":"PC3_inputs!G144","v":504.65927879532234},{"$f":"PC3_inputs!H144","v":488.82467314298435}]
[]
[]
[null,"Required revenue for the period"]
[null,"Revenue to reimburse opex & clawbacks / deferrals"]
[null,"Opex",null,null,null,{"$f":"PC3_inputs!D75","v":10.924851814299041},{"$f":"PC3_inputs!E75","v":14.028907189017973},{"$f":"PC3_inputs!F75","v":14.48338881493105},{"$f":"PC3_inputs!G75","v":14.4915582604813},{"$f":"PC3_inputs!H75","v":15.929357715729418}]
[null,"Net Present Value (NPV) of opex",null,null,null,{"$f":"F72/PC3_inputs!D12","v":10.591687297173316},{"$f":"G72/PC3_inputs!E12","v":12.856275287570149},{"$f":"H72/PC3_inputs!F12","v":12.616699842580427},{"$f":"I72/PC3_inputs!G12","v":11.999825447342864},{"$f":"J72/PC3_inputs!H12","v":12.538407108568263}]
[null,"Deferral or clawback adjustment",null,null,null,{"$f":"'Calc of PC1 & PC2 adj.'!D36","v":-1.264812517915662},{"$f":"'Calc of PC1 & PC2 adj.'!E36","v":0},{"$f":"'Calc of PC1 & PC2 adj.'!F36","v":0},{"$f":"'Calc of PC1 & PC2 adj.'!G36","v":0},{"$f":"'Calc of PC1 & PC2 adj.'!H36","v":0}]
[null,"Net Present Value (NPV) of opex and clawbacks/deferrals",{"$f":"SUM(F75:J75)","v":59.33808246531936},null,null,{"$f":"F73+F74","v":9.3268747792576541},{"$f":"G73+G74","v":12.856275287570149},{"$f":"H73+H74","v":12.616699842580427},{"$f":"I73+I74","v":11.999825447342864},{"$f":"J73+J74","v":12.538407108568263}]
[]
[null,"Revenue to reimburse capex incurred in PR3"]
[null,"Capex incurred in PR3",null,null,null,{"$f":"PC3_inputs!D118+PC3_inputs!D126","v":5.92},{"$f":"PC3_inputs!E118+PC3_inputs!E126","v":3.8220000000000001},{"$f":"PC3_inputs!F118+PC3_inputs!F126","v":5.0783182439117827},{"$f":"PC3_inputs!G118+PC3_inputs!G126","v":3.6634798048790871},{"$f":"PC3_inputs!H118+PC3_inputs!H126","v":3.2709999999999999}]
[null,"Net Present Value (NPV)",{"$f":"SUM(F79:J79)","v":19.274050371983385},null,null,{"$f":"F78/PC3_inputs!D12","v":5.7394635520087522},{"$f":"G78/PC3_inputs!E12","v":3.5025311299769664},{"$f":"H78/PC3_inputs!F12","v":4.4238001069530855},{"$f":"I78/PC3_inputs!G12","v":3.0335673637180465},{"$f":"J78/PC3_inputs!H12","v":2.5746882193265357}]
[]
[]
[null,"Revenue to reimburse change in RAB"]
[null,"Opening RAB balance",{"$f":"F66","v":560.69979321973074}]
[null,"NPV of closing RAB balance",{"$f":"J67/PC3_inputs!H11","v":375.1365243886849}]
[null,"Difference",{"$f":"C83-C84","v":185.56326883104583}]
[]
[null,"Total required revenue for the period (NPV"]
[null,"Revenue to reimburse opex & clawbacks / deferrals",{"$f":"C75","v":59.33808246531936}]
[null,"Revenue to reimburse capex",{"$f":"C79","v":19.274050371983385}]
[null,"Revenue to reimburse change in RAB",{"$f":"C85","v":185.56326883104583}]
[null,"Total revenue required for the period (NPV)",{"$f":"SUM(C88:C90)","v":264.17540166834857}]

{"sheet":"Outputs1","index":9,"n_rows":158,"n_cols":256,"rows_kept":158,"cut":false,"hidden":false,"merged":[[153,4,153,8],[66,0,66,8],[39,4,39,8],[9,0,9,8],[28,4,28,8],[85,4,85,8],[97,4,97,8],[123,0,123,8],[142,4,142,8]]}
[null,null,null,"P0","Year 1 to 2","Year 2 to 3","Year 3 to 4","Year 4 to 5"]
[null,"Inch gas ","Commodity",{"$f":"((E30+E87)-(PC2_inputs!E23+PC2_inputs!F23))/(PC2_inputs!E23+PC2_inputs!F23)","v":0.16845896681306885},{"$f":"((E30+E87)-(F30+F87))/(E30+E87)","v":8.4231239896510074E-2},{"$f":"((F30+F87)-(G30+G87))/(F30+F87)","v":2.9500660495016449E-2},{"$f":"((G30+G87)-(H30+H87))/(G30+G87)","v":-2.0060035567386045E-4},{"$f":"((H30+H87)-(I30+I87))/(H30+H87)","v":0}]
[null,null,"Capacity",{"$f":"((E41+E99)-(PC2_inputs!E24+PC2_inputs!F24))/(PC2_inputs!E24+PC2_inputs!F24)","v":0.13653366800257075},{"$f":"((F41+F99)-(E41+E99))/(E41+E99)","v":4.8129515833570384E-2},{"$f":"((G41+G99)-(F41+F99))/(F41+F99)","v":-2.3667946383321925E-2},{"$f":"((H41+H99)-(G41+G99))/(G41+G99)","v":2.0367823855363534E-4},{"$f":"((I41+I99)-(H41+H99))/(H41+H99)","v":0}]
[null,"UK gas","Commodity",{"$f":"((E30+E144)-(PC2_inputs!E23+PC2_inputs!G23))/(PC2_inputs!E23+PC2_inputs!G23)","v":0.17254181890852721},{"$f":"((F30+F144)-(E30+E144))/(E30+E144)","v":0.23435224054551468},{"$f":"((G30+G144)-(F30+F144))/(F30+F144)","v":-0.15450715985789343},{"$f":"((H30+H144)-(G30+G144))/(G30+G144)","v":3.4974058754042963E-4},{"$f":"((I30+I144)-(H30+H144))/(H30+H144)","v":0}]
[null,null,"Capacity",{"$f":"((E41+E155)-(PC2_inputs!E24+PC2_inputs!G24))/(PC2_inputs!E24+PC2_inputs!G24)","v":0.16899240186713677},{"$f":"((F41+F155)-(E41+E155))/(E41+E155)","v":0.31380314317912072},{"$f":"((G41+G155)-(F41+F155))/(F41+F155)","v":-0.13461401009241528},{"$f":"((H41+H155)-(G41+G155))/(G41+G155)","v":4.1566185265345539E-4},{"$f":"((I41+I155)-(H41+H155))/(H41+H155)","v":0}]
[]
[null,null,null,null,1,2,3,4,5]
[null,null,null,null,"2012/13","2013/14","2014/15","2015/16","2016/17"]
[]
["Onshore"]
[null,"SPLIT OF REVENUE REQUIRED FROM COMMODITY & CAPACITY CHARGES"]
[null,null,"Onshore"]
[null,"Proportion of revenue from commodity",{"$f":"PC3_inputs!B15","v":0.1}]
[null,"Proportion of revenue from capacity",{"$f":"PC3_inputs!B16","v":0.9}]
[]
[null,"NPV of revenue required from commodity (€m)",{"$f":"'Calc of total rev'!C31*C13","v":54.979222437556068}]
[null,"NPV of revenue required from capacity (€m)",{"$f":"C14*'Calc of total rev'!C31","v":494.81300193800456}]
[]
[null,"Conversion from €m to € for",{"$f":"PC3_inputs!B19","v":1000000}]
[]
[null,"NPV of revenue required from commodity (€)",{"$f":"C16*C19","v":54979222.437556066}]
[null,"NPV of revenue required from capacity (€)",{"$f":"C17*C19","v":494813001.93800455}]
[]
[null,"ALLOWED REVENUE AND PRICES - COMMODITY"]
[null,null,0]
[null,"Change from year to year",{"$f":"'Transmission 12 13'!T34","v":4.3972536752602043E-2},0.13708854695764683,-3.4999638210558202E-2,1.0792260727693158E-4,0]
[]
[null,"NPV revenue received less NPV revenue required, €",{"$f":"C33-C21","v":0}]
[null,null,null,null,"Onshore",null,null,null,null,{"$f":"IF(J5=1,(PC2_inputs!J23*(1+$C$26)),(I30*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(K5=1,(PC2_inputs!K23*(1+$C$26)),(J29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(L5=1,(PC2_inputs!L23*(1+$C$26)),(K29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(M5=1,(PC2_inputs!M23*(1+$C$26)),(L29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(N5=1,(PC2_inputs!N23*(1+$C$26)),(M29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(O5=1,(PC2_inputs!O23*(1+$C$26)),(N29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(P5=1,(PC2_inputs!P23*(1+$C$26)),(O29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(Q5=1,(PC2_inputs!Q23*(1+$C$26)),(P29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(R5=1,(PC2_inputs!R23*(1+$C$26)),(Q29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(S5=1,(PC2_inputs!S23*(1+$C$26)),(R29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(T5=1,(PC2_inputs!T23*(1+$C$26)),(S29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(U5=1,(PC2_inputs!U23*(1+$C$26)),(T29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(V5=1,(PC2_inputs!V23*(1+$C$26)),(U29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(W5=1,(PC2_inputs!W23*(1+$C$26)),(V29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(X5=1,(PC2_inputs!X23*(1+$C$26)),(W29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(Y5=1,(PC2_inputs!Y23*(1+$C$26)),(X29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(Z5=1,(PC2_inputs!Z23*(1+$C$26)),(Y29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AA5=1,(PC2_inputs!AA23*(1+$C$26)),(Z29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AB5=1,(PC2_inputs!AB23*(1+$C$26)),(AA29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AC5=1,(PC2_inputs!AC23*(1+$C$26)),(AB29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AD5=1,(PC2_inputs!AD23*(1+$C$26)),(AC29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AE5=1,(PC2_inputs!AE23*(1+$C$26)),(AD29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AF5=1,(PC2_inputs!AF23*(1+$C$26)),(AE29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AG5=1,(PC2_inputs!AG23*(1+$C$26)),(AF29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AH5=1,(PC2_inputs!AH23*(1+$C$26)),(AG29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AI5=1,(PC2_inputs!AI23*(1+$C$26)),(AH29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AJ5=1,(PC2_inputs!AJ23*(1+$C$26)),(AI29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AK5=1,(PC2_inputs!AK23*(1+$C$26)),(AJ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AL5=1,(PC2_inputs!AL23*(1+$C$26)),(AK29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AM5=1,(PC2_inputs!AM23*(1+$C$26)),(AL29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AN5=1,(PC2_inputs!AN23*(1+$C$26)),(AM29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AO5=1,(PC2_inputs!AO23*(1+$C$26)),(AN29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AP5=1,(PC2_inputs!AP23*(1+$C$26)),(AO29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AQ5=1,(PC2_inputs!AQ23*(1+$C$26)),(AP29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AR5=1,(PC2_inputs!AR23*(1+$C$26)),(AQ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AS5=1,(PC2_inputs!AS23*(1+$C$26)),(AR29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AT5=1,(PC2_inputs!AT23*(1+$C$26)),(AS29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AU5=1,(PC2_inputs!AU23*(1+$C$26)),(AT29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AV5=1,(PC2_inputs!AV23*(1+$C$26)),(AU29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AW5=1,(PC2_inputs!AW23*(1+$C$26)),(AV29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AX5=1,(PC2_inputs!AX23*(1+$C$26)),(AW29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AY5=1,(PC2_inputs!AY23*(1+$C$26)),(AX29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AZ5=1,(PC2_inputs!AZ23*(1+$C$26)),(AY29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BA5=1,(PC2_inputs!BA23*(1+$C$26)),(AZ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BB5=1,(PC2_inputs!BB23*(1+$C$26)),(BA29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BC5=1,(PC2_inputs!BC23*(1+$C$26)),(BB29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BD5=1,(PC2_inputs!BD23*(1+$C$26)),(BC29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BE5=1,(PC2_inputs!BE23*(1+$C$26)),(BD29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BF5=1,(PC2_inputs!BF23*(1+$C$26)),(BE29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BG5=1,(PC2_inputs!BG23*(1+$C$26)),(BF29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BH5=1,(PC2_inputs!BH23*(1+$C$26)),(BG29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BI5=1,(PC2_inputs!BI23*(1+$C$26)),(BH29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BJ5=1,(PC2_inputs!BJ23*(1+$C$26)),(BI29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BK5=1,(PC2_inputs!BK23*(1+$C$26)),(BJ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BL5=1,(PC2_inputs!BL23*(1+$C$26)),(BK29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BM5=1,(PC2_inputs!BM23*(1+$C$26)),(BL29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BN5=1,(PC2_inputs!BN23*(1+$C$26)),(BM29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BO5=1,(PC2_inputs!BO23*(1+$C$26)),(BN29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BP5=1,(PC2_inputs!BP23*(1+$C$26)),(BO29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BQ5=1,(PC2_inputs!BQ23*(1+$C$26)),(BP29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BR5=1,(PC2_inputs!BR23*(1+$C$26)),(BQ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BS5=1,(PC2_inputs!BS23*(1+$C$26)),(BR29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BT5=1,(PC2_inputs!BT23*(1+$C$26)),(BS29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BU5=1,(PC2_inputs!BU23*(1+$C$26)),(BT29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BV5=1,(PC2_inputs!BV23*(1+$C$26)),(BU29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BW5=1,(PC2_inputs!BW23*(1+$C$26)),(BV29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BX5=1,(PC2_inputs!BX23*(1+$C$26)),(BW29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BY5=1,(PC2_inputs!BY23*(1+$C$26)),(BX29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BZ5=1,(PC2_inputs!BZ23*(1+$C$26)),(BY29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CA5=1,(PC2_inputs!CA23*(1+$C$26)),(BZ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CB5=1,(PC2_inputs!CB23*(1+$C$26)),(CA29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CC5=1,(PC2_inputs!CC23*(1+$C$26)),(CB29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CD5=1,(PC2_inputs!CD23*(1+$C$26)),(CC29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CE5=1,(PC2_inputs!CE23*(1+$C$26)),(CD29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CF5=1,(PC2_inputs!CF23*(1+$C$26)),(CE29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CG5=1,(PC2_inputs!CG23*(1+$C$26)),(CF29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CH5=1,(PC2_inputs!CH23*(1+$C$26)),(CG29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CI5=1,(PC2_inputs!CI23*(1+$C$26)),(CH29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CJ5=1,(PC2_inputs!CJ23*(1+$C$26)),(CI29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CK5=1,(PC2_inputs!CK23*(1+$C$26)),(CJ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CL5=1,(PC2_inputs!CL23*(1+$C$26)),(CK29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CM5=1,(PC2_inputs!CM23*(1+$C$26)),(CL29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CN5=1,(PC2_inputs!CN23*(1+$C$26)),(CM29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CO5=1,(PC2_inputs!CO23*(1+$C$26)),(CN29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CP5=1,(PC2_inputs!CP23*(1+$C$26)),(CO29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CQ5=1,(PC2_inputs!CQ23*(1+$C$26)),(CP29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CR5=1,(PC2_inputs!CR23*(1+$C$26)),(CQ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CS5=1,(PC2_inputs!CS23*(1+$C$26)),(CR29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CT5=1,(PC2_inputs!CT23*(1+$C$26)),(CS29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CU5=1,(PC2_inputs!CU23*(1+$C$26)),(CT29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CV5=1,(PC2_inputs!CV23*(1+$C$26)),(CU29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CW5=1,(PC2_inputs!CW23*(1+$C$26)),(CV29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CX5=1,(PC2_inputs!CX23*(1+$C$26)),(CW29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CY5=1,(PC2_inputs!CY23*(1+$C$26)),(CX29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CZ5=1,(PC2_inputs!CZ23*(1+$C$26)),(CY29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DA5=1,(PC2_inputs!DA23*(1+$C$26)),(CZ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DB5=1,(PC2_inputs!DB23*(1+$C$26)),(DA29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DC5=1,(PC2_inputs!DC23*(1+$C$26)),(DB29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DD5=1,(PC2_inputs!DD23*(1+$C$26)),(DC29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DE5=1,(PC2_inputs!DE23*(1+$C$26)),(DD29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DF5=1,(PC2_inputs!DF23*(1+$C$26)),(DE29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DG5=1,(PC2_inputs!DG23*(1+$C$26)),(DF29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DH5=1,(PC2_inputs!DH23*(1+$C$26)),(DG29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DI5=1,(PC2_inputs!DI23*(1+$C$26)),(DH29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DJ5=1,(PC2_inputs!DJ23*(1+$C$26)),(DI29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DK5=1,(PC2_inputs!DK23*(1+$C$26)),(DJ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DL5=1,(PC2_inputs!DL23*(1+$C$26)),(DK29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DM5=1,(PC2_inputs!DM23*(1+$C$26)),(DL29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DN5=1,(PC2_inputs!DN23*(1+$C$26)),(DM29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DO5=1,(PC2_inputs!DO23*(1+$C$26)),(DN29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DP5=1,(PC2_inputs!DP23*(1+$C$26)),(DO29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DQ5=1,(PC2_inputs!DQ23*(1+$C$26)),(DP29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DR5=1,(PC2_inputs!DR23*(1+$C$26)),(DQ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DS5=1,(PC2_inputs!DS23*(1+$C$26)),(DR29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DT5=1,(PC2_inputs!DT23*(1+$C$26)),(DS29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DU5=1,(PC2_inputs!DU23*(1+$C$26)),(DT29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DV5=1,(PC2_inputs!DV23*(1+$C$26)),(DU29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DW5=1,(PC2_inputs!DW23*(1+$C$26)),(DV29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DX5=1,(PC2_inputs!DX23*(1+$C$26)),(DW29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DY5=1,(PC2_inputs!DY23*(1+$C$26)),(DX29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DZ5=1,(PC2_inputs!DZ23*(1+$C$26)),(DY29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EA5=1,(PC2_inputs!EA23*(1+$C$26)),(DZ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EB5=1,(PC2_inputs!EB23*(1+$C$26)),(EA29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EC5=1,(PC2_inputs!EC23*(1+$C$26)),(EB29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(ED5=1,(PC2_inputs!ED23*(1+$C$26)),(EC29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EE5=1,(PC2_inputs!EE23*(1+$C$26)),(ED29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EF5=1,(PC2_inputs!EF23*(1+$C$26)),(EE29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EG5=1,(PC2_inputs!EG23*(1+$C$26)),(EF29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EH5=1,(PC2_inputs!EH23*(1+$C$26)),(EG29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EI5=1,(PC2_inputs!EI23*(1+$C$26)),(EH29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EJ5=1,(PC2_inputs!EJ23*(1+$C$26)),(EI29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EK5=1,(PC2_inputs!EK23*(1+$C$26)),(EJ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EL5=1,(PC2_inputs!EL23*(1+$C$26)),(EK29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EM5=1,(PC2_inputs!EM23*(1+$C$26)),(EL29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EN5=1,(PC2_inputs!EN23*(1+$C$26)),(EM29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EO5=1,(PC2_inputs!EO23*(1+$C$26)),(EN29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EP5=1,(PC2_inputs!EP23*(1+$C$26)),(EO29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EQ5=1,(PC2_inputs!EQ23*(1+$C$26)),(EP29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(ER5=1,(PC2_inputs!ER23*(1+$C$26)),(EQ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(ES5=1,(PC2_inputs!ES23*(1+$C$26)),(ER29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(ET5=1,(PC2_inputs!ET23*(1+$C$26)),(ES29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EU5=1,(PC2_inputs!EU23*(1+$C$26)),(ET29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EV5=1,(PC2_inputs!EV23*(1+$C$26)),(EU29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EW5=1,(PC2_inputs!EW23*(1+$C$26)),(EV29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EX5=1,(PC2_inputs!EX23*(1+$C$26)),(EW29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EY5=1,(PC2_inputs!EY23*(1+$C$26)),(EX29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EZ5=1,(PC2_inputs!EZ23*(1+$C$26)),(EY29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FA5=1,(PC2_inputs!FA23*(1+$C$26)),(EZ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FB5=1,(PC2_inputs!FB23*(1+$C$26)),(FA29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FC5=1,(PC2_inputs!FC23*(1+$C$26)),(FB29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FD5=1,(PC2_inputs!FD23*(1+$C$26)),(FC29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FE5=1,(PC2_inputs!FE23*(1+$C$26)),(FD29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FF5=1,(PC2_inputs!FF23*(1+$C$26)),(FE29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FG5=1,(PC2_inputs!FG23*(1+$C$26)),(FF29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FH5=1,(PC2_inputs!FH23*(1+$C$26)),(FG29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FI5=1,(PC2_inputs!FI23*(1+$C$26)),(FH29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FJ5=1,(PC2_inputs!FJ23*(1+$C$26)),(FI29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FK5=1,(PC2_inputs!FK23*(1+$C$26)),(FJ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FL5=1,(PC2_inputs!FL23*(1+$C$26)),(FK29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FM5=1,(PC2_inputs!FM23*(1+$C$26)),(FL29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FN5=1,(PC2_inputs!FN23*(1+$C$26)),(FM29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FO5=1,(PC2_inputs!FO23*(1+$C$26)),(FN29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FP5=1,(PC2_inputs!FP23*(1+$C$26)),(FO29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FQ5=1,(PC2_inputs!FQ23*(1+$C$26)),(FP29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FR5=1,(PC2_inputs!FR23*(1+$C$26)),(FQ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FS5=1,(PC2_inputs!FS23*(1+$C$26)),(FR29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FT5=1,(PC2_inputs!FT23*(1+$C$26)),(FS29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FU5=1,(PC2_inputs!FU23*(1+$C$26)),(FT29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FV5=1,(PC2_inputs!FV23*(1+$C$26)),(FU29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FW5=1,(PC2_inputs!FW23*(1+$C$26)),(FV29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FX5=1,(PC2_inputs!FX23*(1+$C$26)),(FW29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FY5=1,(PC2_inputs!FY23*(1+$C$26)),(FX29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FZ5=1,(PC2_inputs!FZ23*(1+$C$26)),(FY29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GA5=1,(PC2_inputs!GA23*(1+$C$26)),(FZ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GB5=1,(PC2_inputs!GB23*(1+$C$26)),(GA29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GC5=1,(PC2_inputs!GC23*(1+$C$26)),(GB29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GD5=1,(PC2_inputs!GD23*(1+$C$26)),(GC29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GE5=1,(PC2_inputs!GE23*(1+$C$26)),(GD29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GF5=1,(PC2_inputs!GF23*(1+$C$26)),(GE29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GG5=1,(PC2_inputs!GG23*(1+$C$26)),(GF29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GH5=1,(PC2_inputs!GH23*(1+$C$26)),(GG29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GI5=1,(PC2_inputs!GI23*(1+$C$26)),(GH29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GJ5=1,(PC2_inputs!GJ23*(1+$C$26)),(GI29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GK5=1,(PC2_inputs!GK23*(1+$C$26)),(GJ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GL5=1,(PC2_inputs!GL23*(1+$C$26)),(GK29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GM5=1,(PC2_inputs!GM23*(1+$C$26)),(GL29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GN5=1,(PC2_inputs!GN23*(1+$C$26)),(GM29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GO5=1,(PC2_inputs!GO23*(1+$C$26)),(GN29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GP5=1,(PC2_inputs!GP23*(1+$C$26)),(GO29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GQ5=1,(PC2_inputs!GQ23*(1+$C$26)),(GP29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GR5=1,(PC2_inputs!GR23*(1+$C$26)),(GQ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GS5=1,(PC2_inputs!GS23*(1+$C$26)),(GR29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GT5=1,(PC2_inputs!GT23*(1+$C$26)),(GS29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GU5=1,(PC2_inputs!GU23*(1+$C$26)),(GT29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GV5=1,(PC2_inputs!GV23*(1+$C$26)),(GU29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GW5=1,(PC2_inputs!GW23*(1+$C$26)),(GV29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GX5=1,(PC2_inputs!GX23*(1+$C$26)),(GW29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GY5=1,(PC2_inputs!GY23*(1+$C$26)),(GX29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GZ5=1,(PC2_inputs!GZ23*(1+$C$26)),(GY29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HA5=1,(PC2_inputs!HA23*(1+$C$26)),(GZ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HB5=1,(PC2_inputs!HB23*(1+$C$26)),(HA29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HC5=1,(PC2_inputs!HC23*(1+$C$26)),(HB29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HD5=1,(PC2_inputs!HD23*(1+$C$26)),(HC29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HE5=1,(PC2_inputs!HE23*(1+$C$26)),(HD29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HF5=1,(PC2_inputs!HF23*(1+$C$26)),(HE29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HG5=1,(PC2_inputs!HG23*(1+$C$26)),(HF29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HH5=1,(PC2_inputs!HH23*(1+$C$26)),(HG29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HI5=1,(PC2_inputs!HI23*(1+$C$26)),(HH29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HJ5=1,(PC2_inputs!HJ23*(1+$C$26)),(HI29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HK5=1,(PC2_inputs!HK23*(1+$C$26)),(HJ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HL5=1,(PC2_inputs!HL23*(1+$C$26)),(HK29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HM5=1,(PC2_inputs!HM23*(1+$C$26)),(HL29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HN5=1,(PC2_inputs!HN23*(1+$C$26)),(HM29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HO5=1,(PC2_inputs!HO23*(1+$C$26)),(HN29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HP5=1,(PC2_inputs!HP23*(1+$C$26)),(HO29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HQ5=1,(PC2_inputs!HQ23*(1+$C$26)),(HP29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HR5=1,(PC2_inputs!HR23*(1+$C$26)),(HQ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HS5=1,(PC2_inputs!HS23*(1+$C$26)),(HR29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HT5=1,(PC2_inputs!HT23*(1+$C$26)),(HS29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HU5=1,(PC2_inputs!HU23*(1+$C$26)),(HT29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HV5=1,(PC2_inputs!HV23*(1+$C$26)),(HU29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HW5=1,(PC2_inputs!HW23*(1+$C$26)),(HV29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HX5=1,(PC2_inputs!HX23*(1+$C$26)),(HW29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HY5=1,(PC2_inputs!HY23*(1+$C$26)),(HX29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HZ5=1,(PC2_inputs!HZ23*(1+$C$26)),(HY29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IA5=1,(PC2_inputs!IA23*(1+$C$26)),(HZ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IB5=1,(PC2_inputs!IB23*(1+$C$26)),(IA29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IC5=1,(PC2_inputs!IC23*(1+$C$26)),(IB29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(ID5=1,(PC2_inputs!ID23*(1+$C$26)),(IC29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IE5=1,(PC2_inputs!IE23*(1+$C$26)),(ID29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IF5=1,(PC2_inputs!IF23*(1+$C$26)),(IE29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IG5=1,(PC2_inputs!IG23*(1+$C$26)),(IF29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IH5=1,(PC2_inputs!IH23*(1+$C$26)),(IG29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(II5=1,(PC2_inputs!II23*(1+$C$26)),(IH29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IJ5=1,(PC2_inputs!IJ23*(1+$C$26)),(II29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IK5=1,(PC2_inputs!IK23*(1+$C$26)),(IJ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IL5=1,(PC2_inputs!IL23*(1+$C$26)),(IK29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IM5=1,(PC2_inputs!IM23*(1+$C$26)),(IL29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IN5=1,(PC2_inputs!IN23*(1+$C$26)),(IM29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IO5=1,(PC2_inputs!IO23*(1+$C$26)),(IN29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IP5=1,(PC2_inputs!IP23*(1+$C$26)),(IO29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IQ5=1,(PC2_inputs!IQ23*(1+$C$26)),(IP29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IR5=1,(PC2_inputs!IR23*(1+$C$26)),(IQ29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IS5=1,(PC2_inputs!IS23*(1+$C$26)),(IR29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IT5=1,(PC2_inputs!IT23*(1+$C$26)),(IS29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IU5=1,(PC2_inputs!IU23*(1+$C$26)),(IT29*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IV5=1,(PC2_inputs!IV23*(1+$C$26)),(IU29*(1+#REF!)))","v":{"$error":"#REF!"}}]
[null,"Average annual tariff, € / MWh",null,null,{"$f":"PC2_inputs!$E$23*(1+$C$26)","v":0.22201196380000937},{"$f":"(E30*(1+D$26))","v":0.25244726132456635},{"$f":"(F30*(1+E$26))","v":0.24361169851096029},{"$f":"(G30*(1+F$26))","v":0.24363798972062675},{"$f":"(H30*(1+G$26))","v":0.24363798972062675}]
[null,"Demand, MWh",null,null,{"$f":"PC3_inputs!D24","v":49572114.417658538},{"$f":"PC3_inputs!E24","v":49435982.828040048},{"$f":"PC3_inputs!F24","v":50681337.854428567},{"$f":"PC3_inputs!G24","v":51743116.981053241},{"$f":"PC3_inputs!H24","v":53581150.40687076}]
[null,"Total annual revenue allowed, €",null,null,10957666.351967601,14042992.98145519,12346566.797525171,{"$f":"H30*H31","v":12606589.003143037},13075790.551190361,{"$f":"J31/PC3_inputs!I12","v":{"$error":"#DIV/0!"}},{"$f":"K31/PC3_inputs!J12","v":{"$error":"#DIV/0!"}},{"$f":"L31/PC3_inputs!K12","v":{"$error":"#DIV/0!"}},{"$f":"M31/PC3_inputs!L12","v":{"$error":"#DIV/0!"}},{"$f":"N31/PC3_inputs!M12","v":{"$error":"#DIV/0!"}},{"$f":"O31/PC3_inputs!N12","v":{"$error":"#DIV/0!"}},{"$f":"P31/PC3_inputs!O12","v":{"$error":"#DIV/0!"}},{"$f":"Q31/PC3_inputs!P12","v":{"$error":"#DIV/0!"}},{"$f":"R31/PC3_inputs!Q12","v":{"$error":"#DIV/0!"}},{"$f":"S31/PC3_inputs!R12","v":{"$error":"#DIV/0!"}},{"$f":"T31/PC3_inputs!S12","v":{"$error":"#DIV/0!"}},{"$f":"U31/PC3_inputs!T12","v":{"$error":"#DIV/0!"}},{"$f":"V31/PC3_inputs!U12","v":{"$error":"#DIV/0!"}},{"$f":"W31/PC3_inputs!V12","v":{"$error":"#DIV/0!"}},{"$f":"X31/PC3_inputs!W12","v":{"$error":"#DIV/0!"}},{"$f":"Y31/PC3_inputs!X12","v":{"$error":"#DIV/0!"}},{"$f":"Z31/PC3_inputs!Y12","v":{"$error":"#DIV/0!"}},{"$f":"AA31/PC3_inputs!Z12","v":{"$error":"#DIV/0!"}},{"$f":"AB31/PC3_inputs!AA12","v":{"$error":"#DIV/0!"}},{"$f":"AC31/PC3_inputs!AB12","v":{"$error":"#DIV/0!"}},{"$f":"AD31/PC3_inputs!AC12","v":{"$error":"#DIV/0!"}},{"$f":"AE31/PC3_inputs!AD12","v":{"$error":"#DIV/0!"}},{"$f":"AF31/PC3_inputs!AE12","v":{"$error":"#DIV/0!"}},{"$f":"AG31/PC3_inputs!AF12","v":{"$error":"#DIV/0!"}},{"$f":"AH31/PC3_inputs!AG12","v":{"$error":"#DIV/0!"}},{"$f":"AI31/PC3_inputs!AH12","v":{"$error":"#DIV/0!"}},{"$f":"AJ31/PC3_inputs!AI12","v":{"$error":"#DIV/0!"}},{"$f":"AK31/PC3_inputs!AJ12","v":{"$error":"#DIV/0!"}},{"$f":"AL31/PC3_inputs!AK12","v":{"$error":"#DIV/0!"}},{"$f":"AM31/PC3_inputs!AL12","v":{"$error":"#DIV/0!"}},{"$f":"AN31/PC3_inputs!AM12","v":{"$error":"#DIV/0!"}},{"$f":"AO31/PC3_inputs!AN12","v":{"$error":"#DIV/0!"}},{"$f":"AP31/PC3_inputs!AO12","v":{"$error":"#DIV/0!"}},{"$f":"AQ31/PC3_inputs!AP12","v":{"$error":"#DIV/0!"}},{"$f":"AR31/PC3_inputs!AQ12","v":{"$error":"#DIV/0!"}},{"$f":"AS31/PC3_inputs!AR12","v":{"$error":"#DIV/0!"}},{"$f":"AT31/PC3_inputs!AS12","v":{"$error":"#DIV/0!"}},{"$f":"AU31/PC3_inputs!AT12","v":{"$error":"#DIV/0!"}},{"$f":"AV31/PC3_inputs!AU12","v":{"$error":"#DIV/0!"}},{"$f":"AW31/PC3_inputs!AV12","v":{"$error":"#DIV/0!"}},{"$f":"AX31/PC3_inputs!AW12","v":{"$error":"#DIV/0!"}},{"$f":"AY31/PC3_inputs!AX12","v":{"$error":"#DIV/0!"}},{"$f":"AZ31/PC3_inputs!AY12","v":{"$error":"#DIV/0!"}},{"$f":"BA31/PC3_inputs!AZ12","v":{"$error":"#DIV/0!"}},{"$f":"BB31/PC3_inputs!BA12","v":{"$error":"#DIV/0!"}},{"$f":"BC31/PC3_inputs!BB12","v":{"$error":"#DIV/0!"}},{"$f":"BD31/PC3_inputs!BC12","v":{"$error":"#DIV/0!"}},{"$f":"BE31/PC3_inputs!BD12","v":{"$error":"#DIV/0!"}},{"$f":"BF31/PC3_inputs!BE12","v":{"$error":"#DIV/0!"}},{"$f":"BG31/PC3_inputs!BF12","v":{"$error":"#DIV/0!"}},{"$f":"BH31/PC3_inputs!BG12","v":{"$error":"#DIV/0!"}},{"$f":"BI31/PC3_inputs!BH12","v":{"$error":"#DIV/0!"}},{"$f":"BJ31/PC3_inputs!BI12","v":{"$error":"#DIV/0!"}},{"$f":"BK31/PC3_inputs!BJ12","v":{"$error":"#DIV/0!"}},{"$f":"BL31/PC3_inputs!BK12","v":{"$error":"#DIV/0!"}},{"$f":"BM31/PC3_inputs!BL12","v":{"$error":"#DIV/0!"}},{"$f":"BN31/PC3_inputs!BM12","v":{"$error":"#DIV/0!"}},{"$f":"BO31/PC3_inputs!BN12","v":{"$error":"#DIV/0!"}},{"$f":"BP31/PC3_inputs!BO12","v":{"$error":"#DIV/0!"}},{"$f":"BQ31/PC3_inputs!BP12","v":{"$error":"#DIV/0!"}},{"$f":"BR31/PC3_inputs!BQ12","v":{"$error":"#DIV/0!"}},{"$f":"BS31/PC3_inputs!BR12","v":{"$error":"#DIV/0!"}},{"$f":"BT31/PC3_inputs!BS12","v":{"$error":"#DIV/0!"}},{"$f":"BU31/PC3_inputs!BT12","v":{"$error":"#DIV/0!"}},{"$f":"BV31/PC3_inputs!BU12","v":{"$error":"#DIV/0!"}},{"$f":"BW31/PC3_inputs!BV12","v":{"$error":"#DIV/0!"}},{"$f":"BX31/PC3_inputs!BW12","v":{"$error":"#DIV/0!"}},{"$f":"BY31/PC3_inputs!BX12","v":{"$error":"#DIV/0!"}},{"$f":"BZ31/PC3_inputs!BY12","v":{"$error":"#DIV/0!"}},{"$f":"CA31/PC3_inputs!BZ12","v":{"$error":"#DIV/0!"}},{"$f":"CB31/PC3_inputs!CA12","v":{"$error":"#DIV/0!"}},{"$f":"CC31/PC3_inputs!CB12","v":{"$error":"#DIV/0!"}},{"$f":"CD31/PC3_inputs!CC12","v":{"$error":"#DIV/0!"}},{"$f":"CE31/PC3_inputs!CD12","v":{"$error":"#DIV/0!"}},{"$f":"CF31/PC3_inputs!CE12","v":{"$error":"#DIV/0!"}},{"$f":"CG31/PC3_inputs!CF12","v":{"$error":"#DIV/0!"}},{"$f":"CH31/PC3_inputs!CG12","v":{"$error":"#DIV/0!"}},{"$f":"CI31/PC3_inputs!CH12","v":{"$error":"#DIV/0!"}},{"$f":"CJ31/PC3_inputs!CI12","v":{"$error":"#DIV/0!"}},{"$f":"CK31/PC3_inputs!CJ12","v":{"$error":"#DIV/0!"}},{"$f":"CL31/PC3_inputs!CK12","v":{"$error":"#DIV/0!"}},{"$f":"CM31/PC3_inputs!CL12","v":{"$error":"#DIV/0!"}},{"$f":"CN31/PC3_inputs!CM12","v":{"$error":"#DIV/0!"}},{"$f":"CO31/PC3_inputs!CN12","v":{"$error":"#DIV/0!"}},{"$f":"CP31/PC3_inputs!CO12","v":{"$error":"#DIV/0!"}},{"$f":"CQ31/PC3_inputs!CP12","v":{"$error":"#DIV/0!"}},{"$f":"CR31/PC3_inputs!CQ12","v":{"$error":"#DIV/0!"}},{"$f":"CS31/PC3_inputs!CR12","v":{"$error":"#DIV/0!"}},{"$f":"CT31/PC3_inputs!CS12","v":{"$error":"#DIV/0!"}},{"$f":"CU31/PC3_inputs!CT12","v":{"$error":"#DIV/0!"}},{"$f":"CV31/PC3_inputs!CU12","v":{"$error":"#DIV/0!"}},{"$f":"CW31/PC3_inputs!CV12","v":{"$error":"#DIV/0!"}},{"$f":"CX31/PC3_inputs!CW12","v":{"$error":"#DIV/0!"}},{"$f":"CY31/PC3_inputs!CX12","v":{"$error":"#DIV/0!"}},{"$f":"CZ31/PC3_inputs!CY12","v":{"$error":"#DIV/0!"}},{"$f":"DA31/PC3_inputs!CZ12","v":{"$error":"#DIV/0!"}},{"$f":"DB31/PC3_inputs!DA12","v":{"$error":"#DIV/0!"}},{"$f":"DC31/PC3_inputs!DB12","v":{"$error":"#DIV/0!"}},{"$f":"DD31/PC3_inputs!DC12","v":{"$error":"#DIV/0!"}},{"$f":"DE31/PC3_inputs!DD12","v":{"$error":"#DIV/0!"}},{"$f":"DF31/PC3_inputs!DE12","v":{"$error":"#DIV/0!"}},{"$f":"DG31/PC3_inputs!DF12","v":{"$error":"#DIV/0!"}},{"$f":"DH31/PC3_inputs!DG12","v":{"$error":"#DIV/0!"}},{"$f":"DI31/PC3_inputs!DH12","v":{"$error":"#DIV/0!"}},{"$f":"DJ31/PC3_inputs!DI12","v":{"$error":"#DIV/0!"}},{"$f":"DK31/PC3_inputs!DJ12","v":{"$error":"#DIV/0!"}},{"$f":"DL31/PC3_inputs!DK12","v":{"$error":"#DIV/0!"}},{"$f":"DM31/PC3_inputs!DL12","v":{"$error":"#DIV/0!"}},{"$f":"DN31/PC3_inputs!DM12","v":{"$error":"#DIV/0!"}},{"$f":"DO31/PC3_inputs!DN12","v":{"$error":"#DIV/0!"}},{"$f":"DP31/PC3_inputs!DO12","v":{"$error":"#DIV/0!"}},{"$f":"DQ31/PC3_inputs!DP12","v":{"$error":"#DIV/0!"}},{"$f":"DR31/PC3_inputs!DQ12","v":{"$error":"#DIV/0!"}},{"$f":"DS31/PC3_inputs!DR12","v":{"$error":"#DIV/0!"}},{"$f":"DT31/PC3_inputs!DS12","v":{"$error":"#DIV/0!"}},{"$f":"DU31/PC3_inputs!DT12","v":{"$error":"#DIV/0!"}},{"$f":"DV31/PC3_inputs!DU12","v":{"$error":"#DIV/0!"}},{"$f":"DW31/PC3_inputs!DV12","v":{"$error":"#DIV/0!"}},{"$f":"DX31/PC3_inputs!DW12","v":{"$error":"#DIV/0!"}},{"$f":"DY31/PC3_inputs!DX12","v":{"$error":"#DIV/0!"}},{"$f":"DZ31/PC3_inputs!DY12","v":{"$error":"#DIV/0!"}},{"$f":"EA31/PC3_inputs!DZ12","v":{"$error":"#DIV/0!"}},{"$f":"EB31/PC3_inputs!EA12","v":{"$error":"#DIV/0!"}},{"$f":"EC31/PC3_inputs!EB12","v":{"$error":"#DIV/0!"}},{"$f":"ED31/PC3_inputs!EC12","v":{"$error":"#DIV/0!"}},{"$f":"EE31/PC3_inputs!ED12","v":{"$error":"#DIV/0!"}},{"$f":"EF31/PC3_inputs!EE12","v":{"$error":"#DIV/0!"}},{"$f":"EG31/PC3_inputs!EF12","v":{"$error":"#DIV/0!"}},{"$f":"EH31/PC3_inputs!EG12","v":{"$error":"#DIV/0!"}},{"$f":"EI31/PC3_inputs!EH12","v":{"$error":"#DIV/0!"}},{"$f":"EJ31/PC3_inputs!EI12","v":{"$error":"#DIV/0!"}},{"$f":"EK31/PC3_inputs!EJ12","v":{"$error":"#DIV/0!"}},{"$f":"EL31/PC3_inputs!EK12","v":{"$error":"#DIV/0!"}},{"$f":"EM31/PC3_inputs!EL12","v":{"$error":"#DIV/0!"}},{"$f":"EN31/PC3_inputs!EM12","v":{"$error":"#DIV/0!"}},{"$f":"EO31/PC3_inputs!EN12","v":{"$error":"#DIV/0!"}},{"$f":"EP31/PC3_inputs!EO12","v":{"$error":"#DIV/0!"}},{"$f":"EQ31/PC3_inputs!EP12","v":{"$error":"#DIV/0!"}},{"$f":"ER31/PC3_inputs!EQ12","v":{"$error":"#DIV/0!"}},{"$f":"ES31/PC3_inputs!ER12","v":{"$error":"#DIV/0!"}},{"$f":"ET31/PC3_inputs!ES12","v":{"$error":"#DIV/0!"}},{"$f":"EU31/PC3_inputs!ET12","v":{"$error":"#DIV/0!"}},{"$f":"EV31/PC3_inputs!EU12","v":{"$error":"#DIV/0!"}},{"$f":"EW31/PC3_inputs!EV12","v":{"$error":"#DIV/0!"}},{"$f":"EX31/PC3_inputs!EW12","v":{"$error":"#DIV/0!"}},{"$f":"EY31/PC3_inputs!EX12","v":{"$error":"#DIV/0!"}},{"$f":"EZ31/PC3_inputs!EY12","v":{"$error":"#DIV/0!"}},{"$f":"FA31/PC3_inputs!EZ12","v":{"$error":"#DIV/0!"}},{"$f":"FB31/PC3_inputs!FA12","v":{"$error":"#DIV/0!"}},{"$f":"FC31/PC3_inputs!FB12","v":{"$error":"#DIV/0!"}},{"$f":"FD31/PC3_inputs!FC12","v":{"$error":"#DIV/0!"}},{"$f":"FE31/PC3_inputs!FD12","v":{"$error":"#DIV/0!"}},{"$f":"FF31/PC3_inputs!FE12","v":{"$error":"#DIV/0!"}},{"$f":"FG31/PC3_inputs!FF12","v":{"$error":"#DIV/0!"}},{"$f":"FH31/PC3_inputs!FG12","v":{"$error":"#DIV/0!"}},{"$f":"FI31/PC3_inputs!FH12","v":{"$error":"#DIV/0!"}},{"$f":"FJ31/PC3_inputs!FI12","v":{"$error":"#DIV/0!"}},{"$f":"FK31/PC3_inputs!FJ12","v":{"$error":"#DIV/0!"}},{"$f":"FL31/PC3_inputs!FK12","v":{"$error":"#DIV/0!"}},{"$f":"FM31/PC3_inputs!FL12","v":{"$error":"#DIV/0!"}},{"$f":"FN31/PC3_inputs!FM12","v":{"$error":"#DIV/0!"}},{"$f":"FO31/PC3_inputs!FN12","v":{"$error":"#DIV/0!"}},{"$f":"FP31/PC3_inputs!FO12","v":{"$error":"#DIV/0!"}},{"$f":"FQ31/PC3_inputs!FP12","v":{"$error":"#DIV/0!"}},{"$f":"FR31/PC3_inputs!FQ12","v":{"$error":"#DIV/0!"}},{"$f":"FS31/PC3_inputs!FR12","v":{"$error":"#DIV/0!"}},{"$f":"FT31/PC3_inputs!FS12","v":{"$error":"#DIV/0!"}},{"$f":"FU31/PC3_inputs!FT12","v":{"$error":"#DIV/0!"}},{"$f":"FV31/PC3_inputs!FU12","v":{"$error":"#DIV/0!"}},{"$f":"FW31/PC3_inputs!FV12","v":{"$error":"#DIV/0!"}},{"$f":"FX31/PC3_inputs!FW12","v":{"$error":"#DIV/0!"}},{"$f":"FY31/PC3_inputs!FX12","v":{"$error":"#DIV/0!"}},{"$f":"FZ31/PC3_inputs!FY12","v":{"$error":"#DIV/0!"}},{"$f":"GA31/PC3_inputs!FZ12","v":{"$error":"#DIV/0!"}},{"$f":"GB31/PC3_inputs!GA12","v":{"$error":"#DIV/0!"}},{"$f":"GC31/PC3_inputs!GB12","v":{"$error":"#DIV/0!"}},{"$f":"GD31/PC3_inputs!GC12","v":{"$error":"#DIV/0!"}},{"$f":"GE31/PC3_inputs!GD12","v":{"$error":"#DIV/0!"}},{"$f":"GF31/PC3_inputs!GE12","v":{"$error":"#DIV/0!"}},{"$f":"GG31/PC3_inputs!GF12","v":{"$error":"#DIV/0!"}},{"$f":"GH31/PC3_inputs!GG12","v":{"$error":"#DIV/0!"}},{"$f":"GI31/PC3_inputs!GH12","v":{"$error":"#DIV/0!"}},{"$f":"GJ31/PC3_inputs!GI12","v":{"$error":"#DIV/0!"}},{"$f":"GK31/PC3_inputs!GJ12","v":{"$error":"#DIV/0!"}},{"$f":"GL31/PC3_inputs!GK12","v":{"$error":"#DIV/0!"}},{"$f":"GM31/PC3_inputs!GL12","v":{"$error":"#DIV/0!"}},{"$f":"GN31/PC3_inputs!GM12","v":{"$error":"#DIV/0!"}},{"$f":"GO31/PC3_inputs!GN12","v":{"$error":"#DIV/0!"}},{"$f":"GP31/PC3_inputs!GO12","v":{"$error":"#DIV/0!"}},{"$f":"GQ31/PC3_inputs!GP12","v":{"$error":"#DIV/0!"}},{"$f":"GR31/PC3_inputs!GQ12","v":{"$error":"#DIV/0!"}},{"$f":"GS31/PC3_inputs!GR12","v":{"$error":"#DIV/0!"}},{"$f":"GT31/PC3_inputs!GS12","v":{"$error":"#DIV/0!"}},{"$f":"GU31/PC3_inputs!GT12","v":{"$error":"#DIV/0!"}},{"$f":"GV31/PC3_inputs!GU12","v":{"$error":"#DIV/0!"}},{"$f":"GW31/PC3_inputs!GV12","v":{"$error":"#DIV/0!"}},{"$f":"GX31/PC3_inputs!GW12","v":{"$error":"#DIV/0!"}},{"$f":"GY31/PC3_inputs!GX12","v":{"$error":"#DIV/0!"}},{"$f":"GZ31/PC3_inputs!GY12","v":{"$error":"#DIV/0!"}},{"$f":"HA31/PC3_inputs!GZ12","v":{"$error":"#DIV/0!"}},{"$f":"HB31/PC3_inputs!HA12","v":{"$error":"#DIV/0!"}},{"$f":"HC31/PC3_inputs!HB12","v":{"$error":"#DIV/0!"}},{"$f":"HD31/PC3_inputs!HC12","v":{"$error":"#DIV/0!"}},{"$f":"HE31/PC3_inputs!HD12","v":{"$error":"#DIV/0!"}},{"$f":"HF31/PC3_inputs!HE12","v":{"$error":"#DIV/0!"}},{"$f":"HG31/PC3_inputs!HF12","v":{"$error":"#DIV/0!"}},{"$f":"HH31/PC3_inputs!HG12","v":{"$error":"#DIV/0!"}},{"$f":"HI31/PC3_inputs!HH12","v":{"$error":"#DIV/0!"}},{"$f":"HJ31/PC3_inputs!HI12","v":{"$error":"#DIV/0!"}},{"$f":"HK31/PC3_inputs!HJ12","v":{"$error":"#DIV/0!"}},{"$f":"HL31/PC3_inputs!HK12","v":{"$error":"#DIV/0!"}},{"$f":"HM31/PC3_inputs!HL12","v":{"$error":"#DIV/0!"}},{"$f":"HN31/PC3_inputs!HM12","v":{"$error":"#DIV/0!"}},{"$f":"HO31/PC3_inputs!HN12","v":{"$error":"#DIV/0!"}},{"$f":"HP31/PC3_inputs!HO12","v":{"$error":"#DIV/0!"}},{"$f":"HQ31/PC3_inputs!HP12","v":{"$error":"#DIV/0!"}},{"$f":"HR31/PC3_inputs!HQ12","v":{"$error":"#DIV/0!"}},{"$f":"HS31/PC3_inputs!HR12","v":{"$error":"#DIV/0!"}},{"$f":"HT31/PC3_inputs!HS12","v":{"$error":"#DIV/0!"}},{"$f":"HU31/PC3_inputs!HT12","v":{"$error":"#DIV/0!"}},{"$f":"HV31/PC3_inputs!HU12","v":{"$error":"#DIV/0!"}},{"$f":"HW31/PC3_inputs!HV12","v":{"$error":"#DIV/0!"}},{"$f":"HX31/PC3_inputs!HW12","v":{"$error":"#DIV/0!"}},{"$f":"HY31/PC3_inputs!HX12","v":{"$error":"#DIV/0!"}},{"$f":"HZ31/PC3_inputs!HY12","v":{"$error":"#DIV/0!"}},{"$f":"IA31/PC3_inputs!HZ12","v":{"$error":"#DIV/0!"}},{"$f":"IB31/PC3_inputs!IA12","v":{"$error":"#DIV/0!"}},{"$f":"IC31/PC3_inputs!IB12","v":{"$error":"#DIV/0!"}},{"$f":"ID31/PC3_inputs!IC12","v":{"$error":"#DIV/0!"}},{"$f":"IE31/PC3_inputs!ID12","v":{"$error":"#DIV/0!"}},{"$f":"IF31/PC3_inputs!IE12","v":{"$error":"#DIV/0!"}},{"$f":"IG31/PC3_inputs!IF12","v":{"$error":"#DIV/0!"}},{"$f":"IH31/PC3_inputs!IG12","v":{"$error":"#DIV/0!"}},{"$f":"II31/PC3_inputs!IH12","v":{"$error":"#DIV/0!"}},{"$f":"IJ31/PC3_inputs!II12","v":{"$error":"#DIV/0!"}},{"$f":"IK31/PC3_inputs!IJ12","v":{"$error":"#DIV/0!"}},{"$f":"IL31/PC3_inputs!IK12","v":{"$error":"#DIV/0!"}}]
[null,"NPV for onshore, €",{"$f":"SUM(E33:I33)","v":54979222.437556058},null,{"$f":"E32/PC3_inputs!D12","v":10623501.121991681},{"$f":"F32/PC3_inputs!E12","v":12869183.693248261},{"$f":"G32/PC3_inputs!F12","v":10755281.748022735},{"$f":"H32/PC3_inputs!G12","v":10438964.865265237},{"$f":"I32/PC3_inputs!H12","v":10292291.009028142}]
[]
[null,"ALLOWED REVENUE AND PRICES - CAPACITY"]
[]
[null,"Change from P0 to P1",{"$f":"'Transmission 12 13'!T33","v":2.7170287483818889E-2},0.1626904752728856,-2.4851589590647153E-2,1.3557709177683684E-4,0]
[]
[null,"NPV revenue received less NPV revenue required",{"$f":"C44-C22","v":0}]
[null,null,null,null,"Onshore"]
[null,"Average annual tariff, € per MWh / day",null,null,{"$f":"(PC2_inputs!$E$24*(1+$C$37))","v":447.70502212834543},{"$f":"(E41*(1+D$37))","v":520.54236496046371},{"$f":"(F41*(1+E$37))","v":507.6060597419214},{"$f":"(G41*(1+F$37))","v":507.67487949526947},{"$f":"(H41*(1+G$37))","v":507.67487949526947}]
[null,"Demand, MWh/day",null,null,{"$f":"PC3_inputs!D25","v":196758.45788768822},{"$f":"PC3_inputs!E25","v":222176.94970505356},{"$f":"PC3_inputs!F25","v":225002.3673527553},{"$f":"PC3_inputs!G25","v":223772.66966287291},{"$f":"PC3_inputs!H25","v":224395.96795318197}]
[null,"Total annual revenue allowed, €",null,null,98618997.167708397,126386936.8330967,114212565.12453645,{"$f":"H41*H42","v":113603763.10543375},114106591.93176499,{"$f":"J42/PC3_inputs!I12","v":{"$error":"#DIV/0!"}},{"$f":"K42/PC3_inputs!J12","v":{"$error":"#DIV/0!"}},{"$f":"L42/PC3_inputs!K12","v":{"$error":"#DIV/0!"}},{"$f":"M42/PC3_inputs!L12","v":{"$error":"#DIV/0!"}},{"$f":"N42/PC3_inputs!M12","v":{"$error":"#DIV/0!"}},{"$f":"O42/PC3_inputs!N12","v":{"$error":"#DIV/0!"}},{"$f":"P42/PC3_inputs!O12","v":{"$error":"#DIV/0!"}},{"$f":"Q42/PC3_inputs!P12","v":{"$error":"#DIV/0!"}},{"$f":"R42/PC3_inputs!Q12","v":{"$error":"#DIV/0!"}},{"$f":"S42/PC3_inputs!R12","v":{"$error":"#DIV/0!"}},{"$f":"T42/PC3_inputs!S12","v":{"$error":"#DIV/0!"}},{"$f":"U42/PC3_inputs!T12","v":{"$error":"#DIV/0!"}},{"$f":"V42/PC3_inputs!U12","v":{"$error":"#DIV/0!"}},{"$f":"W42/PC3_inputs!V12","v":{"$error":"#DIV/0!"}},{"$f":"X42/PC3_inputs!W12","v":{"$error":"#DIV/0!"}},{"$f":"Y42/PC3_inputs!X12","v":{"$error":"#DIV/0!"}},{"$f":"Z42/PC3_inputs!Y12","v":{"$error":"#DIV/0!"}},{"$f":"AA42/PC3_inputs!Z12","v":{"$error":"#DIV/0!"}},{"$f":"AB42/PC3_inputs!AA12","v":{"$error":"#DIV/0!"}},{"$f":"AC42/PC3_inputs!AB12","v":{"$error":"#DIV/0!"}},{"$f":"AD42/PC3_inputs!AC12","v":{"$error":"#DIV/0!"}},{"$f":"AE42/PC3_inputs!AD12","v":{"$error":"#DIV/0!"}},{"$f":"AF42/PC3_inputs!AE12","v":{"$error":"#DIV/0!"}},{"$f":"AG42/PC3_inputs!AF12","v":{"$error":"#DIV/0!"}},{"$f":"AH42/PC3_inputs!AG12","v":{"$error":"#DIV/0!"}},{"$f":"AI42/PC3_inputs!AH12","v":{"$error":"#DIV/0!"}},{"$f":"AJ42/PC3_inputs!AI12","v":{"$error":"#DIV/0!"}},{"$f":"AK42/PC3_inputs!AJ12","v":{"$error":"#DIV/0!"}},{"$f":"AL42/PC3_inputs!AK12","v":{"$error":"#DIV/0!"}},{"$f":"AM42/PC3_inputs!AL12","v":{"$error":"#DIV/0!"}},{"$f":"AN42/PC3_inputs!AM12","v":{"$error":"#DIV/0!"}},{"$f":"AO42/PC3_inputs!AN12","v":{"$error":"#DIV/0!"}},{"$f":"AP42/PC3_inputs!AO12","v":{"$error":"#DIV/0!"}},{"$f":"AQ42/PC3_inputs!AP12","v":{"$error":"#DIV/0!"}},{"$f":"AR42/PC3_inputs!AQ12","v":{"$error":"#DIV/0!"}},{"$f":"AS42/PC3_inputs!AR12","v":{"$error":"#DIV/0!"}},{"$f":"AT42/PC3_inputs!AS12","v":{"$error":"#DIV/0!"}},{"$f":"AU42/PC3_inputs!AT12","v":{"$error":"#DIV/0!"}},{"$f":"AV42/PC3_inputs!AU12","v":{"$error":"#DIV/0!"}},{"$f":"AW42/PC3_inputs!AV12","v":{"$error":"#DIV/0!"}},{"$f":"AX42/PC3_inputs!AW12","v":{"$error":"#DIV/0!"}},{"$f":"AY42/PC3_inputs!AX12","v":{"$error":"#DIV/0!"}},{"$f":"AZ42/PC3_inputs!AY12","v":{"$error":"#DIV/0!"}},{"$f":"BA42/PC3_inputs!AZ12","v":{"$error":"#DIV/0!"}},{"$f":"BB42/PC3_inputs!BA12","v":{"$error":"#DIV/0!"}},{"$f":"BC42/PC3_inputs!BB12","v":{"$error":"#DIV/0!"}},{"$f":"BD42/PC3_inputs!BC12","v":{"$error":"#DIV/0!"}},{"$f":"BE42/PC3_inputs!BD12","v":{"$error":"#DIV/0!"}},{"$f":"BF42/PC3_inputs!BE12","v":{"$error":"#DIV/0!"}},{"$f":"BG42/PC3_inputs!BF12","v":{"$error":"#DIV/0!"}},{"$f":"BH42/PC3_inputs!BG12","v":{"$error":"#DIV/0!"}},{"$f":"BI42/PC3_inputs!BH12","v":{"$error":"#DIV/0!"}},{"$f":"BJ42/PC3_inputs!BI12","v":{"$error":"#DIV/0!"}},{"$f":"BK42/PC3_inputs!BJ12","v":{"$error":"#DIV/0!"}},{"$f":"BL42/PC3_inputs!BK12","v":{"$error":"#DIV/0!"}},{"$f":"BM42/PC3_inputs!BL12","v":{"$error":"#DIV/0!"}},{"$f":"BN42/PC3_inputs!BM12","v":{"$error":"#DIV/0!"}},{"$f":"BO42/PC3_inputs!BN12","v":{"$error":"#DIV/0!"}},{"$f":"BP42/PC3_inputs!BO12","v":{"$error":"#DIV/0!"}},{"$f":"BQ42/PC3_inputs!BP12","v":{"$error":"#DIV/0!"}},{"$f":"BR42/PC3_inputs!BQ12","v":{"$error":"#DIV/0!"}},{"$f":"BS42/PC3_inputs!BR12","v":{"$error":"#DIV/0!"}},{"$f":"BT42/PC3_inputs!BS12","v":{"$error":"#DIV/0!"}},{"$f":"BU42/PC3_inputs!BT12","v":{"$error":"#DIV/0!"}},{"$f":"BV42/PC3_inputs!BU12","v":{"$error":"#DIV/0!"}},{"$f":"BW42/PC3_inputs!BV12","v":{"$error":"#DIV/0!"}},{"$f":"BX42/PC3_inputs!BW12","v":{"$error":"#DIV/0!"}},{"$f":"BY42/PC3_inputs!BX12","v":{"$error":"#DIV/0!"}},{"$f":"BZ42/PC3_inputs!BY12","v":{"$error":"#DIV/0!"}},{"$f":"CA42/PC3_inputs!BZ12","v":{"$error":"#DIV/0!"}},{"$f":"CB42/PC3_inputs!CA12","v":{"$error":"#DIV/0!"}},{"$f":"CC42/PC3_inputs!CB12","v":{"$error":"#DIV/0!"}},{"$f":"CD42/PC3_inputs!CC12","v":{"$error":"#DIV/0!"}},{"$f":"CE42/PC3_inputs!CD12","v":{"$error":"#DIV/0!"}},{"$f":"CF42/PC3_inputs!CE12","v":{"$error":"#DIV/0!"}},{"$f":"CG42/PC3_inputs!CF12","v":{"$error":"#DIV/0!"}},{"$f":"CH42/PC3_inputs!CG12","v":{"$error":"#DIV/0!"}},{"$f":"CI42/PC3_inputs!CH12","v":{"$error":"#DIV/0!"}},{"$f":"CJ42/PC3_inputs!CI12","v":{"$error":"#DIV/0!"}},{"$f":"CK42/PC3_inputs!CJ12","v":{"$error":"#DIV/0!"}},{"$f":"CL42/PC3_inputs!CK12","v":{"$error":"#DIV/0!"}},{"$f":"CM42/PC3_inputs!CL12","v":{"$error":"#DIV/0!"}},{"$f":"CN42/PC3_inputs!CM12","v":{"$error":"#DIV/0!"}},{"$f":"CO42/PC3_inputs!CN12","v":{"$error":"#DIV/0!"}},{"$f":"CP42/PC3_inputs!CO12","v":{"$error":"#DIV/0!"}},{"$f":"CQ42/PC3_inputs!CP12","v":{"$error":"#DIV/0!"}},{"$f":"CR42/PC3_inputs!CQ12","v":{"$error":"#DIV/0!"}},{"$f":"CS42/PC3_inputs!CR12","v":{"$error":"#DIV/0!"}},{"$f":"CT42/PC3_inputs!CS12","v":{"$error":"#DIV/0!"}},{"$f":"CU42/PC3_inputs!CT12","v":{"$error":"#DIV/0!"}},{"$f":"CV42/PC3_inputs!CU12","v":{"$error":"#DIV/0!"}},{"$f":"CW42/PC3_inputs!CV12","v":{"$error":"#DIV/0!"}},{"$f":"CX42/PC3_inputs!CW12","v":{"$error":"#DIV/0!"}},{"$f":"CY42/PC3_inputs!CX12","v":{"$error":"#DIV/0!"}},{"$f":"CZ42/PC3_inputs!CY12","v":{"$error":"#DIV/0!"}},{"$f":"DA42/PC3_inputs!CZ12","v":{"$error":"#DIV/0!"}},{"$f":"DB42/PC3_inputs!DA12","v":{"$error":"#DIV/0!"}},{"$f":"DC42/PC3_inputs!DB12","v":{"$error":"#DIV/0!"}},{"$f":"DD42/PC3_inputs!DC12","v":{"$error":"#DIV/0!"}},{"$f":"DE42/PC3_inputs!DD12","v":{"$error":"#DIV/0!"}},{"$f":"DF42/PC3_inputs!DE12","v":{"$error":"#DIV/0!"}},{"$f":"DG42/PC3_inputs!DF12","v":{"$error":"#DIV/0!"}},{"$f":"DH42/PC3_inputs!DG12","v":{"$error":"#DIV/0!"}},{"$f":"DI42/PC3_inputs!DH12","v":{"$error":"#DIV/0!"}},{"$f":"DJ42/PC3_inputs!DI12","v":{"$error":"#DIV/0!"}},{"$f":"DK42/PC3_inputs!DJ12","v":{"$error":"#DIV/0!"}},{"$f":"DL42/PC3_inputs!DK12","v":{"$error":"#DIV/0!"}},{"$f":"DM42/PC3_inputs!DL12","v":{"$error":"#DIV/0!"}},{"$f":"DN42/PC3_inputs!DM12","v":{"$error":"#DIV/0!"}},{"$f":"DO42/PC3_inputs!DN12","v":{"$error":"#DIV/0!"}},{"$f":"DP42/PC3_inputs!DO12","v":{"$error":"#DIV/0!"}},{"$f":"DQ42/PC3_inputs!DP12","v":{"$error":"#DIV/0!"}},{"$f":"DR42/PC3_inputs!DQ12","v":{"$error":"#DIV/0!"}},{"$f":"DS42/PC3_inputs!DR12","v":{"$error":"#DIV/0!"}},{"$f":"DT42/PC3_inputs!DS12","v":{"$error":"#DIV/0!"}},{"$f":"DU42/PC3_inputs!DT12","v":{"$error":"#DIV/0!"}},{"$f":"DV42/PC3_inputs!DU12","v":{"$error":"#DIV/0!"}},{"$f":"DW42/PC3_inputs!DV12","v":{"$error":"#DIV/0!"}},{"$f":"DX42/PC3_inputs!DW12","v":{"$error":"#DIV/0!"}},{"$f":"DY42/PC3_inputs!DX12","v":{"$error":"#DIV/0!"}},{"$f":"DZ42/PC3_inputs!DY12","v":{"$error":"#DIV/0!"}},{"$f":"EA42/PC3_inputs!DZ12","v":{"$error":"#DIV/0!"}},{"$f":"EB42/PC3_inputs!EA12","v":{"$error":"#DIV/0!"}},{"$f":"EC42/PC3_inputs!EB12","v":{"$error":"#DIV/0!"}},{"$f":"ED42/PC3_inputs!EC12","v":{"$error":"#DIV/0!"}},{"$f":"EE42/PC3_inputs!ED12","v":{"$error":"#DIV/0!"}},{"$f":"EF42/PC3_inputs!EE12","v":{"$error":"#DIV/0!"}},{"$f":"EG42/PC3_inputs!EF12","v":{"$error":"#DIV/0!"}},{"$f":"EH42/PC3_inputs!EG12","v":{"$error":"#DIV/0!"}},{"$f":"EI42/PC3_inputs!EH12","v":{"$error":"#DIV/0!"}},{"$f":"EJ42/PC3_inputs!EI12","v":{"$error":"#DIV/0!"}},{"$f":"EK42/PC3_inputs!EJ12","v":{"$error":"#DIV/0!"}},{"$f":"EL42/PC3_inputs!EK12","v":{"$error":"#DIV/0!"}},{"$f":"EM42/PC3_inputs!EL12","v":{"$error":"#DIV/0!"}},{"$f":"EN42/PC3_inputs!EM12","v":{"$error":"#DIV/0!"}},{"$f":"EO42/PC3_inputs!EN12","v":{"$error":"#DIV/0!"}},{"$f":"EP42/PC3_inputs!EO12","v":{"$error":"#DIV/0!"}},{"$f":"EQ42/PC3_inputs!EP12","v":{"$error":"#DIV/0!"}},{"$f":"ER42/PC3_inputs!EQ12","v":{"$error":"#DIV/0!"}},{"$f":"ES42/PC3_inputs!ER12","v":{"$error":"#DIV/0!"}},{"$f":"ET42/PC3_inputs!ES12","v":{"$error":"#DIV/0!"}},{"$f":"EU42/PC3_inputs!ET12","v":{"$error":"#DIV/0!"}},{"$f":"EV42/PC3_inputs!EU12","v":{"$error":"#DIV/0!"}},{"$f":"EW42/PC3_inputs!EV12","v":{"$error":"#DIV/0!"}},{"$f":"EX42/PC3_inputs!EW12","v":{"$error":"#DIV/0!"}},{"$f":"EY42/PC3_inputs!EX12","v":{"$error":"#DIV/0!"}},{"$f":"EZ42/PC3_inputs!EY12","v":{"$error":"#DIV/0!"}},{"$f":"FA42/PC3_inputs!EZ12","v":{"$error":"#DIV/0!"}},{"$f":"FB42/PC3_inputs!FA12","v":{"$error":"#DIV/0!"}},{"$f":"FC42/PC3_inputs!FB12","v":{"$error":"#DIV/0!"}},{"$f":"FD42/PC3_inputs!FC12","v":{"$error":"#DIV/0!"}},{"$f":"FE42/PC3_inputs!FD12","v":{"$error":"#DIV/0!"}},{"$f":"FF42/PC3_inputs!FE12","v":{"$error":"#DIV/0!"}},{"$f":"FG42/PC3_inputs!FF12","v":{"$error":"#DIV/0!"}},{"$f":"FH42/PC3_inputs!FG12","v":{"$error":"#DIV/0!"}},{"$f":"FI42/PC3_inputs!FH12","v":{"$error":"#DIV/0!"}},{"$f":"FJ42/PC3_inputs!FI12","v":{"$error":"#DIV/0!"}},{"$f":"FK42/PC3_inputs!FJ12","v":{"$error":"#DIV/0!"}},{"$f":"FL42/PC3_inputs!FK12","v":{"$error":"#DIV/0!"}},{"$f":"FM42/PC3_inputs!FL12","v":{"$error":"#DIV/0!"}},{"$f":"FN42/PC3_inputs!FM12","v":{"$error":"#DIV/0!"}},{"$f":"FO42/PC3_inputs!FN12","v":{"$error":"#DIV/0!"}},{"$f":"FP42/PC3_inputs!FO12","v":{"$error":"#DIV/0!"}},{"$f":"FQ42/PC3_inputs!FP12","v":{"$error":"#DIV/0!"}},{"$f":"FR42/PC3_inputs!FQ12","v":{"$error":"#DIV/0!"}},{"$f":"FS42/PC3_inputs!FR12","v":{"$error":"#DIV/0!"}},{"$f":"FT42/PC3_inputs!FS12","v":{"$error":"#DIV/0!"}},{"$f":"FU42/PC3_inputs!FT12","v":{"$error":"#DIV/0!"}},{"$f":"FV42/PC3_inputs!FU12","v":{"$error":"#DIV/0!"}},{"$f":"FW42/PC3_inputs!FV12","v":{"$error":"#DIV/0!"}},{"$f":"FX42/PC3_inputs!FW12","v":{"$error":"#DIV/0!"}},{"$f":"FY42/PC3_inputs!FX12","v":{"$error":"#DIV/0!"}},{"$f":"FZ42/PC3_inputs!FY12","v":{"$error":"#DIV/0!"}},{"$f":"GA42/PC3_inputs!FZ12","v":{"$error":"#DIV/0!"}},{"$f":"GB42/PC3_inputs!GA12","v":{"$error":"#DIV/0!"}},{"$f":"GC42/PC3_inputs!GB12","v":{"$error":"#DIV/0!"}},{"$f":"GD42/PC3_inputs!GC12","v":{"$error":"#DIV/0!"}},{"$f":"GE42/PC3_inputs!GD12","v":{"$error":"#DIV/0!"}},{"$f":"GF42/PC3_inputs!GE12","v":{"$error":"#DIV/0!"}},{"$f":"GG42/PC3_inputs!GF12","v":{"$error":"#DIV/0!"}},{"$f":"GH42/PC3_inputs!GG12","v":{"$error":"#DIV/0!"}},{"$f":"GI42/PC3_inputs!GH12","v":{"$error":"#DIV/0!"}},{"$f":"GJ42/PC3_inputs!GI12","v":{"$error":"#DIV/0!"}},{"$f":"GK42/PC3_inputs!GJ12","v":{"$error":"#DIV/0!"}},{"$f":"GL42/PC3_inputs!GK12","v":{"$error":"#DIV/0!"}},{"$f":"GM42/PC3_inputs!GL12","v":{"$error":"#DIV/0!"}},{"$f":"GN42/PC3_inputs!GM12","v":{"$error":"#DIV/0!"}},{"$f":"GO42/PC3_inputs!GN12","v":{"$error":"#DIV/0!"}},{"$f":"GP42/PC3_inputs!GO12","v":{"$error":"#DIV/0!"}},{"$f":"GQ42/PC3_inputs!GP12","v":{"$error":"#DIV/0!"}},{"$f":"GR42/PC3_inputs!GQ12","v":{"$error":"#DIV/0!"}},{"$f":"GS42/PC3_inputs!GR12","v":{"$error":"#DIV/0!"}},{"$f":"GT42/PC3_inputs!GS12","v":{"$error":"#DIV/0!"}},{"$f":"GU42/PC3_inputs!GT12","v":{"$error":"#DIV/0!"}},{"$f":"GV42/PC3_inputs!GU12","v":{"$error":"#DIV/0!"}},{"$f":"GW42/PC3_inputs!GV12","v":{"$error":"#DIV/0!"}},{"$f":"GX42/PC3_inputs!GW12","v":{"$error":"#DIV/0!"}},{"$f":"GY42/PC3_inputs!GX12","v":{"$error":"#DIV/0!"}},{"$f":"GZ42/PC3_inputs!GY12","v":{"$error":"#DIV/0!"}},{"$f":"HA42/PC3_inputs!GZ12","v":{"$error":"#DIV/0!"}},{"$f":"HB42/PC3_inputs!HA12","v":{"$error":"#DIV/0!"}},{"$f":"HC42/PC3_inputs!HB12","v":{"$error":"#DIV/0!"}},{"$f":"HD42/PC3_inputs!HC12","v":{"$error":"#DIV/0!"}},{"$f":"HE42/PC3_inputs!HD12","v":{"$error":"#DIV/0!"}},{"$f":"HF42/PC3_inputs!HE12","v":{"$error":"#DIV/0!"}},{"$f":"HG42/PC3_inputs!HF12","v":{"$error":"#DIV/0!"}},{"$f":"HH42/PC3_inputs!HG12","v":{"$error":"#DIV/0!"}},{"$f":"HI42/PC3_inputs!HH12","v":{"$error":"#DIV/0!"}},{"$f":"HJ42/PC3_inputs!HI12","v":{"$error":"#DIV/0!"}},{"$f":"HK42/PC3_inputs!HJ12","v":{"$error":"#DIV/0!"}},{"$f":"HL42/PC3_inputs!HK12","v":{"$error":"#DIV/0!"}},{"$f":"HM42/PC3_inputs!HL12","v":{"$error":"#DIV/0!"}},{"$f":"HN42/PC3_inputs!HM12","v":{"$error":"#DIV/0!"}},{"$f":"HO42/PC3_inputs!HN12","v":{"$error":"#DIV/0!"}},{"$f":"HP42/PC3_inputs!HO12","v":{"$error":"#DIV/0!"}},{"$f":"HQ42/PC3_inputs!HP12","v":{"$error":"#DIV/0!"}},{"$f":"HR42/PC3_inputs!HQ12","v":{"$error":"#DIV/0!"}},{"$f":"HS42/PC3_inputs!HR12","v":{"$error":"#DIV/0!"}},{"$f":"HT42/PC3_inputs!HS12","v":{"$error":"#DIV/0!"}},{"$f":"HU42/PC3_inputs!HT12","v":{"$error":"#DIV/0!"}},{"$f":"HV42/PC3_inputs!HU12","v":{"$error":"#DIV/0!"}},{"$f":"HW42/PC3_inputs!HV12","v":{"$error":"#DIV/0!"}},{"$f":"HX42/PC3_inputs!HW12","v":{"$error":"#DIV/0!"}},{"$f":"HY42/PC3_inputs!HX12","v":{"$error":"#DIV/0!"}},{"$f":"HZ42/PC3_inputs!HY12","v":{"$error":"#DIV/0!"}},{"$f":"IA42/PC3_inputs!HZ12","v":{"$error":"#DIV/0!"}},{"$f":"IB42/PC3_inputs!IA12","v":{"$error":"#DIV/0!"}},{"$f":"IC42/PC3_inputs!IB12","v":{"$error":"#DIV/0!"}},{"$f":"ID42/PC3_inputs!IC12","v":{"$error":"#DIV/0!"}},{"$f":"IE42/PC3_inputs!ID12","v":{"$error":"#DIV/0!"}},{"$f":"IF42/PC3_inputs!IE12","v":{"$error":"#DIV/0!"}},{"$f":"IG42/PC3_inputs!IF12","v":{"$error":"#DIV/0!"}},{"$f":"IH42/PC3_inputs!IG12","v":{"$error":"#DIV/0!"}},{"$f":"II42/PC3_inputs!IH12","v":{"$error":"#DIV/0!"}},{"$f":"IJ42/PC3_inputs!II12","v":{"$error":"#DIV/0!"}},{"$f":"IK42/PC3_inputs!IJ12","v":{"$error":"#DIV/0!"}},{"$f":"IL42/PC3_inputs!IK12","v":{"$error":"#DIV/0!"}}]
[null,"NPV onshore, €",{"$f":"SUM(E44:I44)","v":494813001.93800455},null,{"$f":"E43/PC3_inputs!D12","v":95611510.097925112},{"$f":"F43/PC3_inputs!E12","v":115822653.23923434},{"$f":"G43/PC3_inputs!F12","v":99492299.132501468},{"$f":"H43/PC3_inputs!G12","v":94070306.513829529},{"$f":"I43/PC3_inputs!H12","v":89816232.954514101}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Inch"]
[null,"SPLIT OF REVENUE REQUIRED FROM COMMODITY & CAPACITY CHARGES"]
[null,null,"Inch"]
[null,"Proportion of revenue from commodity",{"$f":"PC3_inputs!B15","v":0.1}]
[null,"Proportion of revenue from capacity",{"$f":"PC3_inputs!B16","v":0.9}]
[]
[null,"NPV of revenue required from commodity (€m)",{"$f":"'Calc of total rev'!C61*C70","v":1.0547716378064838}]
[null,"NPV of revenue required from capacity (€m)",{"$f":"C71*'Calc of total rev'!C61","v":9.4929447402583538}]
[]
[null,"Conversion from €m to € for",{"$f":"PC3_inputs!B19","v":1000000}]
[]
[null,"NPV of revenue required from commodity (€)",{"$f":"C73*C76","v":1054771.6378064838}]
[null,"NPV of revenue required from capacity (€)",{"$f":"C74*C76","v":9492944.7402583547}]
[]
[null,"ALLOWED REVENUE AND PRICES - COMMODITY"]
[]
[null,"Change from P0 to P1",{"$f":"'Transmission 12 13'!N34","v":0.67345108875647153},-0.64432261404117164,1.4988952954104389E-2,9.1348343634716639E-4,0]
[]
[null,"NPV revenue received less NPV revenue required",{"$f":"C90-C78","v":0}]
[null,null,null,null,"Inch"]
[null,"Average annual tariff, € / MWh",null,null,{"$f":"(PC2_inputs!$F$23*(1+$C$83))","v":8.7727900795344205E-2},{"$f":"(E87*(1+D$83))","v":3.1202830430543445E-2},{"$f":"(F87*(1+E$83))","v":3.1670528187901753E-2},{"$f":"(G87*(1+F$83))","v":3.1699458690821768E-2},{"$f":"(H87*(1+G$83))","v":3.1699458690821768E-2},{"$f":"IF(J63=1,(PC2_inputs!L102*(1+$C$37)),(I87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(K63=1,(PC2_inputs!M102*(1+$C$37)),(J87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(L63=1,(PC2_inputs!N102*(1+$C$37)),(K87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(M63=1,(PC2_inputs!O102*(1+$C$37)),(L87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(N63=1,(PC2_inputs!P102*(1+$C$37)),(M87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(O63=1,(PC2_inputs!Q102*(1+$C$37)),(N87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(P63=1,(PC2_inputs!R102*(1+$C$37)),(O87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(Q63=1,(PC2_inputs!S102*(1+$C$37)),(P87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(R63=1,(PC2_inputs!T102*(1+$C$37)),(Q87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(S63=1,(PC2_inputs!U102*(1+$C$37)),(R87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(T63=1,(PC2_inputs!V102*(1+$C$37)),(S87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(U63=1,(PC2_inputs!W102*(1+$C$37)),(T87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(V63=1,(PC2_inputs!X102*(1+$C$37)),(U87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(W63=1,(PC2_inputs!Y102*(1+$C$37)),(V87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(X63=1,(PC2_inputs!Z102*(1+$C$37)),(W87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(Y63=1,(PC2_inputs!AA102*(1+$C$37)),(X87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(Z63=1,(PC2_inputs!AB102*(1+$C$37)),(Y87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AA63=1,(PC2_inputs!AC102*(1+$C$37)),(Z87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AB63=1,(PC2_inputs!AD102*(1+$C$37)),(AA87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AC63=1,(PC2_inputs!AE102*(1+$C$37)),(AB87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AD63=1,(PC2_inputs!AF102*(1+$C$37)),(AC87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AE63=1,(PC2_inputs!AG102*(1+$C$37)),(AD87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AF63=1,(PC2_inputs!AH102*(1+$C$37)),(AE87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AG63=1,(PC2_inputs!AI102*(1+$C$37)),(AF87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AH63=1,(PC2_inputs!AJ102*(1+$C$37)),(AG87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AI63=1,(PC2_inputs!AK102*(1+$C$37)),(AH87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AJ63=1,(PC2_inputs!AL102*(1+$C$37)),(AI87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AK63=1,(PC2_inputs!AM102*(1+$C$37)),(AJ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AL63=1,(PC2_inputs!AN102*(1+$C$37)),(AK87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AM63=1,(PC2_inputs!AO102*(1+$C$37)),(AL87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AN63=1,(PC2_inputs!AP102*(1+$C$37)),(AM87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AO63=1,(PC2_inputs!AQ102*(1+$C$37)),(AN87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AP63=1,(PC2_inputs!AR102*(1+$C$37)),(AO87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AQ63=1,(PC2_inputs!AS102*(1+$C$37)),(AP87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AR63=1,(PC2_inputs!AT102*(1+$C$37)),(AQ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AS63=1,(PC2_inputs!AU102*(1+$C$37)),(AR87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AT63=1,(PC2_inputs!AV102*(1+$C$37)),(AS87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AU63=1,(PC2_inputs!AW102*(1+$C$37)),(AT87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AV63=1,(PC2_inputs!AX102*(1+$C$37)),(AU87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AW63=1,(PC2_inputs!AY102*(1+$C$37)),(AV87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AX63=1,(PC2_inputs!AZ102*(1+$C$37)),(AW87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AY63=1,(PC2_inputs!BA102*(1+$C$37)),(AX87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AZ63=1,(PC2_inputs!BB102*(1+$C$37)),(AY87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BA63=1,(PC2_inputs!BC102*(1+$C$37)),(AZ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BB63=1,(PC2_inputs!BD102*(1+$C$37)),(BA87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BC63=1,(PC2_inputs!BE102*(1+$C$37)),(BB87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BD63=1,(PC2_inputs!BF102*(1+$C$37)),(BC87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BE63=1,(PC2_inputs!BG102*(1+$C$37)),(BD87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BF63=1,(PC2_inputs!BH102*(1+$C$37)),(BE87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BG63=1,(PC2_inputs!BI102*(1+$C$37)),(BF87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BH63=1,(PC2_inputs!BJ102*(1+$C$37)),(BG87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BI63=1,(PC2_inputs!BK102*(1+$C$37)),(BH87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BJ63=1,(PC2_inputs!BL102*(1+$C$37)),(BI87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BK63=1,(PC2_inputs!BM102*(1+$C$37)),(BJ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BL63=1,(PC2_inputs!BN102*(1+$C$37)),(BK87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BM63=1,(PC2_inputs!BO102*(1+$C$37)),(BL87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BN63=1,(PC2_inputs!BP102*(1+$C$37)),(BM87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BO63=1,(PC2_inputs!BQ102*(1+$C$37)),(BN87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BP63=1,(PC2_inputs!BR102*(1+$C$37)),(BO87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BQ63=1,(PC2_inputs!BS102*(1+$C$37)),(BP87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BR63=1,(PC2_inputs!BT102*(1+$C$37)),(BQ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BS63=1,(PC2_inputs!BU102*(1+$C$37)),(BR87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BT63=1,(PC2_inputs!BV102*(1+$C$37)),(BS87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BU63=1,(PC2_inputs!BW102*(1+$C$37)),(BT87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BV63=1,(PC2_inputs!BX102*(1+$C$37)),(BU87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BW63=1,(PC2_inputs!BY102*(1+$C$37)),(BV87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BX63=1,(PC2_inputs!BZ102*(1+$C$37)),(BW87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BY63=1,(PC2_inputs!CA102*(1+$C$37)),(BX87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BZ63=1,(PC2_inputs!CB102*(1+$C$37)),(BY87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CA63=1,(PC2_inputs!CC102*(1+$C$37)),(BZ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CB63=1,(PC2_inputs!CD102*(1+$C$37)),(CA87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CC63=1,(PC2_inputs!CE102*(1+$C$37)),(CB87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CD63=1,(PC2_inputs!CF102*(1+$C$37)),(CC87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CE63=1,(PC2_inputs!CG102*(1+$C$37)),(CD87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CF63=1,(PC2_inputs!CH102*(1+$C$37)),(CE87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CG63=1,(PC2_inputs!CI102*(1+$C$37)),(CF87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CH63=1,(PC2_inputs!CJ102*(1+$C$37)),(CG87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CI63=1,(PC2_inputs!CK102*(1+$C$37)),(CH87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CJ63=1,(PC2_inputs!CL102*(1+$C$37)),(CI87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CK63=1,(PC2_inputs!CM102*(1+$C$37)),(CJ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CL63=1,(PC2_inputs!CN102*(1+$C$37)),(CK87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CM63=1,(PC2_inputs!CO102*(1+$C$37)),(CL87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CN63=1,(PC2_inputs!CP102*(1+$C$37)),(CM87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CO63=1,(PC2_inputs!CQ102*(1+$C$37)),(CN87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CP63=1,(PC2_inputs!CR102*(1+$C$37)),(CO87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CQ63=1,(PC2_inputs!CS102*(1+$C$37)),(CP87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CR63=1,(PC2_inputs!CT102*(1+$C$37)),(CQ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CS63=1,(PC2_inputs!CU102*(1+$C$37)),(CR87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CT63=1,(PC2_inputs!CV102*(1+$C$37)),(CS87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CU63=1,(PC2_inputs!CW102*(1+$C$37)),(CT87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CV63=1,(PC2_inputs!CX102*(1+$C$37)),(CU87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CW63=1,(PC2_inputs!CY102*(1+$C$37)),(CV87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CX63=1,(PC2_inputs!CZ102*(1+$C$37)),(CW87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CY63=1,(PC2_inputs!DA102*(1+$C$37)),(CX87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CZ63=1,(PC2_inputs!DB102*(1+$C$37)),(CY87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DA63=1,(PC2_inputs!DC102*(1+$C$37)),(CZ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DB63=1,(PC2_inputs!DD102*(1+$C$37)),(DA87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DC63=1,(PC2_inputs!DE102*(1+$C$37)),(DB87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DD63=1,(PC2_inputs!DF102*(1+$C$37)),(DC87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DE63=1,(PC2_inputs!DG102*(1+$C$37)),(DD87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DF63=1,(PC2_inputs!DH102*(1+$C$37)),(DE87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DG63=1,(PC2_inputs!DI102*(1+$C$37)),(DF87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DH63=1,(PC2_inputs!DJ102*(1+$C$37)),(DG87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DI63=1,(PC2_inputs!DK102*(1+$C$37)),(DH87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DJ63=1,(PC2_inputs!DL102*(1+$C$37)),(DI87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DK63=1,(PC2_inputs!DM102*(1+$C$37)),(DJ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DL63=1,(PC2_inputs!DN102*(1+$C$37)),(DK87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DM63=1,(PC2_inputs!DO102*(1+$C$37)),(DL87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DN63=1,(PC2_inputs!DP102*(1+$C$37)),(DM87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DO63=1,(PC2_inputs!DQ102*(1+$C$37)),(DN87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DP63=1,(PC2_inputs!DR102*(1+$C$37)),(DO87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DQ63=1,(PC2_inputs!DS102*(1+$C$37)),(DP87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DR63=1,(PC2_inputs!DT102*(1+$C$37)),(DQ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DS63=1,(PC2_inputs!DU102*(1+$C$37)),(DR87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DT63=1,(PC2_inputs!DV102*(1+$C$37)),(DS87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DU63=1,(PC2_inputs!DW102*(1+$C$37)),(DT87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DV63=1,(PC2_inputs!DX102*(1+$C$37)),(DU87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DW63=1,(PC2_inputs!DY102*(1+$C$37)),(DV87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DX63=1,(PC2_inputs!DZ102*(1+$C$37)),(DW87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DY63=1,(PC2_inputs!EA102*(1+$C$37)),(DX87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DZ63=1,(PC2_inputs!EB102*(1+$C$37)),(DY87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EA63=1,(PC2_inputs!EC102*(1+$C$37)),(DZ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EB63=1,(PC2_inputs!ED102*(1+$C$37)),(EA87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EC63=1,(PC2_inputs!EE102*(1+$C$37)),(EB87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(ED63=1,(PC2_inputs!EF102*(1+$C$37)),(EC87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EE63=1,(PC2_inputs!EG102*(1+$C$37)),(ED87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EF63=1,(PC2_inputs!EH102*(1+$C$37)),(EE87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EG63=1,(PC2_inputs!EI102*(1+$C$37)),(EF87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EH63=1,(PC2_inputs!EJ102*(1+$C$37)),(EG87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EI63=1,(PC2_inputs!EK102*(1+$C$37)),(EH87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EJ63=1,(PC2_inputs!EL102*(1+$C$37)),(EI87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EK63=1,(PC2_inputs!EM102*(1+$C$37)),(EJ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EL63=1,(PC2_inputs!EN102*(1+$C$37)),(EK87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EM63=1,(PC2_inputs!EO102*(1+$C$37)),(EL87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EN63=1,(PC2_inputs!EP102*(1+$C$37)),(EM87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EO63=1,(PC2_inputs!EQ102*(1+$C$37)),(EN87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EP63=1,(PC2_inputs!ER102*(1+$C$37)),(EO87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EQ63=1,(PC2_inputs!ES102*(1+$C$37)),(EP87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(ER63=1,(PC2_inputs!ET102*(1+$C$37)),(EQ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(ES63=1,(PC2_inputs!EU102*(1+$C$37)),(ER87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(ET63=1,(PC2_inputs!EV102*(1+$C$37)),(ES87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EU63=1,(PC2_inputs!EW102*(1+$C$37)),(ET87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EV63=1,(PC2_inputs!EX102*(1+$C$37)),(EU87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EW63=1,(PC2_inputs!EY102*(1+$C$37)),(EV87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EX63=1,(PC2_inputs!EZ102*(1+$C$37)),(EW87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EY63=1,(PC2_inputs!FA102*(1+$C$37)),(EX87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EZ63=1,(PC2_inputs!FB102*(1+$C$37)),(EY87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FA63=1,(PC2_inputs!FC102*(1+$C$37)),(EZ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FB63=1,(PC2_inputs!FD102*(1+$C$37)),(FA87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FC63=1,(PC2_inputs!FE102*(1+$C$37)),(FB87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FD63=1,(PC2_inputs!FF102*(1+$C$37)),(FC87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FE63=1,(PC2_inputs!FG102*(1+$C$37)),(FD87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FF63=1,(PC2_inputs!FH102*(1+$C$37)),(FE87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FG63=1,(PC2_inputs!FI102*(1+$C$37)),(FF87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FH63=1,(PC2_inputs!FJ102*(1+$C$37)),(FG87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FI63=1,(PC2_inputs!FK102*(1+$C$37)),(FH87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FJ63=1,(PC2_inputs!FL102*(1+$C$37)),(FI87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FK63=1,(PC2_inputs!FM102*(1+$C$37)),(FJ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FL63=1,(PC2_inputs!FN102*(1+$C$37)),(FK87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FM63=1,(PC2_inputs!FO102*(1+$C$37)),(FL87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FN63=1,(PC2_inputs!FP102*(1+$C$37)),(FM87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FO63=1,(PC2_inputs!FQ102*(1+$C$37)),(FN87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FP63=1,(PC2_inputs!FR102*(1+$C$37)),(FO87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FQ63=1,(PC2_inputs!FS102*(1+$C$37)),(FP87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FR63=1,(PC2_inputs!FT102*(1+$C$37)),(FQ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FS63=1,(PC2_inputs!FU102*(1+$C$37)),(FR87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FT63=1,(PC2_inputs!FV102*(1+$C$37)),(FS87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FU63=1,(PC2_inputs!FW102*(1+$C$37)),(FT87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FV63=1,(PC2_inputs!FX102*(1+$C$37)),(FU87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FW63=1,(PC2_inputs!FY102*(1+$C$37)),(FV87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FX63=1,(PC2_inputs!FZ102*(1+$C$37)),(FW87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FY63=1,(PC2_inputs!GA102*(1+$C$37)),(FX87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FZ63=1,(PC2_inputs!GB102*(1+$C$37)),(FY87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GA63=1,(PC2_inputs!GC102*(1+$C$37)),(FZ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GB63=1,(PC2_inputs!GD102*(1+$C$37)),(GA87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GC63=1,(PC2_inputs!GE102*(1+$C$37)),(GB87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GD63=1,(PC2_inputs!GF102*(1+$C$37)),(GC87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GE63=1,(PC2_inputs!GG102*(1+$C$37)),(GD87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GF63=1,(PC2_inputs!GH102*(1+$C$37)),(GE87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GG63=1,(PC2_inputs!GI102*(1+$C$37)),(GF87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GH63=1,(PC2_inputs!GJ102*(1+$C$37)),(GG87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GI63=1,(PC2_inputs!GK102*(1+$C$37)),(GH87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GJ63=1,(PC2_inputs!GL102*(1+$C$37)),(GI87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GK63=1,(PC2_inputs!GM102*(1+$C$37)),(GJ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GL63=1,(PC2_inputs!GN102*(1+$C$37)),(GK87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GM63=1,(PC2_inputs!GO102*(1+$C$37)),(GL87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GN63=1,(PC2_inputs!GP102*(1+$C$37)),(GM87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GO63=1,(PC2_inputs!GQ102*(1+$C$37)),(GN87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GP63=1,(PC2_inputs!GR102*(1+$C$37)),(GO87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GQ63=1,(PC2_inputs!GS102*(1+$C$37)),(GP87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GR63=1,(PC2_inputs!GT102*(1+$C$37)),(GQ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GS63=1,(PC2_inputs!GU102*(1+$C$37)),(GR87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GT63=1,(PC2_inputs!GV102*(1+$C$37)),(GS87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GU63=1,(PC2_inputs!GW102*(1+$C$37)),(GT87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GV63=1,(PC2_inputs!GX102*(1+$C$37)),(GU87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GW63=1,(PC2_inputs!GY102*(1+$C$37)),(GV87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GX63=1,(PC2_inputs!GZ102*(1+$C$37)),(GW87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GY63=1,(PC2_inputs!HA102*(1+$C$37)),(GX87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GZ63=1,(PC2_inputs!HB102*(1+$C$37)),(GY87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HA63=1,(PC2_inputs!HC102*(1+$C$37)),(GZ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HB63=1,(PC2_inputs!HD102*(1+$C$37)),(HA87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HC63=1,(PC2_inputs!HE102*(1+$C$37)),(HB87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HD63=1,(PC2_inputs!HF102*(1+$C$37)),(HC87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HE63=1,(PC2_inputs!HG102*(1+$C$37)),(HD87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HF63=1,(PC2_inputs!HH102*(1+$C$37)),(HE87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HG63=1,(PC2_inputs!HI102*(1+$C$37)),(HF87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HH63=1,(PC2_inputs!HJ102*(1+$C$37)),(HG87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HI63=1,(PC2_inputs!HK102*(1+$C$37)),(HH87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HJ63=1,(PC2_inputs!HL102*(1+$C$37)),(HI87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HK63=1,(PC2_inputs!HM102*(1+$C$37)),(HJ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HL63=1,(PC2_inputs!HN102*(1+$C$37)),(HK87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HM63=1,(PC2_inputs!HO102*(1+$C$37)),(HL87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HN63=1,(PC2_inputs!HP102*(1+$C$37)),(HM87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HO63=1,(PC2_inputs!HQ102*(1+$C$37)),(HN87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HP63=1,(PC2_inputs!HR102*(1+$C$37)),(HO87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HQ63=1,(PC2_inputs!HS102*(1+$C$37)),(HP87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HR63=1,(PC2_inputs!HT102*(1+$C$37)),(HQ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HS63=1,(PC2_inputs!HU102*(1+$C$37)),(HR87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HT63=1,(PC2_inputs!HV102*(1+$C$37)),(HS87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HU63=1,(PC2_inputs!HW102*(1+$C$37)),(HT87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HV63=1,(PC2_inputs!HX102*(1+$C$37)),(HU87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HW63=1,(PC2_inputs!HY102*(1+$C$37)),(HV87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HX63=1,(PC2_inputs!HZ102*(1+$C$37)),(HW87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HY63=1,(PC2_inputs!IA102*(1+$C$37)),(HX87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HZ63=1,(PC2_inputs!IB102*(1+$C$37)),(HY87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IA63=1,(PC2_inputs!IC102*(1+$C$37)),(HZ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IB63=1,(PC2_inputs!ID102*(1+$C$37)),(IA87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IC63=1,(PC2_inputs!IE102*(1+$C$37)),(IB87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(ID63=1,(PC2_inputs!IF102*(1+$C$37)),(IC87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IE63=1,(PC2_inputs!IG102*(1+$C$37)),(ID87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IF63=1,(PC2_inputs!IH102*(1+$C$37)),(IE87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IG63=1,(PC2_inputs!II102*(1+$C$37)),(IF87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IH63=1,(PC2_inputs!IJ102*(1+$C$37)),(IG87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(II63=1,(PC2_inputs!IK102*(1+$C$37)),(IH87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IJ63=1,(PC2_inputs!IL102*(1+$C$37)),(II87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IK63=1,(PC2_inputs!IM102*(1+$C$37)),(IJ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IL63=1,(PC2_inputs!IN102*(1+$C$37)),(IK87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IM63=1,(PC2_inputs!IO102*(1+$C$37)),(IL87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IN63=1,(PC2_inputs!IP102*(1+$C$37)),(IM87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IO63=1,(PC2_inputs!IQ102*(1+$C$37)),(IN87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IP63=1,(PC2_inputs!IR102*(1+$C$37)),(IO87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IQ63=1,(PC2_inputs!IS102*(1+$C$37)),(IP87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IR63=1,(PC2_inputs!IT102*(1+$C$37)),(IQ87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IS63=1,(PC2_inputs!IU102*(1+$C$37)),(IR87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IT63=1,(PC2_inputs!IV102*(1+$C$37)),(IS87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IU63=1,(PC2_inputs!#REF!*(1+$C$37)),(IT87*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IV63=1,(PC2_inputs!#REF!*(1+$C$37)),(IU87*(1+#REF!)))","v":{"$error":"#REF!"}}]
[null,"Demand, MWh",null,null,{"$f":"PC3_inputs!D28","v":6778728.3735552523},{"$f":"PC3_inputs!E28","v":6760952.1780545125},{"$f":"PC3_inputs!F28","v":6704361.412986598},{"$f":"PC3_inputs!G28","v":6653544.2828870742},{"$f":"PC3_inputs!H28","v":4244446.9988545263}]
[null,"Total annual revenue allowed, €",null,null,410844.87413605175,208353.43696026632,212330.66711187287,{"$f":"H87*H88","v":210913.75214293215},{"$f":"I87*I88","v":134546.6723055715}]
[null,"NPV for interconnectors, €",{"$f":"SUM(E90:I90)","v":1054771.637806484},null,{"$f":"E89/PC3_inputs!D12","v":398315.7399718737},{"$f":"F89/PC3_inputs!E12","v":190937.83333098542},{"$f":"G89/PC3_inputs!F12","v":184964.46712551484},{"$f":"H89/PC3_inputs!G12","v":174648.45150995269},{"$f":"I89/PC3_inputs!H12","v":105905.14586815739}]
[]
[null,"ALLOWED REVENUE AND PRICES - CAPACITY"]
[]
[]
[null,"Change from P0 to P1",{"$f":"'Transmission 12 13'!N33","v":1.1685429870006132},-0.4639327193540464,-1.2192971863884169E-2,8.554326062939193E-4,0]
[]
[null,"NPV revenue received less NPV revenue required",{"$f":"C102-C79","v":0}]
[null,null,null,null,"Inch"]
[null,"Average annual tariff, € per MWh / day",null,null,{"$f":"(PC2_inputs!$F$24*(1+$C$95))","v":100.16266257563566},{"$f":"(E99*(1+D$95))","v":53.693926149179241},{"$f":"(F99*(1+E$95))","v":53.039237618380824},{"$f":"(G99*(1+F$95))","v":53.084609111652561},{"$f":"(H99*(1+G$95))","v":53.084609111652561},53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,{"$f":"(BR99*(1+BQ$95))","v":53.084609111652561},53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,{"$f":"(ED99*(1+EC$95))","v":53.084609111652561},53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,{"$f":"(GP99*(1+GO$95))","v":53.084609111652561},53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561,53.084609111652561]
[null,"Demand, MWh/day",null,null,{"$f":"PC3_inputs!D29","v":33678.444444444438},{"$f":"PC3_inputs!E29","v":33053.444444444445},{"$f":"PC3_inputs!F29","v":32324.27777777777},{"$f":"PC3_inputs!G29","v":31699.27777777777},{"$f":"PC3_inputs!H29","v":31178.444444444442}]
[null,"Total annual revenue allowed, €",null,null,3697603.8672244656,1875180.9326423968,1714455.0498981019,{"$f":"H99*H100","v":1682743.7699550274},{"$f":"I99*I100","v":1655095.5360427087}]
[null,"NPV Inch, €",{"$f":"SUM(E102:I102)","v":9492944.7402583547},null,{"$f":"E101/PC3_inputs!D12","v":3584841.6597468629},{"$f":"F101/PC3_inputs!E12","v":1718440.4999788685},{"$f":"G101/PC3_inputs!F12","v":1493487.8179795367},{"$f":"H101/PC3_inputs!G12","v":1393406.5025380754},{"$f":"I101/PC3_inputs!H12","v":1302768.2600150106}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Interconnectors"]
[null,"SPLIT OF REVENUE REQUIRED FROM COMMODITY & CAPACITY CHARGES"]
[null,null,"Interconnectors"]
[null,"Proportion of revenue from commodity",{"$f":"PC3_inputs!B15","v":0.1}]
[null,"Proportion of revenue from capacity",{"$f":"PC3_inputs!B16","v":0.9}]
[]
[null,"NPV of revenue required from commodity (€m)",{"$f":"'Calc of total rev'!C91*C127","v":26.417540166834858}]
[null,"NPV of revenue required from capacity (€m)",{"$f":"C128*'Calc of total rev'!C91","v":237.75786150151373}]
[]
[null,"Conversion from €m to € for",{"$f":"PC3_inputs!B19","v":1000000}]
[]
[null,"NPV of revenue required from commodity (€)",{"$f":"C130*C133","v":26417540.166834857}]
[null,"NPV of revenue required from capacity (€)",{"$f":"C131*C133","v":237757861.50151372}]
[]
[null,"ALLOWED REVENUE AND PRICES - COMMODITY"]
[]
[null,"Change from P0 to P1",{"$f":"'Transmission 12 13'!H34","v":0.50964420504906238},0.41070807622640426,-0.32916635316914933,8.5813110127695214E-4,0]
[]
[null,"NPV revenue received less NPV revenue required",{"$f":"C147-C135","v":0}]
[null,null,null,null,"Interconnectors"]
[null,"Average annual tariff, € / MWh",null,null,{"$f":"(PC2_inputs!$G$23*(1+$C$140))","v":0.1224439414579853},{"$f":"(E144*(1+D$140))","v":0.17273265709977292},{"$f":"(F144*(1+E$140))","v":0.1158748782890235},{"$f":"(G144*(1+F$140))","v":0.11597431412593999},{"$f":"(H144*(1+G$140))","v":0.11597431412593999},{"$f":"IF(J122=1,(PC2_inputs!L169*(1+$C$37)),(I144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(K122=1,(PC2_inputs!M169*(1+$C$37)),(J144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(L122=1,(PC2_inputs!N169*(1+$C$37)),(K144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(M122=1,(PC2_inputs!O169*(1+$C$37)),(L144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(N122=1,(PC2_inputs!P169*(1+$C$37)),(M144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(O122=1,(PC2_inputs!Q169*(1+$C$37)),(N144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(P122=1,(PC2_inputs!R169*(1+$C$37)),(O144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(Q122=1,(PC2_inputs!S169*(1+$C$37)),(P144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(R122=1,(PC2_inputs!T169*(1+$C$37)),(Q144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(S122=1,(PC2_inputs!U169*(1+$C$37)),(R144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(T122=1,(PC2_inputs!V169*(1+$C$37)),(S144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(U122=1,(PC2_inputs!W169*(1+$C$37)),(T144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(V122=1,(PC2_inputs!X169*(1+$C$37)),(U144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(W122=1,(PC2_inputs!Y169*(1+$C$37)),(V144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(X122=1,(PC2_inputs!Z169*(1+$C$37)),(W144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(Y122=1,(PC2_inputs!AA169*(1+$C$37)),(X144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(Z122=1,(PC2_inputs!AB169*(1+$C$37)),(Y144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AA122=1,(PC2_inputs!AC169*(1+$C$37)),(Z144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AB122=1,(PC2_inputs!AD169*(1+$C$37)),(AA144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AC122=1,(PC2_inputs!AE169*(1+$C$37)),(AB144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AD122=1,(PC2_inputs!AF169*(1+$C$37)),(AC144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AE122=1,(PC2_inputs!AG169*(1+$C$37)),(AD144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AF122=1,(PC2_inputs!AH169*(1+$C$37)),(AE144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AG122=1,(PC2_inputs!AI169*(1+$C$37)),(AF144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AH122=1,(PC2_inputs!AJ169*(1+$C$37)),(AG144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AI122=1,(PC2_inputs!AK169*(1+$C$37)),(AH144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AJ122=1,(PC2_inputs!AL169*(1+$C$37)),(AI144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AK122=1,(PC2_inputs!AM169*(1+$C$37)),(AJ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AL122=1,(PC2_inputs!AN169*(1+$C$37)),(AK144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AM122=1,(PC2_inputs!AO169*(1+$C$37)),(AL144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AN122=1,(PC2_inputs!AP169*(1+$C$37)),(AM144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AO122=1,(PC2_inputs!AQ169*(1+$C$37)),(AN144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AP122=1,(PC2_inputs!AR169*(1+$C$37)),(AO144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AQ122=1,(PC2_inputs!AS169*(1+$C$37)),(AP144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AR122=1,(PC2_inputs!AT169*(1+$C$37)),(AQ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AS122=1,(PC2_inputs!AU169*(1+$C$37)),(AR144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AT122=1,(PC2_inputs!AV169*(1+$C$37)),(AS144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AU122=1,(PC2_inputs!AW169*(1+$C$37)),(AT144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AV122=1,(PC2_inputs!AX169*(1+$C$37)),(AU144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AW122=1,(PC2_inputs!AY169*(1+$C$37)),(AV144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AX122=1,(PC2_inputs!AZ169*(1+$C$37)),(AW144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AY122=1,(PC2_inputs!BA169*(1+$C$37)),(AX144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(AZ122=1,(PC2_inputs!BB169*(1+$C$37)),(AY144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BA122=1,(PC2_inputs!BC169*(1+$C$37)),(AZ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BB122=1,(PC2_inputs!BD169*(1+$C$37)),(BA144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BC122=1,(PC2_inputs!BE169*(1+$C$37)),(BB144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BD122=1,(PC2_inputs!BF169*(1+$C$37)),(BC144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BE122=1,(PC2_inputs!BG169*(1+$C$37)),(BD144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BF122=1,(PC2_inputs!BH169*(1+$C$37)),(BE144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BG122=1,(PC2_inputs!BI169*(1+$C$37)),(BF144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BH122=1,(PC2_inputs!BJ169*(1+$C$37)),(BG144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BI122=1,(PC2_inputs!BK169*(1+$C$37)),(BH144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BJ122=1,(PC2_inputs!BL169*(1+$C$37)),(BI144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BK122=1,(PC2_inputs!BM169*(1+$C$37)),(BJ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BL122=1,(PC2_inputs!BN169*(1+$C$37)),(BK144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BM122=1,(PC2_inputs!BO169*(1+$C$37)),(BL144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BN122=1,(PC2_inputs!BP169*(1+$C$37)),(BM144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BO122=1,(PC2_inputs!BQ169*(1+$C$37)),(BN144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BP122=1,(PC2_inputs!BR169*(1+$C$37)),(BO144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BQ122=1,(PC2_inputs!BS169*(1+$C$37)),(BP144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BR122=1,(PC2_inputs!BT169*(1+$C$37)),(BQ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BS122=1,(PC2_inputs!BU169*(1+$C$37)),(BR144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BT122=1,(PC2_inputs!BV169*(1+$C$37)),(BS144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BU122=1,(PC2_inputs!BW169*(1+$C$37)),(BT144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BV122=1,(PC2_inputs!BX169*(1+$C$37)),(BU144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BW122=1,(PC2_inputs!BY169*(1+$C$37)),(BV144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BX122=1,(PC2_inputs!BZ169*(1+$C$37)),(BW144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BY122=1,(PC2_inputs!CA169*(1+$C$37)),(BX144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(BZ122=1,(PC2_inputs!CB169*(1+$C$37)),(BY144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CA122=1,(PC2_inputs!CC169*(1+$C$37)),(BZ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CB122=1,(PC2_inputs!CD169*(1+$C$37)),(CA144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CC122=1,(PC2_inputs!CE169*(1+$C$37)),(CB144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CD122=1,(PC2_inputs!CF169*(1+$C$37)),(CC144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CE122=1,(PC2_inputs!CG169*(1+$C$37)),(CD144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CF122=1,(PC2_inputs!CH169*(1+$C$37)),(CE144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CG122=1,(PC2_inputs!CI169*(1+$C$37)),(CF144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CH122=1,(PC2_inputs!CJ169*(1+$C$37)),(CG144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CI122=1,(PC2_inputs!CK169*(1+$C$37)),(CH144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CJ122=1,(PC2_inputs!CL169*(1+$C$37)),(CI144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CK122=1,(PC2_inputs!CM169*(1+$C$37)),(CJ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CL122=1,(PC2_inputs!CN169*(1+$C$37)),(CK144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CM122=1,(PC2_inputs!CO169*(1+$C$37)),(CL144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CN122=1,(PC2_inputs!CP169*(1+$C$37)),(CM144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CO122=1,(PC2_inputs!CQ169*(1+$C$37)),(CN144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CP122=1,(PC2_inputs!CR169*(1+$C$37)),(CO144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CQ122=1,(PC2_inputs!CS169*(1+$C$37)),(CP144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CR122=1,(PC2_inputs!CT169*(1+$C$37)),(CQ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CS122=1,(PC2_inputs!CU169*(1+$C$37)),(CR144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CT122=1,(PC2_inputs!CV169*(1+$C$37)),(CS144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CU122=1,(PC2_inputs!CW169*(1+$C$37)),(CT144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CV122=1,(PC2_inputs!CX169*(1+$C$37)),(CU144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CW122=1,(PC2_inputs!CY169*(1+$C$37)),(CV144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CX122=1,(PC2_inputs!CZ169*(1+$C$37)),(CW144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CY122=1,(PC2_inputs!DA169*(1+$C$37)),(CX144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(CZ122=1,(PC2_inputs!DB169*(1+$C$37)),(CY144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DA122=1,(PC2_inputs!DC169*(1+$C$37)),(CZ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DB122=1,(PC2_inputs!DD169*(1+$C$37)),(DA144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DC122=1,(PC2_inputs!DE169*(1+$C$37)),(DB144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DD122=1,(PC2_inputs!DF169*(1+$C$37)),(DC144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DE122=1,(PC2_inputs!DG169*(1+$C$37)),(DD144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DF122=1,(PC2_inputs!DH169*(1+$C$37)),(DE144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DG122=1,(PC2_inputs!DI169*(1+$C$37)),(DF144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DH122=1,(PC2_inputs!DJ169*(1+$C$37)),(DG144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DI122=1,(PC2_inputs!DK169*(1+$C$37)),(DH144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DJ122=1,(PC2_inputs!DL169*(1+$C$37)),(DI144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DK122=1,(PC2_inputs!DM169*(1+$C$37)),(DJ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DL122=1,(PC2_inputs!DN169*(1+$C$37)),(DK144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DM122=1,(PC2_inputs!DO169*(1+$C$37)),(DL144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DN122=1,(PC2_inputs!DP169*(1+$C$37)),(DM144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DO122=1,(PC2_inputs!DQ169*(1+$C$37)),(DN144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DP122=1,(PC2_inputs!DR169*(1+$C$37)),(DO144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DQ122=1,(PC2_inputs!DS169*(1+$C$37)),(DP144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DR122=1,(PC2_inputs!DT169*(1+$C$37)),(DQ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DS122=1,(PC2_inputs!DU169*(1+$C$37)),(DR144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DT122=1,(PC2_inputs!DV169*(1+$C$37)),(DS144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DU122=1,(PC2_inputs!DW169*(1+$C$37)),(DT144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DV122=1,(PC2_inputs!DX169*(1+$C$37)),(DU144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DW122=1,(PC2_inputs!DY169*(1+$C$37)),(DV144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DX122=1,(PC2_inputs!DZ169*(1+$C$37)),(DW144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DY122=1,(PC2_inputs!EA169*(1+$C$37)),(DX144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(DZ122=1,(PC2_inputs!EB169*(1+$C$37)),(DY144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EA122=1,(PC2_inputs!EC169*(1+$C$37)),(DZ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EB122=1,(PC2_inputs!ED169*(1+$C$37)),(EA144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EC122=1,(PC2_inputs!EE169*(1+$C$37)),(EB144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(ED122=1,(PC2_inputs!EF169*(1+$C$37)),(EC144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EE122=1,(PC2_inputs!EG169*(1+$C$37)),(ED144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EF122=1,(PC2_inputs!EH169*(1+$C$37)),(EE144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EG122=1,(PC2_inputs!EI169*(1+$C$37)),(EF144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EH122=1,(PC2_inputs!EJ169*(1+$C$37)),(EG144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EI122=1,(PC2_inputs!EK169*(1+$C$37)),(EH144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EJ122=1,(PC2_inputs!EL169*(1+$C$37)),(EI144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EK122=1,(PC2_inputs!EM169*(1+$C$37)),(EJ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EL122=1,(PC2_inputs!EN169*(1+$C$37)),(EK144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EM122=1,(PC2_inputs!EO169*(1+$C$37)),(EL144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EN122=1,(PC2_inputs!EP169*(1+$C$37)),(EM144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EO122=1,(PC2_inputs!EQ169*(1+$C$37)),(EN144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EP122=1,(PC2_inputs!ER169*(1+$C$37)),(EO144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EQ122=1,(PC2_inputs!ES169*(1+$C$37)),(EP144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(ER122=1,(PC2_inputs!ET169*(1+$C$37)),(EQ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(ES122=1,(PC2_inputs!EU169*(1+$C$37)),(ER144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(ET122=1,(PC2_inputs!EV169*(1+$C$37)),(ES144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EU122=1,(PC2_inputs!EW169*(1+$C$37)),(ET144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EV122=1,(PC2_inputs!EX169*(1+$C$37)),(EU144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EW122=1,(PC2_inputs!EY169*(1+$C$37)),(EV144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EX122=1,(PC2_inputs!EZ169*(1+$C$37)),(EW144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EY122=1,(PC2_inputs!FA169*(1+$C$37)),(EX144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(EZ122=1,(PC2_inputs!FB169*(1+$C$37)),(EY144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FA122=1,(PC2_inputs!FC169*(1+$C$37)),(EZ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FB122=1,(PC2_inputs!FD169*(1+$C$37)),(FA144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FC122=1,(PC2_inputs!FE169*(1+$C$37)),(FB144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FD122=1,(PC2_inputs!FF169*(1+$C$37)),(FC144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FE122=1,(PC2_inputs!FG169*(1+$C$37)),(FD144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FF122=1,(PC2_inputs!FH169*(1+$C$37)),(FE144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FG122=1,(PC2_inputs!FI169*(1+$C$37)),(FF144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FH122=1,(PC2_inputs!FJ169*(1+$C$37)),(FG144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FI122=1,(PC2_inputs!FK169*(1+$C$37)),(FH144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FJ122=1,(PC2_inputs!FL169*(1+$C$37)),(FI144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FK122=1,(PC2_inputs!FM169*(1+$C$37)),(FJ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FL122=1,(PC2_inputs!FN169*(1+$C$37)),(FK144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FM122=1,(PC2_inputs!FO169*(1+$C$37)),(FL144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FN122=1,(PC2_inputs!FP169*(1+$C$37)),(FM144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FO122=1,(PC2_inputs!FQ169*(1+$C$37)),(FN144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FP122=1,(PC2_inputs!FR169*(1+$C$37)),(FO144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FQ122=1,(PC2_inputs!FS169*(1+$C$37)),(FP144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FR122=1,(PC2_inputs!FT169*(1+$C$37)),(FQ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FS122=1,(PC2_inputs!FU169*(1+$C$37)),(FR144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FT122=1,(PC2_inputs!FV169*(1+$C$37)),(FS144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FU122=1,(PC2_inputs!FW169*(1+$C$37)),(FT144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FV122=1,(PC2_inputs!FX169*(1+$C$37)),(FU144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FW122=1,(PC2_inputs!FY169*(1+$C$37)),(FV144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FX122=1,(PC2_inputs!FZ169*(1+$C$37)),(FW144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FY122=1,(PC2_inputs!GA169*(1+$C$37)),(FX144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(FZ122=1,(PC2_inputs!GB169*(1+$C$37)),(FY144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GA122=1,(PC2_inputs!GC169*(1+$C$37)),(FZ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GB122=1,(PC2_inputs!GD169*(1+$C$37)),(GA144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GC122=1,(PC2_inputs!GE169*(1+$C$37)),(GB144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GD122=1,(PC2_inputs!GF169*(1+$C$37)),(GC144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GE122=1,(PC2_inputs!GG169*(1+$C$37)),(GD144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GF122=1,(PC2_inputs!GH169*(1+$C$37)),(GE144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GG122=1,(PC2_inputs!GI169*(1+$C$37)),(GF144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GH122=1,(PC2_inputs!GJ169*(1+$C$37)),(GG144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GI122=1,(PC2_inputs!GK169*(1+$C$37)),(GH144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GJ122=1,(PC2_inputs!GL169*(1+$C$37)),(GI144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GK122=1,(PC2_inputs!GM169*(1+$C$37)),(GJ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GL122=1,(PC2_inputs!GN169*(1+$C$37)),(GK144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GM122=1,(PC2_inputs!GO169*(1+$C$37)),(GL144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GN122=1,(PC2_inputs!GP169*(1+$C$37)),(GM144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GO122=1,(PC2_inputs!GQ169*(1+$C$37)),(GN144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GP122=1,(PC2_inputs!GR169*(1+$C$37)),(GO144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GQ122=1,(PC2_inputs!GS169*(1+$C$37)),(GP144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GR122=1,(PC2_inputs!GT169*(1+$C$37)),(GQ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GS122=1,(PC2_inputs!GU169*(1+$C$37)),(GR144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GT122=1,(PC2_inputs!GV169*(1+$C$37)),(GS144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GU122=1,(PC2_inputs!GW169*(1+$C$37)),(GT144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GV122=1,(PC2_inputs!GX169*(1+$C$37)),(GU144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GW122=1,(PC2_inputs!GY169*(1+$C$37)),(GV144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GX122=1,(PC2_inputs!GZ169*(1+$C$37)),(GW144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GY122=1,(PC2_inputs!HA169*(1+$C$37)),(GX144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(GZ122=1,(PC2_inputs!HB169*(1+$C$37)),(GY144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HA122=1,(PC2_inputs!HC169*(1+$C$37)),(GZ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HB122=1,(PC2_inputs!HD169*(1+$C$37)),(HA144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HC122=1,(PC2_inputs!HE169*(1+$C$37)),(HB144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HD122=1,(PC2_inputs!HF169*(1+$C$37)),(HC144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HE122=1,(PC2_inputs!HG169*(1+$C$37)),(HD144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HF122=1,(PC2_inputs!HH169*(1+$C$37)),(HE144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HG122=1,(PC2_inputs!HI169*(1+$C$37)),(HF144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HH122=1,(PC2_inputs!HJ169*(1+$C$37)),(HG144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HI122=1,(PC2_inputs!HK169*(1+$C$37)),(HH144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HJ122=1,(PC2_inputs!HL169*(1+$C$37)),(HI144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HK122=1,(PC2_inputs!HM169*(1+$C$37)),(HJ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HL122=1,(PC2_inputs!HN169*(1+$C$37)),(HK144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HM122=1,(PC2_inputs!HO169*(1+$C$37)),(HL144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HN122=1,(PC2_inputs!HP169*(1+$C$37)),(HM144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HO122=1,(PC2_inputs!HQ169*(1+$C$37)),(HN144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HP122=1,(PC2_inputs!HR169*(1+$C$37)),(HO144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HQ122=1,(PC2_inputs!HS169*(1+$C$37)),(HP144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HR122=1,(PC2_inputs!HT169*(1+$C$37)),(HQ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HS122=1,(PC2_inputs!HU169*(1+$C$37)),(HR144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HT122=1,(PC2_inputs!HV169*(1+$C$37)),(HS144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HU122=1,(PC2_inputs!HW169*(1+$C$37)),(HT144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HV122=1,(PC2_inputs!HX169*(1+$C$37)),(HU144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HW122=1,(PC2_inputs!HY169*(1+$C$37)),(HV144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HX122=1,(PC2_inputs!HZ169*(1+$C$37)),(HW144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HY122=1,(PC2_inputs!IA169*(1+$C$37)),(HX144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(HZ122=1,(PC2_inputs!IB169*(1+$C$37)),(HY144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IA122=1,(PC2_inputs!IC169*(1+$C$37)),(HZ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IB122=1,(PC2_inputs!ID169*(1+$C$37)),(IA144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IC122=1,(PC2_inputs!IE169*(1+$C$37)),(IB144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(ID122=1,(PC2_inputs!IF169*(1+$C$37)),(IC144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IE122=1,(PC2_inputs!IG169*(1+$C$37)),(ID144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IF122=1,(PC2_inputs!IH169*(1+$C$37)),(IE144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IG122=1,(PC2_inputs!II169*(1+$C$37)),(IF144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IH122=1,(PC2_inputs!IJ169*(1+$C$37)),(IG144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(II122=1,(PC2_inputs!IK169*(1+$C$37)),(IH144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IJ122=1,(PC2_inputs!IL169*(1+$C$37)),(II144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IK122=1,(PC2_inputs!IM169*(1+$C$37)),(IJ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IL122=1,(PC2_inputs!IN169*(1+$C$37)),(IK144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IM122=1,(PC2_inputs!IO169*(1+$C$37)),(IL144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IN122=1,(PC2_inputs!IP169*(1+$C$37)),(IM144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IO122=1,(PC2_inputs!IQ169*(1+$C$37)),(IN144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IP122=1,(PC2_inputs!IR169*(1+$C$37)),(IO144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IQ122=1,(PC2_inputs!IS169*(1+$C$37)),(IP144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IR122=1,(PC2_inputs!IT169*(1+$C$37)),(IQ144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IS122=1,(PC2_inputs!IU169*(1+$C$37)),(IR144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IT122=1,(PC2_inputs!IV169*(1+$C$37)),(IS144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IU122=1,(PC2_inputs!#REF!*(1+$C$37)),(IT144*(1+#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(IV122=1,(PC2_inputs!#REF!*(1+$C$37)),(IU144*(1+#REF!)))","v":{"$error":"#REF!"}}]
[null,"Demand, MWh",null,null,{"$f":"PC3_inputs!D32","v":49116140.315023318},{"$f":"PC3_inputs!E32","v":49260095.791423559},{"$f":"PC3_inputs!F32","v":50769510.986326121},{"$f":"PC3_inputs!G32","v":50769510.986326121},{"$f":"PC3_inputs!H32","v":50769510.986326121}]
[null,"Total annual revenue allowed, €",null,null,6416351.289525847,6069362.2697772132,5882910.9063337808,{"$f":"H144*H145","v":5887959.2151485467},{"$f":"I144*I145","v":5887959.2151485467}]
[null,"NPV for interconnectors, €",{"$f":"SUM(E147:I147)","v":26417540.166834854},null,{"$f":"E146/PC3_inputs!D12","v":6220678.101878033},{"$f":"F146/PC3_inputs!E12","v":5562043.5083731944},{"$f":"G146/PC3_inputs!F12","v":5124692.988241747},{"$f":"H146/PC3_inputs!G12","v":4875561.4512162087},{"$f":"I146/PC3_inputs!H12","v":4634564.1171256732}]
[]
[null,"ALLOWED REVENUE AND PRICES - CAPACITY"]
[]
[null,"Change from P0 to P1",{"$f":"'Transmission 12 13'!H33","v":0.49811390477317263},0.55424539583148313,-0.26526361953907113,8.5813110127813186E-4,0]
[]
[null,"NPV revenue received less NPV revenue required",{"$f":"C158-C136","v":0}]
[null,null,null,null,"Interconnectors"]
[null,"Average annual tariff, € per MWh / day",null,null,{"$f":"(PC2_inputs!$G$24*(1+$C$151))","v":281.37276033031566},{"$f":"(E155*(1+D$151))","v":437.32231725578845},{"$f":"(F155*(1+E$151))","v":321.31661647530399},321.59234825725889,{"$f":"(H155*(1+G$151))","v":321.59234825725889},321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,{"$f":"(BR155*(1+BQ$151))","v":321.59234825725889},321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,{"$f":"(ED155*(1+EC$151))","v":321.59234825725889},321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,{"$f":"(GP155*(1+GO$151))","v":321.59234825725889},321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889,321.59234825725889]
[null,"Demand, MWh/day",null,null,{"$f":"PC3_inputs!D33","v":162695.87149563432},{"$f":"PC3_inputs!E33","v":162455.96068428311},{"$f":"PC3_inputs!F33","v":164778.89857611316},{"$f":"PC3_inputs!G33","v":164778.89857611316},{"$f":"PC3_inputs!H33","v":164778.89857611316}]
[null,"Total annual revenue allowed, €",null,null,57747161.60573262,54624260.427994922,52946198.157003969,{"$f":"H155*H156","v":52991632.936336927},{"$f":"I155*I156","v":52991632.936336927}]
[null,"NPV Inch, €",{"$f":"SUM(E158:I158)","v":237757861.50151363},null,{"$f":"E157/PC3_inputs!D12","v":55986102.916902289},{"$f":"F157/PC3_inputs!E12","v":50058391.575358748},{"$f":"G157/PC3_inputs!F12","v":46122236.894175671},{"$f":"H157/PC3_inputs!G12","v":43880053.060945883},{"$f":"I157/PC3_inputs!H12","v":41711077.054131068}]

{"sheet":"Outputs2","index":10,"n_rows":22,"n_cols":8,"rows_kept":22,"cut":false,"hidden":false,"merged":[[5,1,5,7],[11,1,11,7],[17,1,17,7]]}
[]
[]
[]
[]
[]
[null,"Onshore"]
[null,null,"2012/13","2013/14","2014/15","2015/16","2016/17","Total"]
[null,"Opex",{"$f":"PC3_inputs!D51","v":45.290395824300788},{"$f":"PC3_inputs!E51","v":44.790378572615644},{"$f":"PC3_inputs!F51","v":45.983842636624829},{"$f":"PC3_inputs!G51","v":46.972260940091004},{"$f":"PC3_inputs!H51","v":45.980277962811563},{"$f":"SUM(C8:G8)","v":229.01715593644383}]
[]
[null,"Annual Revenue",{"$f":"(Outputs1!E32+Outputs1!E43)/Outputs1!$C$19","v":109.576663519676},{"$f":"(Outputs1!F32+Outputs1!F43)/Outputs1!$C$19","v":140.42992981455188},{"$f":"(Outputs1!G32+Outputs1!G43)/Outputs1!$C$19","v":126.55913192206162},{"$f":"(Outputs1!H32+Outputs1!H43)/Outputs1!$C$19","v":126.21035210857679},{"$f":"(Outputs1!I32+Outputs1!I43)/Outputs1!$C$19","v":127.18238248295535},{"$f":"SUM(C10:G10)","v":629.95845984782159}]
[]
[null,"Inch"]
[null,null,"2012/13","2013/14","2014/15","2015/16","2016/17","Total"]
[null,"Opex",{"$f":"PC3_inputs!D62","v":1.0615796527386352},{"$f":"PC3_inputs!E62","v":1.0657607882978186},{"$f":"PC3_inputs!F62","v":1.0897257456817808},{"$f":"PC3_inputs!G62","v":1.1409285108586364},{"$f":"PC3_inputs!H62","v":1.0987908359169034},{"$f":"SUM(C14:G14)","v":5.4567855334937736}]
[]
[null,"Annual Revenue",{"$f":"(Outputs1!E89+Outputs1!E101)/Outputs1!$C$19","v":4.1084487413605171},{"$f":"(Outputs1!F89+Outputs1!F101)/Outputs1!$C$19","v":2.0835343696026629},{"$f":"(Outputs1!G89+Outputs1!G101)/Outputs1!$C$19","v":1.9267857170099749},{"$f":"(Outputs1!H89+Outputs1!H101)/Outputs1!$C$19","v":1.8936575220979597},{"$f":"(Outputs1!I89+Outputs1!I101)/Outputs1!$C$19","v":1.7896422083482804},{"$f":"SUM(C16:G16)","v":11.802068558419396}]
[]
[null,"Interconnectors"]
[null,null,"2012/13","2013/14","2014/15","2015/16","2016/17","Total"]
[null,"Opex",{"$f":"PC3_inputs!D75","v":10.924851814299041},{"$f":"PC3_inputs!E75","v":14.028907189017973},{"$f":"PC3_inputs!F75","v":14.48338881493105},{"$f":"PC3_inputs!G75","v":14.4915582604813},{"$f":"PC3_inputs!H75","v":15.929357715729418},{"$f":"SUM(C20:G20)","v":69.858063794458786}]
[]
[null,"Annual Revenue",{"$f":"(Outputs1!E146+Outputs1!E157)/Outputs1!$C$19","v":64.163512895258464},{"$f":"(Outputs1!F146+Outputs1!F157)/Outputs1!$C$19","v":60.693622697772135},{"$f":"(Outputs1!G146+Outputs1!G157)/Outputs1!$C$19","v":58.829109063337754},{"$f":"(Outputs1!H146+Outputs1!H157)/Outputs1!$C$19","v":58.879592151485475},{"$f":"(Outputs1!I146+Outputs1!I157)/Outputs1!$C$19","v":58.879592151485475},{"$f":"SUM(C22:G22)","v":301.44542895933927}]

{"sheet":"Transmission 15 16","index":11,"n_rows":67,"n_cols":10,"rows_kept":67,"cut":false,"hidden":false,"merged":[[40,24,40,25],[44,24,44,25],[31,7,31,8]]}
[null,null,null,null,"IC"]
[]
[null,null,null,null,null,"Current Forecast","Moffat","Inch","Exit"]
[]
[]
["Revenue",null,"Allowed revenue for period as per decision","10/11 monies","BICt+1",{"$f":"Outputs2!F10+Outputs2!F16+Outputs2!F22","v":186.98360178216021},{"$f":"Outputs2!F22","v":58.879592151485475},{"$f":"Outputs2!F16","v":1.8936575220979597},{"$f":"Outputs2!F10","v":126.21035210857679}]
[null,null,"Inflation",null,"HICPDj",{"$f":"Inflation!E30","v":3.7889912906714063E-2}]
[null,null,"Inflated allowed Revenue",null,null,{"$f":"F6*(1+F7)","v":194.06839416866995},{"$f":"G6*(1+$F7)","v":61.110534770088108},{"$f":"H6*(1+$F7)","v":1.9654080406853953},130.99245135789647]
[]
[null,null,"forecast less allowable pass through (50%)",null,null,0.54649999999999999,0.33,0,0.22]
[null,null,"forecast less allowable pass through (100%)",null,null,0.432,-0.09,-0.02,0.55000000000000004]
[null,null,"Correction factor Kt-1",null,"KICt-1",-4.1938000000000004,-1.4602999999999999,4.02E-2,-2.7736999999999998]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"forecast other revenues",null,null,0,0,0,0]
[]
[null,null,"Allowable Revenue",null,null,{"$f":"SUM(F8:F21)","v":190.85309416866994},{"$f":"SUM(G8:G21)","v":59.890234770088107},1.9856080406853953,128.98875135789649]
[]
[]
[null,null,"Demand"]
[null,null,"Exit Capacity","GWh",null,267.08999999999997]
[null,null,"Entry Capacity","GWh",null,204.88]
[]
[]
[null,"GNI Transmission Tariffs for 2015/16"]
[null,null,null,null,null,null,null,"Published Tariffs",null,"% Change"]
[null,null,null,"€","(15/16 Monies)",null,null,"2013/14 Tariff","2014/15 Tariff","Nominal"]
[null,"Exit",null,"2015/16 Tariff",null,null,null,"€","€","from 14/15"]
[null,"capacity",null,430.88231087845929,"per peak day MWh",null,null,509.09293090946039,443.03561853821384,-2.7431897462001167E-2]
[null,"commodity",null,0.26737332206667219,"per MWh",null,null,0.26751714665262272,0.27535825192799701,-2.8998331466066923E-2]
[]
[null,"Moffat Entry"]
[null,"capacity",null,367.78599633833664,"per peak day MWh",null,null,355.32523229094272,358.57659877400283,2.5683208541275013E-2]
[null,"commodity",null,0.1177583804954231,"per MWh",null,null,0.13245822751306693,0.15740600269322499,-0.25188125941469186]
[]
[null,"Bellnaboy Entry"]
[null,"capacity",null,617.99611485375408,"per peak day MWh",null,null,"NA","NA"]
[null,"commodity",null,0.1177583804954231,"per MWh",null,null,"NA","NA"]
[null,"Inch Storage Entry"]
[null,"capacity",null,53.057574130252306,"per peak day MWh",null,null,45.717471689305356,53.603779988008576,-1.0189689195024287E-2]
[null,"commodity",null,0.1177583804954231,"per MWh",null,null,4.7291977215864783E-2,3.3870254302627134E-2,2.4767492278996328]
[null,"Inch Production Entry"]
[null,"capacity",null,164.18612045685984,"per peak day MWh",null,null,45.717471689305356,53.603779988008576,2.0629578827013519]
[null,"commodity",null,0.1177583804954231,"per MWh",null,null,4.7291977215864783E-2,3.3870254302627134E-2,2.4767492278996328]
[]
[null,"Illustrative Transmission Transportation Costs"]
[null,null,null,"€",null,null,null,"€","€"]
[null,"Transmission Transportation Cost of UK Gas"]
[null,"capacity",null,798.66830721679594,"per peak day MWh",null,null,864.41816320040311,801.61221731221667,-3.672486561259734E-3]
[null,"commodity",null,0.38513170256209528,"per MWh",null,null,0.39997537416568962,0.43276425462122203,-0.11006581886208985]
[]
[null,"Transmission Transportation Cost of Bellnaboy Gas",null,1048.8784257322134,"per peak day MWh",null,null,"NA","NA"]
[null,null,null,0.38513170256209528,"per MWh",null,null,"NA","NA"]
[]
[null,"Transmission Transportation Cost of Inch Storage Gas"]
[null,"capacity",null,483.9398850087116,"per peak day MWh",null,null,554.81040259876579,496.63939852622241,-2.5570894204520665E-2]
[null,"commodity",null,0.38513170256209528,"per MWh",null,null,0.31480912386848747,0.30922850623062414,0.24545989390403147]
[]
[null,"Transmission Transportation Cost of Inch Production Gas"]
[null,"capacity",null,595.06843133531913,"per peak day MWh",null,null,554.81040259876579,496.63939852622241,0.19819014178332392]
[null,"commodity",null,0.38513170256209528,"per MWh",null,null,0.31480912386848747,0.30922850623062414,0.24545989390403147]

{"sheet":"Transmission 12 13","index":12,"n_rows":76,"n_cols":26,"rows_kept":76,"cut":false,"hidden":false,"merged":[[40,23,40,24],[44,23,44,24]]}
[null,null,null,null,"IC",null,null,null,null,null,"INCH",null,null,null,null,null,"EXIT",null,null,null,null,null,null,"SNP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"See methodology set out in CER/12/116"]
[null,null,null,null,null,"Current Forecast",null,null,"Original forecast",null,null,"Current Forecast",null,null,"Original forecast",null,null,"Current Forecast",null,null,"Original forecast",null,null,"Current Forecast"]
[]
[]
["Revenue",null,"Allowed revenue for period as per decision","10/11 monies","BICt+1",{"$f":"67502520/1000000","v":67.502520000000004},null,null,{"$f":"F6","v":67.502520000000004},null,"BINCHt+1",{"$f":"3862065/1000000","v":3.8620649999999999},null,null,{"$f":"L6","v":3.8620649999999999},null,"BEXITt+1",{"$f":"119657782/1000000","v":119.657782},null,null,{"$f":"R6","v":119.657782}]
[null,null,"Inflation",null,"HICPDj",{"$f":"Inflation!E6","v":3.5285999999999929E-2},null,null,0,null,"HICPDj",{"$f":"F7","v":3.5285999999999929E-2},null,null,0,null,"HICPDj",{"$f":"F7","v":3.5285999999999929E-2},null,null,0]
[null,null,"Inflated allowed Revenue",null,null,{"$f":"F6*(1+F7)","v":69.884413920719993},null,null,{"$f":"I6*(1+I7)","v":67.502520000000004},null,null,{"$f":"L6*(1+L7)","v":3.9983418255899994},null,null,{"$f":"O6*(1+O7)","v":3.8620649999999999},null,null,{"$f":"R6*(1+R7)","v":123.88002649565199},null,null,{"$f":"U6*(1+U7)","v":119.657782}]
[]
[null,null,"forecast less allowable pass through (50%)",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,"forecast less allowable pass through (100%)",null,null,-0.36399999999999999,null,null,0,null,null,-1.7999999999999999E-2,null,null,0,null,null,-0.93,null,null,0]
[null,null,"Correction factor Kt-1",null,"KICt-1",-3.1,null,null,0,null,"KINCHt-1",-0.1,null,null,0,null,"KINCHt-1",-1.83,null,null,0]
[null,null,"CAG Tariff Analysis costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[null,null,"Spare K factor"]
[null,null,"Spare K factor"]
[]
[null,null,"Spare correction"]
[null,null,"Spare correction"]
[null,null,"Spare correction"]
[]
[null,null,"forecast other revenues",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[]
[null,null,"Allowable Revenue",null,null,{"$f":"SUM(F8:F22)","v":66.420413920719994},null,null,{"$f":"SUM(I8:I22)","v":67.502520000000004},null,null,{"$f":"SUM(L8:L22)","v":3.8803418255899995},null,null,{"$f":"SUM(O8:O22)","v":3.8620649999999999},null,null,{"$f":"SUM(R8:R22)","v":121.22002649565198},null,null,{"$f":"SUM(U8:U22)","v":119.657782},null,null,null,{"$f":"F23*(Y37/(Y36+Y37)*Y35/(Y37+Y35))","v":6.5143098268398454}]
[]
[]
["Tariff",null,"Demand"]
[null,null,"Capacity","GWh",null,{"$f":"I27","v":205.2115},null,null,205.2115,null,null,{"$f":"O27","v":33.677999999999997},null,null,33.677999999999997,null,null,{"$f":"U27","v":235.37729999999999},null,null,235.37729999999999,null,null,null,0]
[null,null,"Commodity","GWh",null,{"$f":"I28","v":52396.7},null,null,52396.7,null,null,{"$f":"O28","v":4272.3999999999996},null,null,4272.3999999999996,null,null,{"$f":"U28","v":52739.7},null,null,52739.7,null,null,null,0]
[]
[null,null,"Tariff",null,{"$f":"E1","v":"IC"},null,null,null,null,null,{"$f":"K1","v":"INCH"},null,null,null,null,null,{"$f":"Q1","v":"EXIT"},null,null,null,null,null,null,{"$f":"X1","v":"SNP"}]
[null,null,"Capacity","€/MWh",null,{"$f":"F$23*1000000*90%/(F27*1000)","v":291.30127955133116},{"$f":"F31/(1+F$7)","v":281.37276033031566},{"$f":"PC2_inputs!G24","v":187.81800197823938},{"$f":"I$23*1000000*90%/(I27*1000)","v":296.04709287734852},null,null,{"$f":"L$23*1000000*90%/(L27*1000)","v":103.69700228727952},{"$f":"L31/(1+L$7)","v":100.16266257563565},{"$f":"PC2_inputs!F24","v":46.188921859545012},{"$f":"O$23*1000000*90%/(O27*1000)","v":103.20857830037413},null,null,{"$f":"R$23*1000000*90%/(R27*1000)","v":463.50274153916621},{"$f":"R31/(1+R$7)","v":447.70502212834543},{"$f":"PC2_inputs!E24","v":435.86251236399607},{"$f":"U$23*1000000*90%/(U27*1000)","v":457.52926811548946},null,null,"€/MWh/day",{"$f":"(Y23*1000000*90%)/(Y35*10)","v":10.407400260333922},"Default daily tariff"]
[null,null,"Commodity","€/MWh",null,{"$f":"F$23*1000000*10%/(F28*1000)","v":0.12676449837627177},{"$f":"F32/(1+F$7)","v":0.1224439414579853},{"$f":"PC2_inputs!G23","v":8.1107814045499521E-2},{"$f":"I$23*1000000*10%/(I28*1000)","v":0.12882971637526791},null,null,{"$f":"L$23*1000000*10%/(L28*1000)","v":9.0823467502808716E-2},{"$f":"L32/(1+L$7)","v":8.7727900795344205E-2},{"$f":"PC2_inputs!F23","v":5.2423343224530169E-2},{"$f":"O$23*1000000*10%/(O28*1000)","v":9.0395679243516519E-2},null,null,{"$f":"R$23*1000000*10%/(R28*1000)","v":0.2298458779546565},{"$f":"R32/(1+R$7)","v":0.22201196380000937},{"$f":"PC2_inputs!E23","v":0.2126607319485658},{"$f":"U$23*1000000*10%/(U28*1000)","v":0.2268836986179292},null,null,"€/MWh",{"$f":"(Y23*1000000*10%)/(Y35*10)","v":1.1563778067037691},"Default daily tariff"]
[null,null,"Capacity","% change",null,null,null,{"$f":"G31/H31-1","v":0.49811390477317263},null,null,null,null,null,{"$f":"M31/N31-1","v":1.1685429870006132},null,null,null,null,null,{"$f":"S31/T31-1","v":2.7170287483818889E-2}]
[null,null,"Commodity","% change",null,null,null,{"$f":"G32/H32-1","v":0.50964420504906238},null,null,null,null,null,{"$f":"M32/N32-1","v":0.67345108875647153},null,null,null,null,null,{"$f":"S32/T32-1","v":4.3972536752602043E-2}]
[null,null,"Previous tariffs",null,null,null,"Change Nominal",null,null,null,null,null,"Change Nominal",null,null,null,null,null,"Change Nominal",null,null,null,null,"Tech Cap SNP",{"$f":"5100000*39.765/3600","v":56333.75},"MWh"]
[null,null,"2011/12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech Cap IC2",{"$f":"23000000*39.765/3600","v":254054.16666666666},"MWh"]
[null,null,"Capacity","€/MWh",null,189.88399999999999,{"$f":"F$31/F37-1","v":0.53410123839465773},null,null,null,null,46.697000000000003,{"$f":"L$31/L37-1","v":1.2206352075567919},null,null,null,null,440.65699999999998,{"$f":"R$31/R37-1","v":5.184472625912262E-2},null,null,null,null,"Tech Cap IC1",{"$f":"17000000*39.765/3600","v":187779.16666666666},"MWh"]
[null,null,"Commodity","€/MWh",null,8.2000000000000003E-2,{"$f":"F$32/F38-1","v":0.54590851678380203},null,null,null,null,5.2999999999999999E-2,{"$f":"L$32/L38-1","v":0.7136503302416739},null,null,null,null,0.215,{"$f":"R$32/R38-1","v":6.905059513793721E-2}]
[]
[null,null,"2010/11"]
[null,null,"Capacity","€/MWh",null,215.833,{"$f":"F$31/F41-1","v":0.34966052249346102},null,null,null,null,68.296999999999997,{"$f":"L$31/L41-1","v":0.51832441084205039},null,null,null,null,446.80900000000003,{"$f":"R$31/R41-1","v":3.7362142524358655E-2}]
[null,null,"Commodity","€/MWh",null,0.09,{"$f":"F$32/F42-1","v":0.40849442640301969},null,null,null,null,6.5000000000000002E-2,{"$f":"L$32/L42-1","v":0.39728411542782638},null,null,null,null,0.214,{"$f":"R$32/R42-1","v":7.4046158666619233E-2}]
[]
[]
[]
[null,null,"Illustrative transmission transportation costs"]
[]
[null,null,"UK gas",null,null,"2012/13",null,"2011/12","Nominal Change","2010/11","Nominal Change"]
[null,null,"Capacity","€/MWh",null,{"$f":"F31+R31","v":754.80402109049737},null,{"$f":"F37+R37","v":630.54099999999994},{"$f":"($F49/H49)-1","v":0.19707365752662787},{"$f":"F41+R41","v":662.64200000000005},{"$f":"($F49/J49)-1","v":0.13908267373709693}]
[null,null,"Commodity","€/MWh",null,{"$f":"F32+R32","v":0.35661037633092829},null,{"$f":"F38+R38","v":0.29699999999999999},{"$f":"($F50/H50)-1","v":0.20070833781457353},{"$f":"F42+R42","v":0.30399999999999999},{"$f":"($F50/J50)-1","v":0.17306044845700108}]
[]
[null,null,"Cost per therm"]
[null,null,"Annual consumption","MWh",365]
[null,null,"Load Factor",null,1.3]
[null,null,null,null,null,"2012/13",null,"2011/12","Nominal Change","2010/11","Nominal Change"]
[null,null,"Capacity cost","€",null,{"$f":"F49*($E53/365)*$E54","v":981.24522741764656},null,{"$f":"H49*($E53/365)*$E54","v":819.7032999999999},null,{"$f":"J49*($E53/365)*$E54","v":861.43460000000005}]
[null,null,"Commodity cost","€",null,{"$f":"$E53*F50","v":130.16278736078883},null,{"$f":"$E53*H50","v":108.405},null,{"$f":"$E53*J50","v":110.96}]
[null,null,"Total Cost","€",null,{"$f":"SUM(F56:F57)","v":1111.4080147784355},null,{"$f":"SUM(H56:H57)","v":928.10829999999987},null,{"$f":"SUM(J56:J57)","v":972.39460000000008}]
[]
[null,null,"Cost/MWh","€/MWh",null,{"$f":"F58/$E53","v":3.0449534651463988},null,{"$f":"H58/$E53","v":2.5427624657534245},null,{"$f":"J58/$E53","v":2.664094794520548}]
[null,null,"Cost/Therm","c/Therm",null,{"$f":"(F60*100/1000)*29.3071","v":8.9238755698392023},null,{"$f":"(H60*100/1000)*29.3071","v":7.4520993860082179},{"$f":"$F61/H61-1","v":0.19749819582309058},{"$f":"(J60*100/1000)*29.3071","v":7.8076892552493158},{"$f":"$F61/J61-1","v":0.14295987943416733}]
[]
[null,null,"Inch gas",null,null,"2012/13",null,"2011/12","Nominal Change","2010/11","Nominal Change"]
[null,null,"Capacity","€/MWh",null,{"$f":"L31+R31","v":567.19974382644568},null,{"$f":"L37+R37","v":487.35399999999998},{"$f":"($F64/H64)-1","v":0.16383520772671556},{"$f":"L41+R41","v":515.10599999999999},{"$f":"($F64/J64)-1","v":0.10113208509791316}]
[null,null,"Commodity","€/MWh",null,{"$f":"L32+R32","v":0.32066934545746523},null,{"$f":"L38+R38","v":0.26800000000000002},{"$f":"($F65/H65)-1","v":0.19652740842337768},{"$f":"L42+R42","v":0.27900000000000003},{"$f":"($F65/J65)-1","v":0.14935249267908679}]
[]
[null,null,"Cost per therm"]
[null,null,"Annual consumption","MWh",365]
[null,null,"Load Factor",null,1.3]
[null,null,null,null,null,"2012/13",null,"2011/12","Nominal Change","2010/11","Nominal Change"]
[null,null,"Capacity cost","€",null,{"$f":"F64*($E68/365)*$E69","v":737.35966697437937},null,{"$f":"H64*($E68/365)*$E69","v":633.56020000000001},null,{"$f":"J64*($E68/365)*$E69","v":669.63779999999997}]
[null,null,"Commodity cost","€",null,{"$f":"$E68*F65","v":117.04431109197481},null,{"$f":"$E68*H65","v":97.820000000000007},null,{"$f":"$E68*J65","v":101.83500000000001}]
[null,null,"Total Cost","€",null,{"$f":"SUM(F71:F72)","v":854.40397806635417},null,{"$f":"SUM(H71:H72)","v":731.38020000000006},null,{"$f":"SUM(J71:J72)","v":771.47280000000001}]
[]
[null,null,"Cost/MWh","€/MWh",null,{"$f":"F73/$E68","v":2.3408328166201482},null,{"$f":"H73/$E68","v":2.003781369863014},null,{"$f":"J73/$E68","v":2.1136241095890411}]
[null,null,"Cost/Therm","c/Therm",null,{"$f":"(F75*100/1000)*29.3071","v":6.8603021439968348},null,{"$f":"(H75*100/1000)*29.3071","v":5.8725020984712328},{"$f":"$F76/H76-1","v":0.16820769562308935},{"$f":"(J75*100/1000)*29.3071","v":6.1944193142136985},{"$f":"$F76/J76-1","v":0.10749721580119753}]

{"sheet":"Transmission 13 14","index":13,"n_rows":76,"n_cols":26,"rows_kept":76,"cut":false,"hidden":false,"merged":[[40,23,40,24],[44,23,44,24]]}
[null,null,null,null,"IC",null,null,null,null,null,"INCH",null,null,null,null,null,"EXIT",null,null,null,null,null,null,"SNP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"See methodology set out in CER/12/116"]
[null,null,null,null,null,"Current Forecast",null,null,null,null,null,"Current Forecast",null,null,null,null,null,"Current Forecast",null,null,null,null,null,"Current Forecast"]
[]
[]
["Revenue",null,"Allowed revenue for period as per decision","10/11 monies","BICt+1",58.25525116,null,null,null,null,"BINCHt+1",1.9857300493368475,null,null,null,null,"BEXITt+1",128.13249331499759]
[null,null,"Inflation",null,"HICPDj",4.0469584000000003E-2,null,null,null,null,"HICPDj",4.0469584000000003E-2,null,null,null,null,"HICPDj",4.0469584000000003E-2]
[null,null,"Inflated allowed Revenue",null,null,60.612816940260721,null,null,null,null,null,2.0660917183698091,null,null,null,null,null,133.31796201633833]
[]
[null,null,"forecast less allowable pass through (50%)",null,null,0.11089132380838906,null,null,null,null,null,-2.8317392075051628E-2,null,null,null,null,null,0.27816552879420131]
[null,null,"forecast less allowable pass through (100%)",null,null,-0.5183030712577561,null,null,null,null,null,-4.3050739124607995E-2,null,null,null,null,null,0.13734198508800066]
[null,null,"Correction factor Kt-1",null,"KICt-1",2.3396943545323898,null,null,null,null,"KINCHt-1",-0.14871282999999999,null,null,null,null,"KEXITt-1",4.2300000000000004]
[null,null,"CAG Tariff Analysis costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Spare K factor"]
[null,null,"Spare K factor"]
[]
[null,null,"Spare correction"]
[null,null,"Spare correction"]
[null,null,"Spare correction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.7327627542912749]
[null,null,"forecast other revenues",null,null,0,null,null,null,null,null,0]
[]
[null,null,"Allowable Revenue",null,null,{"$f":"SUM(F8:F22)","v":62.545099547343746},null,null,null,null,null,{"$f":"SUM(L8:L22)","v":1.8460107571701496},null,null,null,null,null,133.23070677592924,null,null,null,null,null,null,{"$f":"F23*(Y37/(Y36+Y37)*Y35/(Y37+Y35))","v":6.1342309171433289}]
[]
[]
["Tariff",null,"Demand"]
[null,null,"Capacity","GWh",null,158.420905127737,null,null,null,null,null,36.340803999999999,null,null,null,null,null,235.5200457,null,null,null,null,null,null,0]
[null,null,"Commodity","GWh",null,47218.735081735882,null,null,null,null,null,3903.4332291666656,null,null,null,null,null,49800.2,null,null,null,null,null,null,0]
[]
[null,null,"Tariff",null,{"$f":"E1","v":"IC"},null,null,null,null,null,{"$f":"K1","v":"INCH"},null,null,null,null,null,{"$f":"Q1","v":"EXIT"},null,null,null,null,null,null,{"$f":"X1","v":"SNP"}]
[null,null,"Capacity","€/MWh",null,355.32298900000001,null,null,null,null,null,45.716999999999999,null,null,null,null,null,509.11900000000003,null,null,null,null,null,"€/MWh/day",{"$f":"(Y23*1000000*90%)/(Y35*10)","v":9.8001780911602658},"Default daily tariff"]
[null,null,"Commodity","€/MWh",null,0.13200000000000001,null,null,null,null,null,4.7291977313116483E-2,null,null,null,null,null,0.26753046529116198,null,null,null,null,null,"€/MWh",{"$f":"(Y23*1000000*10%)/(Y35*10)","v":1.0889086767955851},"Default daily tariff"]
[null,null,"Capacity","% change"]
[null,null,"Commodity","% change"]
[null,null,"Previous tariffs",null,null,null,"Change Nominal",null,null,null,null,null,"Change Nominal",null,null,null,null,null,"Change Nominal",null,null,null,null,"Tech Cap SNP",{"$f":"5100000*39.765/3600","v":56333.75},"MWh"]
[null,null,"2012/13 Post April ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tech Cap IC2",{"$f":"23000000*39.765/3600","v":254054.16666666666},"MWh"]
[null,null,"Capacity","€/MWh",null,340.822,{"$f":"F$31/F37-1","v":4.2547103766775729E-2},null,null,null,null,103.697,{"$f":"L$31/L37-1","v":-0.55912900083898287},null,null,null,null,491.31299999999999,{"$f":"R$31/R37-1","v":3.6241662646826045E-2},null,null,null,null,"Tech Cap IC1",{"$f":"17000000*39.765/3600","v":187779.16666666666},"MWh"]
[null,null,"Commodity","€/MWh",null,0.14799999999999999,{"$f":"F$32/F38-1","v":-0.108108108108108},null,null,null,null,9.0999999999999998E-2,{"$f":"L$32/L38-1","v":-0.48030794161410462},null,null,null,null,0.24399999999999999,{"$f":"R$32/R38-1","v":9.6436333160500043E-2}]
[]
[null,null,"2012/13 Pre April "]
[null,null,"Capacity","€/MWh",null,291.30099999999999,{"$f":"F$31/F41-1","v":0.21977950298831805},null,null,null,null,103.697,{"$f":"L$31/L41-1","v":-0.55912900083898287},null,null,null,null,463.50299999999999,{"$f":"R$31/R41-1","v":9.8415759984293638E-2}]
[null,null,"Commodity","€/MWh",null,0.127,{"$f":"F$32/F42-1","v":3.937007874015741E-2},null,null,null,null,9.0999999999999998E-2,{"$f":"L$32/L42-1","v":-0.48030794161410462},null,null,null,null,0.23,{"$f":"R$32/R42-1","v":0.16317593604853031}]
[]
[]
[]
[null,null,"Illustrative transmission transportation costs"]
[]
[null,null,"UK gas",null,null,"2013/14",null,"2012/13 post April","Nominal Change","2012/13 pre April","Nominal Change"]
[null,null,"Capacity","€/MWh",null,{"$f":"F31+R31","v":864.44198900000004},null,{"$f":"F37+R37","v":832.13499999999999},{"$f":"($F49/H49)-1","v":3.8824216022640634E-2},{"$f":"F41+R41","v":754.80399999999997},{"$f":"($F49/J49)-1","v":0.14525358768633989}]
[null,null,"Commodity","€/MWh",null,{"$f":"F32+R32","v":0.39953046529116198},null,{"$f":"F38+R38","v":0.39200000000000002},{"$f":"($F50/H50)-1","v":1.9210370640719399E-2},{"$f":"F42+R42","v":0.35699999999999998},{"$f":"($F50/J50)-1","v":0.11913295599765261}]
[]
[null,null,"Cost per therm"]
[null,null,"Annual consumption","MWh",365]
[null,null,"Load Factor",null,1.3]
[null,null,null,null,null,"2013/14",null,"2012/13 post April","Nominal Change","2012/13 pre April","Nominal Change"]
[null,null,"Capacity cost","€",null,{"$f":"F49*($E53/365)*$E54","v":1123.7745857},null,{"$f":"H49*($E53/365)*$E54","v":1081.7755},null,{"$f":"J49*($E53/365)*$E54","v":981.24519999999995}]
[null,null,"Commodity cost","€",null,{"$f":"$E53*F50","v":145.82861983127412},null,{"$f":"$E53*H50","v":143.08000000000001},null,{"$f":"$E53*J50","v":130.30500000000001}]
[null,null,"Total Cost","€",null,{"$f":"SUM(F56:F57)","v":1269.6032055312742},null,{"$f":"SUM(H56:H57)","v":1224.8554999999999},null,{"$f":"SUM(J56:J57)","v":1111.5501999999999}]
[]
[null,null,"Cost/MWh","€/MWh",null,{"$f":"F58/$E53","v":3.4783649466610251},null,{"$f":"H58/$E53","v":3.3557684931506846},null,{"$f":"J58/$E53","v":3.0453430136986297}]
[null,null,"Cost/Therm","c/Therm",null,{"$f":"(F60*100/1000)*29.3071","v":10.194078932828932},null,{"$f":"(H60*100/1000)*29.3071","v":9.8347842805616406},{"$f":"$F61/H61-1","v":3.6533048617795716E-2},{"$f":"(J60*100/1000)*29.3071","v":8.9250172236767114},{"$f":"$F61/J61-1","v":0.14219151373574856}]
[]
[null,null,"Inch gas",null,null,"2013/14",null,"2012/13 post April","Nominal Change","2012/13 pre April","Nominal Change"]
[null,null,"Capacity","€/MWh",null,{"$f":"L31+R31","v":554.83600000000001},null,{"$f":"L37+R37","v":595.01},{"$f":"($F64/H64)-1","v":-6.7518192971546709E-2},{"$f":"L41+R41","v":567.20000000000005},{"$f":"($F64/J64)-1","v":-2.1798307475317413E-2}]
[null,null,"Commodity","€/MWh",null,{"$f":"L32+R32","v":0.31482244260427844},null,{"$f":"L38+R38","v":0.33499999999999996},{"$f":"($F65/H65)-1","v":-6.023151461409415E-2},{"$f":"L42+R42","v":0.32100000000000001},{"$f":"($F65/J65)-1","v":-1.9244727089475333E-2}]
[]
[null,null,"Cost per therm"]
[null,null,"Annual consumption","MWh",365]
[null,null,"Load Factor",null,1.3]
[null,null,null,null,null,"2013/14",null,"2012/13 post April","Nominal Change","2012/13 pre April","Nominal Change"]
[null,null,"Capacity cost","€",null,{"$f":"F64*($E68/365)*$E69","v":721.28680000000008},null,{"$f":"H64*($E68/365)*$E69","v":773.51300000000003},null,{"$f":"J64*($E68/365)*$E69","v":737.36000000000013}]
[null,null,"Commodity cost","€",null,{"$f":"$E68*F65","v":114.91019155056163},null,{"$f":"$E68*H65","v":122.27499999999999},null,{"$f":"$E68*J65","v":117.16500000000001}]
[null,null,"Total Cost","€",null,{"$f":"SUM(F71:F72)","v":836.19699155056173},null,{"$f":"SUM(H71:H72)","v":895.78800000000001},null,{"$f":"SUM(J71:J72)","v":854.52500000000009}]
[]
[null,null,"Cost/MWh","€/MWh",null,{"$f":"F73/$E68","v":2.290950661782361},null,{"$f":"H73/$E68","v":2.4542136986301371},null,{"$f":"J73/$E68","v":2.3411643835616442}]
[null,null,"Cost/Therm","c/Therm",null,{"$f":"(F75*100/1000)*29.3071","v":6.7141120139921826},null,{"$f":"(H75*100/1000)*29.3071","v":7.1925886287123282},{"$f":"$F76/H76-1","v":-6.6523561880085791E-2},{"$f":"(J75*100/1000)*29.3071","v":6.8612738705479455},{"$f":"$F76/J76-1","v":-2.1448182849464148E-2}]

{"sheet":"Transmission 14 15","index":14,"n_rows":76,"n_cols":22,"rows_kept":76,"cut":false,"hidden":false,"merged":[[40,24,40,25],[44,24,44,25]]}
[null,null,null,null,"IC",null,null,null,null,null,"INCH",null,null,null,null,null,"EXIT"]
[]
[null,null,null,null,null,"Current Forecast",null,null,null,null,null,"Current Forecast",null,null,null,null,null,"Current Forecast"]
[]
[]
["Revenue",null,"Allowed revenue for period as per decision","10/11 monies","BICt+1",{"$f":"Outputs2!E22","v":58.829109063337754},null,null,null,null,"BINCHt+1",{"$f":"Outputs2!E16","v":1.9267857170099749},null,null,null,null,"BEXITt+1",{"$f":"Outputs2!E10","v":126.55913192206162}]
[null,null,"Inflation",null,"HICPDj",{"$f":"Inflation!E21","v":2.8122746811999999E-2},null,null,null,null,"HICPDj",{"$f":"F7","v":2.8122746811999999E-2},null,null,null,null,"HICPDj",{"$f":"F7","v":2.8122746811999999E-2}]
[null,null,"Inflated allowed Revenue",null,null,{"$f":"F6*(1+F7)","v":60.483545202701535},null,null,null,null,null,{"$f":"L6*(1+L7)","v":1.9809722238904244},null,null,null,null,null,{"$f":"R6*(1+R7)","v":130.11832234585228}]
[]
[null,null,"forecast less allowable pass through (50%)",null,null,-0.32964914226525299,null,null,null,null,null,-7.0416999999999997E-3,null,null,null,null,null,0.29898219245826702]
[null,null,"forecast less allowable pass through (100%)",null,null,-0.20355309679195499,null,null,null,null,null,-5.5365400000000002E-2,null,null,null,null,null,1.04808832879583]
[null,null,"Correction factor Kt-1",null,"KICt-1",-1.3505879324690999,null,null,null,null,"KINCHt-1",-3.5921719999999997E-2,null,null,null,null,"KEXITt-1",-0.82673249947814198]
[null,null,"Forecast Other Revenue in period t+1","Yr t+1 Monies","0.5*UICFt",0]
[]
[]
[]
[]
[]
[]
[null,null,"Expected adjustment due to Moffat to Corrib Transfers",null,null,-4]
[null,null,"Expected revenue from short term sales",null,null,{"$f":"V25","v":5.5673789214038694},null,null,null,null,null,0,null,null,null,null,null,{"$f":"V24","v":25.62761750039531}]
[]
[null,null,"Allowable Revenue",null,null,{"$f":"SUM(F8:F20)","v":54.599755031175228},null,null,null,null,null,{"$f":"SUM(L8:L22)","v":1.8826434038904245},null,null,null,null,null,{"$f":"SUM(R8:R12)","v":130.63866036762823},null,"Revenue from Short Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21796863559273619,"Exit",{"$f":"(R23*90%)*T24","v":25.62761750039531}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11329678266515261,"Interconnectors",{"$f":"(F23*90%)*T25","v":5.5673789214038694}]
["Tariff",null,"Demand"]
[null,null,"Capacity","GWh",null,122.73003491401499,null,null,null,null,null,31.909570479999999,null,null,null,null,"CAP",209.40502583664599]
[null,null,"Commodity","GWh",null,35034.799980736003,null,null,null,null,null,5611.1955944157198,null,null,null,null,"COMM",47869.728843402503]
[]
[null,null,"Tariff",null,{"$f":"E1","v":"IC"},null,null,null,null,null,{"$f":"K1","v":"INCH"},null,null,null,null,null,{"$f":"Q1","v":"EXIT"}]
[null,null,"Capacity","€/MWh",null,{"$f":"(F$23*1000000*90%)*(1-T25)/(F27*1000)","v":355.02638483872983},null,null,null,null,null,{"$f":"L$23*1000000*90%/(L27*1000)","v":53.099400525098581},null,null,null,null,null,{"$f":"(R$23*1000000*90%)*(1-T24)/(R27*1000)","v":439.08772706437736}]
[null,null,"Commodity","€/MWh",null,{"$f":"F$23*1000000*10%/(F28*1000)","v":0.1558443463676033},null,null,null,null,null,{"$f":"L$23*1000000*10%/(L28*1000)","v":3.3551555496729384E-2},null,null,null,null,null,{"$f":"R$23*1000000*10%/(R28*1000)","v":0.27290453387565639}]
[]
[]
[null,null,"Previous tariffs",null,null,null,"Change Nominal",null,null,null,null,null,"Change Nominal",null,null,null,null,null,"Change Nominal"]
[null,null,"2013/14"]
[null,null,"Capacity","€/MWh",null,355.32499999999999,{"$f":"F$31/F37-1","v":-8.4040008800434496E-4},null,null,null,null,45.716999999999999,{"$f":"L$31/L37-1","v":0.16148042358638115},null,null,null,null,509.09300000000002,{"$f":"R$31/R37-1","v":-0.13750979277975273}]
[null,null,"Commodity","€/MWh",null,0.13200000000000001,{"$f":"F$32/F38-1","v":0.18063898763335828},null,null,null,null,4.7E-2,{"$f":"L$32/L38-1","v":-0.2861371170908642},null,null,null,null,0.26800000000000002,{"$f":"R$32/R38-1","v":1.830049953603119E-2}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Illustrative transmission transportation costs"]
[]
[null,null,"UK gas",null,null,"2014/15",null,"2013/14","Nominal change "]
[null,null,"Capacity","€/MWh",null,{"$f":"F31+R31","v":794.11411190310719},null,{"$f":"'Transmission 13 14'!F49","v":864.44198900000004},{"$f":"F49/H49-1","v":-8.1356387116559681E-2}]
[null,null,"Commodity","€/MWh",null,{"$f":"F32+R32","v":0.42874888024325969},null,{"$f":"'Transmission 13 14'!F50","v":0.39953046529116198},{"$f":"F50/H50-1","v":7.3131882272868598E-2}]
[]
[null,null,"Cost per therm"]
[null,null,"Annual consumption","MWh",365]
[null,null,"Load Factor",null,1.3]
[null,null,null,null,null,"2014/15",null,"2013/14"]
[null,null,"Capacity cost","€",null,{"$f":"F49*($E53/365)*$E54","v":1032.3483454740394},null,{"$f":"'Transmission 13 14'!F56","v":1123.7745857},{"$f":"F56/H56-1","v":-8.135638711655957E-2}]
[null,null,"Commodity cost","€",null,{"$f":"$E53*F50","v":156.49334128878979},null,{"$f":"'Transmission 13 14'!F57","v":145.82861983127412},7.313188227286882E-2]
[null,null,"Total Cost","€",null,{"$f":"SUM(F56:F57)","v":1188.8416867628293},null,{"$f":"SUM(H56:H57)","v":1269.6032055312742},-6.3611621659894646E-2]
[]
[null,null,"Cost/MWh","€/MWh",null,{"$f":"F58/$E53","v":3.2571005116789844},null,{"$f":"'Transmission 13 14'!F60","v":3.4783649466610251},-6.3611621659894646E-2]
[null,null,"Cost/Therm","c/Therm",null,{"$f":"(F60*100/1000)*29.3071","v":9.5456170405827159},null,{"$f":"'Transmission 13 14'!F61","v":10.194078932828932},-6.3611621659894535E-2]
[]
[null,null,"Inch gas",null,null,"2014/15",null,"2013/14"]
[null,null,"Capacity","€/MWh",null,{"$f":"L31+R31","v":492.18712758947595},null,{"$f":"'Transmission 13 14'!F64","v":554.83600000000001},-0.11291421683258485]
[null,null,"Commodity","€/MWh",null,{"$f":"L32+R32","v":0.30645608937238578},null,{"$f":"'Transmission 13 14'!F65","v":0.31482244260427844},-2.6574831078383099E-2]
[]
[null,null,"Cost per therm"]
[null,null,"Annual consumption","MWh",365]
[null,null,"Load Factor",null,1.3]
[null,null,null,null,null,"2014/15",null,"2013/14"]
[null,null,"Capacity cost","€",null,{"$f":"F64*($E68/365)*$E69","v":639.8432658663188},null,{"$f":"'Transmission 13 14'!F71","v":721.28680000000008},-0.11291421683258485]
[null,null,"Commodity cost","€",null,{"$f":"$E68*F65","v":111.85647262092081},null,{"$f":"'Transmission 13 14'!F72","v":114.91019155056163},-2.6574831078383099E-2]
[null,null,"Total Cost","€",null,{"$f":"SUM(F71:F72)","v":751.69973848723964},null,{"$f":"SUM(H71:H72)","v":836.19699155056173},-0.1010494583419137]
[]
[null,null,"Cost/MWh","€/MWh",null,{"$f":"F73/$E68","v":2.0594513383212045},null,{"$f":"'Transmission 13 14'!F75","v":2.290950661782361},-0.1010494583419137]
[null,null,"Cost/Therm","c/Therm",null,{"$f":"(F75*100/1000)*29.3071","v":6.0356546317313375},null,{"$f":"'Transmission 13 14'!F76","v":6.7141120139921826},-0.1010494583419137]

{"sheet":"Inflation","index":15,"n_rows":40,"n_cols":5,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"from 10/11 monies to",null,"2013-03-01"]
[]
[null,null,"HICP","11/12",2.1999999999999999E-2]
[null,null,"HICP ","Half 12/13",1.2999999999999999E-2]
[null,null,null,null,{"$f":"(1+E4)*(1+E5)-1","v":3.5285999999999929E-2}]
[]
[null,null,"from 10/11 monies to",null,"2014-03-01"]
[]
[null,null,"HICP","11/12",2.1999999999999999E-2]
[null,null,"HICP ","12/13",6.0000000000000001E-3]
[null,null,"HICP ","Half 13/14",1.2E-2]
[null,null,null,null,{"$f":"(1+E10)*(1+E11)*(1+E12)-1","v":4.0469584000000003E-2}]
[]
[null,null,"from 10/11 monies to",null,"2015-03-01"]
[]
[null,null,"HICP","11/12",2.1999999999999999E-2]
[null,null,"HICP ","12/13",6.0000000000000001E-3]
[null,null,"HICP ","13/14",3.0000000000000001E-3]
[null,null,"HICP ","Half 14/15",-3.0000000000000001E-3]
[null,null,null,null,{"$f":"(1+E17)*(1+E18)*(1+E19)*(1+E20)-1","v":2.8122746811999999E-2}]
[]
[null,null,"from 10/11 monies to",null,"2016-03-01"]
[]
[null,null,"HICP","11/12",2.1999999999999999E-2]
[null,null,"HICP ","12/13",6.0000000000000001E-3]
[null,null,"HICP ","13/14",3.0000000000000001E-3]
[null,null,"HICP ","14/15",-3.0000000000000001E-3]
[null,null,"HICP ","Half 15/16",9.4999999999999998E-3]
[null,null,null,null,{"$f":"(1+E25)*(1+E26)*(1+E27)*(1+E28)*(1+E29)-1","v":3.7889912906714063E-2}]
[]
[null,null,"from 10/11 monies to",null,"2017-03-01"]
[]
[null,null,"HICP","11/12"]
[null,null,"HICP ","12/13"]
[null,null,"HICP ","13/14"]
[null,null,"HICP ","14/15"]
[null,null,"HICP ","15/16"]
[null,null,"HICP ","Half 16/17"]
[null,null,null,null,{"$f":"(1+E34)*(1+E35)*(1+E36)*(1+E37)*(1+E38)*(1+E39)-1","v":0}]