{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["Cover","A. Model Design","B. Service Prices","G. Revenue Disaggregate","Cost Allocation","NBN Scale Adjustments","C. Dimensions & Masterlists","1. Economic Parameters","2. RAB","3. Additions, Disposals & Opex","4. Tax Parameters","5. Service Demand","6. Revenue Requirement","7. Service Costs","8. RAB Roll-Forward","9. RAB Roll-Forward for Tax","10. Tax Liabilities","11. Cash Flow Analysis","D. Geo Cost-based pricing","E. Allocation Factors Calc","F. Opex allocations","I. WADSL Allocation Factor Calc","J. WADSL price structure","H. Nominal RAB Roll-Forward"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":160,"comments":1,"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":"Cover","index":0,"n_rows":45,"n_cols":4,"rows_kept":45,"cut":false,"hidden":false,"merged":[[38,3,42,12],[44,3,46,12],[35,3,36,12],[10,2,10,4],[18,2,20,12],[12,2,13,12],[15,2,16,12],[22,2,23,12],[25,2,28,12],[32,3,33,12]]}
[]
[]
[]
[]
[]
[]
[null,null,"ACCC Fixed Line Services Model"]
[]
[null,null,"Version 2.1 (DRAFT)"]
[]
[null,null,"2015-06-29"]
[]
[null,null,"The FLSM is the building block model the ACCC uses to estimate prices for final access determinations for the declared fixed line services."]
[]
[]
[null,null,"FLSM version 1.1 was the final version of the model used to estimate the prices included in the final access determinations released in July 2011.          \n          \n          \n          \n          \n"]
[]
[]
[null,null,"FLSM version 1.2 was the version of the model used to estimate the wholesale ADSL prices included in the draft wholesale ADSL final access determination released in March 2013 and the final wholesale ADSL final access determination released in May 2013.          "]
[]
[]
[]
[null,null,"FLSM version 2.0 was the draft version of the model used to estimate prices for the fixed line services FAD draft decision released in March 2015. "]
[]
[]
[null,null,"FLSM version 2.1 is the draft version of the model used to estimate prices for the fixed line services FAD further draft decision released in June 2015. This draft version of the model, including all inputs and calculations within the model, is subject to change between the draft and final decisions.       "]
[]
[]
[]
[]
[null,null,"Changes to the model between version 2.0 and 2.1 include the following:"]
[]
[null,null,"-","The most recent version of Telstra's Cost Allocation Framework (CAF version 1.3) has been incorporated."]
[]
[]
[null,null,"-","The Economic Parameters sheet has been updated to include the most recent CPI data and the most recent estimate of the WACC."]
[]
[]
[null,null,"-","Adjustments have been made to give effect to the ACCC's draft decision on lost economies of scale in the operation of the fixed line network due to NBN migration. This includes asset disposals for additional asset classes (calculated in the RAB roll-forward sheet) and adjustments to allocation factors (calculated in the NBN Scale Adjustments sheet)."]
[]
[]
[]
[]
[]
[null,null,"-","Errors in the model relating to indexation and the calculation of tax liabilities identified by Telstra in its submission to the March 2015 draft decision (p. 185) have been addressed."]

{"sheet":"A. Model Design","index":1,"n_rows":55,"n_cols":6,"rows_kept":55,"cut":false,"hidden":false,"merged":[[52,1,52,4]]}
["A. Model Design"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Key"]
[null,null,"Information sheets"]
[null,null,"Sheets no longer in use"]
[null,null,"Input sheets"]
[null,null,"Calculation sheets"]
[]
[null,"Model Conventions"]
[null,"Red writing",null,null,null,"User inputs"]
[null,"Black writing",null,null,null,"All other cells"]
[null,"Grey with white writing",null,null,null,"Header and start of table"]
[]
[null,"NB: all cost values are in Australian Dollars (AUD) unless otherwise stated."]

{"sheet":"B. Service Prices","index":2,"n_rows":137,"n_cols":34,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
["B. ","Service Prices"]
[]
[null,"B.0","Purpose"]
[null,null,"Calculates unit prices and a uniform price change."]
[]
[null,"B.2","Unit prices per service"]
[]
[]
[null,null,"Fixed Line Access Services ",null,"Units","Real Service Price"]
[]
[null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Service",null,{"$f":"VLOOKUP(F11,Years,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,null,"S01",{"$f":"VLOOKUP(C14,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1-3"},"$ / month",{"$f":"VLOOKUP($C14,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!H$2,FALSE)/12","v":4.1336897141116581E-2},{"$f":"VLOOKUP($C14,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!I$2,FALSE)/12","v":0.47112142309059807},{"$f":"VLOOKUP($C14,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!J$2,FALSE)/12","v":0.72620643046185851},{"$f":"VLOOKUP($C14,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!K$2,FALSE)/12","v":0.90625591009684847},{"$f":"VLOOKUP($C14,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!L$2,FALSE)/12","v":1.0874487943922433},{"$f":"VLOOKUP($C14,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!M$2,FALSE)/12","v":861211.99041812529},{"$f":"VLOOKUP($C14,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!N$2,FALSE)/12","v":85089.463203206644},{"$f":"VLOOKUP($C14,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!O$2,FALSE)/12","v":90488.173566046215},{"$f":"VLOOKUP($C14,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!P$2,FALSE)/12","v":96085.554279883523},{"$f":"VLOOKUP($C14,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!Q$2,FALSE)/12","v":101769.9517583947},{"$f":"VLOOKUP($C14,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!R$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C14,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!S$2,FALSE)/12","v":0}]
[null,null,"S02","Unconditioned Local Loop Service Band 4","$ / month",{"$f":"VLOOKUP($C15,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!H$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C15,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!I$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C15,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!J$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C15,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!K$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C15,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!L$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C15,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!M$2,FALSE)/12","v":303.23551760083245},{"$f":"VLOOKUP($C15,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!N$2,FALSE)/12","v":35.605935838905978},{"$f":"VLOOKUP($C15,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!O$2,FALSE)/12","v":41.270630152190471},{"$f":"VLOOKUP($C15,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!P$2,FALSE)/12","v":47.496072795725588},{"$f":"VLOOKUP($C15,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!Q$2,FALSE)/12","v":54.268473257320487},{"$f":"VLOOKUP($C15,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!R$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C15,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!S$2,FALSE)/12","v":0}]
[null,null,"S03","Wholesale Line Rental","$ / month",{"$f":"VLOOKUP($C16,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!H$2,FALSE)/12","v":4.5756830433880465E-2},{"$f":"VLOOKUP($C16,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!I$2,FALSE)/12","v":0.41692873262671354},{"$f":"VLOOKUP($C16,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!J$2,FALSE)/12","v":0.67059491297629126},{"$f":"VLOOKUP($C16,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!K$2,FALSE)/12","v":0.849738328957796},{"$f":"VLOOKUP($C16,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!L$2,FALSE)/12","v":1.1069521526641368},{"$f":"VLOOKUP($C16,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!M$2,FALSE)/12","v":2036615.4324223308},{"$f":"VLOOKUP($C16,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!N$2,FALSE)/12","v":177474.14658135668},{"$f":"VLOOKUP($C16,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!O$2,FALSE)/12","v":163951.84793084153},{"$f":"VLOOKUP($C16,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!P$2,FALSE)/12","v":150549.20325795034},{"$f":"VLOOKUP($C16,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!Q$2,FALSE)/12","v":131323.06852448295},{"$f":"VLOOKUP($C16,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!R$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C16,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!S$2,FALSE)/12","v":0}]
[null,null,"S04","Fixed Originating & Terminating Access Service","¢ / minute",{"$f":"VLOOKUP($C17,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!H$2,FALSE)*100","v":135632113.48068753},{"$f":"VLOOKUP($C17,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!I$2,FALSE)*100","v":2215590981.3984246},{"$f":"VLOOKUP($C17,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!J$2,FALSE)*100","v":3036063431.4257998},{"$f":"VLOOKUP($C17,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!K$2,FALSE)*100","v":3165106510.9378471},{"$f":"VLOOKUP($C17,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!L$2,FALSE)*100","v":3350743091.4587398},{"$f":"VLOOKUP($C17,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!M$2,FALSE)*100","v":128756839.54374336},{"$f":"VLOOKUP($C17,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!N$2,FALSE)*100","v":2430347.5197987007},{"$f":"VLOOKUP($C17,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!O$2,FALSE)*100","v":2726446.302417771},{"$f":"VLOOKUP($C17,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!P$2,FALSE)*100","v":3101187.8405668363},{"$f":"VLOOKUP($C17,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!Q$2,FALSE)*100","v":3608018.5795277278},{"$f":"VLOOKUP($C17,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!R$2,FALSE)*100","v":0},{"$f":"VLOOKUP($C17,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!S$2,FALSE)*100","v":0}]
[null,null,"S05","Local Carriage Service","¢ / call",{"$f":"VLOOKUP($C18,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!H$2,FALSE)*100","v":3.7435476353048953E-2},{"$f":"VLOOKUP($C18,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!I$2,FALSE)*100","v":1.2394937612239505},{"$f":"VLOOKUP($C18,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!J$2,FALSE)*100","v":1.3850794955024706},{"$f":"VLOOKUP($C18,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!K$2,FALSE)*100","v":1.4089048663151116},{"$f":"VLOOKUP($C18,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!L$2,FALSE)*100","v":1.4630067085431355},{"$f":"VLOOKUP($C18,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!M$2,FALSE)*100","v":11943430.01152402},{"$f":"VLOOKUP($C18,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!N$2,FALSE)*100","v":210212.7065393161},{"$f":"VLOOKUP($C18,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!O$2,FALSE)*100","v":217698.18847760028},{"$f":"VLOOKUP($C18,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!P$2,FALSE)*100","v":225997.56927023773},{"$f":"VLOOKUP($C18,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!Q$2,FALSE)*100","v":227291.11561531259},{"$f":"VLOOKUP($C18,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!R$2,FALSE)*100","v":0},{"$f":"VLOOKUP($C18,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!S$2,FALSE)*100","v":0}]
[null,null,"S06","Line Sharing Service","$ / month",{"$f":"VLOOKUP($C19,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!H$2,FALSE)/12","v":0.11350918175771239},{"$f":"VLOOKUP($C19,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!I$2,FALSE)/12","v":0.11523769618641587},{"$f":"VLOOKUP($C19,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!J$2,FALSE)/12","v":0.11699256114499217},{"$f":"VLOOKUP($C19,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!K$2,FALSE)/12","v":0.11877426855242197},{"$f":"VLOOKUP($C19,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!L$2,FALSE)/12","v":0.12058298496908976},{"$f":"VLOOKUP($C19,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!M$2,FALSE)/12","v":866146.05346192874},{"$f":"VLOOKUP($C19,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!N$2,FALSE)/12","v":71010.790945296161},{"$f":"VLOOKUP($C19,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!O$2,FALSE)/12","v":64516.198363361844},{"$f":"VLOOKUP($C19,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!P$2,FALSE)/12","v":58181.690225933424},{"$f":"VLOOKUP($C19,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!Q$2,FALSE)/12","v":51832.359759582418},{"$f":"VLOOKUP($C19,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!R$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C19,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!S$2,FALSE)/12","v":0}]
[null,null,"S07",{"$f":"VLOOKUP(C20,Services,2,FALSE)","v":"Wholesale ADSL"},"$ / month",{"$f":"VLOOKUP($C20,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!H$2,FALSE)/12","v":7857.6213045063741},{"$f":"VLOOKUP($C20,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!I$2,FALSE)/12","v":988243.78465201473},{"$f":"VLOOKUP($C20,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!J$2,FALSE)/12","v":831905.25329747831},{"$f":"VLOOKUP($C20,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!K$2,FALSE)/12","v":1268055.8350095188},{"$f":"VLOOKUP($C20,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!L$2,FALSE)/12","v":1284041.4789747528},{"$f":"VLOOKUP($C20,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!M$2,FALSE)/12","v":1166206.2794176301},{"$f":"VLOOKUP($C20,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!N$2,FALSE)/12","v":95504.925075551029},{"$f":"VLOOKUP($C20,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!O$2,FALSE)/12","v":87292.408207337736},{"$f":"VLOOKUP($C20,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!P$2,FALSE)/12","v":79560.514671165307},{"$f":"VLOOKUP($C20,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!Q$2,FALSE)/12","v":72031.052661820853},{"$f":"VLOOKUP($C20,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!R$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C20,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!S$2,FALSE)/12","v":0}]
[null,null,"S08",{"$f":"VLOOKUP(C21,Services,2,FALSE)","v":"Telstra Equipment Building Access"},"$ / month",{"$f":"VLOOKUP($C21,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!H$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C21,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!I$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C21,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!J$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C21,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!K$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C21,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!L$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C21,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!M$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C21,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!N$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C21,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!O$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C21,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!P$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C21,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!Q$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C21,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!R$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C21,'7. Service Costs'!$C$140:$S$150,'7. Service Costs'!S$2,FALSE)/12","v":0}]
[]
[]
[null,null,"Fixed Line Access Services ",null,"Units","Nominal Service Price"]
[]
[]
[null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Service",null,{"$f":"VLOOKUP(F27,Years,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,null,"S01",{"$f":"VLOOKUP(C30,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1-3"},"$ / month",{"$f":"VLOOKUP($C30,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!H$2,FALSE)/12","v":4.2389333897625753E-2},{"$f":"VLOOKUP($C30,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!I$2,FALSE)/12","v":0.49541629725615416},{"$f":"VLOOKUP($C30,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!J$2,FALSE)/12","v":0.78309823311063875},{"$f":"VLOOKUP($C30,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!K$2,FALSE)/12","v":1.0021338308241412},{"$f":"VLOOKUP($C30,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!L$2,FALSE)/12","v":1.2331116643767175},{"$f":"VLOOKUP($C30,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!M$2,FALSE)/12","v":1006269.1983844076},{"$f":"VLOOKUP($C30,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!N$2,FALSE)/12","v":101906.93993246852},{"$f":"VLOOKUP($C30,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!O$2,FALSE)/12","v":111081.99339941895},{"$f":"VLOOKUP($C30,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!P$2,FALSE)/12","v":120902.08971860666},{"$f":"VLOOKUP($C30,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!Q$2,FALSE)/12","v":131255.99293905418},{"$f":"VLOOKUP($C30,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!R$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C30,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!S$2,FALSE)/12","v":0}]
[null,null,"S02","Unconditioned Local Loop Service Band 4","$ / month",{"$f":"VLOOKUP($C31,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!H$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C31,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!I$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C31,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!J$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C31,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!K$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C31,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!L$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C31,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!M$2,FALSE)/12","v":354.31062806002546},{"$f":"VLOOKUP($C31,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!N$2,FALSE)/12","v":42.643258379822264},{"$f":"VLOOKUP($C31,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!O$2,FALSE)/12","v":50.663237918150351},{"$f":"VLOOKUP($C31,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!P$2,FALSE)/12","v":59.763140229212496},{"$f":"VLOOKUP($C31,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!Q$2,FALSE)/12","v":69.991802291372792},{"$f":"VLOOKUP($C31,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!R$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C31,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!S$2,FALSE)/12","v":0}]
[null,null,"S03","Wholesale Line Rental","$ / month",{"$f":"VLOOKUP($C32,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!H$2,FALSE)/12","v":4.6921798623088685E-2},{"$f":"VLOOKUP($C32,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!I$2,FALSE)/12","v":0.43842898839670613},{"$f":"VLOOKUP($C32,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!J$2,FALSE)/12","v":0.72313004878066478},{"$f":"VLOOKUP($C32,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!K$2,FALSE)/12","v":0.93963693622210753},{"$f":"VLOOKUP($C32,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!L$2,FALSE)/12","v":1.2552274814189637},{"$f":"VLOOKUP($C32,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!M$2,FALSE)/12","v":2379650.3084054147},{"$f":"VLOOKUP($C32,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!N$2,FALSE)/12","v":212550.96123994418},{"$f":"VLOOKUP($C32,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!O$2,FALSE)/12","v":201264.95399294901},{"$f":"VLOOKUP($C32,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!P$2,FALSE)/12","v":189432.35968997446},{"$f":"VLOOKUP($C32,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!Q$2,FALSE)/12","v":169371.60190372833},{"$f":"VLOOKUP($C32,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!R$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C32,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!S$2,FALSE)/12","v":0}]
[null,null,"S04","Fixed Originating & Terminating Access Service","¢ / minute",{"$f":"VLOOKUP($C33,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!H$2,FALSE)*100","v":139085304.97454339},{"$f":"VLOOKUP($C33,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!I$2,FALSE)*100","v":2329844975.0765347},{"$f":"VLOOKUP($C33,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!J$2,FALSE)*100","v":3273911947.115757},{"$f":"VLOOKUP($C33,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!K$2,FALSE)*100","v":3499960968.4571447},{"$f":"VLOOKUP($C33,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!L$2,FALSE)*100","v":3799572367.6503682},{"$f":"VLOOKUP($C33,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!M$2,FALSE)*100","v":150443843.27636689},{"$f":"VLOOKUP($C33,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!N$2,FALSE)*100","v":2910692.6920396476},{"$f":"VLOOKUP($C33,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!O$2,FALSE)*100","v":3346946.6587032825},{"$f":"VLOOKUP($C33,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!P$2,FALSE)*100","v":3902148.3858262044},{"$f":"VLOOKUP($C33,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!Q$2,FALSE)*100","v":4653378.0650967443},{"$f":"VLOOKUP($C33,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!R$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C33,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!S$2,FALSE)/12","v":0}]
[null,null,"S05","Local Carriage Service","¢ / call",{"$f":"VLOOKUP($C34,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!H$2,FALSE)*100","v":3.8388582997141742E-2},{"$f":"VLOOKUP($C34,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!I$2,FALSE)*100","v":1.3034121981321714},{"$f":"VLOOKUP($C34,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!J$2,FALSE)*100","v":1.4935881316224826},{"$f":"VLOOKUP($C34,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!K$2,FALSE)*100","v":1.5579608532387403},{"$f":"VLOOKUP($C34,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!L$2,FALSE)*100","v":1.6589752516799492},{"$f":"VLOOKUP($C34,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!M$2,FALSE)*100","v":13955107.310827812},{"$f":"VLOOKUP($C34,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!N$2,FALSE)*100","v":251760.12225138134},{"$f":"VLOOKUP($C34,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!O$2,FALSE)*100","v":267243.19634856877},{"$f":"VLOOKUP($C34,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!P$2,FALSE)*100","v":284367.18298473477},{"$f":"VLOOKUP($C34,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!Q$2,FALSE)*100","v":293144.69104926498},{"$f":"VLOOKUP($C34,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!R$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C34,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!S$2,FALSE)/12","v":0}]
[null,null,"S06","Line Sharing Service","$ / month",{"$f":"VLOOKUP($C35,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!H$2,FALSE)/12","v":0.11639912375493772},{"$f":"VLOOKUP($C35,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!I$2,FALSE)/12","v":0.12118029440156679},{"$f":"VLOOKUP($C35,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!J$2,FALSE)/12","v":0.1261578857976576},{"$f":"VLOOKUP($C35,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!K$2,FALSE)/12","v":0.13134006787889954},{"$f":"VLOOKUP($C35,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!L$2,FALSE)/12","v":0.13673497644902774},{"$f":"VLOOKUP($C35,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!M$2,FALSE)/12","v":1012034.3244150562},{"$f":"VLOOKUP($C35,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!N$2,FALSE)/12","v":85045.693497178683},{"$f":"VLOOKUP($C35,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!O$2,FALSE)/12","v":79199.16645818649},{"$f":"VLOOKUP($C35,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!P$2,FALSE)/12","v":73208.589828041222},{"$f":"VLOOKUP($C35,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!Q$2,FALSE)/12","v":66849.868051127196},{"$f":"VLOOKUP($C35,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!R$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C35,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!S$2,FALSE)/12","v":0}]
[null,null,"S07",{"$f":"VLOOKUP(C36,Services,2,FALSE)","v":"Wholesale ADSL"},"$ / month",{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!H$2,FALSE)/12","v":8057.676220369096},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!I$2,FALSE)/12","v":1039205.7176405651},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!J$2,FALSE)/12","v":897077.61684014648},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!K$2,FALSE)/12","v":1402210.6090333713},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!L$2,FALSE)/12","v":1456037.7770727274},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!M$2,FALSE)/12","v":1362634.8343927364},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!N$2,FALSE)/12","v":114380.9620667851},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!O$2,FALSE)/12","v":107158.91734989472},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!P$2,FALSE)/12","v":100109.03881360644},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!Q$2,FALSE)/12","v":92900.77450383309},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!R$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!S$2,FALSE)/12","v":0}]
[null,null,"S08",{"$f":"VLOOKUP(C37,Services,2,FALSE)","v":"Telstra Equipment Building Access"},"$ / month",{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!H$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!I$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!J$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!K$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!L$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!M$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!N$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!O$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!P$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!Q$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!R$2,FALSE)/12","v":0},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$158:$S$168,'7. Service Costs'!S$2,FALSE)/12","v":0}]
[]
[]
[null,"B.3","Uniform price change calculation for FY2016 to FY2019"]
[]
[]
[null,"B.3.5","Price change"]
[]
[]
[null,null,"Code","Service","Unit","Current prices","New prices","Uniform price change",-9.5987703667473639E-2]
[null,null,"S01",{"$f":"VLOOKUP(C47,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1-3"},"$ / month",16.21,{"$f":"F47*(1+$I$46)","v":14.654039323550252}]
[null,null,"S02","Unconditioned Local Loop Service Band 4","$ / month",48.19,43.564352560264439]
[null,null,"S03","Wholesale Line Rental","$ / month",22.84,20.6476408482349]
[null,null,"S04","Fixed Originating & Terminating Access Service","¢ / minute",0.95,0.85881168151589993]
[null,null,"S05","Local Carriage Service","¢ / call",8.9,8.0457094373594842]
[null,null,"S06","Line Sharing Service","$ / month",1.8,1.6272221333985475]
[null,null,"S07","Wholesale ADSL"]
[null,null,null,"Zone 1","$ / month",24.44,{"$f":"F54*(1+$I$46)","v":22.094060522366945}]
[null,null,null,"Zone 2/3","$ / month",29.66,{"$f":"F55*(1+$I$46)","v":26.813004709222731}]
[null,null,null,"AGVC/VLAN","$ / Mbps / month",32.31,{"$f":"F56*(1+$I$46)","v":29.208637294503927},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[]
[null,"B.3.4","Revenue summary"]
[]
[]
[null,null,"Code","Service","Regulated revenue requirement ($m)","Estimated revenue generated ($m)","Difference"]
[null,null,"S01",{"$f":"VLOOKUP(C63,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1-3"},{"$f":"J115","v":21.718530676267491},{"$f":"J128","v":2.1101816625912367E-3},{"$f":"F63-E63","v":-21.7164204946049}]
[null,null,"S02","Unconditioned Local Loop Service Band 4",4.9759148379095759,2.0910889228926929E-3,{"$f":"F64-E64","v":-4.9738237489866828}]
[null,null,"S03","Wholesale Line Rental",14.244676622562904,9.9108676071527524E-4,-14.243685535802189]
[null,null,"S04","Fixed Originating & Terminating Access Service",5.1213697586604114,3.4352467260635997E-8,-5.1213697243079439]
[null,null,"S05","Local Carriage Service",4.9842032525700919,3.2182837749437936E-7,-4.9842029307417146]
[null,null,"S06","Line Sharing Service",8.6248779146581551,7.8106662403130286E-5,-8.6247998079957515]
[null,null,"S07","Wholesale ADSL",9.9478344134531849,null,-9.9478344134531849]
[null,null,null,"Zone 1",null,{"$f":"J135","v":1.0605149050736134E-5},1.0605149050736134E-5]
[null,null,null,"Zone 2/3",null,{"$f":"J136","v":1.2741539837822643E-3},1.2741539837822643E-3]
[null,null,null,"AGVC/VLAN",null,{"$f":"J137","v":1.4020145901361884E-3},1.4020145901361884E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Total",{"$f":"SUM(E63:E72)","v":69.617407476081823},{"$f":"SUM(F63:F72)","v":7.9575939124162786E-3},{"$f":"SUM(G63:G72)","v":-69.609449882169386}]
[]
[]
[null,"B.3.1","Annual demand for each service"]
[]
[null,null,null,null,null,"Y07","Y08","Y09","Y10"]
[null,null,"Code","Service","Unit",{"$f":"VLOOKUP(F91,Years,2,FALSE)","v":"2015/2016"},{"$f":"VLOOKUP(G91,Years,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(H91,Years,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(I91,Years,2,FALSE)","v":"2018/2019"},"Total"]
[null,null,"S01",{"$f":"VLOOKUP(C93,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1-3"},"Lines",{"$f":"'5. Service Demand'!N12","v":3},{"$f":"'5. Service Demand'!O12","v":3},{"$f":"'5. Service Demand'!P12","v":3},{"$f":"'5. Service Demand'!Q12","v":3},{"$f":"SUM(F93:I93)","v":12}]
[null,null,"S02","Unconditioned Local Loop Service Band 4","Lines",{"$f":"'5. Service Demand'!N13","v":1},{"$f":"'5. Service Demand'!O13","v":1},{"$f":"'5. Service Demand'!P13","v":1},{"$f":"'5. Service Demand'!Q13","v":1},{"$f":"SUM(F94:I94)","v":4}]
[null,null,"S03","Wholesale Line Rental","Lines",{"$f":"'5. Service Demand'!N14","v":1},{"$f":"'5. Service Demand'!O14","v":1},{"$f":"'5. Service Demand'!P14","v":1},{"$f":"'5. Service Demand'!Q14","v":1},4]
[null,null,"S04","Fixed Originating & Terminating Access Service","Minutes",{"$f":"'5. Service Demand'!N15","v":1},{"$f":"'5. Service Demand'!O15","v":1},{"$f":"'5. Service Demand'!P15","v":1},{"$f":"'5. Service Demand'!Q15","v":1},4]
[null,null,"S05","Local Carriage Service","Calls",{"$f":"'5. Service Demand'!N16/'5. Service Demand'!N71","v":1},{"$f":"'5. Service Demand'!O16/'5. Service Demand'!O71","v":1},{"$f":"'5. Service Demand'!P16/'5. Service Demand'!P71","v":1},{"$f":"'5. Service Demand'!Q16/'5. Service Demand'!Q71","v":1},4]
[null,null,"S06","Line Sharing Service","Lines",{"$f":"'5. Service Demand'!N17","v":1},{"$f":"'5. Service Demand'!O17","v":1},{"$f":"'5. Service Demand'!P17","v":1},{"$f":"'5. Service Demand'!Q17","v":1},4]
[null,null,"S07","Wholesale ADSL","SIO",{"$f":"'5. Service Demand'!N18","v":1},{"$f":"'5. Service Demand'!O18","v":1},{"$f":"'5. Service Demand'!P18","v":1},{"$f":"'5. Service Demand'!Q18","v":1},4]
[null,null,null,"Zone 1","SIO",{"$f":"F99*F103","v":0.01},{"$f":"G99*G103","v":0.01},{"$f":"H99*H103","v":0.01},{"$f":"I99*I103","v":0.01},0.04]
[null,null,null,"Zone 2/3","SIO",{"$f":"F99*(1-F103)","v":0.99},{"$f":"G99*(1-G103)","v":0.99},{"$f":"H99*(1-H103)","v":0.99},{"$f":"I99*(1-I103)","v":0.99},3.96]
[null,null,null,"AGVC/VLAN","Mbps / SIO",1,1,1,1]
[null,null,null,"Zone 1 proportion",null,0.01,0.01,0.01,0.01]
[]
[]
[null,null,null,null,null,"Y07","Y08","Y09","Y10"]
[null,null,null,null,null,{"$f":"VLOOKUP(F106,Years,2,FALSE)","v":"2015/2016"},{"$f":"VLOOKUP(G106,Years,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(H106,Years,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(I106,Years,2,FALSE)","v":"2018/2019"}]
[null,null,null,null,"Cumulative inflation index",{"$f":"VLOOKUP(F106,Inflation_Index,5,FALSE)","v":1.1976446447793327},{"$f":"VLOOKUP(G106,Inflation_Index,5,FALSE)","v":1.2275857608988159},{"$f":"VLOOKUP(H106,Inflation_Index,5,FALSE)","v":1.2582754049212861},{"$f":"VLOOKUP(I106,Inflation_Index,5,FALSE)","v":1.2897322900443182}]
[]
[]
[null,"B.3.2","Service revenue requirements (nominal $m)"]
[]
[null,null,null,null,null,"Y07","Y08","Y09","Y10"]
[null,null,"Code","Service",null,{"$f":"VLOOKUP(F113,Years,2,FALSE)","v":"2015/2016"},{"$f":"VLOOKUP(G113,Years,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(H113,Years,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(I113,Years,2,FALSE)","v":"2018/2019"},"Total"]
[null,null,"S01",{"$f":"VLOOKUP(C115,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1-3"},null,{"$f":"'7. Service Costs'!N124*F$108","v":4.8662944823481995},{"$f":"'7. Service Costs'!O124*G$108","v":5.2265375232778979},{"$f":"'7. Service Costs'!P124*H$108","v":5.6107506347911258},{"$f":"'7. Service Costs'!Q124*I$108","v":6.014948035850268},{"$f":"SUM(F115:I115)","v":21.718530676267491}]
[null,null,"S02","Unconditioned Local Loop Service Band 4",null,{"$f":"'7. Service Costs'!N125*F$108","v":1.1981563638798904},{"$f":"'7. Service Costs'!O125*G$108","v":1.2281937197538337},{"$f":"'7. Service Costs'!P125*H$108","v":1.2589925626040368},{"$f":"'7. Service Costs'!Q125*I$108","v":1.2905721916718147},{"$f":"SUM(F116:I116)","v":4.9759148379095759}]
[null,null,"S03","Wholesale Line Rental",null,{"$f":"'7. Service Costs'!N126*F$108","v":3.7482561796586631},{"$f":"'7. Service Costs'!O126*G$108","v":3.642765208814204},{"$f":"'7. Service Costs'!P126*H$108","v":3.5314637212009794},{"$f":"'7. Service Costs'!Q126*I$108","v":3.322191512889058},14.244676622562904]
[null,null,"S04","Fixed Originating & Terminating Access Service",null,{"$f":"'7. Service Costs'!N127*F$108","v":1.226751571699729},{"$f":"'7. Service Costs'!O127*G$108","v":1.2610552274858486},{"$f":"'7. Service Costs'!P127*H$108","v":1.2972968887795482},{"$f":"'7. Service Costs'!Q127*I$108","v":1.3362660706952856},5.1213697586604114]
[null,null,"S05","Local Carriage Service",null,{"$f":"'7. Service Costs'!N128*F$108","v":1.2001622460018466},{"$f":"'7. Service Costs'!O128*G$108","v":1.2302581928623018},{"$f":"'7. Service Costs'!P128*H$108","v":1.2611190767511335},{"$f":"'7. Service Costs'!Q128*I$108","v":1.2926637369548106},4.9842032525700919]
[null,null,"S06","Line Sharing Service",null,{"$f":"'7. Service Costs'!N129*F$108","v":2.2181929667454772},{"$f":"'7. Service Costs'!O129*G$108","v":2.1779757583970536},{"$f":"'7. Service Costs'!P129*H$108","v":2.1367784828577805},{"$f":"'7. Service Costs'!Q129*I$108","v":2.0919307066578443},8.6248779146581551]
[null,null,"S07","Wholesale ADSL",null,{"$f":"'7. Service Costs'!N130*F$108","v":2.5702161895807536},{"$f":"'7. Service Costs'!O130*G$108","v":2.5134927690975521},{"$f":"'7. Service Costs'!P130*H$108","v":2.4595838706845634},{"$f":"'7. Service Costs'!Q130*I$108","v":2.4045415840903153},9.9478344134531849]
[]
[]
[null,"B.3.3","Estimated revenue generated (nominal $m)"]
[]
[null,null,null,null,null,"Y07","Y08","Y09","Y10"]
[null,null,"Code","Service",null,{"$f":"VLOOKUP(F126,Years,2,FALSE)","v":"2015/2016"},{"$f":"VLOOKUP(G126,Years,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(H126,Years,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(I126,Years,2,FALSE)","v":"2018/2019"},"Total"]
[null,null,"S01",{"$f":"VLOOKUP(C128,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1-3"},null,{"$f":"$G47*F93*12/1000000","v":5.2754541564780917E-4},5.2754541564780917E-4,5.2754541564780917E-4,5.2754541564780917E-4,{"$f":"SUM(F128:I128)","v":2.1101816625912367E-3}]
[null,null,"S02","Unconditioned Local Loop Service Band 4",null,5.2277223072317322E-4,5.2277223072317322E-4,5.2277223072317322E-4,5.2277223072317322E-4,{"$f":"SUM(F129:I129)","v":2.0910889228926929E-3}]
[null,null,"S03","Wholesale Line Rental",null,2.4777169017881881E-4,2.4777169017881881E-4,2.4777169017881881E-4,2.4777169017881881E-4,9.9108676071527524E-4]
[null,null,"S04","Fixed Originating & Terminating Access Service",null,{"$f":"$G50*F96/100/1000000","v":8.5881168151589993E-9},8.5881168151589993E-9,8.5881168151589993E-9,8.5881168151589993E-9,3.4352467260635997E-8]
[null,null,"S05","Local Carriage Service",null,8.045709437359484E-8,8.045709437359484E-8,8.045709437359484E-8,8.045709437359484E-8,3.2182837749437936E-7]
[null,null,"S06","Line Sharing Service",null,{"$f":"$G52*F98*12/1000000","v":1.9526665600782572E-5},{"$f":"$G52*G98*12/1000000","v":1.9526665600782572E-5},{"$f":"$G52*H98*12/1000000","v":1.9526665600782572E-5},{"$f":"$G52*I98*12/1000000","v":1.9526665600782572E-5},7.8106662403130286E-5]
[null,null,"S07","Wholesale ADSL"]
[null,null,null,"Zone 1",null,{"$f":"$G54*F100*12/1000000","v":2.6512872626840334E-6},2.6512872626840334E-6,2.6512872626840334E-6,2.6512872626840334E-6,1.0605149050736134E-5]
[null,null,null,"Zone 2/3",null,3.1853849594556607E-4,3.1853849594556607E-4,3.1853849594556607E-4,3.1853849594556607E-4,1.2741539837822643E-3]
[null,null,null,"AGVC/VLAN",null,{"$f":"$G56*F102*F99*12/1000000","v":3.5050364753404711E-4},{"$f":"$G56*G102*G99*12/1000000","v":3.5050364753404711E-4},{"$f":"$G56*H102*H99*12/1000000","v":3.5050364753404711E-4},{"$f":"$G56*I102*I99*12/1000000","v":3.5050364753404711E-4},1.4020145901361884E-3]

{"sheet":"G. Revenue Disaggregate","index":3,"n_rows":787,"n_cols":23,"rows_kept":787,"cut":false,"hidden":false,"merged":[]}
["G.","Revenue Disaggregate"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,"G.0","Purpose"]
[null,null,"To disaggregate the revenue requirement into individual building blocks for each declared service. "]
[null,null,"All dollar values are in millions."]
[]
[null,"G.1","Summary of inputs for calculations"]
[]
[null,"G.1.1","Operating Costs and Overheads allocated to each Asset Class"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H10,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C13,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C13,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C13,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C13,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C13,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C13,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C13,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C13,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C13,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C13,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C13,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C13,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C13,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},{"$f":"SUM(OFFSET(H13,0,0,1,Model_period))","v":7.5781947700207679}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},7.4902036361541695]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.0104250792774474]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.8384528513685536]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.3155608292676533]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.0007814587556814]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.0081324940757357]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.0260418579356392]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.2322070231443538]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H13:H32)","v":1.3000000000000003},{"$f":"SUM(I13:I32)","v":1.3000000000000003},1.3000000000000003,1.3000000000000003,1.3000000000000003,10,10,10,10,10,0,0,56.500000000000007]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C35,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C35,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C35,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C35,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C35,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C35,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C35,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C35,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C35,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C35,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C35,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C35,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C35,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},{"$f":"SUM(OFFSET(H35,0,0,1,Model_period))","v":7.0344598541313079}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},{"$f":"SUM(OFFSET(H36,0,0,1,Model_period))","v":5.0556337351555447}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.0056723401701602]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},6.3111225736505929]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},6.533606700146998]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.1962502582540377]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.010831702754138]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.2173988839356635]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},6.1350239518015561]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":1},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":1},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":1},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":1},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},10]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":1},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":1},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":1},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":1},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},10]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H35:H54)","v":3.3000000000000003},{"$f":"SUM(I35:I54)","v":3.3000000000000003},3.3000000000000003,3.3000000000000003,3.3000000000000003,12,12,12,12,12,0,0,76.5]
[]
[]
[null,"G.1.2","Return on capital"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H59,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C62,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C62,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C62,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":8.1955594825228459},{"$f":"VLOOKUP($C62,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":13.296535794264967},{"$f":"VLOOKUP($C62,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":18.15447547684769},{"$f":"VLOOKUP($C62,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":22.783504103548804},{"$f":"VLOOKUP($C62,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":15.370973292822178},{"$f":"VLOOKUP($C62,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":14.935085966614578},{"$f":"VLOOKUP($C62,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":14.498255053786766},{"$f":"VLOOKUP($C62,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":14.060480554338744},{"$f":"VLOOKUP($C62,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":13.621762468270514},{"$f":"VLOOKUP($C62,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":23.315552423062645},{"$f":"VLOOKUP($C62,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":22.477828322150721},{"$f":"SUM(OFFSET($H62,0,0,1,Model_period))","v":134.97504537978921}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":5.0531513171780276},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":7.9552265215380373},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":10.645989682347009},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":13.134941473806611},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":8.7210262651418908},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":8.1806706441029924},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":7.6415879708254817},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":7.1154656226705928},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":6.5997477672530405},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":10.776154583360052},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":9.876636395276277},75.106220451635821]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":2.3233757806393913},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":4.5867921992133693},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":6.6908179341231513},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":8.6426192544125069},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":5.9050856772431715},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":5.5539944331807671},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":5.2074117018541761},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":4.8658846911709537},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":4.5292312112124629},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":7.4275695346048618},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":6.8538242369757869},48.363626069822089]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0.80188925419743828},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":1.7827135991759537},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":2.658442165173732},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":3.4328230687905466},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":2.0102939854004824},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":2.1038115348554216},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":1.8867897991018518},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":1.6714897009171024},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":1.4577865320345607},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":2.2030713322908997},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":1.7861254966862499},17.864452826419228]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":6.1942042021499104E-2},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":8.6127232076858615E-2},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0.10736844922478823},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0.12577068677549166},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":7.9931304085422178E-2},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0.10392319721349529},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0.12501670977000273},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0.14328220654483714},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0.15878157062888096},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0.30347808532701026},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0.26531171603797871},1.0505565851134127]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":5.4005375970456763E-3},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":1.0259315497935755E-2},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":1.4595654921181039E-2},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":1.0412811310983613E-2},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":4.23662868093862E-2},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":7.1321606381616845E-2},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":9.7320873243394682E-2},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0.12041633606459011},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0.24879804784860751},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0.22306198322787615},0.43050660859827083]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0.18866375132679952},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0.19588747311627622},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0.19256080443182971},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0.18965772963753974},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0.10561172143284751},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},1.062896793546698]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":5.9894395557764886E-2},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":6.1413315895973521E-2},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":6.2970907922303379E-2},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":6.4568156217330877E-2},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":3.7431456816426276E-2},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":7.1389389827154065E-2},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0.10536733031729641},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0.13936586103766793},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0.17338557930785359},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0.36688214101336158},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0.36684709310129837},0.83419957967190783]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":1.3681177437959331},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":1.7884604696204005},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":1.7580878513870484},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":1.731582662324463},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0.96423924361457902},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},7.8010032843438282]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":11.301247648536986},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":21.418630400389905},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":30.388777372697231},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":38.235651042055984},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":25.418972409767484},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":22.274164531475378},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":19.126054100012546},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":15.974641115378979},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":12.819925577574679},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":17.089287512207061},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":11.439357590151459},197.0164773846613]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H62:H81)","v":0.58413186772136916},{"$f":"SUM(I62:I81)","v":29.353841415776685},51.177187542888788,70.669749959652719,88.355713832490466,58.623978167635471,53.331457047493799,48.727855335464369,44.133981688716901,39.547088105761219,61.847620033258764,53.288992833607658,484.50498496360177]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C84,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":3.4259277675314905},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":4.3291502130756507},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":3.3351130716412873},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":3.6765939637491982},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":3.5176555894055683},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":3.6728477912099304},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":3.5483441601884},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":3.4226451586663016},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":3.2957506081340555},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":5.6027299653190301},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":5.3584654307311776},{"$f":"SUM(OFFSET($H84,0,0,1,Model_period))","v":32.282441510374021}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":4.3950953625963922E-4},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":1.2033127073558321E-3},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":1.2386316084528331E-3},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":1.6747725038359837E-3},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":1.8289244488247055E-3},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":3.4775514275899311E-2},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":6.6401082834681241E-2},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":9.6705630125170458E-2},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0.125689156147367},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0.27123739564376664},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0.25941513156551793},0.3883697209599839]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":8.0170829608524022E-2},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0.13229701577886674},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":0.11639248001742945},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":0.14523892733847291},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0.1507730812677395},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0.17533584878463968},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0.19824733971617392},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0.21950755406234235},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0.2391164918231449},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0.45469428460611233},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0.42512265887467365},1.5154927551694706]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":5.5836906368218786},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":10.306592305758764},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":9.5469273962083623},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":12.3261611474371},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":13.145756800924541},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":12.812781591852579},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":12.47893728984095},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":12.144223894889654},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":11.808641406998694},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":20.291184800300751},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":19.636143050704245},100.21212565750464]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":9.4588389995826727},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":7.9601717292434442},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":5.0412588438969337},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":4.9652560897310947},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":4.2916855572865842},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},31.907726533342135]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0.37794002030274743},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0.77929661838456754},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":0.73887568991659358},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":0.95480942183146078},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":1.0093666905588696},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0.97039839593009036},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0.92936600556960403},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0.88626951947741017},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0.84110893765350903},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":1.404165418789727},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":1.2585737924600648},7.5458444863969891]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0.46597316878153716},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0.48381475471930468},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":0.30640487341198763},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":0.30178546881677643},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0.26084623119410205},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},2.0093398105251135]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":5.9894395557764886E-2},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":6.1413315895973521E-2},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":4.0569091970334085E-2},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":4.1598121328786118E-2},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":3.7431456816426276E-2},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":7.1389389827154065E-2},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0.10536733031729641},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0.13936586103766793},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0.17338557930785359},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0.36688214101336158},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0.36684709310129837},0.78882772883139374]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":7.8513571376272804},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":10.263620903386833},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":6.500056959766364},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":6.4020611522757109},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":5.5335783064464632},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},36.741189773104054]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":7.7839218370992267},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":14.735711358658163},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":13.464083670683149},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":16.937160757747655},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":17.474890316356653},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":15.323237042477999},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":13.168281215428614},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":11.010022835208497},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":8.8484619018176502},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":11.821468492930027},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":7.9281590521233998},118.80418412224975]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0.13210212682926858]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":26.947495881585677},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":45.090045240791078},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":37.317503149540748},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":43.121446446543281},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":40.804730954337884},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":30.288596077240324},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":19.766956944858215},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":11.779067188230144},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":5.9184485450071662},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":3.6087716096595348},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0.14603296693034232},261.09270361490661]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H84:H103)","v":0.64254505449350607},{"$f":"SUM(I84:I103)","v":62.035650184035063},94.143316768400013,76.408423858661649,88.873786269303366,86.228543909043665,63.48146377842788,50.394003495583206,39.829909768526456,31.382704753718709,44.054786855350855,35.378759176490725,593.42034784019347]
[]
[]
[null,"G.1.3","Return of capital (Depreciation)"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H108,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C111,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":4.0086640585322311},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":6.6182192188919053},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":9.1834574798899169},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":11.710021834436276},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":14.198495335989591},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":14.22706676456102},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":14.255638193132448},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":14.284209621703877},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":14.312781050275305},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":14.341352478846733},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":14.341352478846733},{"$f":"SUM(OFFSET($H111,0,0,1,Model_period))","v":103.79855355741257}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":4.325351514282028},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":7.0257116080782787},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":9.680212703247145},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":12.294694152447363},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":14.869759297702929},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":15.746747247934092},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":15.642186550517584},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":15.55134312751796},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":15.471084818953308},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":15.399231539835119},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":13.190150506124491},111.60709102068068]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":1.9887425331737263},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":4.0255987116325684},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":6.0278638794677839},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":7.9999426053768854},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":9.9422899845644412},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":9.9089351388499392},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":9.860862496958644},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":9.8166794961152579},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":9.7761736390540968},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":9.8221879225180651},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":9.8221879225180651},70.347088485193339]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":1.1439900510329335},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":2.6385847184746707},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":4.1077973581786376},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":15},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":6.9801063825688026},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":7.0032835221246899},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":7.0172501070788442},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":7.0344437318118951},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":7.0545384152344628},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":7.1378717485677958},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":7.1378717485677958},58.979994286504933]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":8.8367663542491759E-2},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0.13023467524563651},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0.17139067835528363},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0.21192620755481248},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0.251850617199458},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0.33312437812981277},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0.41316484122070296},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0.4921797129895546},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0.57005285218525736},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0.65338618551859073},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0.65338618551859073},3.6622916264230105]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":7.7045068865935875E-3},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":1.5278171604563563E-2},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":2.2737654647773626E-2},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":3.0084677435818712E-2},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0.11321502591997454},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0.19555255908673536},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0.27692414312214264},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0.3572532198558428},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0.44058655318917611},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0.44058655318917611},2.0187499585594448]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":3.2298143921295543},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":3.3534803345075246},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":3.2965296891434317},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":3.2468307263798604},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":3.1978810324331022},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":1},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},21.324536174593476]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":2.0000000000000001E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":3.0000000000000003E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":4.0000000000000002E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":5.0000000000000001E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":6.0000000000000006E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":6.0000000000000006E-4},2E-3]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":23.421385125464941},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":30.617409671500681},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":30.09744799997209},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":29.643694480822742},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":29.196781815959131},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":1},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},147.97671909371959]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0.2},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":19.467082864391298},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":38.7341657287826},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":57.963955524883254},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":77.193745320983908},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":96.223535117084566},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":96.32353511708456},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":96.423535117084555},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":96.523535117084549},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":96.623535117084543},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":96.723535117084538},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":77.456452252693254},675.67662502446387]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H111:H130)","v":8.2000999999999991},{"$f":"SUM(I111:I130)","v":57.673498202549197},93.151209174000456,120.5440334847421,157.32369298264962,174.89088426093784,145.65610719460409,145.80848986507954,145.97971495034523,146.16591911264283,146.51875154556001,123.04258764745811,1195.3936492275509]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C133,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":2.172218648286488},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":2.8253617940315872},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":8},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":8},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":4.722622087259202},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":4.7592750673833812},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":4.7958510932638942},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":4.8324361369210598},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":4.8690293588680404},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":4.1816676693346642},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":3.9351183806114967},{"$f":"SUM(OFFSET($H133,0,0,1,Model_period))","v":45.976794186013656}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":3.0096597056011691E-4},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":8.3603936458305581E-4},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":1.3620258482719173E-3},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":1.8800824829583306E-3},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":2.3903288202033182E-3},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":4.239032882020332E-2},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":8.2390328820203321E-2},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0.12239032882020331},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0.16239032882020332},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0.20239032882020333},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0.20239032882020333},1.4163307577673898]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":6.8623913570458966E-2},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0.11667361839973321},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0.16390731674421521},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0.2104289129581024},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0.25624914279705585},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0.30624914279705584},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0.35624914279705583},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0.40624914279705582},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0.45624914279705581},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0.5062491427970558},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0.5062491427970558},3.3408794756577889]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":2.5155146535315596},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":4.709432069734512},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":6.8660911750887053},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":8.9902361729790083},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":11.08235725083539},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":11.108673040309075},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":11.13498882978276},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":11.161304619256445},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":11.18762040873013},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":11.213936198203815},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":11.213936198203815},79.756218220247575]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":161.92985731938421},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":136.27353974531732},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":133.95926762787403},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":131.93967815607317},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":129.95053630993371},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":1},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},699.05287915858241]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0.4043821707770453},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0.85909311965975577},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":1.3060819174010037},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":1.7463318467838573},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":2.1799445039713108},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":2.2424445039713108},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":2.3049445039713108},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":2.3674445039713108},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":2.4299445039713108},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":2.4924445039713108},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":2.4924445039713108},16.840611574478213]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":7.9771913591916253},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":8.2826289996231512},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":8.141968843669332},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":8.0192193329592296},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":7.898320411789431},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":1},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},45.319328947232776]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":2.0000000000000001E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":3.0000000000000003E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":4.0000000000000002E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":5.0000000000000001E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":6.0000000000000006E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":6.0000000000000006E-4},2E-3]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":134.41069682184121},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":175.70725842135667},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":172.72330122939616},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":170.11929952891961},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":167.55455613816633},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":1},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},825.51511213968001]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0.2},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":13.445624344830568},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":26.691248689661137},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":39.911235008397114},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":53.13122132713309},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":66.151207645869064},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":66.251207645869059},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":66.351207645869053},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":66.451207645869047},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":66.551207645869042},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":66.651207645869007},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":53.405583301038469},465.13536759936716]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":1},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},4]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":76.88759271288275},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":141.46718487784727},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":201.66286947139363},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":260.97764160747346},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":319.42439268790338},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":319.59105935457006},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":242.87013330835396},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":178.4572078100561},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":118.4281898831764},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":59.280084413763191},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0.83333333333333337},1860.766271713657]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H133:H152)","v":9.2000999999999991},{"$f":"SUM(I133:I152)","v":399.81210291026645},496.93335737499575,572.73618461581248,643.13603696776249,709.22267650734511,408.30149908372016,331.89606485285822,267.79864018769121,208.08513127223219,148.52857990275925,72.58965518877568,4047.1217937726842]
[]
[]
[null,"G.1.4","Tax Allowance"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H157,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C160,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C160,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C160,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0.90927973491323122},{"$f":"VLOOKUP($C160,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":1.5041598186005507},{"$f":"VLOOKUP($C160,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":2.1006871452776066},{"$f":"VLOOKUP($C160,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":3.1911095885998368},{"$f":"VLOOKUP($C160,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":2.209574057627568},{"$f":"VLOOKUP($C160,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":2.3519213325750785},{"$f":"VLOOKUP($C160,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":2.5372301261023198},{"$f":"VLOOKUP($C160,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":2.7550441178299798},{"$f":"VLOOKUP($C160,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":3.0165562509616843},{"$f":"VLOOKUP($C160,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":4.3269905357572602},{"$f":"VLOOKUP($C160,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":4.2169009649655393},{"$f":"SUM(OFFSET($H160,0,0,1,Model_period))","v":20.585501074920096}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0.56063629334378073},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0.89992854279564038},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":1.2318666933112419},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":1.8397098836185248},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":1.2536456231008226},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":1.2882613361346351},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":1.3372966014813952},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":1.3942213165190063},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":1.4615223564829392},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":1.9998805109989},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":1.8528835147660414},11.277027549220227]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0.25777355632995597},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0.51887714432378551},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0.7742066270947926},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":1.2105049797444232},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0.84885477789474517},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0.87462221627653902},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0.91130979555441394},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0.95343305974793169},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":1.0030038883777714},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":1.3784371262901662},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":1.2857958350952476},7.362524947776599]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":8.8967891702979029E-2},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0.20166802883423293},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0.30761314420603242},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0.48080903451010126},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0.28897932185074326},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0.33130035137424629},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0.33019283369921121},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0.32751568132598774},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0.32282864174293135},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0.40885451184899202},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0.33508194041608075},2.6898138316787064]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":6.872336619531811E-3},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":9.7430732170985489E-3},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":1.242379717235806E-2},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":1.7615729464175944E-2},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":1.1490107525068906E-2},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":1.6365435393019732E-2},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":2.1878230250321977E-2},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":2.8075057520650908E-2},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":3.5162376420360374E-2},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":5.6320638653228082E-2},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":4.9773190512123609E-2},0.16956504601482761]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":6.1093143191637863E-4},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":1.1871239250809329E-3},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":2.0443007431688435E-3},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":1.4968393543735024E-3},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":6.671683976357856E-3},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":1.2481455711884816E-2},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":1.9069284178096946E-2},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":2.6666347480339032E-2},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":4.6172905484792942E-2},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":4.1847027161152225E-2},8.0166869233459642E-2]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":2.0931838291210869E-2},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":2.2159611389590994E-2},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":2.2281558454835527E-2},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":2.65638945110361E-2},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":1.5181661916515106E-2},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":5.2007368900120598E-3},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":5.7795488951938832E-3},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":6.4711015044485905E-3},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":7.3135450970530334E-3},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":1.0840545475407477E-2},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0.1418223993821375]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":6.6451546391300149E-3},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":6.9473315100305319E-3},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":7.2864774841631371E-3},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":9.0435633380575083E-3},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":5.3807637515969307E-3},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":1.1242133405145797E-2},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":1.8439540744469969E-2},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":2.7307679434872258E-2},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":3.8396452317093203E-2},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":6.8087408914785152E-2},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":6.8821499956435842E-2},0.14062799905680068]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0.15178972735927382},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0.20231813888838465},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0.20343152047479476},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0.24252942006125117},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0.13860918091843374},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":5.2007368900120598E-3},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":5.7795488951938832E-3},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":6.4711015044485905E-3},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":7.3135450970530334E-3},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":1.0840545475407477E-2},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0.97338182252108707]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":1.2538491713670317},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":2.4229651780141492},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":3.5163403133810989},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":5.3553725586775318},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":3.6539717386927411},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":3.5076519039775573},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":3.3471062880315317},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":3.1301093066686874},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":2.8389884736263848},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":3.1714961750171358},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":2.146054208135352},29.036293834868957]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H160:H179)","v":9.9389024322413477E-2},{"$f":"SUM(I160:I179)","v":3.256745704566125},5.7893777990053801,8.1773244007820054,12.375302953268108,8.4271840726326097,8.3984378668926052,8.5274939693659366,8.6477177062341095,8.7577518776036101,11.477920903916074,9.9971581810079719,72.456725374672885]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C182,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C182,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":1.0019179698710919E-2},{"$f":"VLOOKUP($C182,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0.4553419622076067},{"$f":"VLOOKUP($C182,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0.57160159289078238},{"$f":"VLOOKUP($C182,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0.55258436586015403},{"$f":"VLOOKUP($C182,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0.63365659244628003},{"$f":"VLOOKUP($C182,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0.69359697093045913},{"$f":"VLOOKUP($C182,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0.85900727806203026},{"$f":"VLOOKUP($C182,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0.89800334280567262},{"$f":"VLOOKUP($C182,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0.94306400123588352},{"$f":"VLOOKUP($C182,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0.97330201535905281},{"$f":"VLOOKUP($C182,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":1.1716090397936727},{"$f":"VLOOKUP($C182,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0.93711983048140457},{"$f":"SUM(OFFSET($H182,0,0,1,Model_period))","v":6.5901773014966327}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":1.0019179698710919E-2},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":5.8415456550509375E-5},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":1.58880017189714E-4},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":2.0522496454802901E-4},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":2.8864504711889545E-4},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":3.6061985760801532E-4},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":8.1333127751277712E-3},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":1.6804569021369713E-2},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":2.6645940277203111E-2},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":3.7118557661822642E-2},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":5.6719525415898697E-2},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":4.5368038155621231E-2},9.9793344777249327E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":1.0019179698710919E-2},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":1.0655549486981842E-2},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":1.7467905069566071E-2},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":1.9284702911038083E-2},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":2.5031756211121171E-2},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":2.9728820746441471E-2},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":4.1007626444975187E-2},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":5.0171788792326054E-2},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":6.0482364556949809E-2},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":7.0615950983262912E-2},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":9.5082921626529593E-2},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":7.4347941433687031E-2},0.33446564490137348]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":1.0019179698710919E-2},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0.74213142350128225},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":1.3608362586850813},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":1.5818002891729666},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":2.1243991987257487},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":2.5920266683215929},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":2.9966590681926468},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":3.1581286636932484},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":3.3461781304497995},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":3.4873313689810277},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":4.2431699702312233},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":3.4340837474570862},21.399510249422107]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":1.0019179698710919E-2},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":1.2571795445001952},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":1.0510254013309321},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0.83527027766430761},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0.85575597562961436},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0.8462170406008942},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":7.7240260721798768E-3},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":8.3579936252662947E-3},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":9.0997426350154734E-3},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":9.753109500974905E-3},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":1.2215012697206592E-2},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},4.8904022912580922]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":1.0019179698710919E-2},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":5.0232217991401033E-2},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0.1028948330454328},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0.12242198264094085},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0.16456026709469901},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0.19902280406253173},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0.22695720925834087},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0.23520091118984013},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0.24419968780446377},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0.24839653283661725},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0.29363058869570835},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0.22010675897513018},1.6039056256229782]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":1.0019179698710919E-2},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":6.1932752645851318E-2},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":6.3880731979762587E-2},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":5.076725707158717E-2},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":5.2012366256848491E-2},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":5.143259515790987E-2},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":7.7240260721798768E-3},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":8.3579936252662947E-3},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":9.0997426350154734E-3},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":9.753109500974905E-3},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":1.2215012697206592E-2},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0.32497975464410689]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":1.0019179698710919E-2},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":7.9605973765646647E-3},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":8.1087390049012914E-3},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":6.7217648932415292E-3},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":7.1693866859548674E-3},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":7.3805818692371759E-3},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":1.6696582304525913E-2},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":2.6666019578669559E-2},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":3.840039514849438E-2},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":5.1204279036779154E-2},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":7.6720176701508297E-2},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":6.4156369047019324E-2},0.18032752559707946]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":1.0019179698710919E-2},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":1.0435282374957553},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":1.3551625072937901},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":1.0769739364188193},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":1.1033876175564716},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":1.0910883837852767},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":7.7240260721798768E-3},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":8.3579936252662947E-3},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":9.0997426350154734E-3},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":9.753109500974905E-3},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":1.2215012697206592E-2},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},5.7150947340822613]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":1.0019179698710919E-2},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":1.0345653742516687},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":1.9456372891722091},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":2.230821557540501},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":2.9190994918908455},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":3.4456275444564421},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":3.58380550766634},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":3.3325855713590595},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":3.0336642296615302},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":2.6131303080432025},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":2.4720340683355158},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":1.386522907164057},24.148956053740509]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":7.7240260721798768E-3},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":8.3579936252662947E-3},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":9.0997426350154734E-3},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":9.753109500974905E-3},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":1.2215012697206592E-2},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},3.4934871833436548E-2]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":1.0019179698710919E-2},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":3.5816066431966407},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":5.9534875009205956},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":6.1830193970680467},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":7.4319299563902854},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":8.0457102948909576},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":7.0839103474144949},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":5.002556858136332},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":3.2455640939673778},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":1.7478379226987983},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0.75464451554861256},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":2.5539100883176798E-2},48.285642194382241]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$181:$S$224,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$181:$S$224,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$181:$S$224,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$181:$S$224,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$181:$S$224,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$181:$S$224,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$181:$S$224,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$181:$S$224,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$181:$S$224,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$181:$S$224,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$181:$S$224,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$181:$S$224,S$2,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H182:H201)","v":0.11021097668582008},{"$f":"SUM(I182:I201)","v":8.2451927181104985},12.430261639410244,12.65987075620615,15.317291253934988,17.002192324679349,14.847073036407199,12.753549699077585,10.974597813641765,9.2679493736044645,9.2124708571374949,6.1872446935971821,113.60818959175808]
[]
[]
[null,"G.2","Calculation of Revenue Requirement by Service"]
[]
[]
[null,"G.2.1","Revenue Requirement Allocated to Services"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Service","Building Block",null,null,{"$f":"VLOOKUP(H210,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"S01","ULLS Band 1-3","Operating expenditure",null,null,{"$f":"H639","v":6.4020674132262187E-2},{"$f":"I639","v":7.6824808958714644E-2},8.4507289854586096E-2,8.8732654347315421E-2,9.3169287064681167E-2,1.523389067359791,1.3380189326359253,1.3729642781451632,1.4096840506367017,{"$f":"Q639","v":1.4486673203446572},null,null,{"$f":"SUM(OFFSET($H212,0,0,1,Model_period))","v":7.4999783634797978}]
[null,null,null,null,"Return on capital",null,null,{"$f":"H640","v":2.4871366630385916E-2},1.5580593729223458,2.8499162536835119,4.0416243770071842,5.2516383315031252,5.05559545954012,0.73655524209821011,0.74934071874860742,0.7561540858545065,0.75712559823889514,null,null,21.780880806226897]
[null,null,null,null,"Return of capital",null,null,{"$f":"H641","v":0.31726868880520803},3.8050023994185453,6.2600843821866716,7.87224411249412,9.6313272796790308,24.528125155904945,1.8699219826009825,2.0019667679033306,2.1434781707639203,2.2893013262808708,null,null,60.718720266037629]
[null,null,null,null,"Tax payments",null,null,{"$f":"H642","v":4.2318199015606598E-3},0.17286334344971382,0.32239446285071449,0.46766365603055304,0.73555645169207007,0.89652197224765451,0.1187245179803223,0.13330248358056276,0.14976364682067789,0.16862401843778602,null,null,3.169646372991616]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H212:H215)","v":0.41039254946941683},{"$f":"SUM(I212:I215)","v":5.6127499247493189},9.5169023885754847,12.470264799879171,15.711691349938906,32.003631655052509,4.0632206753154403,4.2575742483776642,4.4590799540758068,4.6637182633022087,0,0,93.169225808735945]
[]
[null,null,"S02","ULLS Band 4","Operating expenditure",null,null,{"$f":"H663","v":0},{"$f":"I663","v":0},0,0,0,1.0000622249522151,1.0000430331042602,1.0000515128120926,1.0000610300593935,1.0000717326147253,null,null,5.0002895335426869]
[null,null,null,null,"Return on capital",null,null,{"$f":"H664","v":0},0,0,0,0,6.2107153651000174E-4,1.0665841442241667E-4,1.1841525628570689E-4,1.2973291231092315E-4,1.4040062025056583E-4,null,null,1.1162787397796144E-3]
[null,null,null,null,"Return of capital",null,null,{"$f":"H665","v":0},0,0,0,0,2.847386703771469E-3,2.6045234875463367E-4,3.0431238357877838E-4,3.5354361058668934E-4,4.0785167866315306E-4,null,null,4.1735467253547235E-3]
[null,null,null,null,"Tax payments",null,null,{"$f":"H666","v":0},0,0,0,0,1.0814301871353614E-4,1.7127362629551083E-5,2.1007109869146872E-5,2.5646291257542476E-5,3.1236765448852249E-5,null,null,2.0316054791862882E-4]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H218:H221)","v":0},{"$f":"SUM(I218:I221)","v":0},0,0,0,1.0036388262112101,1.0004272712300668,1.0004952475618263,1.0005699528735486,1.0006512216790879,0,0,5.0057825195557397]
[]
[null,null,"S03","WLR","Operating expenditure",null,null,{"$f":"H687","v":3.9908983650253083E-2},{"$f":"I687","v":3.9310348895499281E-2},3.8720693662066791E-2,3.8139883257135798E-2,3.7567785008278745E-2,1.4133663026093213,1.2317321099420593,1.221925990861322,1.2106082748800451,1.1897561439870599,null,null,{"$f":"SUM(OFFSET($H224,0,0,1,Model_period))","v":6.4610365167530404}]
[null,null,null,null,"Return on capital",null,null,{"$f":"H688","v":4.4737646110632676E-2},{"$f":"I688","v":1.3734430141592671},2.4613097396436707,3.3219987677014817,4.0881571477665783,4.0127630086089807,0.51520561336301096,0.45544771209683749,0.39758829078413832,0.32800797734939241,null,null,{"$f":"SUM(OFFSET($H225,0,0,1,Model_period))","v":16.998658917583995}]
[null,null,null,null,"Return of capital",null,null,{"$f":"H689","v":0.59562120311345623},{"$f":"I689","v":4.6073535098288234},7.0010353503431118,8.4601087098138237,10.96407280833216,19.303644990194492,1.2997581611309699,1.209064780042624,1.1196728628349382,0.98507323495764509,null,null,{"$f":"SUM(OFFSET($H226,0,0,1,Model_period))","v":55.545405610592042}]
[null,null,null,null,"Tax payments",null,null,{"$f":"H690","v":7.6132678249998028E-3},{"$f":"I690","v":0.15373497544920253},0.28008963652245439,0.38794444573489822,0.57523169645040606,0.7096108876551761,8.2993874540240986E-2,8.0983692169315433E-2,7.8721010596282018E-2,7.3039465999698155E-2,null,null,{"$f":"SUM(OFFSET($H227,0,0,1,Model_period))","v":2.4299629529426738}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H224:H227)","v":0.68788110069934183},{"$f":"SUM(I224:I227)","v":6.1738418483327919},9.781155420171304,12.20819180650734,15.665029437557422,25.439385189067973,3.1296897589762809,2.9674221751700989,2.8065904390954035,2.5758768222937953,0,0,81.435063997871751]
[]
[null,null,"S04","FOTAS","Operating expenditure",null,null,{"$f":"H711","v":0.1052420728231562},{"$f":"I711","v":0.10524207282268784},0.1052420728223533,0.10524207282211434,0.10524207282194366,2.2356964869237408,1.0130094868607158,1.0137443359935934,1.0146107004475464,1.0156108914512767,null,null,{"$f":"SUM(OFFSET($H230,0,0,1,Model_period))","v":6.8188822657891288}]
[null,null,null,null,"Return on capital",null,null,{"$f":"H712","v":8.0257284819187896E-2},2.5467803516749292,3.846637590153966,3.0447351177523219,3.5182071634515744,0.13816230646922684,2.2412988533369741E-3,2.6749970752967551E-3,3.1592669873693508E-3,3.7218808495678626E-3,null,null,{"$f":"SUM(OFFSET($H231,0,0,1,Model_period))","v":13.186577258086775}]
[null,null,null,null,"Return of capital",null,null,{"$f":"H713","v":1.1570558417111068},19.165393398564273,25.900861862723648,27.99661536026877,29.277622862329899,-0.11353267760122705,8.5284935093730141E-3,1.0168150438316502E-2,1.237141729467375E-2,1.5648266573888965E-2,null,null,{"$f":"SUM(OFFSET($H232,0,0,1,Model_period))","v":103.43073297581273}]
[null,null,null,null,"Tax payments",null,null,{"$f":"H714","v":1.3765935453424513E-2},0.33849399092235277,0.50789278855802666,0.5044725585352714,0.60635881598398156,2.7242279645692993E-2,5.2419597456128256E-4,6.7697951697118946E-4,8.7049367607886993E-4,1.0991469205437275E-3,null,null,{"$f":"SUM(OFFSET($H233,0,0,1,Model_period))","v":2.0013971851869052}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H230:H233)","v":1.3563211348068753},{"$f":"SUM(I230:I233)","v":22.155909813984241},30.360634314257997,31.651065109378479,33.507430914587395,2.2875683954374337,1.0243034751979869,1.0272644630241778,1.0310118784056685,1.0360801857952773,0,0,125.43758968487553]
[]
[null,null,"S05","LCS","Operating expenditure",null,null,{"$f":"H735","v":1.1999100125913605E-11},{"$f":"I735","v":1.1999100125913605E-11},1.1999100125913605E-11,1.1999100125913605E-11,1.1999100125913605E-11,1.1146226838073781,1.0011252544837312,1.0010974421337326,1.0010647477535182,1.0009834253498147,null,null,{"$f":"SUM(OFFSET($H236,0,0,1,Model_period))","v":5.1188935535881708}]
[null,null,null,null,"Return on capital",null,null,{"$f":"H736","v":5.2789109360682508E-12},2.9046700659384022E-10,3.8960197719814013E-10,3.0316316213815345E-10,3.4791475618323774E-10,1.2815877147911305E-2,1.9386095786106137E-4,2.1359012901100264E-4,2.3023005910234622E-4,2.3446399508183187E-4,null,null,{"$f":"SUM(OFFSET($H237,0,0,1,Model_period))","v":1.3688023625393361E-2}]
[null,null,null,null,"Return of capital",null,null,{"$f":"H737","v":7.5405227469816414E-11},2.7576621651798301E-9,3.0096563623782742E-9,3.1568697553686967E-9,3.2376402210339159E-9,-1.0531243184875656E-2,7.3767133659007902E-4,8.1189493027104364E-4,9.0156107297035258E-4,9.8577983694601314E-4,null,null,{"$f":"SUM(OFFSET($H238,0,0,1,Model_period))","v":-7.0943237708644361E-3}]
[null,null,null,null,"Tax payments",null,null,{"$f":"H738","v":9.0545235082409109E-13},3.8606131160292577E-11,5.1441299053848197E-11,5.0230148155015468E-11,5.9962694014771413E-11,2.5269823448265125E-3,4.5340287210723116E-5,5.4054691761351388E-5,6.3436807111619516E-5,6.9241974310514846E-5,null,null,{"$f":"SUM(OFFSET($H239,0,0,1,Model_period))","v":2.7590563063664458E-3}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H236:H239)","v":9.3588690882622358E-11},{"$f":"SUM(I236:I239)","v":3.0987344030598766E-9},3.4626987387561758E-9,3.5222621657877793E-9,3.6575167713578384E-9,1.1194343001152403,1.0021021270653931,1.0021769818847761,1.0022599756927024,1.0022729111561528,0,0,5.1282463097490663]
[]
[null,null,"S06","LSS","Operating expenditure",null,null,{"$f":"H759","v":1},{"$f":"I759","v":1},1,1,1,1.1745814652453781,1.0975049554215972,1.09197932374132,1.085852081378879,1.0791224601277354,null,null,{"$f":"SUM(OFFSET($H242,0,0,1,Model_period))","v":10.52904028591491}]
[null,null,null,null,"Return on capital",null,null,{"$f":"H760","v":0},0,0,0,0,1.6641821198477644,0.20158546375378467,0.17519519655719226,0.15011118482739627,0.12639293722876352,null,null,{"$f":"SUM(OFFSET($H243,0,0,1,Model_period))","v":2.317466902214901}]
[null,null,null,null,"Return of capital",null,null,{"$f":"H761","v":0},0,0,0,0,8.2576688775190412,0.52049103458114565,0.47581642638089455,0.43246232134693274,0.38831114134993389,null,null,{"$f":"SUM(OFFSET($H244,0,0,1,Model_period))","v":10.074749801177948}]
[null,null,null,null,"Tax payments",null,null,{"$f":"H762","v":0},0,0,0,0,0.29732017893096185,3.2548037587026304E-2,3.1203433680935068E-2,2.9754695157993019E-2,2.8161778408556323E-2,null,null,{"$f":"SUM(OFFSET($H245,0,0,1,Model_period))","v":0.41898812376547256}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H242:H245)","v":1},1,1,1,1,11.393752641543145,1.8521294913435538,1.7741943803603419,1.6981802827112009,1.6219883171149891,null,null,{"$f":"SUM(T242:T245)","v":23.34024511307323}]
[]
[null,null,"S07","WADSL","Operating expenditure",null,null,{"$f":"H783","v":2.1031327049875998E-2},{"$f":"I783","v":2.1031327049893744E-2},2.1031327049904406E-2,2.7278595398310328E-2,2.7278595398313777E-2,1.2362758133252045,1.1310728601407429,1.1243833880246816,1.1173279606327171,1.109880734643464,null,null,{"$f":"SUM(OFFSET($H248,0,0,1,Model_period))","v":5.8365919287131085}]
[null,null,null,null,"Return on capital",null,null,{"$f":"H784","v":4.005267632656179E-3},0.64857390681217852,0.54581861097226292,0.81106467182249486,0.88310611096067082,2.2634133783874359,0.27125156307619019,0.23716490253624661,0.20537769151296897,0.17574206038269433,null,null,{"$f":"SUM(OFFSET($H249,0,0,1,Model_period))","v":6.0455181640957996}]
[null,null,null,null,"Return of capital",null,null,{"$f":"H785","v":6.8567867188624135E-2},11.103117863815363,9.3439456582607043,14.243944005525261,14.345910754504835,7.9122155135642842,0.14209346413381946,0.10948926166011824,8.2336174044887508E-2,5.7509662523939076E-2,null,null,{"$f":"SUM(OFFSET($H250,0,0,1,Model_period))","v":57.409130225221837}]
[null,null,null,null,"Tax payments",null,null,{"$f":"H786","v":6.8699378292016945E-4},8.6202318146743076E-2,7.2067443286872118E-2,0.13438274736815639,0.15220228683321577,0.40497319035405677,4.3818783978120675E-2,4.2261996050432821E-2,4.0729603546087081E-2,3.9174466101417636E-2,null,null,{"$f":"SUM(OFFSET($H251,0,0,1,Model_period))","v":1.0164998294480225}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H248:H251)","v":9.4291455654076484E-2},{"$f":"SUM(I248:I251)","v":11.858925415824178},9.9828630395697449,15.216670020114224,15.408497747697036,11.816877895630981,1.5882366713288734,1.5132995482714793,1.4457714297366608,1.3823069236515151,null,null,{"$f":"SUM(T248:T251)","v":70.307740147478768}]
[]
[null,null,null,"Total for all declared services",null,null,null,{"$f":"H216+H222+H228+H234+H240+H246+H252","v":3.5488862407232991},{"$f":"I216+I222+I228+I234+I240+I246+I252","v":46.801427005989268},60.641555166037229,72.546191739401479,81.292649453438287,85.064288903058483,13.660109470457597,13.542427044650365,13.443463912590992,13.282894644993025,0,0,{"$f":"T216+T222+T228+T234+T240+T246+T252","v":403.82389358134003}]
[]
[]
[null,"G.2.2","Aggregate Revenue Requirement"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,"Building Block",null,null,null,{"$f":"VLOOKUP(H259,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"H33+H55+'7. Service Costs'!H95","v":4.6000000000000005},{"$f":"I33+I55+'7. Service Costs'!I95","v":4.6000000000000005},{"$f":"J33+J55+'7. Service Costs'!J95","v":4.6000000000000005},{"$f":"K33+K55+'7. Service Costs'!K95","v":4.6000000000000005},{"$f":"L33+L55+'7. Service Costs'!L95","v":4.6000000000000005},{"$f":"M33+M55+'7. Service Costs'!M95","v":29},{"$f":"N33+N55+'7. Service Costs'!N95","v":29},{"$f":"O33+O55+'7. Service Costs'!O95","v":29},{"$f":"P33+P55+'7. Service Costs'!P95","v":29},{"$f":"Q33+Q55+'7. Service Costs'!Q95","v":29},{"$f":"R33+R55","v":0},{"$f":"S33+S55","v":0},{"$f":"SUM(OFFSET($H261,0,0,1,Model_period))","v":168}]
[null,null,null,"Return on capital",null,null,null,{"$f":"H82+H104","v":1.2266769222148752},{"$f":"I82+I104","v":91.389491599811748},145.3205043112888,147.07817381831438,177.22950010179383,144.85252207667912,116.81292082592168,99.121858831047575,83.963891457243363,70.929792859479932,105.90240688860962,88.667752010098383,{"$f":"SUM(OFFSET($H262,0,0,1,Model_period))","v":1077.9253328037953}]
[null,null,null,"Return of capital",null,null,null,{"$f":"H131+H153","v":17.400199999999998},{"$f":"I131+I153","v":457.48560111281563},590.08456654899624,693.28021810055452,800.45972995041211,884.11356076828292,553.95760627832419,477.70455471793775,413.77835513803643,354.25105038487504,295.04733144831926,195.63224283623379,{"$f":"SUM(OFFSET($H263,0,0,1,Model_period))","v":5242.5154430002349}]
[null,null,null,"Tax payments",null,null,null,{"$f":"H180+H202","v":0.20960000100823356},{"$f":"I180+I202","v":11.501938422676623},18.219639438415623,20.837195156988155,27.692594207203094,25.429376397311959,23.245510903299802,21.281043668443523,19.622315519875876,18.025701251208076,20.690391761053569,16.184402874605155,{"$f":"SUM(OFFSET($H264,0,0,1,Model_period))","v":186.06491496643099}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H261:H264)","v":23.436476923223108},{"$f":"SUM(I261:I264)","v":564.97703113530406},758.22471029870064,865.79558707585704,1009.9818242594091,1083.395459242274,723.0160380075456,627.10745721742887,546.36456211515565,472.20654449556304,421.64013009798242,300.48439772093735,6674.505690770462]
[]
[]
[null,"G.2.2","Revenue Requirement for Declared Fixed Line Services"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,"Building Block",null,null,null,{"$f":"VLOOKUP(H270,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"H212+H218+H224+H230+H236+H242+H248","v":1.2302030576675467},{"$f":"I212+I218+I224+I230+I236+I242+I248","v":1.2424085577387944},1.2495013834009099,1.2593932058368751,1.2632577403052163,9.6979940442230301,7.8125066325890318,7.8261462717119059,7.839208845788801,{"$f":"Q212+Q218+Q224+Q230+Q236+Q242+Q248","v":7.8440927085187324},{"$f":"R44+R66","v":0.30347808532701026},{"$f":"S44+S66","v":0.26531171603797871},{"$f":"SUM(OFFSET($H272,0,0,1,Model_period))","v":47.264712447780845}]
[null,null,null,"Return on capital",null,null,null,{"$f":"H213+H219+H225+H231+H237+H243+H249","v":0.15387156519814157},6.1268566458591884,9.7036821948430134,11.219422934586646,13.741108754029865,13.147553221537947,1.7271397005168163,1.6201555323994774,1.5127504829377929,1.3913653186646455,{"$f":"R93+R115","v":12.474854678448617},{"$f":"S93+S115","v":8.5815452376419898},{"$f":"SUM(OFFSET($H273,0,0,1,Model_period))","v":60.343906350573533}]
[null,null,null,"Return of capital",null,null,null,{"$f":"H214+H220+H226+H232+H238+H244+H250","v":2.1385136008938002},38.680867174384673,48.50592725652379,58.572912191258851,64.218933708083568,59.88043800310043,3.841791259641635,3.807621593739134,3.79157605096891,3.7372372632018873,{"$f":"R142+R164","v":66.70752828452224},{"$f":"S142+S164","v":53.455356491550596},{"$f":"SUM(OFFSET($H274,0,0,1,Model_period))","v":287.17581810179672}]
[null,null,null,"Tax payments",null,null,null,{"$f":"H215+H221+H227+H233+H239+H245+H251","v":2.6298016963810598E-2},0.75129462800661828,1.182444331269509,1.4944634077191092,2.0693492510196361,2.3383036341970822,0.27867187771011181,0.28850364679984775,0.29992853289548804,0.31019935460776121,{"$f":"R191+R213","v":2.4720340683355158},{"$f":"S191+S213","v":1.386522907164057},{"$f":"SUM(OFFSET($H275,0,0,1,Model_period))","v":9.0394566811889732}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H272:H275)","v":3.5488862407232986},{"$f":"SUM(I272:I275)","v":46.801427005989275},60.641555166037222,72.546191739401479,81.292649453438273,85.064288903058497,13.660109470457595,13.542427044650365,13.443463912590991,13.282894644993027,81.957895116633381,63.688736352394621,403.82389358134009]
[]
[]
[null,"G.2.3","Revenue Requirement for other regulated and unregulated services"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,"Building Block",null,null,null,{"$f":"VLOOKUP(H281,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"H261-H272","v":3.3697969423324539},{"$f":"I261-I272","v":3.3575914422612061},{"$f":"J261-J272","v":3.3504986165990909},3.3406067941631257,3.336742259694784,19.30200595577697,21.187493367410969,21.173853728288094,21.1607911542112,{"$f":"Q261-Q272","v":21.155907291481267},{"$f":"R261-R212-R218-R224-R230-R236","v":0},0,{"$f":"SUM(OFFSET($H283,0,0,1,Model_period))","v":120.73528755221916}]
[null,null,null,"Return on capital",null,null,null,{"$f":"H262-H273","v":1.0728053570167337},85.262634953952556,135.61682211644577,135.85875088372774,163.48839134776398,131.70496885514117,115.08578112540486,97.501703298648096,82.451140974305574,69.538427540815292,105.90240688860962,88.667752010098383,{"$f":"SUM(OFFSET($H284,0,0,1,Model_period))","v":1017.5814264532216}]
[null,null,null,"Return of capital",null,null,null,{"$f":"H263-H274","v":15.261686399106198},418.80473393843096,541.57863929247242,634.70730590929566,736.24079624232854,824.23312276518254,550.11581501868261,473.8969331241986,409.98677908706753,350.51381312167314,295.04733144831926,195.63224283623379,{"$f":"SUM(OFFSET($H285,0,0,1,Model_period))","v":4955.3396248984391}]
[null,null,null,"Tax payments",null,null,null,{"$f":"H264-H275","v":0.18330198404442297},10.750643794670005,17.037195107146115,19.342731749269046,25.623244956183456,23.091072763114877,22.966839025589692,20.992540021643677,19.322386986980387,17.715501896600315,20.690391761053569,16.184402874605155,{"$f":"SUM(OFFSET($H286,0,0,1,Model_period))","v":177.025458285242}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H283:H286)","v":19.887590682499809},{"$f":"SUM(I283:I286)","v":518.17560412931471},697.58315513266336,793.24939533645568,928.68917480597077,998.33117033921553,709.35592853708818,613.56503017277851,532.92109820256474,458.92364985057003,421.64013009798242,300.48439772093735,6270.6817971891223]
[]
[]
[null,"G.3","Detailed Revenue Requirement Calculations"]
[]
[]
[null,"G.3.1","ULLS Band 1-3 Allocation Factors"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H294,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C297,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C297,'E. Allocation Factors Calc'!$C$816:$L$859, $W297, FALSE)","v":5.8985661295815041E-2},{"$f":"VLOOKUP($C297,'E. Allocation Factors Calc'!$C$862:$K$905, $W297, FALSE)","v":7.0782793554978074E-2},{"$f":"VLOOKUP($C297,'E. Allocation Factors Calc'!$C$908:$K$951, $W297, FALSE)","v":7.7861072910475865E-2},{"$f":"VLOOKUP($C297,'E. Allocation Factors Calc'!$C$954:$K$997, $W297, FALSE)","v":8.1754126555999673E-2},{"$f":"VLOOKUP($C297,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W297, FALSE)","v":8.5841832883799637E-2},{"$f":"VLOOKUP($C297,'NBN Scale Adjustments'!$B$61:$O$101, $W297, FALSE)","v":5.3407472514556981E-3},{"$f":"VLOOKUP($C297,'NBN Scale Adjustments'!$B$107:$O$147, $W297, FALSE)","v":5.9238853205872162E-5},{"$f":"VLOOKUP($C297,'NBN Scale Adjustments'!$B$153:$O$193, $W297, FALSE)","v":6.5239239187298782E-5},{"$f":"VLOOKUP($C297,'NBN Scale Adjustments'!$B$199:$O$239, $W297, FALSE)","v":7.1395801307659661E-5},{"$f":"VLOOKUP($C297,'NBN Scale Adjustments'!$B$245:$O$285, $W297, FALSE)","v":7.7828295832695432E-5},null,null,{"$f":"SUM(OFFSET($H297,0,0,1,Model_period))","v":0.38083993664205751},null,null,5]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C298,'E. Allocation Factors Calc'!$C$816:$L$859, $W298, FALSE)","v":5.8985661295815041E-2},{"$f":"VLOOKUP($C298,'E. Allocation Factors Calc'!$C$862:$K$905, $W298, FALSE)","v":7.0782793554978032E-2},{"$f":"VLOOKUP($C298,'E. Allocation Factors Calc'!$C$908:$K$951, $W298, FALSE)","v":7.7861072910475851E-2},{"$f":"VLOOKUP($C298,'E. Allocation Factors Calc'!$C$954:$K$997, $W298, FALSE)","v":8.1754126555999659E-2},{"$f":"VLOOKUP($C298,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W298, FALSE)","v":8.5841832883799624E-2},{"$f":"VLOOKUP($C298,'NBN Scale Adjustments'!$B$61:$O$101, $W298, FALSE)","v":5.3407472514556981E-3},{"$f":"VLOOKUP($C298,'NBN Scale Adjustments'!$B$107:$O$147, $W298, FALSE)","v":5.9238853205872159E-3},{"$f":"VLOOKUP($C298,'NBN Scale Adjustments'!$B$153:$O$193, $W298, FALSE)","v":6.5239239187298787E-3},{"$f":"VLOOKUP($C298,'NBN Scale Adjustments'!$B$199:$O$239, $W298, FALSE)","v":7.1395801307659662E-3},{"$f":"VLOOKUP($C298,'NBN Scale Adjustments'!$B$245:$O$285, $W298, FALSE)","v":7.7828295832695427E-3},null,null,0.40793645340587653,null,null,5]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C299,'E. Allocation Factors Calc'!$C$816:$L$859, $W299, FALSE)","v":0},{"$f":"VLOOKUP($C299,'E. Allocation Factors Calc'!$C$862:$K$905, $W299, FALSE)","v":0},{"$f":"VLOOKUP($C299,'E. Allocation Factors Calc'!$C$908:$K$951, $W299, FALSE)","v":0},{"$f":"VLOOKUP($C299,'E. Allocation Factors Calc'!$C$954:$K$997, $W299, FALSE)","v":0},{"$f":"VLOOKUP($C299,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W299, FALSE)","v":0},{"$f":"VLOOKUP($C299,'NBN Scale Adjustments'!$B$61:$O$101, $W299, FALSE)","v":7.4352231198531057E-2},{"$f":"VLOOKUP($C299,'NBN Scale Adjustments'!$B$107:$O$147, $W299, FALSE)","v":8.2464005747095379E-2},{"$f":"VLOOKUP($C299,'NBN Scale Adjustments'!$B$153:$O$193, $W299, FALSE)","v":9.0978526941789054E-2},{"$f":"VLOOKUP($C299,'NBN Scale Adjustments'!$B$199:$O$239, $W299, FALSE)","v":9.9921006540314078E-2},{"$f":"VLOOKUP($C299,'NBN Scale Adjustments'!$B$245:$O$285, $W299, FALSE)","v":0.10939927512155989},null,null,0.4571150455492895,null,null,5]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C300,'E. Allocation Factors Calc'!$C$816:$L$859, $W300, FALSE)","v":0},{"$f":"VLOOKUP($C300,'E. Allocation Factors Calc'!$C$862:$K$905, $W300, FALSE)","v":0},{"$f":"VLOOKUP($C300,'E. Allocation Factors Calc'!$C$908:$K$951, $W300, FALSE)","v":0},{"$f":"VLOOKUP($C300,'E. Allocation Factors Calc'!$C$954:$K$997, $W300, FALSE)","v":0},{"$f":"VLOOKUP($C300,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W300, FALSE)","v":0},{"$f":"VLOOKUP($C300,'NBN Scale Adjustments'!$B$61:$O$101, $W300, FALSE)","v":7.4352231198531057E-2},{"$f":"VLOOKUP($C300,'NBN Scale Adjustments'!$B$107:$O$147, $W300, FALSE)","v":8.2464005747095379E-2},{"$f":"VLOOKUP($C300,'NBN Scale Adjustments'!$B$153:$O$193, $W300, FALSE)","v":9.0978526941789054E-2},{"$f":"VLOOKUP($C300,'NBN Scale Adjustments'!$B$199:$O$239, $W300, FALSE)","v":9.9921006540314078E-2},{"$f":"VLOOKUP($C300,'NBN Scale Adjustments'!$B$245:$O$285, $W300, FALSE)","v":0.10939927512155989},null,null,0.4571150455492895,null,null,5]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C301,'E. Allocation Factors Calc'!$C$816:$L$859, $W301, FALSE)","v":0},{"$f":"VLOOKUP($C301,'E. Allocation Factors Calc'!$C$862:$K$905, $W301, FALSE)","v":0},{"$f":"VLOOKUP($C301,'E. Allocation Factors Calc'!$C$908:$K$951, $W301, FALSE)","v":0},{"$f":"VLOOKUP($C301,'E. Allocation Factors Calc'!$C$954:$K$997, $W301, FALSE)","v":0},{"$f":"VLOOKUP($C301,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W301, FALSE)","v":0},{"$f":"VLOOKUP($C301,'NBN Scale Adjustments'!$B$61:$O$101, $W301, FALSE)","v":7.4352231198531057E-2},{"$f":"VLOOKUP($C301,'NBN Scale Adjustments'!$B$107:$O$147, $W301, FALSE)","v":8.2464005747095379E-2},{"$f":"VLOOKUP($C301,'NBN Scale Adjustments'!$B$153:$O$193, $W301, FALSE)","v":9.0978526941789054E-2},{"$f":"VLOOKUP($C301,'NBN Scale Adjustments'!$B$199:$O$239, $W301, FALSE)","v":9.9921006540314078E-2},{"$f":"VLOOKUP($C301,'NBN Scale Adjustments'!$B$245:$O$285, $W301, FALSE)","v":0.10939927512155989},null,null,0.4571150455492895,null,null,5]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C302,'E. Allocation Factors Calc'!$C$816:$L$859, $W302, FALSE)","v":7.7095243125665555E-2},{"$f":"VLOOKUP($C302,'E. Allocation Factors Calc'!$C$862:$K$905, $W302, FALSE)","v":9.2514291750798658E-2},{"$f":"VLOOKUP($C302,'E. Allocation Factors Calc'!$C$908:$K$951, $W302, FALSE)","v":0.10176572092587854},{"$f":"VLOOKUP($C302,'E. Allocation Factors Calc'!$C$954:$K$997, $W302, FALSE)","v":0.10685400697217247},{"$f":"VLOOKUP($C302,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W302, FALSE)","v":0.1121967073207811},{"$f":"VLOOKUP($C302,'NBN Scale Adjustments'!$B$61:$O$101, $W302, FALSE)","v":7.4352231198531057E-2},{"$f":"VLOOKUP($C302,'NBN Scale Adjustments'!$B$107:$O$147, $W302, FALSE)","v":8.2464005747095379E-2},{"$f":"VLOOKUP($C302,'NBN Scale Adjustments'!$B$153:$O$193, $W302, FALSE)","v":9.0978526941789054E-2},{"$f":"VLOOKUP($C302,'NBN Scale Adjustments'!$B$199:$O$239, $W302, FALSE)","v":9.9921006540314078E-2},{"$f":"VLOOKUP($C302,'NBN Scale Adjustments'!$B$245:$O$285, $W302, FALSE)","v":0.10939927512155989},null,null,0.94754101564458582,null,null,5]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C303,'E. Allocation Factors Calc'!$C$816:$L$859, $W303, FALSE)","v":3.4661143638899855E-2},{"$f":"VLOOKUP($C303,'E. Allocation Factors Calc'!$C$862:$K$905, $W303, FALSE)","v":4.1593372366679822E-2},{"$f":"VLOOKUP($C303,'E. Allocation Factors Calc'!$C$908:$K$951, $W303, FALSE)","v":4.5752709603347805E-2},{"$f":"VLOOKUP($C303,'E. Allocation Factors Calc'!$C$954:$K$997, $W303, FALSE)","v":4.80403450835152E-2},{"$f":"VLOOKUP($C303,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W303, FALSE)","v":5.0442362337690963E-2},{"$f":"VLOOKUP($C303,'NBN Scale Adjustments'!$B$61:$O$101, $W303, FALSE)","v":7.4352231198531057E-2},{"$f":"VLOOKUP($C303,'NBN Scale Adjustments'!$B$107:$O$147, $W303, FALSE)","v":8.2464005747095385E-4},{"$f":"VLOOKUP($C303,'NBN Scale Adjustments'!$B$153:$O$193, $W303, FALSE)","v":9.0978526941789054E-4},{"$f":"VLOOKUP($C303,'NBN Scale Adjustments'!$B$199:$O$239, $W303, FALSE)","v":9.9921006540314074E-4},{"$f":"VLOOKUP($C303,'NBN Scale Adjustments'!$B$245:$O$285, $W303, FALSE)","v":1.0939927512155989E-3},null,null,0.29866979237217228,null,null,5]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C304,'E. Allocation Factors Calc'!$C$816:$L$859, $W304, FALSE)","v":8.0536305045679851E-2},{"$f":"VLOOKUP($C304,'E. Allocation Factors Calc'!$C$862:$K$905, $W304, FALSE)","v":9.6643566054815819E-2},{"$f":"VLOOKUP($C304,'E. Allocation Factors Calc'!$C$908:$K$951, $W304, FALSE)","v":0.10630792266029741},{"$f":"VLOOKUP($C304,'E. Allocation Factors Calc'!$C$954:$K$997, $W304, FALSE)","v":0.11162331879331229},{"$f":"VLOOKUP($C304,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W304, FALSE)","v":0.11720448473297791},{"$f":"VLOOKUP($C304,'NBN Scale Adjustments'!$B$61:$O$101, $W304, FALSE)","v":7.4352231198531057E-2},{"$f":"VLOOKUP($C304,'NBN Scale Adjustments'!$B$107:$O$147, $W304, FALSE)","v":8.2464005747095385E-4},{"$f":"VLOOKUP($C304,'NBN Scale Adjustments'!$B$153:$O$193, $W304, FALSE)","v":9.0978526941789054E-4},{"$f":"VLOOKUP($C304,'NBN Scale Adjustments'!$B$199:$O$239, $W304, FALSE)","v":9.9921006540314074E-4},{"$f":"VLOOKUP($C304,'NBN Scale Adjustments'!$B$245:$O$285, $W304, FALSE)","v":1.0939927512155989E-3},null,null,0.59049545662912195,null,null,5]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C305,'E. Allocation Factors Calc'!$C$816:$L$859, $W305, FALSE)","v":8.0536305045679851E-2},{"$f":"VLOOKUP($C305,'E. Allocation Factors Calc'!$C$862:$K$905, $W305, FALSE)","v":9.6643566054815819E-2},{"$f":"VLOOKUP($C305,'E. Allocation Factors Calc'!$C$908:$K$951, $W305, FALSE)","v":0.10630792266029741},{"$f":"VLOOKUP($C305,'E. Allocation Factors Calc'!$C$954:$K$997, $W305, FALSE)","v":0.11162331879331229},{"$f":"VLOOKUP($C305,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W305, FALSE)","v":0.11720448473297791},{"$f":"VLOOKUP($C305,'NBN Scale Adjustments'!$B$61:$O$101, $W305, FALSE)","v":7.4352231198531057E-2},{"$f":"VLOOKUP($C305,'NBN Scale Adjustments'!$B$107:$O$147, $W305, FALSE)","v":8.2464005747095385E-4},{"$f":"VLOOKUP($C305,'NBN Scale Adjustments'!$B$153:$O$193, $W305, FALSE)","v":9.0978526941789054E-4},{"$f":"VLOOKUP($C305,'NBN Scale Adjustments'!$B$199:$O$239, $W305, FALSE)","v":9.9921006540314074E-4},{"$f":"VLOOKUP($C305,'NBN Scale Adjustments'!$B$245:$O$285, $W305, FALSE)","v":1.0939927512155989E-3},null,null,0.59049545662912195,null,null,5]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C306,'E. Allocation Factors Calc'!$C$816:$L$859, $W306, FALSE)","v":3.4983103864140552E-2},{"$f":"VLOOKUP($C306,'E. Allocation Factors Calc'!$C$862:$K$905, $W306, FALSE)","v":4.1979724636968661E-2},{"$f":"VLOOKUP($C306,'E. Allocation Factors Calc'!$C$908:$K$951, $W306, FALSE)","v":4.6177697100665528E-2},{"$f":"VLOOKUP($C306,'E. Allocation Factors Calc'!$C$954:$K$997, $W306, FALSE)","v":4.8486581955698806E-2},{"$f":"VLOOKUP($C306,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W306, FALSE)","v":5.0910911053483748E-2},{"$f":"VLOOKUP($C306,'NBN Scale Adjustments'!$B$61:$O$101, $W306, FALSE)","v":4.2152982032201317E-2},{"$f":"VLOOKUP($C306,'NBN Scale Adjustments'!$B$107:$O$147, $W306, FALSE)","v":3.4785268243144382E-4},{"$f":"VLOOKUP($C306,'NBN Scale Adjustments'!$B$153:$O$193, $W306, FALSE)","v":3.8482000763647443E-4},{"$f":"VLOOKUP($C306,'NBN Scale Adjustments'!$B$199:$O$239, $W306, FALSE)","v":4.2358028697756878E-4},{"$f":"VLOOKUP($C306,'NBN Scale Adjustments'!$B$245:$O$285, $W306, FALSE)","v":4.645647133315968E-4},null,null,0.26631181833353568,null,null,5]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C307,'E. Allocation Factors Calc'!$C$816:$L$859, $W307, FALSE)","v":0},{"$f":"VLOOKUP($C307,'E. Allocation Factors Calc'!$C$862:$K$905, $W307, FALSE)","v":0},{"$f":"VLOOKUP($C307,'E. Allocation Factors Calc'!$C$908:$K$951, $W307, FALSE)","v":0},{"$f":"VLOOKUP($C307,'E. Allocation Factors Calc'!$C$954:$K$997, $W307, FALSE)","v":0},{"$f":"VLOOKUP($C307,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W307, FALSE)","v":0},{"$f":"VLOOKUP($C307,'NBN Scale Adjustments'!$B$61:$O$101, $W307, FALSE)","v":0},{"$f":"VLOOKUP($C307,'NBN Scale Adjustments'!$B$107:$O$147, $W307, FALSE)","v":0},{"$f":"VLOOKUP($C307,'NBN Scale Adjustments'!$B$153:$O$193, $W307, FALSE)","v":0},{"$f":"VLOOKUP($C307,'NBN Scale Adjustments'!$B$199:$O$239, $W307, FALSE)","v":0},{"$f":"VLOOKUP($C307,'NBN Scale Adjustments'!$B$245:$O$285, $W307, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C308,'E. Allocation Factors Calc'!$C$816:$L$859, $W308, FALSE)","v":0},{"$f":"VLOOKUP($C308,'E. Allocation Factors Calc'!$C$862:$K$905, $W308, FALSE)","v":0},{"$f":"VLOOKUP($C308,'E. Allocation Factors Calc'!$C$908:$K$951, $W308, FALSE)","v":0},{"$f":"VLOOKUP($C308,'E. Allocation Factors Calc'!$C$954:$K$997, $W308, FALSE)","v":0},{"$f":"VLOOKUP($C308,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W308, FALSE)","v":0},{"$f":"VLOOKUP($C308,'NBN Scale Adjustments'!$B$61:$O$101, $W308, FALSE)","v":0},{"$f":"VLOOKUP($C308,'NBN Scale Adjustments'!$B$107:$O$147, $W308, FALSE)","v":0},{"$f":"VLOOKUP($C308,'NBN Scale Adjustments'!$B$153:$O$193, $W308, FALSE)","v":0},{"$f":"VLOOKUP($C308,'NBN Scale Adjustments'!$B$199:$O$239, $W308, FALSE)","v":0},{"$f":"VLOOKUP($C308,'NBN Scale Adjustments'!$B$245:$O$285, $W308, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C309,'E. Allocation Factors Calc'!$C$816:$L$859, $W309, FALSE)","v":0},{"$f":"VLOOKUP($C309,'E. Allocation Factors Calc'!$C$862:$K$905, $W309, FALSE)","v":0},{"$f":"VLOOKUP($C309,'E. Allocation Factors Calc'!$C$908:$K$951, $W309, FALSE)","v":0},{"$f":"VLOOKUP($C309,'E. Allocation Factors Calc'!$C$954:$K$997, $W309, FALSE)","v":0},{"$f":"VLOOKUP($C309,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W309, FALSE)","v":0},{"$f":"VLOOKUP($C309,'NBN Scale Adjustments'!$B$61:$O$101, $W309, FALSE)","v":0},{"$f":"VLOOKUP($C309,'NBN Scale Adjustments'!$B$107:$O$147, $W309, FALSE)","v":0},{"$f":"VLOOKUP($C309,'NBN Scale Adjustments'!$B$153:$O$193, $W309, FALSE)","v":0},{"$f":"VLOOKUP($C309,'NBN Scale Adjustments'!$B$199:$O$239, $W309, FALSE)","v":0},{"$f":"VLOOKUP($C309,'NBN Scale Adjustments'!$B$245:$O$285, $W309, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C310,'E. Allocation Factors Calc'!$C$816:$L$859, $W310, FALSE)","v":0},{"$f":"VLOOKUP($C310,'E. Allocation Factors Calc'!$C$862:$K$905, $W310, FALSE)","v":0},{"$f":"VLOOKUP($C310,'E. Allocation Factors Calc'!$C$908:$K$951, $W310, FALSE)","v":0},{"$f":"VLOOKUP($C310,'E. Allocation Factors Calc'!$C$954:$K$997, $W310, FALSE)","v":0},{"$f":"VLOOKUP($C310,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W310, FALSE)","v":0},{"$f":"VLOOKUP($C310,'NBN Scale Adjustments'!$B$61:$O$101, $W310, FALSE)","v":0},{"$f":"VLOOKUP($C310,'NBN Scale Adjustments'!$B$107:$O$147, $W310, FALSE)","v":0},{"$f":"VLOOKUP($C310,'NBN Scale Adjustments'!$B$153:$O$193, $W310, FALSE)","v":0},{"$f":"VLOOKUP($C310,'NBN Scale Adjustments'!$B$199:$O$239, $W310, FALSE)","v":0},{"$f":"VLOOKUP($C310,'NBN Scale Adjustments'!$B$245:$O$285, $W310, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C311,'E. Allocation Factors Calc'!$C$816:$L$859, $W311, FALSE)","v":0},{"$f":"VLOOKUP($C311,'E. Allocation Factors Calc'!$C$862:$K$905, $W311, FALSE)","v":0},{"$f":"VLOOKUP($C311,'E. Allocation Factors Calc'!$C$908:$K$951, $W311, FALSE)","v":0},{"$f":"VLOOKUP($C311,'E. Allocation Factors Calc'!$C$954:$K$997, $W311, FALSE)","v":0},{"$f":"VLOOKUP($C311,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W311, FALSE)","v":0},{"$f":"VLOOKUP($C311,'NBN Scale Adjustments'!$B$61:$O$101, $W311, FALSE)","v":0},{"$f":"VLOOKUP($C311,'NBN Scale Adjustments'!$B$107:$O$147, $W311, FALSE)","v":0},{"$f":"VLOOKUP($C311,'NBN Scale Adjustments'!$B$153:$O$193, $W311, FALSE)","v":0},{"$f":"VLOOKUP($C311,'NBN Scale Adjustments'!$B$199:$O$239, $W311, FALSE)","v":0},{"$f":"VLOOKUP($C311,'NBN Scale Adjustments'!$B$245:$O$285, $W311, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C312,'E. Allocation Factors Calc'!$C$816:$L$859, $W312, FALSE)","v":0},{"$f":"VLOOKUP($C312,'E. Allocation Factors Calc'!$C$862:$K$905, $W312, FALSE)","v":0},{"$f":"VLOOKUP($C312,'E. Allocation Factors Calc'!$C$908:$K$951, $W312, FALSE)","v":0},{"$f":"VLOOKUP($C312,'E. Allocation Factors Calc'!$C$954:$K$997, $W312, FALSE)","v":0},{"$f":"VLOOKUP($C312,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W312, FALSE)","v":0},{"$f":"VLOOKUP($C312,'NBN Scale Adjustments'!$B$61:$O$101, $W312, FALSE)","v":0},{"$f":"VLOOKUP($C312,'NBN Scale Adjustments'!$B$107:$O$147, $W312, FALSE)","v":0},{"$f":"VLOOKUP($C312,'NBN Scale Adjustments'!$B$153:$O$193, $W312, FALSE)","v":0},{"$f":"VLOOKUP($C312,'NBN Scale Adjustments'!$B$199:$O$239, $W312, FALSE)","v":0},{"$f":"VLOOKUP($C312,'NBN Scale Adjustments'!$B$245:$O$285, $W312, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C313,'E. Allocation Factors Calc'!$C$816:$L$859, $W313, FALSE)","v":0},{"$f":"VLOOKUP($C313,'E. Allocation Factors Calc'!$C$862:$K$905, $W313, FALSE)","v":0},{"$f":"VLOOKUP($C313,'E. Allocation Factors Calc'!$C$908:$K$951, $W313, FALSE)","v":0},{"$f":"VLOOKUP($C313,'E. Allocation Factors Calc'!$C$954:$K$997, $W313, FALSE)","v":0},{"$f":"VLOOKUP($C313,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W313, FALSE)","v":0},{"$f":"VLOOKUP($C313,'NBN Scale Adjustments'!$B$61:$O$101, $W313, FALSE)","v":0},{"$f":"VLOOKUP($C313,'NBN Scale Adjustments'!$B$107:$O$147, $W313, FALSE)","v":0},{"$f":"VLOOKUP($C313,'NBN Scale Adjustments'!$B$153:$O$193, $W313, FALSE)","v":0},{"$f":"VLOOKUP($C313,'NBN Scale Adjustments'!$B$199:$O$239, $W313, FALSE)","v":0},{"$f":"VLOOKUP($C313,'NBN Scale Adjustments'!$B$245:$O$285, $W313, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C314,'E. Allocation Factors Calc'!$C$816:$L$859, $W314, FALSE)","v":0},{"$f":"VLOOKUP($C314,'E. Allocation Factors Calc'!$C$862:$K$905, $W314, FALSE)","v":0},{"$f":"VLOOKUP($C314,'E. Allocation Factors Calc'!$C$908:$K$951, $W314, FALSE)","v":0},{"$f":"VLOOKUP($C314,'E. Allocation Factors Calc'!$C$954:$K$997, $W314, FALSE)","v":0},{"$f":"VLOOKUP($C314,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W314, FALSE)","v":0},{"$f":"VLOOKUP($C314,'NBN Scale Adjustments'!$B$61:$O$101, $W314, FALSE)","v":0},{"$f":"VLOOKUP($C314,'NBN Scale Adjustments'!$B$107:$O$147, $W314, FALSE)","v":0},{"$f":"VLOOKUP($C314,'NBN Scale Adjustments'!$B$153:$O$193, $W314, FALSE)","v":0},{"$f":"VLOOKUP($C314,'NBN Scale Adjustments'!$B$199:$O$239, $W314, FALSE)","v":0},{"$f":"VLOOKUP($C314,'NBN Scale Adjustments'!$B$245:$O$285, $W314, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C315,'E. Allocation Factors Calc'!$C$816:$L$859, $W315, FALSE)","v":0},{"$f":"VLOOKUP($C315,'E. Allocation Factors Calc'!$C$862:$K$905, $W315, FALSE)","v":0},{"$f":"VLOOKUP($C315,'E. Allocation Factors Calc'!$C$908:$K$951, $W315, FALSE)","v":0},{"$f":"VLOOKUP($C315,'E. Allocation Factors Calc'!$C$954:$K$997, $W315, FALSE)","v":0},{"$f":"VLOOKUP($C315,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W315, FALSE)","v":0},{"$f":"VLOOKUP($C315,'NBN Scale Adjustments'!$B$61:$O$101, $W315, FALSE)","v":0},{"$f":"VLOOKUP($C315,'NBN Scale Adjustments'!$B$107:$O$147, $W315, FALSE)","v":0},{"$f":"VLOOKUP($C315,'NBN Scale Adjustments'!$B$153:$O$193, $W315, FALSE)","v":0},{"$f":"VLOOKUP($C315,'NBN Scale Adjustments'!$B$199:$O$239, $W315, FALSE)","v":0},{"$f":"VLOOKUP($C315,'NBN Scale Adjustments'!$B$245:$O$285, $W315, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C316,'E. Allocation Factors Calc'!$C$816:$L$859, $W316, FALSE)","v":0},{"$f":"VLOOKUP($C316,'E. Allocation Factors Calc'!$C$862:$K$905, $W316, FALSE)","v":0},{"$f":"VLOOKUP($C316,'E. Allocation Factors Calc'!$C$908:$K$951, $W316, FALSE)","v":0},{"$f":"VLOOKUP($C316,'E. Allocation Factors Calc'!$C$954:$K$997, $W316, FALSE)","v":0},{"$f":"VLOOKUP($C316,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W316, FALSE)","v":0},{"$f":"VLOOKUP($C316,'NBN Scale Adjustments'!$B$61:$O$101, $W316, FALSE)","v":0},{"$f":"VLOOKUP($C316,'NBN Scale Adjustments'!$B$107:$O$147, $W316, FALSE)","v":0},{"$f":"VLOOKUP($C316,'NBN Scale Adjustments'!$B$153:$O$193, $W316, FALSE)","v":0},{"$f":"VLOOKUP($C316,'NBN Scale Adjustments'!$B$199:$O$239, $W316, FALSE)","v":0},{"$f":"VLOOKUP($C316,'NBN Scale Adjustments'!$B$245:$O$285, $W316, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C318,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C318,'E. Allocation Factors Calc'!$C$816:$L$859, $W318, FALSE)","v":0},{"$f":"VLOOKUP($C318,'E. Allocation Factors Calc'!$C$862:$K$905, $W318, FALSE)","v":0},{"$f":"VLOOKUP($C318,'E. Allocation Factors Calc'!$C$908:$K$951, $W318, FALSE)","v":0},{"$f":"VLOOKUP($C318,'E. Allocation Factors Calc'!$C$954:$K$997, $W318, FALSE)","v":0},{"$f":"VLOOKUP($C318,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W318, FALSE)","v":0},{"$f":"VLOOKUP($C318,'NBN Scale Adjustments'!$B$61:$O$101, $W318, FALSE)","v":7.4352231198531057E-4},{"$f":"VLOOKUP($C318,'NBN Scale Adjustments'!$B$107:$O$147, $W318, FALSE)","v":8.2464005747095384E-6},{"$f":"VLOOKUP($C318,'NBN Scale Adjustments'!$B$153:$O$193, $W318, FALSE)","v":9.0978526941789064E-6},{"$f":"VLOOKUP($C318,'NBN Scale Adjustments'!$B$199:$O$239, $W318, FALSE)","v":9.9921006540314085E-6},{"$f":"VLOOKUP($C318,'NBN Scale Adjustments'!$B$245:$O$285, $W318, FALSE)","v":1.093992751215599E-5},null,null,{"$f":"SUM(OFFSET($H318,0,0,1,Model_period))","v":7.817985934203865E-4},null,null,5]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C319,'E. Allocation Factors Calc'!$C$816:$L$859, $W319, FALSE)","v":0},{"$f":"VLOOKUP($C319,'E. Allocation Factors Calc'!$C$862:$K$905, $W319, FALSE)","v":0},{"$f":"VLOOKUP($C319,'E. Allocation Factors Calc'!$C$908:$K$951, $W319, FALSE)","v":0},{"$f":"VLOOKUP($C319,'E. Allocation Factors Calc'!$C$954:$K$997, $W319, FALSE)","v":0},{"$f":"VLOOKUP($C319,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W319, FALSE)","v":0},{"$f":"VLOOKUP($C319,'NBN Scale Adjustments'!$B$61:$O$101, $W319, FALSE)","v":0},{"$f":"VLOOKUP($C319,'NBN Scale Adjustments'!$B$107:$O$147, $W319, FALSE)","v":0},{"$f":"VLOOKUP($C319,'NBN Scale Adjustments'!$B$153:$O$193, $W319, FALSE)","v":0},{"$f":"VLOOKUP($C319,'NBN Scale Adjustments'!$B$199:$O$239, $W319, FALSE)","v":0},{"$f":"VLOOKUP($C319,'NBN Scale Adjustments'!$B$245:$O$285, $W319, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C320,'E. Allocation Factors Calc'!$C$816:$L$859, $W320, FALSE)","v":0},{"$f":"VLOOKUP($C320,'E. Allocation Factors Calc'!$C$862:$K$905, $W320, FALSE)","v":0},{"$f":"VLOOKUP($C320,'E. Allocation Factors Calc'!$C$908:$K$951, $W320, FALSE)","v":0},{"$f":"VLOOKUP($C320,'E. Allocation Factors Calc'!$C$954:$K$997, $W320, FALSE)","v":0},{"$f":"VLOOKUP($C320,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W320, FALSE)","v":0},{"$f":"VLOOKUP($C320,'NBN Scale Adjustments'!$B$61:$O$101, $W320, FALSE)","v":0},{"$f":"VLOOKUP($C320,'NBN Scale Adjustments'!$B$107:$O$147, $W320, FALSE)","v":0},{"$f":"VLOOKUP($C320,'NBN Scale Adjustments'!$B$153:$O$193, $W320, FALSE)","v":0},{"$f":"VLOOKUP($C320,'NBN Scale Adjustments'!$B$199:$O$239, $W320, FALSE)","v":0},{"$f":"VLOOKUP($C320,'NBN Scale Adjustments'!$B$245:$O$285, $W320, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C321,'E. Allocation Factors Calc'!$C$816:$L$859, $W321, FALSE)","v":0},{"$f":"VLOOKUP($C321,'E. Allocation Factors Calc'!$C$862:$K$905, $W321, FALSE)","v":0},{"$f":"VLOOKUP($C321,'E. Allocation Factors Calc'!$C$908:$K$951, $W321, FALSE)","v":0},{"$f":"VLOOKUP($C321,'E. Allocation Factors Calc'!$C$954:$K$997, $W321, FALSE)","v":0},{"$f":"VLOOKUP($C321,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W321, FALSE)","v":0},{"$f":"VLOOKUP($C321,'NBN Scale Adjustments'!$B$61:$O$101, $W321, FALSE)","v":0},{"$f":"VLOOKUP($C321,'NBN Scale Adjustments'!$B$107:$O$147, $W321, FALSE)","v":0},{"$f":"VLOOKUP($C321,'NBN Scale Adjustments'!$B$153:$O$193, $W321, FALSE)","v":0},{"$f":"VLOOKUP($C321,'NBN Scale Adjustments'!$B$199:$O$239, $W321, FALSE)","v":0},{"$f":"VLOOKUP($C321,'NBN Scale Adjustments'!$B$245:$O$285, $W321, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C322,'E. Allocation Factors Calc'!$C$816:$L$859, $W322, FALSE)","v":0},{"$f":"VLOOKUP($C322,'E. Allocation Factors Calc'!$C$862:$K$905, $W322, FALSE)","v":0},{"$f":"VLOOKUP($C322,'E. Allocation Factors Calc'!$C$908:$K$951, $W322, FALSE)","v":0},{"$f":"VLOOKUP($C322,'E. Allocation Factors Calc'!$C$954:$K$997, $W322, FALSE)","v":0},{"$f":"VLOOKUP($C322,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W322, FALSE)","v":0},{"$f":"VLOOKUP($C322,'NBN Scale Adjustments'!$B$61:$O$101, $W322, FALSE)","v":0},{"$f":"VLOOKUP($C322,'NBN Scale Adjustments'!$B$107:$O$147, $W322, FALSE)","v":0},{"$f":"VLOOKUP($C322,'NBN Scale Adjustments'!$B$153:$O$193, $W322, FALSE)","v":0},{"$f":"VLOOKUP($C322,'NBN Scale Adjustments'!$B$199:$O$239, $W322, FALSE)","v":0},{"$f":"VLOOKUP($C322,'NBN Scale Adjustments'!$B$245:$O$285, $W322, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C323,'E. Allocation Factors Calc'!$C$816:$L$859, $W323, FALSE)","v":0},{"$f":"VLOOKUP($C323,'E. Allocation Factors Calc'!$C$862:$K$905, $W323, FALSE)","v":0},{"$f":"VLOOKUP($C323,'E. Allocation Factors Calc'!$C$908:$K$951, $W323, FALSE)","v":0},{"$f":"VLOOKUP($C323,'E. Allocation Factors Calc'!$C$954:$K$997, $W323, FALSE)","v":0},{"$f":"VLOOKUP($C323,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W323, FALSE)","v":0},{"$f":"VLOOKUP($C323,'NBN Scale Adjustments'!$B$61:$O$101, $W323, FALSE)","v":0},{"$f":"VLOOKUP($C323,'NBN Scale Adjustments'!$B$107:$O$147, $W323, FALSE)","v":0},{"$f":"VLOOKUP($C323,'NBN Scale Adjustments'!$B$153:$O$193, $W323, FALSE)","v":0},{"$f":"VLOOKUP($C323,'NBN Scale Adjustments'!$B$199:$O$239, $W323, FALSE)","v":0},{"$f":"VLOOKUP($C323,'NBN Scale Adjustments'!$B$245:$O$285, $W323, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C324,'E. Allocation Factors Calc'!$C$816:$L$859, $W324, FALSE)","v":0},{"$f":"VLOOKUP($C324,'E. Allocation Factors Calc'!$C$862:$K$905, $W324, FALSE)","v":0},{"$f":"VLOOKUP($C324,'E. Allocation Factors Calc'!$C$908:$K$951, $W324, FALSE)","v":0},{"$f":"VLOOKUP($C324,'E. Allocation Factors Calc'!$C$954:$K$997, $W324, FALSE)","v":0},{"$f":"VLOOKUP($C324,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W324, FALSE)","v":0},{"$f":"VLOOKUP($C324,'NBN Scale Adjustments'!$B$61:$O$101, $W324, FALSE)","v":-4.9938987260263294E-2},{"$f":"VLOOKUP($C324,'NBN Scale Adjustments'!$B$107:$O$147, $W324, FALSE)","v":-7.2860644699677469E-4},{"$f":"VLOOKUP($C324,'NBN Scale Adjustments'!$B$153:$O$193, $W324, FALSE)","v":-7.7388554463794323E-4},{"$f":"VLOOKUP($C324,'NBN Scale Adjustments'!$B$199:$O$239, $W324, FALSE)","v":-8.0408241571420873E-4},{"$f":"VLOOKUP($C324,'NBN Scale Adjustments'!$B$245:$O$285, $W324, FALSE)","v":-7.9802544618138617E-4},null,null,-5.3043587113793603E-2,null,null,5]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C325,'E. Allocation Factors Calc'!$C$816:$L$859, $W325, FALSE)","v":0},{"$f":"VLOOKUP($C325,'E. Allocation Factors Calc'!$C$862:$K$905, $W325, FALSE)","v":0},{"$f":"VLOOKUP($C325,'E. Allocation Factors Calc'!$C$908:$K$951, $W325, FALSE)","v":0},{"$f":"VLOOKUP($C325,'E. Allocation Factors Calc'!$C$954:$K$997, $W325, FALSE)","v":0},{"$f":"VLOOKUP($C325,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W325, FALSE)","v":0},{"$f":"VLOOKUP($C325,'NBN Scale Adjustments'!$B$61:$O$101, $W325, FALSE)","v":-4.9938987260263294E-2},{"$f":"VLOOKUP($C325,'NBN Scale Adjustments'!$B$107:$O$147, $W325, FALSE)","v":-7.2860644699677469E-4},{"$f":"VLOOKUP($C325,'NBN Scale Adjustments'!$B$153:$O$193, $W325, FALSE)","v":-7.7388554463794323E-4},{"$f":"VLOOKUP($C325,'NBN Scale Adjustments'!$B$199:$O$239, $W325, FALSE)","v":-8.0408241571420873E-4},{"$f":"VLOOKUP($C325,'NBN Scale Adjustments'!$B$245:$O$285, $W325, FALSE)","v":-7.9802544618138617E-4},null,null,-5.3043587113793603E-2,null,null,5]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C326,'E. Allocation Factors Calc'!$C$816:$L$859, $W326, FALSE)","v":0},{"$f":"VLOOKUP($C326,'E. Allocation Factors Calc'!$C$862:$K$905, $W326, FALSE)","v":0},{"$f":"VLOOKUP($C326,'E. Allocation Factors Calc'!$C$908:$K$951, $W326, FALSE)","v":0},{"$f":"VLOOKUP($C326,'E. Allocation Factors Calc'!$C$954:$K$997, $W326, FALSE)","v":0},{"$f":"VLOOKUP($C326,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W326, FALSE)","v":0},{"$f":"VLOOKUP($C326,'NBN Scale Adjustments'!$B$61:$O$101, $W326, FALSE)","v":-4.9938987260263294E-2},{"$f":"VLOOKUP($C326,'NBN Scale Adjustments'!$B$107:$O$147, $W326, FALSE)","v":-7.2860644699677469E-4},{"$f":"VLOOKUP($C326,'NBN Scale Adjustments'!$B$153:$O$193, $W326, FALSE)","v":-7.7388554463794323E-4},{"$f":"VLOOKUP($C326,'NBN Scale Adjustments'!$B$199:$O$239, $W326, FALSE)","v":-8.0408241571420873E-4},{"$f":"VLOOKUP($C326,'NBN Scale Adjustments'!$B$245:$O$285, $W326, FALSE)","v":-7.9802544618138617E-4},null,null,-5.3043587113793603E-2,null,null,5]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C327,'E. Allocation Factors Calc'!$C$816:$L$859, $W327, FALSE)","v":0},{"$f":"VLOOKUP($C327,'E. Allocation Factors Calc'!$C$862:$K$905, $W327, FALSE)","v":0},{"$f":"VLOOKUP($C327,'E. Allocation Factors Calc'!$C$908:$K$951, $W327, FALSE)","v":0},{"$f":"VLOOKUP($C327,'E. Allocation Factors Calc'!$C$954:$K$997, $W327, FALSE)","v":0},{"$f":"VLOOKUP($C327,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W327, FALSE)","v":0},{"$f":"VLOOKUP($C327,'NBN Scale Adjustments'!$B$61:$O$101, $W327, FALSE)","v":2.475363661897214E-2},{"$f":"VLOOKUP($C327,'NBN Scale Adjustments'!$B$107:$O$147, $W327, FALSE)","v":7.1025140845066117E-4},{"$f":"VLOOKUP($C327,'NBN Scale Adjustments'!$B$153:$O$193, $W327, FALSE)","v":7.4875156486533645E-4},{"$f":"VLOOKUP($C327,'NBN Scale Adjustments'!$B$199:$O$239, $W327, FALSE)","v":7.6982910179461211E-4},{"$f":"VLOOKUP($C327,'NBN Scale Adjustments'!$B$245:$O$285, $W327, FALSE)","v":7.5085239771851588E-4},null,null,2.7733321091801266E-2,null,null,5]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C328,'E. Allocation Factors Calc'!$C$816:$L$859, $W328, FALSE)","v":0},{"$f":"VLOOKUP($C328,'E. Allocation Factors Calc'!$C$862:$K$905, $W328, FALSE)","v":0},{"$f":"VLOOKUP($C328,'E. Allocation Factors Calc'!$C$908:$K$951, $W328, FALSE)","v":0},{"$f":"VLOOKUP($C328,'E. Allocation Factors Calc'!$C$954:$K$997, $W328, FALSE)","v":0},{"$f":"VLOOKUP($C328,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W328, FALSE)","v":0},{"$f":"VLOOKUP($C328,'NBN Scale Adjustments'!$B$61:$O$101, $W328, FALSE)","v":5.6544086262335226E-5},{"$f":"VLOOKUP($C328,'NBN Scale Adjustments'!$B$107:$O$147, $W328, FALSE)","v":6.9409340034090942E-7},{"$f":"VLOOKUP($C328,'NBN Scale Adjustments'!$B$153:$O$193, $W328, FALSE)","v":8.5335113614345397E-7},{"$f":"VLOOKUP($C328,'NBN Scale Adjustments'!$B$199:$O$239, $W328, FALSE)","v":1.0540394754216692E-6},{"$f":"VLOOKUP($C328,'NBN Scale Adjustments'!$B$245:$O$285, $W328, FALSE)","v":1.310274434928909E-6},null,null,6.0455844709170175E-5,null,null,5]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C329,'E. Allocation Factors Calc'!$C$816:$L$859, $W329, FALSE)","v":0},{"$f":"VLOOKUP($C329,'E. Allocation Factors Calc'!$C$862:$K$905, $W329, FALSE)","v":0},{"$f":"VLOOKUP($C329,'E. Allocation Factors Calc'!$C$908:$K$951, $W329, FALSE)","v":0},{"$f":"VLOOKUP($C329,'E. Allocation Factors Calc'!$C$954:$K$997, $W329, FALSE)","v":0},{"$f":"VLOOKUP($C329,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W329, FALSE)","v":0},{"$f":"VLOOKUP($C329,'NBN Scale Adjustments'!$B$61:$O$101, $W329, FALSE)","v":7.4352231198531057E-2},{"$f":"VLOOKUP($C329,'NBN Scale Adjustments'!$B$107:$O$147, $W329, FALSE)","v":8.2464005747095385E-4},{"$f":"VLOOKUP($C329,'NBN Scale Adjustments'!$B$153:$O$193, $W329, FALSE)","v":9.0978526941789054E-4},{"$f":"VLOOKUP($C329,'NBN Scale Adjustments'!$B$199:$O$239, $W329, FALSE)","v":9.9921006540314074E-4},{"$f":"VLOOKUP($C329,'NBN Scale Adjustments'!$B$245:$O$285, $W329, FALSE)","v":1.0939927512155989E-3},null,null,7.8179859342038652E-2,null,null,5]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C330,'E. Allocation Factors Calc'!$C$816:$L$859, $W330, FALSE)","v":0},{"$f":"VLOOKUP($C330,'E. Allocation Factors Calc'!$C$862:$K$905, $W330, FALSE)","v":0},{"$f":"VLOOKUP($C330,'E. Allocation Factors Calc'!$C$908:$K$951, $W330, FALSE)","v":0},{"$f":"VLOOKUP($C330,'E. Allocation Factors Calc'!$C$954:$K$997, $W330, FALSE)","v":0},{"$f":"VLOOKUP($C330,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W330, FALSE)","v":0},{"$f":"VLOOKUP($C330,'NBN Scale Adjustments'!$B$61:$O$101, $W330, FALSE)","v":0},{"$f":"VLOOKUP($C330,'NBN Scale Adjustments'!$B$107:$O$147, $W330, FALSE)","v":0},{"$f":"VLOOKUP($C330,'NBN Scale Adjustments'!$B$153:$O$193, $W330, FALSE)","v":0},{"$f":"VLOOKUP($C330,'NBN Scale Adjustments'!$B$199:$O$239, $W330, FALSE)","v":0},{"$f":"VLOOKUP($C330,'NBN Scale Adjustments'!$B$245:$O$285, $W330, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C331,'E. Allocation Factors Calc'!$C$816:$L$859, $W331, FALSE)","v":0},{"$f":"VLOOKUP($C331,'E. Allocation Factors Calc'!$C$862:$K$905, $W331, FALSE)","v":0},{"$f":"VLOOKUP($C331,'E. Allocation Factors Calc'!$C$908:$K$951, $W331, FALSE)","v":0},{"$f":"VLOOKUP($C331,'E. Allocation Factors Calc'!$C$954:$K$997, $W331, FALSE)","v":0},{"$f":"VLOOKUP($C331,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W331, FALSE)","v":0},{"$f":"VLOOKUP($C331,'NBN Scale Adjustments'!$B$61:$O$101, $W331, FALSE)","v":0},{"$f":"VLOOKUP($C331,'NBN Scale Adjustments'!$B$107:$O$147, $W331, FALSE)","v":0},{"$f":"VLOOKUP($C331,'NBN Scale Adjustments'!$B$153:$O$193, $W331, FALSE)","v":0},{"$f":"VLOOKUP($C331,'NBN Scale Adjustments'!$B$199:$O$239, $W331, FALSE)","v":0},{"$f":"VLOOKUP($C331,'NBN Scale Adjustments'!$B$245:$O$285, $W331, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C332,'E. Allocation Factors Calc'!$C$816:$L$859, $W332, FALSE)","v":0},{"$f":"VLOOKUP($C332,'E. Allocation Factors Calc'!$C$862:$K$905, $W332, FALSE)","v":0},{"$f":"VLOOKUP($C332,'E. Allocation Factors Calc'!$C$908:$K$951, $W332, FALSE)","v":0},{"$f":"VLOOKUP($C332,'E. Allocation Factors Calc'!$C$954:$K$997, $W332, FALSE)","v":0},{"$f":"VLOOKUP($C332,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W332, FALSE)","v":0},{"$f":"VLOOKUP($C332,'NBN Scale Adjustments'!$B$61:$O$101, $W332, FALSE)","v":0},{"$f":"VLOOKUP($C332,'NBN Scale Adjustments'!$B$107:$O$147, $W332, FALSE)","v":0},{"$f":"VLOOKUP($C332,'NBN Scale Adjustments'!$B$153:$O$193, $W332, FALSE)","v":0},{"$f":"VLOOKUP($C332,'NBN Scale Adjustments'!$B$199:$O$239, $W332, FALSE)","v":0},{"$f":"VLOOKUP($C332,'NBN Scale Adjustments'!$B$245:$O$285, $W332, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C333,'E. Allocation Factors Calc'!$C$816:$L$859, $W333, FALSE)","v":0},{"$f":"VLOOKUP($C333,'E. Allocation Factors Calc'!$C$862:$K$905, $W333, FALSE)","v":0},{"$f":"VLOOKUP($C333,'E. Allocation Factors Calc'!$C$908:$K$951, $W333, FALSE)","v":0},{"$f":"VLOOKUP($C333,'E. Allocation Factors Calc'!$C$954:$K$997, $W333, FALSE)","v":0},{"$f":"VLOOKUP($C333,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W333, FALSE)","v":0},{"$f":"VLOOKUP($C333,'NBN Scale Adjustments'!$B$61:$O$101, $W333, FALSE)","v":0},{"$f":"VLOOKUP($C333,'NBN Scale Adjustments'!$B$107:$O$147, $W333, FALSE)","v":0},{"$f":"VLOOKUP($C333,'NBN Scale Adjustments'!$B$153:$O$193, $W333, FALSE)","v":0},{"$f":"VLOOKUP($C333,'NBN Scale Adjustments'!$B$199:$O$239, $W333, FALSE)","v":0},{"$f":"VLOOKUP($C333,'NBN Scale Adjustments'!$B$245:$O$285, $W333, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C334,'E. Allocation Factors Calc'!$C$816:$L$859, $W334, FALSE)","v":0},{"$f":"VLOOKUP($C334,'E. Allocation Factors Calc'!$C$862:$K$905, $W334, FALSE)","v":0},{"$f":"VLOOKUP($C334,'E. Allocation Factors Calc'!$C$908:$K$951, $W334, FALSE)","v":0},{"$f":"VLOOKUP($C334,'E. Allocation Factors Calc'!$C$954:$K$997, $W334, FALSE)","v":0},{"$f":"VLOOKUP($C334,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W334, FALSE)","v":0},{"$f":"VLOOKUP($C334,'NBN Scale Adjustments'!$B$61:$O$101, $W334, FALSE)","v":0},{"$f":"VLOOKUP($C334,'NBN Scale Adjustments'!$B$107:$O$147, $W334, FALSE)","v":0},{"$f":"VLOOKUP($C334,'NBN Scale Adjustments'!$B$153:$O$193, $W334, FALSE)","v":0},{"$f":"VLOOKUP($C334,'NBN Scale Adjustments'!$B$199:$O$239, $W334, FALSE)","v":0},{"$f":"VLOOKUP($C334,'NBN Scale Adjustments'!$B$245:$O$285, $W334, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C335,'E. Allocation Factors Calc'!$C$816:$L$859, $W335, FALSE)","v":0},{"$f":"VLOOKUP($C335,'E. Allocation Factors Calc'!$C$862:$K$905, $W335, FALSE)","v":0},{"$f":"VLOOKUP($C335,'E. Allocation Factors Calc'!$C$908:$K$951, $W335, FALSE)","v":0},{"$f":"VLOOKUP($C335,'E. Allocation Factors Calc'!$C$954:$K$997, $W335, FALSE)","v":0},{"$f":"VLOOKUP($C335,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W335, FALSE)","v":0},{"$f":"VLOOKUP($C335,'NBN Scale Adjustments'!$B$61:$O$101, $W335, FALSE)","v":0},{"$f":"VLOOKUP($C335,'NBN Scale Adjustments'!$B$107:$O$147, $W335, FALSE)","v":0},{"$f":"VLOOKUP($C335,'NBN Scale Adjustments'!$B$153:$O$193, $W335, FALSE)","v":0},{"$f":"VLOOKUP($C335,'NBN Scale Adjustments'!$B$199:$O$239, $W335, FALSE)","v":0},{"$f":"VLOOKUP($C335,'NBN Scale Adjustments'!$B$245:$O$285, $W335, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C336,'E. Allocation Factors Calc'!$C$816:$L$859, $W336, FALSE)","v":0},{"$f":"VLOOKUP($C336,'E. Allocation Factors Calc'!$C$862:$K$905, $W336, FALSE)","v":0},{"$f":"VLOOKUP($C336,'E. Allocation Factors Calc'!$C$908:$K$951, $W336, FALSE)","v":0},{"$f":"VLOOKUP($C336,'E. Allocation Factors Calc'!$C$954:$K$997, $W336, FALSE)","v":0},{"$f":"VLOOKUP($C336,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W336, FALSE)","v":0},{"$f":"VLOOKUP($C336,'NBN Scale Adjustments'!$B$61:$O$101, $W336, FALSE)","v":0},{"$f":"VLOOKUP($C336,'NBN Scale Adjustments'!$B$107:$O$147, $W336, FALSE)","v":0},{"$f":"VLOOKUP($C336,'NBN Scale Adjustments'!$B$153:$O$193, $W336, FALSE)","v":0},{"$f":"VLOOKUP($C336,'NBN Scale Adjustments'!$B$199:$O$239, $W336, FALSE)","v":0},{"$f":"VLOOKUP($C336,'NBN Scale Adjustments'!$B$245:$O$285, $W336, FALSE)","v":0},null,null,0,null,null,5]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C337,'E. Allocation Factors Calc'!$C$816:$L$859, $W337, FALSE)","v":0},{"$f":"VLOOKUP($C337,'E. Allocation Factors Calc'!$C$862:$K$905, $W337, FALSE)","v":0},{"$f":"VLOOKUP($C337,'E. Allocation Factors Calc'!$C$908:$K$951, $W337, FALSE)","v":0},{"$f":"VLOOKUP($C337,'E. Allocation Factors Calc'!$C$954:$K$997, $W337, FALSE)","v":0},{"$f":"VLOOKUP($C337,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W337, FALSE)","v":0},{"$f":"VLOOKUP($C337,'NBN Scale Adjustments'!$B$61:$O$101, $W337, FALSE)","v":0},{"$f":"VLOOKUP($C337,'NBN Scale Adjustments'!$B$107:$O$147, $W337, FALSE)","v":0},{"$f":"VLOOKUP($C337,'NBN Scale Adjustments'!$B$153:$O$193, $W337, FALSE)","v":0},{"$f":"VLOOKUP($C337,'NBN Scale Adjustments'!$B$199:$O$239, $W337, FALSE)","v":0},{"$f":"VLOOKUP($C337,'NBN Scale Adjustments'!$B$245:$O$285, $W337, FALSE)","v":0},null,null,0,null,null,5]
[]
[]
[null,"G.3.1","ULLS Band 4 Allocation Factors"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H341,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C344,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C344,'E. Allocation Factors Calc'!$C$816:$L$859, $W344, FALSE)","v":0},{"$f":"VLOOKUP($C344,'E. Allocation Factors Calc'!$C$862:$K$905, $W344, FALSE)","v":0},{"$f":"VLOOKUP($C344,'E. Allocation Factors Calc'!$C$908:$K$951, $W344, FALSE)","v":0},{"$f":"VLOOKUP($C344,'E. Allocation Factors Calc'!$C$954:$K$997, $W344, FALSE)","v":0},{"$f":"VLOOKUP($C344,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W344, FALSE)","v":0},{"$f":"VLOOKUP($C344,'NBN Scale Adjustments'!$B$61:$O$101, $W344, FALSE)","v":2.2442839473750016E-6},{"$f":"VLOOKUP($C344,'NBN Scale Adjustments'!$B$107:$O$147, $W344, FALSE)","v":2.7780684432907794E-8},{"$f":"VLOOKUP($C344,'NBN Scale Adjustments'!$B$153:$O$193, $W344, FALSE)","v":3.4000175871134661E-8},{"$f":"VLOOKUP($C344,'NBN Scale Adjustments'!$B$199:$O$239, $W344, FALSE)","v":4.1271430861945608E-8},{"$f":"VLOOKUP($C344,'NBN Scale Adjustments'!$B$245:$O$285, $W344, FALSE)","v":4.9715187612172035E-8},null,null,{"$f":"SUM(OFFSET($H344,0,0,1,Model_period))","v":2.3970514261531618E-6},null,null,6]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C345,'E. Allocation Factors Calc'!$C$816:$L$859, $W345, FALSE)","v":0},{"$f":"VLOOKUP($C345,'E. Allocation Factors Calc'!$C$862:$K$905, $W345, FALSE)","v":0},{"$f":"VLOOKUP($C345,'E. Allocation Factors Calc'!$C$908:$K$951, $W345, FALSE)","v":0},{"$f":"VLOOKUP($C345,'E. Allocation Factors Calc'!$C$954:$K$997, $W345, FALSE)","v":0},{"$f":"VLOOKUP($C345,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W345, FALSE)","v":0},{"$f":"VLOOKUP($C345,'NBN Scale Adjustments'!$B$61:$O$101, $W345, FALSE)","v":2.2442839473750016E-6},{"$f":"VLOOKUP($C345,'NBN Scale Adjustments'!$B$107:$O$147, $W345, FALSE)","v":2.7780684432907793E-6},{"$f":"VLOOKUP($C345,'NBN Scale Adjustments'!$B$153:$O$193, $W345, FALSE)","v":3.400017587113466E-6},{"$f":"VLOOKUP($C345,'NBN Scale Adjustments'!$B$199:$O$239, $W345, FALSE)","v":4.1271430861945606E-6},{"$f":"VLOOKUP($C345,'NBN Scale Adjustments'!$B$245:$O$285, $W345, FALSE)","v":4.9715187612172033E-6},null,null,1.7521031825191012E-5,null,null,6]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C346,'E. Allocation Factors Calc'!$C$816:$L$859, $W346, FALSE)","v":0},{"$f":"VLOOKUP($C346,'E. Allocation Factors Calc'!$C$862:$K$905, $W346, FALSE)","v":0},{"$f":"VLOOKUP($C346,'E. Allocation Factors Calc'!$C$908:$K$951, $W346, FALSE)","v":0},{"$f":"VLOOKUP($C346,'E. Allocation Factors Calc'!$C$954:$K$997, $W346, FALSE)","v":0},{"$f":"VLOOKUP($C346,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W346, FALSE)","v":0},{"$f":"VLOOKUP($C346,'NBN Scale Adjustments'!$B$61:$O$101, $W346, FALSE)","v":8.2611575562873487E-6},{"$f":"VLOOKUP($C346,'NBN Scale Adjustments'!$B$107:$O$147, $W346, FALSE)","v":9.9876037690681746E-6},{"$f":"VLOOKUP($C346,'NBN Scale Adjustments'!$B$153:$O$193, $W346, FALSE)","v":1.193503305838952E-5},{"$f":"VLOOKUP($C346,'NBN Scale Adjustments'!$B$199:$O$239, $W346, FALSE)","v":1.4112097737342616E-5},{"$f":"VLOOKUP($C346,'NBN Scale Adjustments'!$B$245:$O$285, $W346, FALSE)","v":1.6550579451739259E-5},null,null,6.0846471572826917E-5,null,null,6]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C347,'E. Allocation Factors Calc'!$C$816:$L$859, $W347, FALSE)","v":0},{"$f":"VLOOKUP($C347,'E. Allocation Factors Calc'!$C$862:$K$905, $W347, FALSE)","v":0},{"$f":"VLOOKUP($C347,'E. Allocation Factors Calc'!$C$908:$K$951, $W347, FALSE)","v":0},{"$f":"VLOOKUP($C347,'E. Allocation Factors Calc'!$C$954:$K$997, $W347, FALSE)","v":0},{"$f":"VLOOKUP($C347,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W347, FALSE)","v":0},{"$f":"VLOOKUP($C347,'NBN Scale Adjustments'!$B$61:$O$101, $W347, FALSE)","v":8.2611575562873487E-6},{"$f":"VLOOKUP($C347,'NBN Scale Adjustments'!$B$107:$O$147, $W347, FALSE)","v":9.9876037690681746E-6},{"$f":"VLOOKUP($C347,'NBN Scale Adjustments'!$B$153:$O$193, $W347, FALSE)","v":1.193503305838952E-5},{"$f":"VLOOKUP($C347,'NBN Scale Adjustments'!$B$199:$O$239, $W347, FALSE)","v":1.4112097737342616E-5},{"$f":"VLOOKUP($C347,'NBN Scale Adjustments'!$B$245:$O$285, $W347, FALSE)","v":1.6550579451739259E-5},null,null,6.0846471572826917E-5,null,null,6]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C348,'E. Allocation Factors Calc'!$C$816:$L$859, $W348, FALSE)","v":0},{"$f":"VLOOKUP($C348,'E. Allocation Factors Calc'!$C$862:$K$905, $W348, FALSE)","v":0},{"$f":"VLOOKUP($C348,'E. Allocation Factors Calc'!$C$908:$K$951, $W348, FALSE)","v":0},{"$f":"VLOOKUP($C348,'E. Allocation Factors Calc'!$C$954:$K$997, $W348, FALSE)","v":0},{"$f":"VLOOKUP($C348,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W348, FALSE)","v":0},{"$f":"VLOOKUP($C348,'NBN Scale Adjustments'!$B$61:$O$101, $W348, FALSE)","v":8.2611575562873487E-6},{"$f":"VLOOKUP($C348,'NBN Scale Adjustments'!$B$107:$O$147, $W348, FALSE)","v":9.9876037690681746E-6},{"$f":"VLOOKUP($C348,'NBN Scale Adjustments'!$B$153:$O$193, $W348, FALSE)","v":1.193503305838952E-5},{"$f":"VLOOKUP($C348,'NBN Scale Adjustments'!$B$199:$O$239, $W348, FALSE)","v":1.4112097737342616E-5},{"$f":"VLOOKUP($C348,'NBN Scale Adjustments'!$B$245:$O$285, $W348, FALSE)","v":1.6550579451739259E-5},null,null,6.0846471572826917E-5,null,null,6]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C349,'E. Allocation Factors Calc'!$C$816:$L$859, $W349, FALSE)","v":0},{"$f":"VLOOKUP($C349,'E. Allocation Factors Calc'!$C$862:$K$905, $W349, FALSE)","v":0},{"$f":"VLOOKUP($C349,'E. Allocation Factors Calc'!$C$908:$K$951, $W349, FALSE)","v":0},{"$f":"VLOOKUP($C349,'E. Allocation Factors Calc'!$C$954:$K$997, $W349, FALSE)","v":0},{"$f":"VLOOKUP($C349,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W349, FALSE)","v":0},{"$f":"VLOOKUP($C349,'NBN Scale Adjustments'!$B$61:$O$101, $W349, FALSE)","v":8.2611575562873487E-6},{"$f":"VLOOKUP($C349,'NBN Scale Adjustments'!$B$107:$O$147, $W349, FALSE)","v":9.9876037690681746E-6},{"$f":"VLOOKUP($C349,'NBN Scale Adjustments'!$B$153:$O$193, $W349, FALSE)","v":1.193503305838952E-5},{"$f":"VLOOKUP($C349,'NBN Scale Adjustments'!$B$199:$O$239, $W349, FALSE)","v":1.4112097737342616E-5},{"$f":"VLOOKUP($C349,'NBN Scale Adjustments'!$B$245:$O$285, $W349, FALSE)","v":1.6550579451739259E-5},null,null,6.0846471572826917E-5,null,null,6]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C350,'E. Allocation Factors Calc'!$C$816:$L$859, $W350, FALSE)","v":0},{"$f":"VLOOKUP($C350,'E. Allocation Factors Calc'!$C$862:$K$905, $W350, FALSE)","v":0},{"$f":"VLOOKUP($C350,'E. Allocation Factors Calc'!$C$908:$K$951, $W350, FALSE)","v":0},{"$f":"VLOOKUP($C350,'E. Allocation Factors Calc'!$C$954:$K$997, $W350, FALSE)","v":0},{"$f":"VLOOKUP($C350,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W350, FALSE)","v":0},{"$f":"VLOOKUP($C350,'NBN Scale Adjustments'!$B$61:$O$101, $W350, FALSE)","v":8.2611575562873487E-6},{"$f":"VLOOKUP($C350,'NBN Scale Adjustments'!$B$107:$O$147, $W350, FALSE)","v":9.9876037690681745E-8},{"$f":"VLOOKUP($C350,'NBN Scale Adjustments'!$B$153:$O$193, $W350, FALSE)","v":1.193503305838952E-7},{"$f":"VLOOKUP($C350,'NBN Scale Adjustments'!$B$199:$O$239, $W350, FALSE)","v":1.4112097737342615E-7},{"$f":"VLOOKUP($C350,'NBN Scale Adjustments'!$B$245:$O$285, $W350, FALSE)","v":1.655057945173926E-7},null,null,8.7870106964527456E-6,null,null,6]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C351,'E. Allocation Factors Calc'!$C$816:$L$859, $W351, FALSE)","v":0},{"$f":"VLOOKUP($C351,'E. Allocation Factors Calc'!$C$862:$K$905, $W351, FALSE)","v":0},{"$f":"VLOOKUP($C351,'E. Allocation Factors Calc'!$C$908:$K$951, $W351, FALSE)","v":0},{"$f":"VLOOKUP($C351,'E. Allocation Factors Calc'!$C$954:$K$997, $W351, FALSE)","v":0},{"$f":"VLOOKUP($C351,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W351, FALSE)","v":0},{"$f":"VLOOKUP($C351,'NBN Scale Adjustments'!$B$61:$O$101, $W351, FALSE)","v":8.2611575562873487E-6},{"$f":"VLOOKUP($C351,'NBN Scale Adjustments'!$B$107:$O$147, $W351, FALSE)","v":9.9876037690681745E-8},{"$f":"VLOOKUP($C351,'NBN Scale Adjustments'!$B$153:$O$193, $W351, FALSE)","v":1.193503305838952E-7},{"$f":"VLOOKUP($C351,'NBN Scale Adjustments'!$B$199:$O$239, $W351, FALSE)","v":1.4112097737342615E-7},{"$f":"VLOOKUP($C351,'NBN Scale Adjustments'!$B$245:$O$285, $W351, FALSE)","v":1.655057945173926E-7},null,null,8.7870106964527456E-6,null,null,6]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C352,'E. Allocation Factors Calc'!$C$816:$L$859, $W352, FALSE)","v":0},{"$f":"VLOOKUP($C352,'E. Allocation Factors Calc'!$C$862:$K$905, $W352, FALSE)","v":0},{"$f":"VLOOKUP($C352,'E. Allocation Factors Calc'!$C$908:$K$951, $W352, FALSE)","v":0},{"$f":"VLOOKUP($C352,'E. Allocation Factors Calc'!$C$954:$K$997, $W352, FALSE)","v":0},{"$f":"VLOOKUP($C352,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W352, FALSE)","v":0},{"$f":"VLOOKUP($C352,'NBN Scale Adjustments'!$B$61:$O$101, $W352, FALSE)","v":8.2611575562873487E-6},{"$f":"VLOOKUP($C352,'NBN Scale Adjustments'!$B$107:$O$147, $W352, FALSE)","v":9.9876037690681745E-8},{"$f":"VLOOKUP($C352,'NBN Scale Adjustments'!$B$153:$O$193, $W352, FALSE)","v":1.193503305838952E-7},{"$f":"VLOOKUP($C352,'NBN Scale Adjustments'!$B$199:$O$239, $W352, FALSE)","v":1.4112097737342615E-7},{"$f":"VLOOKUP($C352,'NBN Scale Adjustments'!$B$245:$O$285, $W352, FALSE)","v":1.655057945173926E-7},null,null,8.7870106964527456E-6,null,null,6]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C353,'E. Allocation Factors Calc'!$C$816:$L$859, $W353, FALSE)","v":0},{"$f":"VLOOKUP($C353,'E. Allocation Factors Calc'!$C$862:$K$905, $W353, FALSE)","v":0},{"$f":"VLOOKUP($C353,'E. Allocation Factors Calc'!$C$908:$K$951, $W353, FALSE)","v":0},{"$f":"VLOOKUP($C353,'E. Allocation Factors Calc'!$C$954:$K$997, $W353, FALSE)","v":0},{"$f":"VLOOKUP($C353,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W353, FALSE)","v":0},{"$f":"VLOOKUP($C353,'NBN Scale Adjustments'!$B$61:$O$101, $W353, FALSE)","v":5.4538159161009146E-6},{"$f":"VLOOKUP($C353,'NBN Scale Adjustments'!$B$107:$O$147, $W353, FALSE)","v":5.4966055787366879E-8},{"$f":"VLOOKUP($C353,'NBN Scale Adjustments'!$B$153:$O$193, $W353, FALSE)","v":6.6297134300875458E-8},{"$f":"VLOOKUP($C353,'NBN Scale Adjustments'!$B$199:$O$239, $W353, FALSE)","v":7.9172832622352842E-8},{"$f":"VLOOKUP($C353,'NBN Scale Adjustments'!$B$245:$O$285, $W353, FALSE)","v":9.3783295148638385E-8},null,null,5.7480352339601475E-6,null,null,6]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C354,'E. Allocation Factors Calc'!$C$816:$L$859, $W354, FALSE)","v":0},{"$f":"VLOOKUP($C354,'E. Allocation Factors Calc'!$C$862:$K$905, $W354, FALSE)","v":0},{"$f":"VLOOKUP($C354,'E. Allocation Factors Calc'!$C$908:$K$951, $W354, FALSE)","v":0},{"$f":"VLOOKUP($C354,'E. Allocation Factors Calc'!$C$954:$K$997, $W354, FALSE)","v":0},{"$f":"VLOOKUP($C354,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W354, FALSE)","v":0},{"$f":"VLOOKUP($C354,'NBN Scale Adjustments'!$B$61:$O$101, $W354, FALSE)","v":0},{"$f":"VLOOKUP($C354,'NBN Scale Adjustments'!$B$107:$O$147, $W354, FALSE)","v":0},{"$f":"VLOOKUP($C354,'NBN Scale Adjustments'!$B$153:$O$193, $W354, FALSE)","v":0},{"$f":"VLOOKUP($C354,'NBN Scale Adjustments'!$B$199:$O$239, $W354, FALSE)","v":0},{"$f":"VLOOKUP($C354,'NBN Scale Adjustments'!$B$245:$O$285, $W354, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C355,'E. Allocation Factors Calc'!$C$816:$L$859, $W355, FALSE)","v":0},{"$f":"VLOOKUP($C355,'E. Allocation Factors Calc'!$C$862:$K$905, $W355, FALSE)","v":0},{"$f":"VLOOKUP($C355,'E. Allocation Factors Calc'!$C$908:$K$951, $W355, FALSE)","v":0},{"$f":"VLOOKUP($C355,'E. Allocation Factors Calc'!$C$954:$K$997, $W355, FALSE)","v":0},{"$f":"VLOOKUP($C355,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W355, FALSE)","v":0},{"$f":"VLOOKUP($C355,'NBN Scale Adjustments'!$B$61:$O$101, $W355, FALSE)","v":0},{"$f":"VLOOKUP($C355,'NBN Scale Adjustments'!$B$107:$O$147, $W355, FALSE)","v":0},{"$f":"VLOOKUP($C355,'NBN Scale Adjustments'!$B$153:$O$193, $W355, FALSE)","v":0},{"$f":"VLOOKUP($C355,'NBN Scale Adjustments'!$B$199:$O$239, $W355, FALSE)","v":0},{"$f":"VLOOKUP($C355,'NBN Scale Adjustments'!$B$245:$O$285, $W355, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C356,'E. Allocation Factors Calc'!$C$816:$L$859, $W356, FALSE)","v":0},{"$f":"VLOOKUP($C356,'E. Allocation Factors Calc'!$C$862:$K$905, $W356, FALSE)","v":0},{"$f":"VLOOKUP($C356,'E. Allocation Factors Calc'!$C$908:$K$951, $W356, FALSE)","v":0},{"$f":"VLOOKUP($C356,'E. Allocation Factors Calc'!$C$954:$K$997, $W356, FALSE)","v":0},{"$f":"VLOOKUP($C356,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W356, FALSE)","v":0},{"$f":"VLOOKUP($C356,'NBN Scale Adjustments'!$B$61:$O$101, $W356, FALSE)","v":0},{"$f":"VLOOKUP($C356,'NBN Scale Adjustments'!$B$107:$O$147, $W356, FALSE)","v":0},{"$f":"VLOOKUP($C356,'NBN Scale Adjustments'!$B$153:$O$193, $W356, FALSE)","v":0},{"$f":"VLOOKUP($C356,'NBN Scale Adjustments'!$B$199:$O$239, $W356, FALSE)","v":0},{"$f":"VLOOKUP($C356,'NBN Scale Adjustments'!$B$245:$O$285, $W356, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C357,'E. Allocation Factors Calc'!$C$816:$L$859, $W357, FALSE)","v":0},{"$f":"VLOOKUP($C357,'E. Allocation Factors Calc'!$C$862:$K$905, $W357, FALSE)","v":0},{"$f":"VLOOKUP($C357,'E. Allocation Factors Calc'!$C$908:$K$951, $W357, FALSE)","v":0},{"$f":"VLOOKUP($C357,'E. Allocation Factors Calc'!$C$954:$K$997, $W357, FALSE)","v":0},{"$f":"VLOOKUP($C357,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W357, FALSE)","v":0},{"$f":"VLOOKUP($C357,'NBN Scale Adjustments'!$B$61:$O$101, $W357, FALSE)","v":0},{"$f":"VLOOKUP($C357,'NBN Scale Adjustments'!$B$107:$O$147, $W357, FALSE)","v":0},{"$f":"VLOOKUP($C357,'NBN Scale Adjustments'!$B$153:$O$193, $W357, FALSE)","v":0},{"$f":"VLOOKUP($C357,'NBN Scale Adjustments'!$B$199:$O$239, $W357, FALSE)","v":0},{"$f":"VLOOKUP($C357,'NBN Scale Adjustments'!$B$245:$O$285, $W357, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C358,'E. Allocation Factors Calc'!$C$816:$L$859, $W358, FALSE)","v":0},{"$f":"VLOOKUP($C358,'E. Allocation Factors Calc'!$C$862:$K$905, $W358, FALSE)","v":0},{"$f":"VLOOKUP($C358,'E. Allocation Factors Calc'!$C$908:$K$951, $W358, FALSE)","v":0},{"$f":"VLOOKUP($C358,'E. Allocation Factors Calc'!$C$954:$K$997, $W358, FALSE)","v":0},{"$f":"VLOOKUP($C358,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W358, FALSE)","v":0},{"$f":"VLOOKUP($C358,'NBN Scale Adjustments'!$B$61:$O$101, $W358, FALSE)","v":0},{"$f":"VLOOKUP($C358,'NBN Scale Adjustments'!$B$107:$O$147, $W358, FALSE)","v":0},{"$f":"VLOOKUP($C358,'NBN Scale Adjustments'!$B$153:$O$193, $W358, FALSE)","v":0},{"$f":"VLOOKUP($C358,'NBN Scale Adjustments'!$B$199:$O$239, $W358, FALSE)","v":0},{"$f":"VLOOKUP($C358,'NBN Scale Adjustments'!$B$245:$O$285, $W358, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C359,'E. Allocation Factors Calc'!$C$816:$L$859, $W359, FALSE)","v":0},{"$f":"VLOOKUP($C359,'E. Allocation Factors Calc'!$C$862:$K$905, $W359, FALSE)","v":0},{"$f":"VLOOKUP($C359,'E. Allocation Factors Calc'!$C$908:$K$951, $W359, FALSE)","v":0},{"$f":"VLOOKUP($C359,'E. Allocation Factors Calc'!$C$954:$K$997, $W359, FALSE)","v":0},{"$f":"VLOOKUP($C359,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W359, FALSE)","v":0},{"$f":"VLOOKUP($C359,'NBN Scale Adjustments'!$B$61:$O$101, $W359, FALSE)","v":0},{"$f":"VLOOKUP($C359,'NBN Scale Adjustments'!$B$107:$O$147, $W359, FALSE)","v":0},{"$f":"VLOOKUP($C359,'NBN Scale Adjustments'!$B$153:$O$193, $W359, FALSE)","v":0},{"$f":"VLOOKUP($C359,'NBN Scale Adjustments'!$B$199:$O$239, $W359, FALSE)","v":0},{"$f":"VLOOKUP($C359,'NBN Scale Adjustments'!$B$245:$O$285, $W359, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C360,'E. Allocation Factors Calc'!$C$816:$L$859, $W360, FALSE)","v":0},{"$f":"VLOOKUP($C360,'E. Allocation Factors Calc'!$C$862:$K$905, $W360, FALSE)","v":0},{"$f":"VLOOKUP($C360,'E. Allocation Factors Calc'!$C$908:$K$951, $W360, FALSE)","v":0},{"$f":"VLOOKUP($C360,'E. Allocation Factors Calc'!$C$954:$K$997, $W360, FALSE)","v":0},{"$f":"VLOOKUP($C360,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W360, FALSE)","v":0},{"$f":"VLOOKUP($C360,'NBN Scale Adjustments'!$B$61:$O$101, $W360, FALSE)","v":0},{"$f":"VLOOKUP($C360,'NBN Scale Adjustments'!$B$107:$O$147, $W360, FALSE)","v":0},{"$f":"VLOOKUP($C360,'NBN Scale Adjustments'!$B$153:$O$193, $W360, FALSE)","v":0},{"$f":"VLOOKUP($C360,'NBN Scale Adjustments'!$B$199:$O$239, $W360, FALSE)","v":0},{"$f":"VLOOKUP($C360,'NBN Scale Adjustments'!$B$245:$O$285, $W360, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C361,'E. Allocation Factors Calc'!$C$816:$L$859, $W361, FALSE)","v":0},{"$f":"VLOOKUP($C361,'E. Allocation Factors Calc'!$C$862:$K$905, $W361, FALSE)","v":0},{"$f":"VLOOKUP($C361,'E. Allocation Factors Calc'!$C$908:$K$951, $W361, FALSE)","v":0},{"$f":"VLOOKUP($C361,'E. Allocation Factors Calc'!$C$954:$K$997, $W361, FALSE)","v":0},{"$f":"VLOOKUP($C361,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W361, FALSE)","v":0},{"$f":"VLOOKUP($C361,'NBN Scale Adjustments'!$B$61:$O$101, $W361, FALSE)","v":0},{"$f":"VLOOKUP($C361,'NBN Scale Adjustments'!$B$107:$O$147, $W361, FALSE)","v":0},{"$f":"VLOOKUP($C361,'NBN Scale Adjustments'!$B$153:$O$193, $W361, FALSE)","v":0},{"$f":"VLOOKUP($C361,'NBN Scale Adjustments'!$B$199:$O$239, $W361, FALSE)","v":0},{"$f":"VLOOKUP($C361,'NBN Scale Adjustments'!$B$245:$O$285, $W361, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C362,'E. Allocation Factors Calc'!$C$816:$L$859, $W362, FALSE)","v":0},{"$f":"VLOOKUP($C362,'E. Allocation Factors Calc'!$C$862:$K$905, $W362, FALSE)","v":0},{"$f":"VLOOKUP($C362,'E. Allocation Factors Calc'!$C$908:$K$951, $W362, FALSE)","v":0},{"$f":"VLOOKUP($C362,'E. Allocation Factors Calc'!$C$954:$K$997, $W362, FALSE)","v":0},{"$f":"VLOOKUP($C362,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W362, FALSE)","v":0},{"$f":"VLOOKUP($C362,'NBN Scale Adjustments'!$B$61:$O$101, $W362, FALSE)","v":0},{"$f":"VLOOKUP($C362,'NBN Scale Adjustments'!$B$107:$O$147, $W362, FALSE)","v":0},{"$f":"VLOOKUP($C362,'NBN Scale Adjustments'!$B$153:$O$193, $W362, FALSE)","v":0},{"$f":"VLOOKUP($C362,'NBN Scale Adjustments'!$B$199:$O$239, $W362, FALSE)","v":0},{"$f":"VLOOKUP($C362,'NBN Scale Adjustments'!$B$245:$O$285, $W362, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C363,'E. Allocation Factors Calc'!$C$816:$L$859, $W363, FALSE)","v":0},{"$f":"VLOOKUP($C363,'E. Allocation Factors Calc'!$C$862:$K$905, $W363, FALSE)","v":0},{"$f":"VLOOKUP($C363,'E. Allocation Factors Calc'!$C$908:$K$951, $W363, FALSE)","v":0},{"$f":"VLOOKUP($C363,'E. Allocation Factors Calc'!$C$954:$K$997, $W363, FALSE)","v":0},{"$f":"VLOOKUP($C363,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W363, FALSE)","v":0},{"$f":"VLOOKUP($C363,'NBN Scale Adjustments'!$B$61:$O$101, $W363, FALSE)","v":0},{"$f":"VLOOKUP($C363,'NBN Scale Adjustments'!$B$107:$O$147, $W363, FALSE)","v":0},{"$f":"VLOOKUP($C363,'NBN Scale Adjustments'!$B$153:$O$193, $W363, FALSE)","v":0},{"$f":"VLOOKUP($C363,'NBN Scale Adjustments'!$B$199:$O$239, $W363, FALSE)","v":0},{"$f":"VLOOKUP($C363,'NBN Scale Adjustments'!$B$245:$O$285, $W363, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C365,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C365,'E. Allocation Factors Calc'!$C$816:$L$859, $W365, FALSE)","v":0},{"$f":"VLOOKUP($C365,'E. Allocation Factors Calc'!$C$862:$K$905, $W365, FALSE)","v":0},{"$f":"VLOOKUP($C365,'E. Allocation Factors Calc'!$C$908:$K$951, $W365, FALSE)","v":0},{"$f":"VLOOKUP($C365,'E. Allocation Factors Calc'!$C$954:$K$997, $W365, FALSE)","v":0},{"$f":"VLOOKUP($C365,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W365, FALSE)","v":0},{"$f":"VLOOKUP($C365,'NBN Scale Adjustments'!$B$61:$O$101, $W365, FALSE)","v":8.261157556287349E-8},{"$f":"VLOOKUP($C365,'NBN Scale Adjustments'!$B$107:$O$147, $W365, FALSE)","v":9.9876037690681746E-10},{"$f":"VLOOKUP($C365,'NBN Scale Adjustments'!$B$153:$O$193, $W365, FALSE)","v":1.193503305838952E-9},{"$f":"VLOOKUP($C365,'NBN Scale Adjustments'!$B$199:$O$239, $W365, FALSE)","v":1.4112097737342615E-9},{"$f":"VLOOKUP($C365,'NBN Scale Adjustments'!$B$245:$O$285, $W365, FALSE)","v":1.655057945173926E-9},null,null,{"$f":"SUM(OFFSET($H365,0,0,1,Model_period))","v":8.7870106964527448E-8},null,null,6]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C366,'E. Allocation Factors Calc'!$C$816:$L$859, $W366, FALSE)","v":0},{"$f":"VLOOKUP($C366,'E. Allocation Factors Calc'!$C$862:$K$905, $W366, FALSE)","v":0},{"$f":"VLOOKUP($C366,'E. Allocation Factors Calc'!$C$908:$K$951, $W366, FALSE)","v":0},{"$f":"VLOOKUP($C366,'E. Allocation Factors Calc'!$C$954:$K$997, $W366, FALSE)","v":0},{"$f":"VLOOKUP($C366,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W366, FALSE)","v":0},{"$f":"VLOOKUP($C366,'NBN Scale Adjustments'!$B$61:$O$101, $W366, FALSE)","v":0},{"$f":"VLOOKUP($C366,'NBN Scale Adjustments'!$B$107:$O$147, $W366, FALSE)","v":0},{"$f":"VLOOKUP($C366,'NBN Scale Adjustments'!$B$153:$O$193, $W366, FALSE)","v":0},{"$f":"VLOOKUP($C366,'NBN Scale Adjustments'!$B$199:$O$239, $W366, FALSE)","v":0},{"$f":"VLOOKUP($C366,'NBN Scale Adjustments'!$B$245:$O$285, $W366, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C367,'E. Allocation Factors Calc'!$C$816:$L$859, $W367, FALSE)","v":0},{"$f":"VLOOKUP($C367,'E. Allocation Factors Calc'!$C$862:$K$905, $W367, FALSE)","v":0},{"$f":"VLOOKUP($C367,'E. Allocation Factors Calc'!$C$908:$K$951, $W367, FALSE)","v":0},{"$f":"VLOOKUP($C367,'E. Allocation Factors Calc'!$C$954:$K$997, $W367, FALSE)","v":0},{"$f":"VLOOKUP($C367,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W367, FALSE)","v":0},{"$f":"VLOOKUP($C367,'NBN Scale Adjustments'!$B$61:$O$101, $W367, FALSE)","v":0},{"$f":"VLOOKUP($C367,'NBN Scale Adjustments'!$B$107:$O$147, $W367, FALSE)","v":0},{"$f":"VLOOKUP($C367,'NBN Scale Adjustments'!$B$153:$O$193, $W367, FALSE)","v":0},{"$f":"VLOOKUP($C367,'NBN Scale Adjustments'!$B$199:$O$239, $W367, FALSE)","v":0},{"$f":"VLOOKUP($C367,'NBN Scale Adjustments'!$B$245:$O$285, $W367, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C368,'E. Allocation Factors Calc'!$C$816:$L$859, $W368, FALSE)","v":0},{"$f":"VLOOKUP($C368,'E. Allocation Factors Calc'!$C$862:$K$905, $W368, FALSE)","v":0},{"$f":"VLOOKUP($C368,'E. Allocation Factors Calc'!$C$908:$K$951, $W368, FALSE)","v":0},{"$f":"VLOOKUP($C368,'E. Allocation Factors Calc'!$C$954:$K$997, $W368, FALSE)","v":0},{"$f":"VLOOKUP($C368,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W368, FALSE)","v":0},{"$f":"VLOOKUP($C368,'NBN Scale Adjustments'!$B$61:$O$101, $W368, FALSE)","v":0},{"$f":"VLOOKUP($C368,'NBN Scale Adjustments'!$B$107:$O$147, $W368, FALSE)","v":0},{"$f":"VLOOKUP($C368,'NBN Scale Adjustments'!$B$153:$O$193, $W368, FALSE)","v":0},{"$f":"VLOOKUP($C368,'NBN Scale Adjustments'!$B$199:$O$239, $W368, FALSE)","v":0},{"$f":"VLOOKUP($C368,'NBN Scale Adjustments'!$B$245:$O$285, $W368, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C369,'E. Allocation Factors Calc'!$C$816:$L$859, $W369, FALSE)","v":0},{"$f":"VLOOKUP($C369,'E. Allocation Factors Calc'!$C$862:$K$905, $W369, FALSE)","v":0},{"$f":"VLOOKUP($C369,'E. Allocation Factors Calc'!$C$908:$K$951, $W369, FALSE)","v":0},{"$f":"VLOOKUP($C369,'E. Allocation Factors Calc'!$C$954:$K$997, $W369, FALSE)","v":0},{"$f":"VLOOKUP($C369,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W369, FALSE)","v":0},{"$f":"VLOOKUP($C369,'NBN Scale Adjustments'!$B$61:$O$101, $W369, FALSE)","v":0},{"$f":"VLOOKUP($C369,'NBN Scale Adjustments'!$B$107:$O$147, $W369, FALSE)","v":0},{"$f":"VLOOKUP($C369,'NBN Scale Adjustments'!$B$153:$O$193, $W369, FALSE)","v":0},{"$f":"VLOOKUP($C369,'NBN Scale Adjustments'!$B$199:$O$239, $W369, FALSE)","v":0},{"$f":"VLOOKUP($C369,'NBN Scale Adjustments'!$B$245:$O$285, $W369, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C370,'E. Allocation Factors Calc'!$C$816:$L$859, $W370, FALSE)","v":0},{"$f":"VLOOKUP($C370,'E. Allocation Factors Calc'!$C$862:$K$905, $W370, FALSE)","v":0},{"$f":"VLOOKUP($C370,'E. Allocation Factors Calc'!$C$908:$K$951, $W370, FALSE)","v":0},{"$f":"VLOOKUP($C370,'E. Allocation Factors Calc'!$C$954:$K$997, $W370, FALSE)","v":0},{"$f":"VLOOKUP($C370,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W370, FALSE)","v":0},{"$f":"VLOOKUP($C370,'NBN Scale Adjustments'!$B$61:$O$101, $W370, FALSE)","v":0},{"$f":"VLOOKUP($C370,'NBN Scale Adjustments'!$B$107:$O$147, $W370, FALSE)","v":0},{"$f":"VLOOKUP($C370,'NBN Scale Adjustments'!$B$153:$O$193, $W370, FALSE)","v":0},{"$f":"VLOOKUP($C370,'NBN Scale Adjustments'!$B$199:$O$239, $W370, FALSE)","v":0},{"$f":"VLOOKUP($C370,'NBN Scale Adjustments'!$B$245:$O$285, $W370, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C371,'E. Allocation Factors Calc'!$C$816:$L$859, $W371, FALSE)","v":0},{"$f":"VLOOKUP($C371,'E. Allocation Factors Calc'!$C$862:$K$905, $W371, FALSE)","v":0},{"$f":"VLOOKUP($C371,'E. Allocation Factors Calc'!$C$908:$K$951, $W371, FALSE)","v":0},{"$f":"VLOOKUP($C371,'E. Allocation Factors Calc'!$C$954:$K$997, $W371, FALSE)","v":0},{"$f":"VLOOKUP($C371,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W371, FALSE)","v":0},{"$f":"VLOOKUP($C371,'NBN Scale Adjustments'!$B$61:$O$101, $W371, FALSE)","v":-5.5486410469227777E-6},{"$f":"VLOOKUP($C371,'NBN Scale Adjustments'!$B$107:$O$147, $W371, FALSE)","v":-8.8244955241562166E-8},{"$f":"VLOOKUP($C371,'NBN Scale Adjustments'!$B$153:$O$193, $W371, FALSE)","v":-1.0152230278001027E-7},{"$f":"VLOOKUP($C371,'NBN Scale Adjustments'!$B$199:$O$239, $W371, FALSE)","v":-1.1356260342372851E-7},{"$f":"VLOOKUP($C371,'NBN Scale Adjustments'!$B$245:$O$285, $W371, FALSE)","v":-1.2073008287174453E-7},null,null,-5.9727009912398225E-6,null,null,6]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C372,'E. Allocation Factors Calc'!$C$816:$L$859, $W372, FALSE)","v":0},{"$f":"VLOOKUP($C372,'E. Allocation Factors Calc'!$C$862:$K$905, $W372, FALSE)","v":0},{"$f":"VLOOKUP($C372,'E. Allocation Factors Calc'!$C$908:$K$951, $W372, FALSE)","v":0},{"$f":"VLOOKUP($C372,'E. Allocation Factors Calc'!$C$954:$K$997, $W372, FALSE)","v":0},{"$f":"VLOOKUP($C372,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W372, FALSE)","v":0},{"$f":"VLOOKUP($C372,'NBN Scale Adjustments'!$B$61:$O$101, $W372, FALSE)","v":-5.5486410469227777E-6},{"$f":"VLOOKUP($C372,'NBN Scale Adjustments'!$B$107:$O$147, $W372, FALSE)","v":-8.8244955241562166E-8},{"$f":"VLOOKUP($C372,'NBN Scale Adjustments'!$B$153:$O$193, $W372, FALSE)","v":-1.0152230278001027E-7},{"$f":"VLOOKUP($C372,'NBN Scale Adjustments'!$B$199:$O$239, $W372, FALSE)","v":-1.1356260342372851E-7},{"$f":"VLOOKUP($C372,'NBN Scale Adjustments'!$B$245:$O$285, $W372, FALSE)","v":-1.2073008287174453E-7},null,null,-5.9727009912398225E-6,null,null,6]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C373,'E. Allocation Factors Calc'!$C$816:$L$859, $W373, FALSE)","v":0},{"$f":"VLOOKUP($C373,'E. Allocation Factors Calc'!$C$862:$K$905, $W373, FALSE)","v":0},{"$f":"VLOOKUP($C373,'E. Allocation Factors Calc'!$C$908:$K$951, $W373, FALSE)","v":0},{"$f":"VLOOKUP($C373,'E. Allocation Factors Calc'!$C$954:$K$997, $W373, FALSE)","v":0},{"$f":"VLOOKUP($C373,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W373, FALSE)","v":0},{"$f":"VLOOKUP($C373,'NBN Scale Adjustments'!$B$61:$O$101, $W373, FALSE)","v":-5.5486410469227777E-6},{"$f":"VLOOKUP($C373,'NBN Scale Adjustments'!$B$107:$O$147, $W373, FALSE)","v":-8.8244955241562166E-8},{"$f":"VLOOKUP($C373,'NBN Scale Adjustments'!$B$153:$O$193, $W373, FALSE)","v":-1.0152230278001027E-7},{"$f":"VLOOKUP($C373,'NBN Scale Adjustments'!$B$199:$O$239, $W373, FALSE)","v":-1.1356260342372851E-7},{"$f":"VLOOKUP($C373,'NBN Scale Adjustments'!$B$245:$O$285, $W373, FALSE)","v":-1.2073008287174453E-7},null,null,-5.9727009912398225E-6,null,null,6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C374,'E. Allocation Factors Calc'!$C$816:$L$859, $W374, FALSE)","v":0},{"$f":"VLOOKUP($C374,'E. Allocation Factors Calc'!$C$862:$K$905, $W374, FALSE)","v":0},{"$f":"VLOOKUP($C374,'E. Allocation Factors Calc'!$C$908:$K$951, $W374, FALSE)","v":0},{"$f":"VLOOKUP($C374,'E. Allocation Factors Calc'!$C$954:$K$997, $W374, FALSE)","v":0},{"$f":"VLOOKUP($C374,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W374, FALSE)","v":0},{"$f":"VLOOKUP($C374,'NBN Scale Adjustments'!$B$61:$O$101, $W374, FALSE)","v":2.750336995999295E-6},{"$f":"VLOOKUP($C374,'NBN Scale Adjustments'!$B$107:$O$147, $W374, FALSE)","v":8.6021890153907116E-8},{"$f":"VLOOKUP($C374,'NBN Scale Adjustments'!$B$153:$O$193, $W374, FALSE)","v":9.8225097499176397E-8},{"$f":"VLOOKUP($C374,'NBN Scale Adjustments'!$B$199:$O$239, $W374, FALSE)","v":1.0872492083226864E-7},{"$f":"VLOOKUP($C374,'NBN Scale Adjustments'!$B$245:$O$285, $W374, FALSE)","v":1.1359346075338079E-7},null,null,3.1569023652380283E-6,null,null,6]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C375,'E. Allocation Factors Calc'!$C$816:$L$859, $W375, FALSE)","v":0},{"$f":"VLOOKUP($C375,'E. Allocation Factors Calc'!$C$862:$K$905, $W375, FALSE)","v":0},{"$f":"VLOOKUP($C375,'E. Allocation Factors Calc'!$C$908:$K$951, $W375, FALSE)","v":0},{"$f":"VLOOKUP($C375,'E. Allocation Factors Calc'!$C$954:$K$997, $W375, FALSE)","v":0},{"$f":"VLOOKUP($C375,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W375, FALSE)","v":0},{"$f":"VLOOKUP($C375,'NBN Scale Adjustments'!$B$61:$O$101, $W375, FALSE)","v":6.2825230387798104E-9},{"$f":"VLOOKUP($C375,'NBN Scale Adjustments'!$B$107:$O$147, $W375, FALSE)","v":8.4064917760490798E-11},{"$f":"VLOOKUP($C375,'NBN Scale Adjustments'!$B$153:$O$193, $W375, FALSE)","v":1.1194700950481337E-10},{"$f":"VLOOKUP($C375,'NBN Scale Adjustments'!$B$199:$O$239, $W375, FALSE)","v":1.4886467431817348E-10},{"$f":"VLOOKUP($C375,'NBN Scale Adjustments'!$B$245:$O$285, $W375, FALSE)","v":1.9822618673457674E-10},null,null,6.8256258270978653E-9,null,null,6]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C376,'E. Allocation Factors Calc'!$C$816:$L$859, $W376, FALSE)","v":0},{"$f":"VLOOKUP($C376,'E. Allocation Factors Calc'!$C$862:$K$905, $W376, FALSE)","v":0},{"$f":"VLOOKUP($C376,'E. Allocation Factors Calc'!$C$908:$K$951, $W376, FALSE)","v":0},{"$f":"VLOOKUP($C376,'E. Allocation Factors Calc'!$C$954:$K$997, $W376, FALSE)","v":0},{"$f":"VLOOKUP($C376,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W376, FALSE)","v":0},{"$f":"VLOOKUP($C376,'NBN Scale Adjustments'!$B$61:$O$101, $W376, FALSE)","v":8.2611575562873487E-6},{"$f":"VLOOKUP($C376,'NBN Scale Adjustments'!$B$107:$O$147, $W376, FALSE)","v":9.9876037690681745E-8},{"$f":"VLOOKUP($C376,'NBN Scale Adjustments'!$B$153:$O$193, $W376, FALSE)","v":1.193503305838952E-7},{"$f":"VLOOKUP($C376,'NBN Scale Adjustments'!$B$199:$O$239, $W376, FALSE)","v":1.4112097737342615E-7},{"$f":"VLOOKUP($C376,'NBN Scale Adjustments'!$B$245:$O$285, $W376, FALSE)","v":1.655057945173926E-7},null,null,8.7870106964527456E-6,null,null,6]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C377,'E. Allocation Factors Calc'!$C$816:$L$859, $W377, FALSE)","v":0},{"$f":"VLOOKUP($C377,'E. Allocation Factors Calc'!$C$862:$K$905, $W377, FALSE)","v":0},{"$f":"VLOOKUP($C377,'E. Allocation Factors Calc'!$C$908:$K$951, $W377, FALSE)","v":0},{"$f":"VLOOKUP($C377,'E. Allocation Factors Calc'!$C$954:$K$997, $W377, FALSE)","v":0},{"$f":"VLOOKUP($C377,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W377, FALSE)","v":0},{"$f":"VLOOKUP($C377,'NBN Scale Adjustments'!$B$61:$O$101, $W377, FALSE)","v":0},{"$f":"VLOOKUP($C377,'NBN Scale Adjustments'!$B$107:$O$147, $W377, FALSE)","v":0},{"$f":"VLOOKUP($C377,'NBN Scale Adjustments'!$B$153:$O$193, $W377, FALSE)","v":0},{"$f":"VLOOKUP($C377,'NBN Scale Adjustments'!$B$199:$O$239, $W377, FALSE)","v":0},{"$f":"VLOOKUP($C377,'NBN Scale Adjustments'!$B$245:$O$285, $W377, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C378,'E. Allocation Factors Calc'!$C$816:$L$859, $W378, FALSE)","v":0},{"$f":"VLOOKUP($C378,'E. Allocation Factors Calc'!$C$862:$K$905, $W378, FALSE)","v":0},{"$f":"VLOOKUP($C378,'E. Allocation Factors Calc'!$C$908:$K$951, $W378, FALSE)","v":0},{"$f":"VLOOKUP($C378,'E. Allocation Factors Calc'!$C$954:$K$997, $W378, FALSE)","v":0},{"$f":"VLOOKUP($C378,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W378, FALSE)","v":0},{"$f":"VLOOKUP($C378,'NBN Scale Adjustments'!$B$61:$O$101, $W378, FALSE)","v":0},{"$f":"VLOOKUP($C378,'NBN Scale Adjustments'!$B$107:$O$147, $W378, FALSE)","v":0},{"$f":"VLOOKUP($C378,'NBN Scale Adjustments'!$B$153:$O$193, $W378, FALSE)","v":0},{"$f":"VLOOKUP($C378,'NBN Scale Adjustments'!$B$199:$O$239, $W378, FALSE)","v":0},{"$f":"VLOOKUP($C378,'NBN Scale Adjustments'!$B$245:$O$285, $W378, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C379,'E. Allocation Factors Calc'!$C$816:$L$859, $W379, FALSE)","v":0},{"$f":"VLOOKUP($C379,'E. Allocation Factors Calc'!$C$862:$K$905, $W379, FALSE)","v":0},{"$f":"VLOOKUP($C379,'E. Allocation Factors Calc'!$C$908:$K$951, $W379, FALSE)","v":0},{"$f":"VLOOKUP($C379,'E. Allocation Factors Calc'!$C$954:$K$997, $W379, FALSE)","v":0},{"$f":"VLOOKUP($C379,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W379, FALSE)","v":0},{"$f":"VLOOKUP($C379,'NBN Scale Adjustments'!$B$61:$O$101, $W379, FALSE)","v":0},{"$f":"VLOOKUP($C379,'NBN Scale Adjustments'!$B$107:$O$147, $W379, FALSE)","v":0},{"$f":"VLOOKUP($C379,'NBN Scale Adjustments'!$B$153:$O$193, $W379, FALSE)","v":0},{"$f":"VLOOKUP($C379,'NBN Scale Adjustments'!$B$199:$O$239, $W379, FALSE)","v":0},{"$f":"VLOOKUP($C379,'NBN Scale Adjustments'!$B$245:$O$285, $W379, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C380,'E. Allocation Factors Calc'!$C$816:$L$859, $W380, FALSE)","v":0},{"$f":"VLOOKUP($C380,'E. Allocation Factors Calc'!$C$862:$K$905, $W380, FALSE)","v":0},{"$f":"VLOOKUP($C380,'E. Allocation Factors Calc'!$C$908:$K$951, $W380, FALSE)","v":0},{"$f":"VLOOKUP($C380,'E. Allocation Factors Calc'!$C$954:$K$997, $W380, FALSE)","v":0},{"$f":"VLOOKUP($C380,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W380, FALSE)","v":0},{"$f":"VLOOKUP($C380,'NBN Scale Adjustments'!$B$61:$O$101, $W380, FALSE)","v":0},{"$f":"VLOOKUP($C380,'NBN Scale Adjustments'!$B$107:$O$147, $W380, FALSE)","v":0},{"$f":"VLOOKUP($C380,'NBN Scale Adjustments'!$B$153:$O$193, $W380, FALSE)","v":0},{"$f":"VLOOKUP($C380,'NBN Scale Adjustments'!$B$199:$O$239, $W380, FALSE)","v":0},{"$f":"VLOOKUP($C380,'NBN Scale Adjustments'!$B$245:$O$285, $W380, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C381,'E. Allocation Factors Calc'!$C$816:$L$859, $W381, FALSE)","v":0},{"$f":"VLOOKUP($C381,'E. Allocation Factors Calc'!$C$862:$K$905, $W381, FALSE)","v":0},{"$f":"VLOOKUP($C381,'E. Allocation Factors Calc'!$C$908:$K$951, $W381, FALSE)","v":0},{"$f":"VLOOKUP($C381,'E. Allocation Factors Calc'!$C$954:$K$997, $W381, FALSE)","v":0},{"$f":"VLOOKUP($C381,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W381, FALSE)","v":0},{"$f":"VLOOKUP($C381,'NBN Scale Adjustments'!$B$61:$O$101, $W381, FALSE)","v":0},{"$f":"VLOOKUP($C381,'NBN Scale Adjustments'!$B$107:$O$147, $W381, FALSE)","v":0},{"$f":"VLOOKUP($C381,'NBN Scale Adjustments'!$B$153:$O$193, $W381, FALSE)","v":0},{"$f":"VLOOKUP($C381,'NBN Scale Adjustments'!$B$199:$O$239, $W381, FALSE)","v":0},{"$f":"VLOOKUP($C381,'NBN Scale Adjustments'!$B$245:$O$285, $W381, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C382,'E. Allocation Factors Calc'!$C$816:$L$859, $W382, FALSE)","v":0},{"$f":"VLOOKUP($C382,'E. Allocation Factors Calc'!$C$862:$K$905, $W382, FALSE)","v":0},{"$f":"VLOOKUP($C382,'E. Allocation Factors Calc'!$C$908:$K$951, $W382, FALSE)","v":0},{"$f":"VLOOKUP($C382,'E. Allocation Factors Calc'!$C$954:$K$997, $W382, FALSE)","v":0},{"$f":"VLOOKUP($C382,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W382, FALSE)","v":0},{"$f":"VLOOKUP($C382,'NBN Scale Adjustments'!$B$61:$O$101, $W382, FALSE)","v":0},{"$f":"VLOOKUP($C382,'NBN Scale Adjustments'!$B$107:$O$147, $W382, FALSE)","v":0},{"$f":"VLOOKUP($C382,'NBN Scale Adjustments'!$B$153:$O$193, $W382, FALSE)","v":0},{"$f":"VLOOKUP($C382,'NBN Scale Adjustments'!$B$199:$O$239, $W382, FALSE)","v":0},{"$f":"VLOOKUP($C382,'NBN Scale Adjustments'!$B$245:$O$285, $W382, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C383,'E. Allocation Factors Calc'!$C$816:$L$859, $W383, FALSE)","v":0},{"$f":"VLOOKUP($C383,'E. Allocation Factors Calc'!$C$862:$K$905, $W383, FALSE)","v":0},{"$f":"VLOOKUP($C383,'E. Allocation Factors Calc'!$C$908:$K$951, $W383, FALSE)","v":0},{"$f":"VLOOKUP($C383,'E. Allocation Factors Calc'!$C$954:$K$997, $W383, FALSE)","v":0},{"$f":"VLOOKUP($C383,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W383, FALSE)","v":0},{"$f":"VLOOKUP($C383,'NBN Scale Adjustments'!$B$61:$O$101, $W383, FALSE)","v":0},{"$f":"VLOOKUP($C383,'NBN Scale Adjustments'!$B$107:$O$147, $W383, FALSE)","v":0},{"$f":"VLOOKUP($C383,'NBN Scale Adjustments'!$B$153:$O$193, $W383, FALSE)","v":0},{"$f":"VLOOKUP($C383,'NBN Scale Adjustments'!$B$199:$O$239, $W383, FALSE)","v":0},{"$f":"VLOOKUP($C383,'NBN Scale Adjustments'!$B$245:$O$285, $W383, FALSE)","v":0},null,null,0,null,null,6]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C384,'E. Allocation Factors Calc'!$C$816:$L$859, $W384, FALSE)","v":0},{"$f":"VLOOKUP($C384,'E. Allocation Factors Calc'!$C$862:$K$905, $W384, FALSE)","v":0},{"$f":"VLOOKUP($C384,'E. Allocation Factors Calc'!$C$908:$K$951, $W384, FALSE)","v":0},{"$f":"VLOOKUP($C384,'E. Allocation Factors Calc'!$C$954:$K$997, $W384, FALSE)","v":0},{"$f":"VLOOKUP($C384,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W384, FALSE)","v":0},{"$f":"VLOOKUP($C384,'NBN Scale Adjustments'!$B$61:$O$101, $W384, FALSE)","v":0},{"$f":"VLOOKUP($C384,'NBN Scale Adjustments'!$B$107:$O$147, $W384, FALSE)","v":0},{"$f":"VLOOKUP($C384,'NBN Scale Adjustments'!$B$153:$O$193, $W384, FALSE)","v":0},{"$f":"VLOOKUP($C384,'NBN Scale Adjustments'!$B$199:$O$239, $W384, FALSE)","v":0},{"$f":"VLOOKUP($C384,'NBN Scale Adjustments'!$B$245:$O$285, $W384, FALSE)","v":0},null,null,0,null,null,6]
[]
[]
[null,"G.3.2","WLR Allocation Factors"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H388,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C391,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C391,'E. Allocation Factors Calc'!$C$816:$L$859, $W391, FALSE)","v":6.0668754742249737E-3},{"$f":"VLOOKUP($C391,'E. Allocation Factors Calc'!$C$862:$K$905, $W391, FALSE)","v":5.9758723421116031E-3},{"$f":"VLOOKUP($C391,'E. Allocation Factors Calc'!$C$908:$K$951, $W391, FALSE)","v":5.8862342569799258E-3},{"$f":"VLOOKUP($C391,'E. Allocation Factors Calc'!$C$954:$K$997, $W391, FALSE)","v":5.7979407431252277E-3},{"$f":"VLOOKUP($C391,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W391, FALSE)","v":5.7109716319783486E-3},{"$f":"VLOOKUP($C391,'NBN Scale Adjustments'!$B$61:$O$101, $W391, FALSE)","v":5.8190349927504242E-3},{"$f":"VLOOKUP($C391,'NBN Scale Adjustments'!$B$107:$O$147, $W391, FALSE)","v":5.6713330638536472E-5},{"$f":"VLOOKUP($C391,'NBN Scale Adjustments'!$B$153:$O$193, $W391, FALSE)","v":5.4842316246959427E-5},{"$f":"VLOOKUP($C391,'NBN Scale Adjustments'!$B$199:$O$239, $W391, FALSE)","v":5.2600787694906125E-5},{"$f":"VLOOKUP($C391,'NBN Scale Adjustments'!$B$245:$O$285, $W391, FALSE)","v":4.7928838640425326E-5},null,null,{"$f":"SUM(OFFSET($H391,0,0,1,Model_period))","v":3.5469014714391331E-2},null,null,7]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C392,'E. Allocation Factors Calc'!$C$816:$L$859, $W392, FALSE)","v":6.0668754742249746E-3},{"$f":"VLOOKUP($C392,'E. Allocation Factors Calc'!$C$862:$K$905, $W392, FALSE)","v":5.9758723421115996E-3},{"$f":"VLOOKUP($C392,'E. Allocation Factors Calc'!$C$908:$K$951, $W392, FALSE)","v":5.8862342569799267E-3},{"$f":"VLOOKUP($C392,'E. Allocation Factors Calc'!$C$954:$K$997, $W392, FALSE)","v":5.7979407431252277E-3},{"$f":"VLOOKUP($C392,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W392, FALSE)","v":5.7109716319783468E-3},{"$f":"VLOOKUP($C392,'NBN Scale Adjustments'!$B$61:$O$101, $W392, FALSE)","v":5.8190349927504242E-3},{"$f":"VLOOKUP($C392,'NBN Scale Adjustments'!$B$107:$O$147, $W392, FALSE)","v":5.671333063853647E-3},{"$f":"VLOOKUP($C392,'NBN Scale Adjustments'!$B$153:$O$193, $W392, FALSE)","v":5.4842316246959425E-3},{"$f":"VLOOKUP($C392,'NBN Scale Adjustments'!$B$199:$O$239, $W392, FALSE)","v":5.2600787694906124E-3},{"$f":"VLOOKUP($C392,'NBN Scale Adjustments'!$B$245:$O$285, $W392, FALSE)","v":4.7928838640425324E-3},null,null,5.6465456763253229E-2,null,null,7]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C393,'E. Allocation Factors Calc'!$C$816:$L$859, $W393, FALSE)","v":0.13181331461449991},{"$f":"VLOOKUP($C393,'E. Allocation Factors Calc'!$C$862:$K$905, $W393, FALSE)","v":0.12983611489528241},{"$f":"VLOOKUP($C393,'E. Allocation Factors Calc'!$C$908:$K$951, $W393, FALSE)","v":0.12788857317185315},{"$f":"VLOOKUP($C393,'E. Allocation Factors Calc'!$C$954:$K$997, $W393, FALSE)","v":0.12597024457427536},{"$f":"VLOOKUP($C393,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W393, FALSE)","v":0.12408069090566122},{"$f":"VLOOKUP($C393,'NBN Scale Adjustments'!$B$61:$O$101, $W393, FALSE)","v":5.814701847790029E-2},{"$f":"VLOOKUP($C393,'NBN Scale Adjustments'!$B$107:$O$147, $W393, FALSE)","v":5.6127555531627078E-2},{"$f":"VLOOKUP($C393,'NBN Scale Adjustments'!$B$153:$O$193, $W393, FALSE)","v":5.373083385875492E-2},{"$f":"VLOOKUP($C393,'NBN Scale Adjustments'!$B$199:$O$239, $W393, FALSE)","v":5.0965742772303972E-2},{"$f":"VLOOKUP($C393,'NBN Scale Adjustments'!$B$245:$O$285, $W393, FALSE)","v":4.5889886326313092E-2},null,null,0.90444997512847125,null,null,7]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C394,'E. Allocation Factors Calc'!$C$816:$L$859, $W394, FALSE)","v":0.12968675168841412},{"$f":"VLOOKUP($C394,'E. Allocation Factors Calc'!$C$862:$K$905, $W394, FALSE)","v":0.1277414504130879},{"$f":"VLOOKUP($C394,'E. Allocation Factors Calc'!$C$908:$K$951, $W394, FALSE)","v":0.12582532865689158},{"$f":"VLOOKUP($C394,'E. Allocation Factors Calc'!$C$954:$K$997, $W394, FALSE)","v":0.12393794872703821},{"$f":"VLOOKUP($C394,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W394, FALSE)","v":0.12207887949613261},{"$f":"VLOOKUP($C394,'NBN Scale Adjustments'!$B$61:$O$101, $W394, FALSE)","v":5.814701847790029E-2},{"$f":"VLOOKUP($C394,'NBN Scale Adjustments'!$B$107:$O$147, $W394, FALSE)","v":5.6127555531627078E-2},{"$f":"VLOOKUP($C394,'NBN Scale Adjustments'!$B$153:$O$193, $W394, FALSE)","v":5.373083385875492E-2},{"$f":"VLOOKUP($C394,'NBN Scale Adjustments'!$B$199:$O$239, $W394, FALSE)","v":5.0965742772303972E-2},{"$f":"VLOOKUP($C394,'NBN Scale Adjustments'!$B$245:$O$285, $W394, FALSE)","v":4.5889886326313092E-2},null,null,0.89413139594846369,null,null,7]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C395,'E. Allocation Factors Calc'!$C$816:$L$859, $W395, FALSE)","v":0},{"$f":"VLOOKUP($C395,'E. Allocation Factors Calc'!$C$862:$K$905, $W395, FALSE)","v":0},{"$f":"VLOOKUP($C395,'E. Allocation Factors Calc'!$C$908:$K$951, $W395, FALSE)","v":0},{"$f":"VLOOKUP($C395,'E. Allocation Factors Calc'!$C$954:$K$997, $W395, FALSE)","v":0},{"$f":"VLOOKUP($C395,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W395, FALSE)","v":0},{"$f":"VLOOKUP($C395,'NBN Scale Adjustments'!$B$61:$O$101, $W395, FALSE)","v":5.814701847790029E-2},{"$f":"VLOOKUP($C395,'NBN Scale Adjustments'!$B$107:$O$147, $W395, FALSE)","v":5.6127555531627078E-2},{"$f":"VLOOKUP($C395,'NBN Scale Adjustments'!$B$153:$O$193, $W395, FALSE)","v":5.373083385875492E-2},{"$f":"VLOOKUP($C395,'NBN Scale Adjustments'!$B$199:$O$239, $W395, FALSE)","v":5.0965742772303972E-2},{"$f":"VLOOKUP($C395,'NBN Scale Adjustments'!$B$245:$O$285, $W395, FALSE)","v":4.5889886326313092E-2},null,null,0.26486103696689933,null,null,7]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C396,'E. Allocation Factors Calc'!$C$816:$L$859, $W396, FALSE)","v":0.12236082728272031},{"$f":"VLOOKUP($C396,'E. Allocation Factors Calc'!$C$862:$K$905, $W396, FALSE)","v":0.12052541487347949},{"$f":"VLOOKUP($C396,'E. Allocation Factors Calc'!$C$908:$K$951, $W396, FALSE)","v":0.11871753365037729},{"$f":"VLOOKUP($C396,'E. Allocation Factors Calc'!$C$954:$K$997, $W396, FALSE)","v":0.11693677064562165},{"$f":"VLOOKUP($C396,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W396, FALSE)","v":0.1151827190859373},{"$f":"VLOOKUP($C396,'NBN Scale Adjustments'!$B$61:$O$101, $W396, FALSE)","v":5.814701847790029E-2},{"$f":"VLOOKUP($C396,'NBN Scale Adjustments'!$B$107:$O$147, $W396, FALSE)","v":5.6127555531627078E-2},{"$f":"VLOOKUP($C396,'NBN Scale Adjustments'!$B$153:$O$193, $W396, FALSE)","v":5.373083385875492E-2},{"$f":"VLOOKUP($C396,'NBN Scale Adjustments'!$B$199:$O$239, $W396, FALSE)","v":5.0965742772303972E-2},{"$f":"VLOOKUP($C396,'NBN Scale Adjustments'!$B$245:$O$285, $W396, FALSE)","v":4.5889886326313092E-2},null,null,0.85858430250503526,null,null,7]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C397,'E. Allocation Factors Calc'!$C$816:$L$859, $W397, FALSE)","v":5.2480617967009105E-2},{"$f":"VLOOKUP($C397,'E. Allocation Factors Calc'!$C$862:$K$905, $W397, FALSE)","v":5.1693408697503967E-2},{"$f":"VLOOKUP($C397,'E. Allocation Factors Calc'!$C$908:$K$951, $W397, FALSE)","v":5.0918007567041401E-2},{"$f":"VLOOKUP($C397,'E. Allocation Factors Calc'!$C$954:$K$997, $W397, FALSE)","v":5.015423745353579E-2},{"$f":"VLOOKUP($C397,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W397, FALSE)","v":4.9401923891732737E-2},{"$f":"VLOOKUP($C397,'NBN Scale Adjustments'!$B$61:$O$101, $W397, FALSE)","v":5.814701847790029E-2},{"$f":"VLOOKUP($C397,'NBN Scale Adjustments'!$B$107:$O$147, $W397, FALSE)","v":5.612755553162708E-4},{"$f":"VLOOKUP($C397,'NBN Scale Adjustments'!$B$153:$O$193, $W397, FALSE)","v":5.3730833858754918E-4},{"$f":"VLOOKUP($C397,'NBN Scale Adjustments'!$B$199:$O$239, $W397, FALSE)","v":5.0965742772303977E-4},{"$f":"VLOOKUP($C397,'NBN Scale Adjustments'!$B$245:$O$285, $W397, FALSE)","v":4.5889886326313091E-4},null,null,0.31486235423961323,null,null,7]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C398,'E. Allocation Factors Calc'!$C$816:$L$859, $W398, FALSE)","v":0.1219404385963006},{"$f":"VLOOKUP($C398,'E. Allocation Factors Calc'!$C$862:$K$905, $W398, FALSE)","v":0.12011133201735609},{"$f":"VLOOKUP($C398,'E. Allocation Factors Calc'!$C$908:$K$951, $W398, FALSE)","v":0.11830966203709574},{"$f":"VLOOKUP($C398,'E. Allocation Factors Calc'!$C$954:$K$997, $W398, FALSE)","v":0.11653501710653931},{"$f":"VLOOKUP($C398,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W398, FALSE)","v":0.11478699184994121},{"$f":"VLOOKUP($C398,'NBN Scale Adjustments'!$B$61:$O$101, $W398, FALSE)","v":5.814701847790029E-2},{"$f":"VLOOKUP($C398,'NBN Scale Adjustments'!$B$107:$O$147, $W398, FALSE)","v":5.612755553162708E-4},{"$f":"VLOOKUP($C398,'NBN Scale Adjustments'!$B$153:$O$193, $W398, FALSE)","v":5.3730833858754918E-4},{"$f":"VLOOKUP($C398,'NBN Scale Adjustments'!$B$199:$O$239, $W398, FALSE)","v":5.0965742772303977E-4},{"$f":"VLOOKUP($C398,'NBN Scale Adjustments'!$B$245:$O$285, $W398, FALSE)","v":4.5889886326313091E-4},null,null,0.65189760027002319,null,null,7]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C399,'E. Allocation Factors Calc'!$C$816:$L$859, $W399, FALSE)","v":0.12194043859630088},{"$f":"VLOOKUP($C399,'E. Allocation Factors Calc'!$C$862:$K$905, $W399, FALSE)","v":0.12011133201735635},{"$f":"VLOOKUP($C399,'E. Allocation Factors Calc'!$C$908:$K$951, $W399, FALSE)","v":0.118309662037096},{"$f":"VLOOKUP($C399,'E. Allocation Factors Calc'!$C$954:$K$997, $W399, FALSE)","v":0.11653501710653957},{"$f":"VLOOKUP($C399,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W399, FALSE)","v":0.11478699184994146},{"$f":"VLOOKUP($C399,'NBN Scale Adjustments'!$B$61:$O$101, $W399, FALSE)","v":5.814701847790029E-2},{"$f":"VLOOKUP($C399,'NBN Scale Adjustments'!$B$107:$O$147, $W399, FALSE)","v":5.612755553162708E-4},{"$f":"VLOOKUP($C399,'NBN Scale Adjustments'!$B$153:$O$193, $W399, FALSE)","v":5.3730833858754918E-4},{"$f":"VLOOKUP($C399,'NBN Scale Adjustments'!$B$199:$O$239, $W399, FALSE)","v":5.0965742772303977E-4},{"$f":"VLOOKUP($C399,'NBN Scale Adjustments'!$B$245:$O$285, $W399, FALSE)","v":4.5889886326313091E-4},null,null,0.65189760027002452,null,null,7]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C400,'E. Allocation Factors Calc'!$C$816:$L$859, $W400, FALSE)","v":5.8143311474008773E-2},{"$f":"VLOOKUP($C400,'E. Allocation Factors Calc'!$C$862:$K$905, $W400, FALSE)","v":5.7271161801898639E-2},{"$f":"VLOOKUP($C400,'E. Allocation Factors Calc'!$C$908:$K$951, $W400, FALSE)","v":5.6412094374870159E-2},{"$f":"VLOOKUP($C400,'E. Allocation Factors Calc'!$C$954:$K$997, $W400, FALSE)","v":5.5565912959247114E-2},{"$f":"VLOOKUP($C400,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W400, FALSE)","v":5.4732424264858401E-2},{"$f":"VLOOKUP($C400,'NBN Scale Adjustments'!$B$61:$O$101, $W400, FALSE)","v":3.3731925768082774E-2},{"$f":"VLOOKUP($C400,'NBN Scale Adjustments'!$B$107:$O$147, $W400, FALSE)","v":2.4697124365898726E-4},{"$f":"VLOOKUP($C400,'NBN Scale Adjustments'!$B$153:$O$193, $W400, FALSE)","v":2.3741005873948427E-4},{"$f":"VLOOKUP($C400,'NBN Scale Adjustments'!$B$199:$O$239, $W400, FALSE)","v":2.2609268571746101E-4},{"$f":"VLOOKUP($C400,'NBN Scale Adjustments'!$B$245:$O$285, $W400, FALSE)","v":2.0433765040321327E-4},null,null,0.31677164228148502,null,null,7]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C401,'E. Allocation Factors Calc'!$C$816:$L$859, $W401, FALSE)","v":0},{"$f":"VLOOKUP($C401,'E. Allocation Factors Calc'!$C$862:$K$905, $W401, FALSE)","v":0},{"$f":"VLOOKUP($C401,'E. Allocation Factors Calc'!$C$908:$K$951, $W401, FALSE)","v":0},{"$f":"VLOOKUP($C401,'E. Allocation Factors Calc'!$C$954:$K$997, $W401, FALSE)","v":0},{"$f":"VLOOKUP($C401,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W401, FALSE)","v":0},{"$f":"VLOOKUP($C401,'NBN Scale Adjustments'!$B$61:$O$101, $W401, FALSE)","v":0},{"$f":"VLOOKUP($C401,'NBN Scale Adjustments'!$B$107:$O$147, $W401, FALSE)","v":0},{"$f":"VLOOKUP($C401,'NBN Scale Adjustments'!$B$153:$O$193, $W401, FALSE)","v":0},{"$f":"VLOOKUP($C401,'NBN Scale Adjustments'!$B$199:$O$239, $W401, FALSE)","v":0},{"$f":"VLOOKUP($C401,'NBN Scale Adjustments'!$B$245:$O$285, $W401, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C402,'E. Allocation Factors Calc'!$C$816:$L$859, $W402, FALSE)","v":0},{"$f":"VLOOKUP($C402,'E. Allocation Factors Calc'!$C$862:$K$905, $W402, FALSE)","v":0},{"$f":"VLOOKUP($C402,'E. Allocation Factors Calc'!$C$908:$K$951, $W402, FALSE)","v":0},{"$f":"VLOOKUP($C402,'E. Allocation Factors Calc'!$C$954:$K$997, $W402, FALSE)","v":0},{"$f":"VLOOKUP($C402,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W402, FALSE)","v":0},{"$f":"VLOOKUP($C402,'NBN Scale Adjustments'!$B$61:$O$101, $W402, FALSE)","v":0},{"$f":"VLOOKUP($C402,'NBN Scale Adjustments'!$B$107:$O$147, $W402, FALSE)","v":0},{"$f":"VLOOKUP($C402,'NBN Scale Adjustments'!$B$153:$O$193, $W402, FALSE)","v":0},{"$f":"VLOOKUP($C402,'NBN Scale Adjustments'!$B$199:$O$239, $W402, FALSE)","v":0},{"$f":"VLOOKUP($C402,'NBN Scale Adjustments'!$B$245:$O$285, $W402, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C403,'E. Allocation Factors Calc'!$C$816:$L$859, $W403, FALSE)","v":0},{"$f":"VLOOKUP($C403,'E. Allocation Factors Calc'!$C$862:$K$905, $W403, FALSE)","v":0},{"$f":"VLOOKUP($C403,'E. Allocation Factors Calc'!$C$908:$K$951, $W403, FALSE)","v":0},{"$f":"VLOOKUP($C403,'E. Allocation Factors Calc'!$C$954:$K$997, $W403, FALSE)","v":0},{"$f":"VLOOKUP($C403,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W403, FALSE)","v":0},{"$f":"VLOOKUP($C403,'NBN Scale Adjustments'!$B$61:$O$101, $W403, FALSE)","v":0},{"$f":"VLOOKUP($C403,'NBN Scale Adjustments'!$B$107:$O$147, $W403, FALSE)","v":0},{"$f":"VLOOKUP($C403,'NBN Scale Adjustments'!$B$153:$O$193, $W403, FALSE)","v":0},{"$f":"VLOOKUP($C403,'NBN Scale Adjustments'!$B$199:$O$239, $W403, FALSE)","v":0},{"$f":"VLOOKUP($C403,'NBN Scale Adjustments'!$B$245:$O$285, $W403, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C404,'E. Allocation Factors Calc'!$C$816:$L$859, $W404, FALSE)","v":0},{"$f":"VLOOKUP($C404,'E. Allocation Factors Calc'!$C$862:$K$905, $W404, FALSE)","v":0},{"$f":"VLOOKUP($C404,'E. Allocation Factors Calc'!$C$908:$K$951, $W404, FALSE)","v":0},{"$f":"VLOOKUP($C404,'E. Allocation Factors Calc'!$C$954:$K$997, $W404, FALSE)","v":0},{"$f":"VLOOKUP($C404,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W404, FALSE)","v":0},{"$f":"VLOOKUP($C404,'NBN Scale Adjustments'!$B$61:$O$101, $W404, FALSE)","v":0},{"$f":"VLOOKUP($C404,'NBN Scale Adjustments'!$B$107:$O$147, $W404, FALSE)","v":0},{"$f":"VLOOKUP($C404,'NBN Scale Adjustments'!$B$153:$O$193, $W404, FALSE)","v":0},{"$f":"VLOOKUP($C404,'NBN Scale Adjustments'!$B$199:$O$239, $W404, FALSE)","v":0},{"$f":"VLOOKUP($C404,'NBN Scale Adjustments'!$B$245:$O$285, $W404, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C405,'E. Allocation Factors Calc'!$C$816:$L$859, $W405, FALSE)","v":0},{"$f":"VLOOKUP($C405,'E. Allocation Factors Calc'!$C$862:$K$905, $W405, FALSE)","v":0},{"$f":"VLOOKUP($C405,'E. Allocation Factors Calc'!$C$908:$K$951, $W405, FALSE)","v":0},{"$f":"VLOOKUP($C405,'E. Allocation Factors Calc'!$C$954:$K$997, $W405, FALSE)","v":0},{"$f":"VLOOKUP($C405,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W405, FALSE)","v":0},{"$f":"VLOOKUP($C405,'NBN Scale Adjustments'!$B$61:$O$101, $W405, FALSE)","v":0},{"$f":"VLOOKUP($C405,'NBN Scale Adjustments'!$B$107:$O$147, $W405, FALSE)","v":0},{"$f":"VLOOKUP($C405,'NBN Scale Adjustments'!$B$153:$O$193, $W405, FALSE)","v":0},{"$f":"VLOOKUP($C405,'NBN Scale Adjustments'!$B$199:$O$239, $W405, FALSE)","v":0},{"$f":"VLOOKUP($C405,'NBN Scale Adjustments'!$B$245:$O$285, $W405, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C406,'E. Allocation Factors Calc'!$C$816:$L$859, $W406, FALSE)","v":0},{"$f":"VLOOKUP($C406,'E. Allocation Factors Calc'!$C$862:$K$905, $W406, FALSE)","v":0},{"$f":"VLOOKUP($C406,'E. Allocation Factors Calc'!$C$908:$K$951, $W406, FALSE)","v":0},{"$f":"VLOOKUP($C406,'E. Allocation Factors Calc'!$C$954:$K$997, $W406, FALSE)","v":0},{"$f":"VLOOKUP($C406,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W406, FALSE)","v":0},{"$f":"VLOOKUP($C406,'NBN Scale Adjustments'!$B$61:$O$101, $W406, FALSE)","v":0},{"$f":"VLOOKUP($C406,'NBN Scale Adjustments'!$B$107:$O$147, $W406, FALSE)","v":0},{"$f":"VLOOKUP($C406,'NBN Scale Adjustments'!$B$153:$O$193, $W406, FALSE)","v":0},{"$f":"VLOOKUP($C406,'NBN Scale Adjustments'!$B$199:$O$239, $W406, FALSE)","v":0},{"$f":"VLOOKUP($C406,'NBN Scale Adjustments'!$B$245:$O$285, $W406, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C407,'E. Allocation Factors Calc'!$C$816:$L$859, $W407, FALSE)","v":0},{"$f":"VLOOKUP($C407,'E. Allocation Factors Calc'!$C$862:$K$905, $W407, FALSE)","v":0},{"$f":"VLOOKUP($C407,'E. Allocation Factors Calc'!$C$908:$K$951, $W407, FALSE)","v":0},{"$f":"VLOOKUP($C407,'E. Allocation Factors Calc'!$C$954:$K$997, $W407, FALSE)","v":0},{"$f":"VLOOKUP($C407,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W407, FALSE)","v":0},{"$f":"VLOOKUP($C407,'NBN Scale Adjustments'!$B$61:$O$101, $W407, FALSE)","v":0},{"$f":"VLOOKUP($C407,'NBN Scale Adjustments'!$B$107:$O$147, $W407, FALSE)","v":0},{"$f":"VLOOKUP($C407,'NBN Scale Adjustments'!$B$153:$O$193, $W407, FALSE)","v":0},{"$f":"VLOOKUP($C407,'NBN Scale Adjustments'!$B$199:$O$239, $W407, FALSE)","v":0},{"$f":"VLOOKUP($C407,'NBN Scale Adjustments'!$B$245:$O$285, $W407, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C408,'E. Allocation Factors Calc'!$C$816:$L$859, $W408, FALSE)","v":0},{"$f":"VLOOKUP($C408,'E. Allocation Factors Calc'!$C$862:$K$905, $W408, FALSE)","v":0},{"$f":"VLOOKUP($C408,'E. Allocation Factors Calc'!$C$908:$K$951, $W408, FALSE)","v":0},{"$f":"VLOOKUP($C408,'E. Allocation Factors Calc'!$C$954:$K$997, $W408, FALSE)","v":0},{"$f":"VLOOKUP($C408,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W408, FALSE)","v":0},{"$f":"VLOOKUP($C408,'NBN Scale Adjustments'!$B$61:$O$101, $W408, FALSE)","v":0},{"$f":"VLOOKUP($C408,'NBN Scale Adjustments'!$B$107:$O$147, $W408, FALSE)","v":0},{"$f":"VLOOKUP($C408,'NBN Scale Adjustments'!$B$153:$O$193, $W408, FALSE)","v":0},{"$f":"VLOOKUP($C408,'NBN Scale Adjustments'!$B$199:$O$239, $W408, FALSE)","v":0},{"$f":"VLOOKUP($C408,'NBN Scale Adjustments'!$B$245:$O$285, $W408, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C409,'E. Allocation Factors Calc'!$C$816:$L$859, $W409, FALSE)","v":0},{"$f":"VLOOKUP($C409,'E. Allocation Factors Calc'!$C$862:$K$905, $W409, FALSE)","v":0},{"$f":"VLOOKUP($C409,'E. Allocation Factors Calc'!$C$908:$K$951, $W409, FALSE)","v":0},{"$f":"VLOOKUP($C409,'E. Allocation Factors Calc'!$C$954:$K$997, $W409, FALSE)","v":0},{"$f":"VLOOKUP($C409,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W409, FALSE)","v":0},{"$f":"VLOOKUP($C409,'NBN Scale Adjustments'!$B$61:$O$101, $W409, FALSE)","v":0},{"$f":"VLOOKUP($C409,'NBN Scale Adjustments'!$B$107:$O$147, $W409, FALSE)","v":0},{"$f":"VLOOKUP($C409,'NBN Scale Adjustments'!$B$153:$O$193, $W409, FALSE)","v":0},{"$f":"VLOOKUP($C409,'NBN Scale Adjustments'!$B$199:$O$239, $W409, FALSE)","v":0},{"$f":"VLOOKUP($C409,'NBN Scale Adjustments'!$B$245:$O$285, $W409, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C410,'E. Allocation Factors Calc'!$C$816:$L$859, $W410, FALSE)","v":0},{"$f":"VLOOKUP($C410,'E. Allocation Factors Calc'!$C$862:$K$905, $W410, FALSE)","v":0},{"$f":"VLOOKUP($C410,'E. Allocation Factors Calc'!$C$908:$K$951, $W410, FALSE)","v":0},{"$f":"VLOOKUP($C410,'E. Allocation Factors Calc'!$C$954:$K$997, $W410, FALSE)","v":0},{"$f":"VLOOKUP($C410,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W410, FALSE)","v":0},{"$f":"VLOOKUP($C410,'NBN Scale Adjustments'!$B$61:$O$101, $W410, FALSE)","v":0},{"$f":"VLOOKUP($C410,'NBN Scale Adjustments'!$B$107:$O$147, $W410, FALSE)","v":0},{"$f":"VLOOKUP($C410,'NBN Scale Adjustments'!$B$153:$O$193, $W410, FALSE)","v":0},{"$f":"VLOOKUP($C410,'NBN Scale Adjustments'!$B$199:$O$239, $W410, FALSE)","v":0},{"$f":"VLOOKUP($C410,'NBN Scale Adjustments'!$B$245:$O$285, $W410, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C412,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C412,'E. Allocation Factors Calc'!$C$816:$L$859, $W412, FALSE)","v":1.3110008113498073E-2},{"$f":"VLOOKUP($C412,'E. Allocation Factors Calc'!$C$862:$K$905, $W412, FALSE)","v":1.2913357991795601E-2},{"$f":"VLOOKUP($C412,'E. Allocation Factors Calc'!$C$908:$K$951, $W412, FALSE)","v":1.2719657621918666E-2},{"$f":"VLOOKUP($C412,'E. Allocation Factors Calc'!$C$954:$K$997, $W412, FALSE)","v":1.2528862757589887E-2},{"$f":"VLOOKUP($C412,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W412, FALSE)","v":1.2340929816226037E-2},{"$f":"VLOOKUP($C412,'NBN Scale Adjustments'!$B$61:$O$101, $W412, FALSE)","v":5.8147018477900292E-4},{"$f":"VLOOKUP($C412,'NBN Scale Adjustments'!$B$107:$O$147, $W412, FALSE)","v":5.6127555531627081E-6},{"$f":"VLOOKUP($C412,'NBN Scale Adjustments'!$B$153:$O$193, $W412, FALSE)","v":5.373083385875492E-6},{"$f":"VLOOKUP($C412,'NBN Scale Adjustments'!$B$199:$O$239, $W412, FALSE)","v":5.0965742772303974E-6},{"$f":"VLOOKUP($C412,'NBN Scale Adjustments'!$B$245:$O$285, $W412, FALSE)","v":4.5889886326313096E-6},null,null,{"$f":"SUM(OFFSET($H412,0,0,1,Model_period))","v":6.421495788765616E-2},null,null,7]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C413,'E. Allocation Factors Calc'!$C$816:$L$859, $W413, FALSE)","v":0},{"$f":"VLOOKUP($C413,'E. Allocation Factors Calc'!$C$862:$K$905, $W413, FALSE)","v":0},{"$f":"VLOOKUP($C413,'E. Allocation Factors Calc'!$C$908:$K$951, $W413, FALSE)","v":0},{"$f":"VLOOKUP($C413,'E. Allocation Factors Calc'!$C$954:$K$997, $W413, FALSE)","v":0},{"$f":"VLOOKUP($C413,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W413, FALSE)","v":0},{"$f":"VLOOKUP($C413,'NBN Scale Adjustments'!$B$61:$O$101, $W413, FALSE)","v":0},{"$f":"VLOOKUP($C413,'NBN Scale Adjustments'!$B$107:$O$147, $W413, FALSE)","v":0},{"$f":"VLOOKUP($C413,'NBN Scale Adjustments'!$B$153:$O$193, $W413, FALSE)","v":0},{"$f":"VLOOKUP($C413,'NBN Scale Adjustments'!$B$199:$O$239, $W413, FALSE)","v":0},{"$f":"VLOOKUP($C413,'NBN Scale Adjustments'!$B$245:$O$285, $W413, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C414,'E. Allocation Factors Calc'!$C$816:$L$859, $W414, FALSE)","v":0},{"$f":"VLOOKUP($C414,'E. Allocation Factors Calc'!$C$862:$K$905, $W414, FALSE)","v":0},{"$f":"VLOOKUP($C414,'E. Allocation Factors Calc'!$C$908:$K$951, $W414, FALSE)","v":0},{"$f":"VLOOKUP($C414,'E. Allocation Factors Calc'!$C$954:$K$997, $W414, FALSE)","v":0},{"$f":"VLOOKUP($C414,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W414, FALSE)","v":0},{"$f":"VLOOKUP($C414,'NBN Scale Adjustments'!$B$61:$O$101, $W414, FALSE)","v":0},{"$f":"VLOOKUP($C414,'NBN Scale Adjustments'!$B$107:$O$147, $W414, FALSE)","v":0},{"$f":"VLOOKUP($C414,'NBN Scale Adjustments'!$B$153:$O$193, $W414, FALSE)","v":0},{"$f":"VLOOKUP($C414,'NBN Scale Adjustments'!$B$199:$O$239, $W414, FALSE)","v":0},{"$f":"VLOOKUP($C414,'NBN Scale Adjustments'!$B$245:$O$285, $W414, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C415,'E. Allocation Factors Calc'!$C$816:$L$859, $W415, FALSE)","v":0},{"$f":"VLOOKUP($C415,'E. Allocation Factors Calc'!$C$862:$K$905, $W415, FALSE)","v":0},{"$f":"VLOOKUP($C415,'E. Allocation Factors Calc'!$C$908:$K$951, $W415, FALSE)","v":0},{"$f":"VLOOKUP($C415,'E. Allocation Factors Calc'!$C$954:$K$997, $W415, FALSE)","v":0},{"$f":"VLOOKUP($C415,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W415, FALSE)","v":0},{"$f":"VLOOKUP($C415,'NBN Scale Adjustments'!$B$61:$O$101, $W415, FALSE)","v":0},{"$f":"VLOOKUP($C415,'NBN Scale Adjustments'!$B$107:$O$147, $W415, FALSE)","v":0},{"$f":"VLOOKUP($C415,'NBN Scale Adjustments'!$B$153:$O$193, $W415, FALSE)","v":0},{"$f":"VLOOKUP($C415,'NBN Scale Adjustments'!$B$199:$O$239, $W415, FALSE)","v":0},{"$f":"VLOOKUP($C415,'NBN Scale Adjustments'!$B$245:$O$285, $W415, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C416,'E. Allocation Factors Calc'!$C$816:$L$859, $W416, FALSE)","v":0},{"$f":"VLOOKUP($C416,'E. Allocation Factors Calc'!$C$862:$K$905, $W416, FALSE)","v":0},{"$f":"VLOOKUP($C416,'E. Allocation Factors Calc'!$C$908:$K$951, $W416, FALSE)","v":0},{"$f":"VLOOKUP($C416,'E. Allocation Factors Calc'!$C$954:$K$997, $W416, FALSE)","v":0},{"$f":"VLOOKUP($C416,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W416, FALSE)","v":0},{"$f":"VLOOKUP($C416,'NBN Scale Adjustments'!$B$61:$O$101, $W416, FALSE)","v":0},{"$f":"VLOOKUP($C416,'NBN Scale Adjustments'!$B$107:$O$147, $W416, FALSE)","v":0},{"$f":"VLOOKUP($C416,'NBN Scale Adjustments'!$B$153:$O$193, $W416, FALSE)","v":0},{"$f":"VLOOKUP($C416,'NBN Scale Adjustments'!$B$199:$O$239, $W416, FALSE)","v":0},{"$f":"VLOOKUP($C416,'NBN Scale Adjustments'!$B$245:$O$285, $W416, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C417,'E. Allocation Factors Calc'!$C$816:$L$859, $W417, FALSE)","v":0},{"$f":"VLOOKUP($C417,'E. Allocation Factors Calc'!$C$862:$K$905, $W417, FALSE)","v":0},{"$f":"VLOOKUP($C417,'E. Allocation Factors Calc'!$C$908:$K$951, $W417, FALSE)","v":0},{"$f":"VLOOKUP($C417,'E. Allocation Factors Calc'!$C$954:$K$997, $W417, FALSE)","v":0},{"$f":"VLOOKUP($C417,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W417, FALSE)","v":0},{"$f":"VLOOKUP($C417,'NBN Scale Adjustments'!$B$61:$O$101, $W417, FALSE)","v":0},{"$f":"VLOOKUP($C417,'NBN Scale Adjustments'!$B$107:$O$147, $W417, FALSE)","v":0},{"$f":"VLOOKUP($C417,'NBN Scale Adjustments'!$B$153:$O$193, $W417, FALSE)","v":0},{"$f":"VLOOKUP($C417,'NBN Scale Adjustments'!$B$199:$O$239, $W417, FALSE)","v":0},{"$f":"VLOOKUP($C417,'NBN Scale Adjustments'!$B$245:$O$285, $W417, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C418,'E. Allocation Factors Calc'!$C$816:$L$859, $W418, FALSE)","v":0},{"$f":"VLOOKUP($C418,'E. Allocation Factors Calc'!$C$862:$K$905, $W418, FALSE)","v":0},{"$f":"VLOOKUP($C418,'E. Allocation Factors Calc'!$C$908:$K$951, $W418, FALSE)","v":0},{"$f":"VLOOKUP($C418,'E. Allocation Factors Calc'!$C$954:$K$997, $W418, FALSE)","v":0},{"$f":"VLOOKUP($C418,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W418, FALSE)","v":0},{"$f":"VLOOKUP($C418,'NBN Scale Adjustments'!$B$61:$O$101, $W418, FALSE)","v":-3.9054688315090215E-2},{"$f":"VLOOKUP($C418,'NBN Scale Adjustments'!$B$107:$O$147, $W418, FALSE)","v":-4.9591210667029005E-4},{"$f":"VLOOKUP($C418,'NBN Scale Adjustments'!$B$153:$O$193, $W418, FALSE)","v":-4.5704758059271012E-4},{"$f":"VLOOKUP($C418,'NBN Scale Adjustments'!$B$199:$O$239, $W418, FALSE)","v":-4.1013055198247148E-4},{"$f":"VLOOKUP($C418,'NBN Scale Adjustments'!$B$245:$O$285, $W418, FALSE)","v":-3.3474899143597656E-4},null,null,-4.0752527545771661E-2,null,null,7]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C419,'E. Allocation Factors Calc'!$C$816:$L$859, $W419, FALSE)","v":0},{"$f":"VLOOKUP($C419,'E. Allocation Factors Calc'!$C$862:$K$905, $W419, FALSE)","v":0},{"$f":"VLOOKUP($C419,'E. Allocation Factors Calc'!$C$908:$K$951, $W419, FALSE)","v":0},{"$f":"VLOOKUP($C419,'E. Allocation Factors Calc'!$C$954:$K$997, $W419, FALSE)","v":0},{"$f":"VLOOKUP($C419,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W419, FALSE)","v":0},{"$f":"VLOOKUP($C419,'NBN Scale Adjustments'!$B$61:$O$101, $W419, FALSE)","v":-3.9054688315090215E-2},{"$f":"VLOOKUP($C419,'NBN Scale Adjustments'!$B$107:$O$147, $W419, FALSE)","v":-4.9591210667029005E-4},{"$f":"VLOOKUP($C419,'NBN Scale Adjustments'!$B$153:$O$193, $W419, FALSE)","v":-4.5704758059271012E-4},{"$f":"VLOOKUP($C419,'NBN Scale Adjustments'!$B$199:$O$239, $W419, FALSE)","v":-4.1013055198247148E-4},{"$f":"VLOOKUP($C419,'NBN Scale Adjustments'!$B$245:$O$285, $W419, FALSE)","v":-3.3474899143597656E-4},null,null,-4.0752527545771661E-2,null,null,7]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C420,'E. Allocation Factors Calc'!$C$816:$L$859, $W420, FALSE)","v":0},{"$f":"VLOOKUP($C420,'E. Allocation Factors Calc'!$C$862:$K$905, $W420, FALSE)","v":0},{"$f":"VLOOKUP($C420,'E. Allocation Factors Calc'!$C$908:$K$951, $W420, FALSE)","v":0},{"$f":"VLOOKUP($C420,'E. Allocation Factors Calc'!$C$954:$K$997, $W420, FALSE)","v":0},{"$f":"VLOOKUP($C420,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W420, FALSE)","v":0},{"$f":"VLOOKUP($C420,'NBN Scale Adjustments'!$B$61:$O$101, $W420, FALSE)","v":-3.9054688315090215E-2},{"$f":"VLOOKUP($C420,'NBN Scale Adjustments'!$B$107:$O$147, $W420, FALSE)","v":-4.9591210667029005E-4},{"$f":"VLOOKUP($C420,'NBN Scale Adjustments'!$B$153:$O$193, $W420, FALSE)","v":-4.5704758059271012E-4},{"$f":"VLOOKUP($C420,'NBN Scale Adjustments'!$B$199:$O$239, $W420, FALSE)","v":-4.1013055198247148E-4},{"$f":"VLOOKUP($C420,'NBN Scale Adjustments'!$B$245:$O$285, $W420, FALSE)","v":-3.3474899143597656E-4},null,null,-4.0752527545771661E-2,null,null,7]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C421,'E. Allocation Factors Calc'!$C$816:$L$859, $W421, FALSE)","v":2.2731878195130376E-3},{"$f":"VLOOKUP($C421,'E. Allocation Factors Calc'!$C$862:$K$905, $W421, FALSE)","v":2.239090002220342E-3},{"$f":"VLOOKUP($C421,'E. Allocation Factors Calc'!$C$908:$K$951, $W421, FALSE)","v":2.2055036521870367E-3},{"$f":"VLOOKUP($C421,'E. Allocation Factors Calc'!$C$954:$K$997, $W421, FALSE)","v":2.1724210974042313E-3},{"$f":"VLOOKUP($C421,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W421, FALSE)","v":2.1398347809431675E-3},{"$f":"VLOOKUP($C421,'NBN Scale Adjustments'!$B$61:$O$101, $W421, FALSE)","v":1.9358533599823421E-2},{"$f":"VLOOKUP($C421,'NBN Scale Adjustments'!$B$107:$O$147, $W421, FALSE)","v":4.8341909913386649E-4},{"$f":"VLOOKUP($C421,'NBN Scale Adjustments'!$B$153:$O$193, $W421, FALSE)","v":4.4220375165013667E-4},{"$f":"VLOOKUP($C421,'NBN Scale Adjustments'!$B$199:$O$239, $W421, FALSE)","v":3.9265929496885447E-4},{"$f":"VLOOKUP($C421,'NBN Scale Adjustments'!$B$245:$O$285, $W421, FALSE)","v":3.1496123846209832E-4},null,null,3.2021814336306194E-2,null,null,7]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C422,'E. Allocation Factors Calc'!$C$816:$L$859, $W422, FALSE)","v":0},{"$f":"VLOOKUP($C422,'E. Allocation Factors Calc'!$C$862:$K$905, $W422, FALSE)","v":0},{"$f":"VLOOKUP($C422,'E. Allocation Factors Calc'!$C$908:$K$951, $W422, FALSE)","v":0},{"$f":"VLOOKUP($C422,'E. Allocation Factors Calc'!$C$954:$K$997, $W422, FALSE)","v":0},{"$f":"VLOOKUP($C422,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W422, FALSE)","v":0},{"$f":"VLOOKUP($C422,'NBN Scale Adjustments'!$B$61:$O$101, $W422, FALSE)","v":4.4220193203522205E-5},{"$f":"VLOOKUP($C422,'NBN Scale Adjustments'!$B$107:$O$147, $W422, FALSE)","v":4.7242145853607734E-7},{"$f":"VLOOKUP($C422,'NBN Scale Adjustments'!$B$153:$O$193, $W422, FALSE)","v":5.0397901197763691E-7},{"$f":"VLOOKUP($C422,'NBN Scale Adjustments'!$B$199:$O$239, $W422, FALSE)","v":5.3762373535059622E-7},{"$f":"VLOOKUP($C422,'NBN Scale Adjustments'!$B$245:$O$285, $W422, FALSE)","v":5.4962288194642654E-7},null,null,4.6283840291332945E-5,null,null,7]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C423,'E. Allocation Factors Calc'!$C$816:$L$859, $W423, FALSE)","v":0},{"$f":"VLOOKUP($C423,'E. Allocation Factors Calc'!$C$862:$K$905, $W423, FALSE)","v":0},{"$f":"VLOOKUP($C423,'E. Allocation Factors Calc'!$C$908:$K$951, $W423, FALSE)","v":0},{"$f":"VLOOKUP($C423,'E. Allocation Factors Calc'!$C$954:$K$997, $W423, FALSE)","v":0},{"$f":"VLOOKUP($C423,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W423, FALSE)","v":0},{"$f":"VLOOKUP($C423,'NBN Scale Adjustments'!$B$61:$O$101, $W423, FALSE)","v":5.814701847790029E-2},{"$f":"VLOOKUP($C423,'NBN Scale Adjustments'!$B$107:$O$147, $W423, FALSE)","v":5.612755553162708E-4},{"$f":"VLOOKUP($C423,'NBN Scale Adjustments'!$B$153:$O$193, $W423, FALSE)","v":5.3730833858754918E-4},{"$f":"VLOOKUP($C423,'NBN Scale Adjustments'!$B$199:$O$239, $W423, FALSE)","v":5.0965742772303977E-4},{"$f":"VLOOKUP($C423,'NBN Scale Adjustments'!$B$245:$O$285, $W423, FALSE)","v":4.5889886326313091E-4},null,null,6.0214158662790285E-2,null,null,7]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C424,'E. Allocation Factors Calc'!$C$816:$L$859, $W424, FALSE)","v":0},{"$f":"VLOOKUP($C424,'E. Allocation Factors Calc'!$C$862:$K$905, $W424, FALSE)","v":0},{"$f":"VLOOKUP($C424,'E. Allocation Factors Calc'!$C$908:$K$951, $W424, FALSE)","v":0},{"$f":"VLOOKUP($C424,'E. Allocation Factors Calc'!$C$954:$K$997, $W424, FALSE)","v":0},{"$f":"VLOOKUP($C424,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W424, FALSE)","v":0},{"$f":"VLOOKUP($C424,'NBN Scale Adjustments'!$B$61:$O$101, $W424, FALSE)","v":0},{"$f":"VLOOKUP($C424,'NBN Scale Adjustments'!$B$107:$O$147, $W424, FALSE)","v":0},{"$f":"VLOOKUP($C424,'NBN Scale Adjustments'!$B$153:$O$193, $W424, FALSE)","v":0},{"$f":"VLOOKUP($C424,'NBN Scale Adjustments'!$B$199:$O$239, $W424, FALSE)","v":0},{"$f":"VLOOKUP($C424,'NBN Scale Adjustments'!$B$245:$O$285, $W424, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C425,'E. Allocation Factors Calc'!$C$816:$L$859, $W425, FALSE)","v":0},{"$f":"VLOOKUP($C425,'E. Allocation Factors Calc'!$C$862:$K$905, $W425, FALSE)","v":0},{"$f":"VLOOKUP($C425,'E. Allocation Factors Calc'!$C$908:$K$951, $W425, FALSE)","v":0},{"$f":"VLOOKUP($C425,'E. Allocation Factors Calc'!$C$954:$K$997, $W425, FALSE)","v":0},{"$f":"VLOOKUP($C425,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W425, FALSE)","v":0},{"$f":"VLOOKUP($C425,'NBN Scale Adjustments'!$B$61:$O$101, $W425, FALSE)","v":0},{"$f":"VLOOKUP($C425,'NBN Scale Adjustments'!$B$107:$O$147, $W425, FALSE)","v":0},{"$f":"VLOOKUP($C425,'NBN Scale Adjustments'!$B$153:$O$193, $W425, FALSE)","v":0},{"$f":"VLOOKUP($C425,'NBN Scale Adjustments'!$B$199:$O$239, $W425, FALSE)","v":0},{"$f":"VLOOKUP($C425,'NBN Scale Adjustments'!$B$245:$O$285, $W425, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C426,'E. Allocation Factors Calc'!$C$816:$L$859, $W426, FALSE)","v":0},{"$f":"VLOOKUP($C426,'E. Allocation Factors Calc'!$C$862:$K$905, $W426, FALSE)","v":0},{"$f":"VLOOKUP($C426,'E. Allocation Factors Calc'!$C$908:$K$951, $W426, FALSE)","v":0},{"$f":"VLOOKUP($C426,'E. Allocation Factors Calc'!$C$954:$K$997, $W426, FALSE)","v":0},{"$f":"VLOOKUP($C426,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W426, FALSE)","v":0},{"$f":"VLOOKUP($C426,'NBN Scale Adjustments'!$B$61:$O$101, $W426, FALSE)","v":0},{"$f":"VLOOKUP($C426,'NBN Scale Adjustments'!$B$107:$O$147, $W426, FALSE)","v":0},{"$f":"VLOOKUP($C426,'NBN Scale Adjustments'!$B$153:$O$193, $W426, FALSE)","v":0},{"$f":"VLOOKUP($C426,'NBN Scale Adjustments'!$B$199:$O$239, $W426, FALSE)","v":0},{"$f":"VLOOKUP($C426,'NBN Scale Adjustments'!$B$245:$O$285, $W426, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C427,'E. Allocation Factors Calc'!$C$816:$L$859, $W427, FALSE)","v":0},{"$f":"VLOOKUP($C427,'E. Allocation Factors Calc'!$C$862:$K$905, $W427, FALSE)","v":0},{"$f":"VLOOKUP($C427,'E. Allocation Factors Calc'!$C$908:$K$951, $W427, FALSE)","v":0},{"$f":"VLOOKUP($C427,'E. Allocation Factors Calc'!$C$954:$K$997, $W427, FALSE)","v":0},{"$f":"VLOOKUP($C427,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W427, FALSE)","v":0},{"$f":"VLOOKUP($C427,'NBN Scale Adjustments'!$B$61:$O$101, $W427, FALSE)","v":0},{"$f":"VLOOKUP($C427,'NBN Scale Adjustments'!$B$107:$O$147, $W427, FALSE)","v":0},{"$f":"VLOOKUP($C427,'NBN Scale Adjustments'!$B$153:$O$193, $W427, FALSE)","v":0},{"$f":"VLOOKUP($C427,'NBN Scale Adjustments'!$B$199:$O$239, $W427, FALSE)","v":0},{"$f":"VLOOKUP($C427,'NBN Scale Adjustments'!$B$245:$O$285, $W427, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C428,'E. Allocation Factors Calc'!$C$816:$L$859, $W428, FALSE)","v":0},{"$f":"VLOOKUP($C428,'E. Allocation Factors Calc'!$C$862:$K$905, $W428, FALSE)","v":0},{"$f":"VLOOKUP($C428,'E. Allocation Factors Calc'!$C$908:$K$951, $W428, FALSE)","v":0},{"$f":"VLOOKUP($C428,'E. Allocation Factors Calc'!$C$954:$K$997, $W428, FALSE)","v":0},{"$f":"VLOOKUP($C428,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W428, FALSE)","v":0},{"$f":"VLOOKUP($C428,'NBN Scale Adjustments'!$B$61:$O$101, $W428, FALSE)","v":0},{"$f":"VLOOKUP($C428,'NBN Scale Adjustments'!$B$107:$O$147, $W428, FALSE)","v":0},{"$f":"VLOOKUP($C428,'NBN Scale Adjustments'!$B$153:$O$193, $W428, FALSE)","v":0},{"$f":"VLOOKUP($C428,'NBN Scale Adjustments'!$B$199:$O$239, $W428, FALSE)","v":0},{"$f":"VLOOKUP($C428,'NBN Scale Adjustments'!$B$245:$O$285, $W428, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C429,'E. Allocation Factors Calc'!$C$816:$L$859, $W429, FALSE)","v":0},{"$f":"VLOOKUP($C429,'E. Allocation Factors Calc'!$C$862:$K$905, $W429, FALSE)","v":0},{"$f":"VLOOKUP($C429,'E. Allocation Factors Calc'!$C$908:$K$951, $W429, FALSE)","v":0},{"$f":"VLOOKUP($C429,'E. Allocation Factors Calc'!$C$954:$K$997, $W429, FALSE)","v":0},{"$f":"VLOOKUP($C429,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W429, FALSE)","v":0},{"$f":"VLOOKUP($C429,'NBN Scale Adjustments'!$B$61:$O$101, $W429, FALSE)","v":0},{"$f":"VLOOKUP($C429,'NBN Scale Adjustments'!$B$107:$O$147, $W429, FALSE)","v":0},{"$f":"VLOOKUP($C429,'NBN Scale Adjustments'!$B$153:$O$193, $W429, FALSE)","v":0},{"$f":"VLOOKUP($C429,'NBN Scale Adjustments'!$B$199:$O$239, $W429, FALSE)","v":0},{"$f":"VLOOKUP($C429,'NBN Scale Adjustments'!$B$245:$O$285, $W429, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C430,'E. Allocation Factors Calc'!$C$816:$L$859, $W430, FALSE)","v":0},{"$f":"VLOOKUP($C430,'E. Allocation Factors Calc'!$C$862:$K$905, $W430, FALSE)","v":0},{"$f":"VLOOKUP($C430,'E. Allocation Factors Calc'!$C$908:$K$951, $W430, FALSE)","v":0},{"$f":"VLOOKUP($C430,'E. Allocation Factors Calc'!$C$954:$K$997, $W430, FALSE)","v":0},{"$f":"VLOOKUP($C430,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W430, FALSE)","v":0},{"$f":"VLOOKUP($C430,'NBN Scale Adjustments'!$B$61:$O$101, $W430, FALSE)","v":0},{"$f":"VLOOKUP($C430,'NBN Scale Adjustments'!$B$107:$O$147, $W430, FALSE)","v":0},{"$f":"VLOOKUP($C430,'NBN Scale Adjustments'!$B$153:$O$193, $W430, FALSE)","v":0},{"$f":"VLOOKUP($C430,'NBN Scale Adjustments'!$B$199:$O$239, $W430, FALSE)","v":0},{"$f":"VLOOKUP($C430,'NBN Scale Adjustments'!$B$245:$O$285, $W430, FALSE)","v":0},null,null,0,null,null,7]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C431,'E. Allocation Factors Calc'!$C$816:$L$859, $W431, FALSE)","v":0},{"$f":"VLOOKUP($C431,'E. Allocation Factors Calc'!$C$862:$K$905, $W431, FALSE)","v":0},{"$f":"VLOOKUP($C431,'E. Allocation Factors Calc'!$C$908:$K$951, $W431, FALSE)","v":0},{"$f":"VLOOKUP($C431,'E. Allocation Factors Calc'!$C$954:$K$997, $W431, FALSE)","v":0},{"$f":"VLOOKUP($C431,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W431, FALSE)","v":0},{"$f":"VLOOKUP($C431,'NBN Scale Adjustments'!$B$61:$O$101, $W431, FALSE)","v":0},{"$f":"VLOOKUP($C431,'NBN Scale Adjustments'!$B$107:$O$147, $W431, FALSE)","v":0},{"$f":"VLOOKUP($C431,'NBN Scale Adjustments'!$B$153:$O$193, $W431, FALSE)","v":0},{"$f":"VLOOKUP($C431,'NBN Scale Adjustments'!$B$199:$O$239, $W431, FALSE)","v":0},{"$f":"VLOOKUP($C431,'NBN Scale Adjustments'!$B$245:$O$285, $W431, FALSE)","v":0},null,null,0,null,null,7]
[]
[]
[null,"G.3.3","FOTAS Allocation Factors"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H435,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C438,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C438,'E. Allocation Factors Calc'!$C$816:$L$859, $W438, FALSE)","v":0},{"$f":"VLOOKUP($C438,'E. Allocation Factors Calc'!$C$862:$K$905, $W438, FALSE)","v":0},{"$f":"VLOOKUP($C438,'E. Allocation Factors Calc'!$C$908:$K$951, $W438, FALSE)","v":0},{"$f":"VLOOKUP($C438,'E. Allocation Factors Calc'!$C$954:$K$997, $W438, FALSE)","v":0},{"$f":"VLOOKUP($C438,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W438, FALSE)","v":0},{"$f":"VLOOKUP($C438,'NBN Scale Adjustments'!$B$61:$O$101, $W438, FALSE)","v":0},{"$f":"VLOOKUP($C438,'NBN Scale Adjustments'!$B$107:$O$147, $W438, FALSE)","v":0},{"$f":"VLOOKUP($C438,'NBN Scale Adjustments'!$B$153:$O$193, $W438, FALSE)","v":0},{"$f":"VLOOKUP($C438,'NBN Scale Adjustments'!$B$199:$O$239, $W438, FALSE)","v":0},{"$f":"VLOOKUP($C438,'NBN Scale Adjustments'!$B$245:$O$285, $W438, FALSE)","v":0},null,null,{"$f":"SUM(OFFSET($H438,0,0,1,Model_period))","v":0},null,null,8]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C439,'E. Allocation Factors Calc'!$C$816:$L$859, $W439, FALSE)","v":0},{"$f":"VLOOKUP($C439,'E. Allocation Factors Calc'!$C$862:$K$905, $W439, FALSE)","v":0},{"$f":"VLOOKUP($C439,'E. Allocation Factors Calc'!$C$908:$K$951, $W439, FALSE)","v":0},{"$f":"VLOOKUP($C439,'E. Allocation Factors Calc'!$C$954:$K$997, $W439, FALSE)","v":0},{"$f":"VLOOKUP($C439,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W439, FALSE)","v":0},{"$f":"VLOOKUP($C439,'NBN Scale Adjustments'!$B$61:$O$101, $W439, FALSE)","v":0},{"$f":"VLOOKUP($C439,'NBN Scale Adjustments'!$B$107:$O$147, $W439, FALSE)","v":0},{"$f":"VLOOKUP($C439,'NBN Scale Adjustments'!$B$153:$O$193, $W439, FALSE)","v":0},{"$f":"VLOOKUP($C439,'NBN Scale Adjustments'!$B$199:$O$239, $W439, FALSE)","v":0},{"$f":"VLOOKUP($C439,'NBN Scale Adjustments'!$B$245:$O$285, $W439, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C440,'E. Allocation Factors Calc'!$C$816:$L$859, $W440, FALSE)","v":0},{"$f":"VLOOKUP($C440,'E. Allocation Factors Calc'!$C$862:$K$905, $W440, FALSE)","v":0},{"$f":"VLOOKUP($C440,'E. Allocation Factors Calc'!$C$908:$K$951, $W440, FALSE)","v":0},{"$f":"VLOOKUP($C440,'E. Allocation Factors Calc'!$C$954:$K$997, $W440, FALSE)","v":0},{"$f":"VLOOKUP($C440,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W440, FALSE)","v":0},{"$f":"VLOOKUP($C440,'NBN Scale Adjustments'!$B$61:$O$101, $W440, FALSE)","v":0},{"$f":"VLOOKUP($C440,'NBN Scale Adjustments'!$B$107:$O$147, $W440, FALSE)","v":0},{"$f":"VLOOKUP($C440,'NBN Scale Adjustments'!$B$153:$O$193, $W440, FALSE)","v":0},{"$f":"VLOOKUP($C440,'NBN Scale Adjustments'!$B$199:$O$239, $W440, FALSE)","v":0},{"$f":"VLOOKUP($C440,'NBN Scale Adjustments'!$B$245:$O$285, $W440, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C441,'E. Allocation Factors Calc'!$C$816:$L$859, $W441, FALSE)","v":0},{"$f":"VLOOKUP($C441,'E. Allocation Factors Calc'!$C$862:$K$905, $W441, FALSE)","v":0},{"$f":"VLOOKUP($C441,'E. Allocation Factors Calc'!$C$908:$K$951, $W441, FALSE)","v":0},{"$f":"VLOOKUP($C441,'E. Allocation Factors Calc'!$C$954:$K$997, $W441, FALSE)","v":0},{"$f":"VLOOKUP($C441,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W441, FALSE)","v":0},{"$f":"VLOOKUP($C441,'NBN Scale Adjustments'!$B$61:$O$101, $W441, FALSE)","v":0},{"$f":"VLOOKUP($C441,'NBN Scale Adjustments'!$B$107:$O$147, $W441, FALSE)","v":0},{"$f":"VLOOKUP($C441,'NBN Scale Adjustments'!$B$153:$O$193, $W441, FALSE)","v":0},{"$f":"VLOOKUP($C441,'NBN Scale Adjustments'!$B$199:$O$239, $W441, FALSE)","v":0},{"$f":"VLOOKUP($C441,'NBN Scale Adjustments'!$B$245:$O$285, $W441, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C442,'E. Allocation Factors Calc'!$C$816:$L$859, $W442, FALSE)","v":0},{"$f":"VLOOKUP($C442,'E. Allocation Factors Calc'!$C$862:$K$905, $W442, FALSE)","v":0},{"$f":"VLOOKUP($C442,'E. Allocation Factors Calc'!$C$908:$K$951, $W442, FALSE)","v":0},{"$f":"VLOOKUP($C442,'E. Allocation Factors Calc'!$C$954:$K$997, $W442, FALSE)","v":0},{"$f":"VLOOKUP($C442,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W442, FALSE)","v":0},{"$f":"VLOOKUP($C442,'NBN Scale Adjustments'!$B$61:$O$101, $W442, FALSE)","v":0},{"$f":"VLOOKUP($C442,'NBN Scale Adjustments'!$B$107:$O$147, $W442, FALSE)","v":0},{"$f":"VLOOKUP($C442,'NBN Scale Adjustments'!$B$153:$O$193, $W442, FALSE)","v":0},{"$f":"VLOOKUP($C442,'NBN Scale Adjustments'!$B$199:$O$239, $W442, FALSE)","v":0},{"$f":"VLOOKUP($C442,'NBN Scale Adjustments'!$B$245:$O$285, $W442, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C443,'E. Allocation Factors Calc'!$C$816:$L$859, $W443, FALSE)","v":0},{"$f":"VLOOKUP($C443,'E. Allocation Factors Calc'!$C$862:$K$905, $W443, FALSE)","v":0},{"$f":"VLOOKUP($C443,'E. Allocation Factors Calc'!$C$908:$K$951, $W443, FALSE)","v":0},{"$f":"VLOOKUP($C443,'E. Allocation Factors Calc'!$C$954:$K$997, $W443, FALSE)","v":0},{"$f":"VLOOKUP($C443,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W443, FALSE)","v":0},{"$f":"VLOOKUP($C443,'NBN Scale Adjustments'!$B$61:$O$101, $W443, FALSE)","v":0},{"$f":"VLOOKUP($C443,'NBN Scale Adjustments'!$B$107:$O$147, $W443, FALSE)","v":0},{"$f":"VLOOKUP($C443,'NBN Scale Adjustments'!$B$153:$O$193, $W443, FALSE)","v":0},{"$f":"VLOOKUP($C443,'NBN Scale Adjustments'!$B$199:$O$239, $W443, FALSE)","v":0},{"$f":"VLOOKUP($C443,'NBN Scale Adjustments'!$B$245:$O$285, $W443, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C444,'E. Allocation Factors Calc'!$C$816:$L$859, $W444, FALSE)","v":0},{"$f":"VLOOKUP($C444,'E. Allocation Factors Calc'!$C$862:$K$905, $W444, FALSE)","v":0},{"$f":"VLOOKUP($C444,'E. Allocation Factors Calc'!$C$908:$K$951, $W444, FALSE)","v":0},{"$f":"VLOOKUP($C444,'E. Allocation Factors Calc'!$C$954:$K$997, $W444, FALSE)","v":0},{"$f":"VLOOKUP($C444,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W444, FALSE)","v":0},{"$f":"VLOOKUP($C444,'NBN Scale Adjustments'!$B$61:$O$101, $W444, FALSE)","v":0},{"$f":"VLOOKUP($C444,'NBN Scale Adjustments'!$B$107:$O$147, $W444, FALSE)","v":0},{"$f":"VLOOKUP($C444,'NBN Scale Adjustments'!$B$153:$O$193, $W444, FALSE)","v":0},{"$f":"VLOOKUP($C444,'NBN Scale Adjustments'!$B$199:$O$239, $W444, FALSE)","v":0},{"$f":"VLOOKUP($C444,'NBN Scale Adjustments'!$B$245:$O$285, $W444, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C445,'E. Allocation Factors Calc'!$C$816:$L$859, $W445, FALSE)","v":0},{"$f":"VLOOKUP($C445,'E. Allocation Factors Calc'!$C$862:$K$905, $W445, FALSE)","v":0},{"$f":"VLOOKUP($C445,'E. Allocation Factors Calc'!$C$908:$K$951, $W445, FALSE)","v":0},{"$f":"VLOOKUP($C445,'E. Allocation Factors Calc'!$C$954:$K$997, $W445, FALSE)","v":0},{"$f":"VLOOKUP($C445,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W445, FALSE)","v":0},{"$f":"VLOOKUP($C445,'NBN Scale Adjustments'!$B$61:$O$101, $W445, FALSE)","v":0},{"$f":"VLOOKUP($C445,'NBN Scale Adjustments'!$B$107:$O$147, $W445, FALSE)","v":0},{"$f":"VLOOKUP($C445,'NBN Scale Adjustments'!$B$153:$O$193, $W445, FALSE)","v":0},{"$f":"VLOOKUP($C445,'NBN Scale Adjustments'!$B$199:$O$239, $W445, FALSE)","v":0},{"$f":"VLOOKUP($C445,'NBN Scale Adjustments'!$B$245:$O$285, $W445, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C446,'E. Allocation Factors Calc'!$C$816:$L$859, $W446, FALSE)","v":0},{"$f":"VLOOKUP($C446,'E. Allocation Factors Calc'!$C$862:$K$905, $W446, FALSE)","v":0},{"$f":"VLOOKUP($C446,'E. Allocation Factors Calc'!$C$908:$K$951, $W446, FALSE)","v":0},{"$f":"VLOOKUP($C446,'E. Allocation Factors Calc'!$C$954:$K$997, $W446, FALSE)","v":0},{"$f":"VLOOKUP($C446,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W446, FALSE)","v":0},{"$f":"VLOOKUP($C446,'NBN Scale Adjustments'!$B$61:$O$101, $W446, FALSE)","v":0},{"$f":"VLOOKUP($C446,'NBN Scale Adjustments'!$B$107:$O$147, $W446, FALSE)","v":0},{"$f":"VLOOKUP($C446,'NBN Scale Adjustments'!$B$153:$O$193, $W446, FALSE)","v":0},{"$f":"VLOOKUP($C446,'NBN Scale Adjustments'!$B$199:$O$239, $W446, FALSE)","v":0},{"$f":"VLOOKUP($C446,'NBN Scale Adjustments'!$B$245:$O$285, $W446, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C447,'E. Allocation Factors Calc'!$C$816:$L$859, $W447, FALSE)","v":0},{"$f":"VLOOKUP($C447,'E. Allocation Factors Calc'!$C$862:$K$905, $W447, FALSE)","v":0},{"$f":"VLOOKUP($C447,'E. Allocation Factors Calc'!$C$908:$K$951, $W447, FALSE)","v":0},{"$f":"VLOOKUP($C447,'E. Allocation Factors Calc'!$C$954:$K$997, $W447, FALSE)","v":0},{"$f":"VLOOKUP($C447,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W447, FALSE)","v":0},{"$f":"VLOOKUP($C447,'NBN Scale Adjustments'!$B$61:$O$101, $W447, FALSE)","v":0},{"$f":"VLOOKUP($C447,'NBN Scale Adjustments'!$B$107:$O$147, $W447, FALSE)","v":0},{"$f":"VLOOKUP($C447,'NBN Scale Adjustments'!$B$153:$O$193, $W447, FALSE)","v":0},{"$f":"VLOOKUP($C447,'NBN Scale Adjustments'!$B$199:$O$239, $W447, FALSE)","v":0},{"$f":"VLOOKUP($C447,'NBN Scale Adjustments'!$B$245:$O$285, $W447, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C448,'E. Allocation Factors Calc'!$C$816:$L$859, $W448, FALSE)","v":0},{"$f":"VLOOKUP($C448,'E. Allocation Factors Calc'!$C$862:$K$905, $W448, FALSE)","v":0},{"$f":"VLOOKUP($C448,'E. Allocation Factors Calc'!$C$908:$K$951, $W448, FALSE)","v":0},{"$f":"VLOOKUP($C448,'E. Allocation Factors Calc'!$C$954:$K$997, $W448, FALSE)","v":0},{"$f":"VLOOKUP($C448,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W448, FALSE)","v":0},{"$f":"VLOOKUP($C448,'NBN Scale Adjustments'!$B$61:$O$101, $W448, FALSE)","v":0},{"$f":"VLOOKUP($C448,'NBN Scale Adjustments'!$B$107:$O$147, $W448, FALSE)","v":0},{"$f":"VLOOKUP($C448,'NBN Scale Adjustments'!$B$153:$O$193, $W448, FALSE)","v":0},{"$f":"VLOOKUP($C448,'NBN Scale Adjustments'!$B$199:$O$239, $W448, FALSE)","v":0},{"$f":"VLOOKUP($C448,'NBN Scale Adjustments'!$B$245:$O$285, $W448, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C449,'E. Allocation Factors Calc'!$C$816:$L$859, $W449, FALSE)","v":0},{"$f":"VLOOKUP($C449,'E. Allocation Factors Calc'!$C$862:$K$905, $W449, FALSE)","v":0},{"$f":"VLOOKUP($C449,'E. Allocation Factors Calc'!$C$908:$K$951, $W449, FALSE)","v":0},{"$f":"VLOOKUP($C449,'E. Allocation Factors Calc'!$C$954:$K$997, $W449, FALSE)","v":0},{"$f":"VLOOKUP($C449,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W449, FALSE)","v":0},{"$f":"VLOOKUP($C449,'NBN Scale Adjustments'!$B$61:$O$101, $W449, FALSE)","v":0},{"$f":"VLOOKUP($C449,'NBN Scale Adjustments'!$B$107:$O$147, $W449, FALSE)","v":0},{"$f":"VLOOKUP($C449,'NBN Scale Adjustments'!$B$153:$O$193, $W449, FALSE)","v":0},{"$f":"VLOOKUP($C449,'NBN Scale Adjustments'!$B$199:$O$239, $W449, FALSE)","v":0},{"$f":"VLOOKUP($C449,'NBN Scale Adjustments'!$B$245:$O$285, $W449, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C450,'E. Allocation Factors Calc'!$C$816:$L$859, $W450, FALSE)","v":0},{"$f":"VLOOKUP($C450,'E. Allocation Factors Calc'!$C$862:$K$905, $W450, FALSE)","v":0},{"$f":"VLOOKUP($C450,'E. Allocation Factors Calc'!$C$908:$K$951, $W450, FALSE)","v":0},{"$f":"VLOOKUP($C450,'E. Allocation Factors Calc'!$C$954:$K$997, $W450, FALSE)","v":0},{"$f":"VLOOKUP($C450,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W450, FALSE)","v":0},{"$f":"VLOOKUP($C450,'NBN Scale Adjustments'!$B$61:$O$101, $W450, FALSE)","v":0},{"$f":"VLOOKUP($C450,'NBN Scale Adjustments'!$B$107:$O$147, $W450, FALSE)","v":0},{"$f":"VLOOKUP($C450,'NBN Scale Adjustments'!$B$153:$O$193, $W450, FALSE)","v":0},{"$f":"VLOOKUP($C450,'NBN Scale Adjustments'!$B$199:$O$239, $W450, FALSE)","v":0},{"$f":"VLOOKUP($C450,'NBN Scale Adjustments'!$B$245:$O$285, $W450, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C451,'E. Allocation Factors Calc'!$C$816:$L$859, $W451, FALSE)","v":0},{"$f":"VLOOKUP($C451,'E. Allocation Factors Calc'!$C$862:$K$905, $W451, FALSE)","v":0},{"$f":"VLOOKUP($C451,'E. Allocation Factors Calc'!$C$908:$K$951, $W451, FALSE)","v":0},{"$f":"VLOOKUP($C451,'E. Allocation Factors Calc'!$C$954:$K$997, $W451, FALSE)","v":0},{"$f":"VLOOKUP($C451,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W451, FALSE)","v":0},{"$f":"VLOOKUP($C451,'NBN Scale Adjustments'!$B$61:$O$101, $W451, FALSE)","v":0},{"$f":"VLOOKUP($C451,'NBN Scale Adjustments'!$B$107:$O$147, $W451, FALSE)","v":0},{"$f":"VLOOKUP($C451,'NBN Scale Adjustments'!$B$153:$O$193, $W451, FALSE)","v":0},{"$f":"VLOOKUP($C451,'NBN Scale Adjustments'!$B$199:$O$239, $W451, FALSE)","v":0},{"$f":"VLOOKUP($C451,'NBN Scale Adjustments'!$B$245:$O$285, $W451, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C452,'E. Allocation Factors Calc'!$C$816:$L$859, $W452, FALSE)","v":0},{"$f":"VLOOKUP($C452,'E. Allocation Factors Calc'!$C$862:$K$905, $W452, FALSE)","v":0},{"$f":"VLOOKUP($C452,'E. Allocation Factors Calc'!$C$908:$K$951, $W452, FALSE)","v":0},{"$f":"VLOOKUP($C452,'E. Allocation Factors Calc'!$C$954:$K$997, $W452, FALSE)","v":0},{"$f":"VLOOKUP($C452,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W452, FALSE)","v":0},{"$f":"VLOOKUP($C452,'NBN Scale Adjustments'!$B$61:$O$101, $W452, FALSE)","v":0},{"$f":"VLOOKUP($C452,'NBN Scale Adjustments'!$B$107:$O$147, $W452, FALSE)","v":0},{"$f":"VLOOKUP($C452,'NBN Scale Adjustments'!$B$153:$O$193, $W452, FALSE)","v":0},{"$f":"VLOOKUP($C452,'NBN Scale Adjustments'!$B$199:$O$239, $W452, FALSE)","v":0},{"$f":"VLOOKUP($C452,'NBN Scale Adjustments'!$B$245:$O$285, $W452, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C453,'E. Allocation Factors Calc'!$C$816:$L$859, $W453, FALSE)","v":0},{"$f":"VLOOKUP($C453,'E. Allocation Factors Calc'!$C$862:$K$905, $W453, FALSE)","v":0},{"$f":"VLOOKUP($C453,'E. Allocation Factors Calc'!$C$908:$K$951, $W453, FALSE)","v":0},{"$f":"VLOOKUP($C453,'E. Allocation Factors Calc'!$C$954:$K$997, $W453, FALSE)","v":0},{"$f":"VLOOKUP($C453,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W453, FALSE)","v":0},{"$f":"VLOOKUP($C453,'NBN Scale Adjustments'!$B$61:$O$101, $W453, FALSE)","v":0},{"$f":"VLOOKUP($C453,'NBN Scale Adjustments'!$B$107:$O$147, $W453, FALSE)","v":0},{"$f":"VLOOKUP($C453,'NBN Scale Adjustments'!$B$153:$O$193, $W453, FALSE)","v":0},{"$f":"VLOOKUP($C453,'NBN Scale Adjustments'!$B$199:$O$239, $W453, FALSE)","v":0},{"$f":"VLOOKUP($C453,'NBN Scale Adjustments'!$B$245:$O$285, $W453, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C454,'E. Allocation Factors Calc'!$C$816:$L$859, $W454, FALSE)","v":0},{"$f":"VLOOKUP($C454,'E. Allocation Factors Calc'!$C$862:$K$905, $W454, FALSE)","v":0},{"$f":"VLOOKUP($C454,'E. Allocation Factors Calc'!$C$908:$K$951, $W454, FALSE)","v":0},{"$f":"VLOOKUP($C454,'E. Allocation Factors Calc'!$C$954:$K$997, $W454, FALSE)","v":0},{"$f":"VLOOKUP($C454,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W454, FALSE)","v":0},{"$f":"VLOOKUP($C454,'NBN Scale Adjustments'!$B$61:$O$101, $W454, FALSE)","v":0},{"$f":"VLOOKUP($C454,'NBN Scale Adjustments'!$B$107:$O$147, $W454, FALSE)","v":0},{"$f":"VLOOKUP($C454,'NBN Scale Adjustments'!$B$153:$O$193, $W454, FALSE)","v":0},{"$f":"VLOOKUP($C454,'NBN Scale Adjustments'!$B$199:$O$239, $W454, FALSE)","v":0},{"$f":"VLOOKUP($C454,'NBN Scale Adjustments'!$B$245:$O$285, $W454, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C455,'E. Allocation Factors Calc'!$C$816:$L$859, $W455, FALSE)","v":0},{"$f":"VLOOKUP($C455,'E. Allocation Factors Calc'!$C$862:$K$905, $W455, FALSE)","v":0},{"$f":"VLOOKUP($C455,'E. Allocation Factors Calc'!$C$908:$K$951, $W455, FALSE)","v":0},{"$f":"VLOOKUP($C455,'E. Allocation Factors Calc'!$C$954:$K$997, $W455, FALSE)","v":0},{"$f":"VLOOKUP($C455,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W455, FALSE)","v":0},{"$f":"VLOOKUP($C455,'NBN Scale Adjustments'!$B$61:$O$101, $W455, FALSE)","v":0},{"$f":"VLOOKUP($C455,'NBN Scale Adjustments'!$B$107:$O$147, $W455, FALSE)","v":0},{"$f":"VLOOKUP($C455,'NBN Scale Adjustments'!$B$153:$O$193, $W455, FALSE)","v":0},{"$f":"VLOOKUP($C455,'NBN Scale Adjustments'!$B$199:$O$239, $W455, FALSE)","v":0},{"$f":"VLOOKUP($C455,'NBN Scale Adjustments'!$B$245:$O$285, $W455, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C456,'E. Allocation Factors Calc'!$C$816:$L$859, $W456, FALSE)","v":0},{"$f":"VLOOKUP($C456,'E. Allocation Factors Calc'!$C$862:$K$905, $W456, FALSE)","v":0},{"$f":"VLOOKUP($C456,'E. Allocation Factors Calc'!$C$908:$K$951, $W456, FALSE)","v":0},{"$f":"VLOOKUP($C456,'E. Allocation Factors Calc'!$C$954:$K$997, $W456, FALSE)","v":0},{"$f":"VLOOKUP($C456,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W456, FALSE)","v":0},{"$f":"VLOOKUP($C456,'NBN Scale Adjustments'!$B$61:$O$101, $W456, FALSE)","v":0},{"$f":"VLOOKUP($C456,'NBN Scale Adjustments'!$B$107:$O$147, $W456, FALSE)","v":0},{"$f":"VLOOKUP($C456,'NBN Scale Adjustments'!$B$153:$O$193, $W456, FALSE)","v":0},{"$f":"VLOOKUP($C456,'NBN Scale Adjustments'!$B$199:$O$239, $W456, FALSE)","v":0},{"$f":"VLOOKUP($C456,'NBN Scale Adjustments'!$B$245:$O$285, $W456, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C457,'E. Allocation Factors Calc'!$C$816:$L$859, $W457, FALSE)","v":0},{"$f":"VLOOKUP($C457,'E. Allocation Factors Calc'!$C$862:$K$905, $W457, FALSE)","v":0},{"$f":"VLOOKUP($C457,'E. Allocation Factors Calc'!$C$908:$K$951, $W457, FALSE)","v":0},{"$f":"VLOOKUP($C457,'E. Allocation Factors Calc'!$C$954:$K$997, $W457, FALSE)","v":0},{"$f":"VLOOKUP($C457,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W457, FALSE)","v":0},{"$f":"VLOOKUP($C457,'NBN Scale Adjustments'!$B$61:$O$101, $W457, FALSE)","v":0},{"$f":"VLOOKUP($C457,'NBN Scale Adjustments'!$B$107:$O$147, $W457, FALSE)","v":0},{"$f":"VLOOKUP($C457,'NBN Scale Adjustments'!$B$153:$O$193, $W457, FALSE)","v":0},{"$f":"VLOOKUP($C457,'NBN Scale Adjustments'!$B$199:$O$239, $W457, FALSE)","v":0},{"$f":"VLOOKUP($C457,'NBN Scale Adjustments'!$B$245:$O$285, $W457, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C459,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C459,'E. Allocation Factors Calc'!$C$816:$L$859, $W459, FALSE)","v":0.16666666666666666},{"$f":"VLOOKUP($C459,'E. Allocation Factors Calc'!$C$862:$K$905, $W459, FALSE)","v":0.16666666666666666},{"$f":"VLOOKUP($C459,'E. Allocation Factors Calc'!$C$908:$K$951, $W459, FALSE)","v":0.16666666666666666},{"$f":"VLOOKUP($C459,'E. Allocation Factors Calc'!$C$954:$K$997, $W459, FALSE)","v":0.16666666666666666},{"$f":"VLOOKUP($C459,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W459, FALSE)","v":0.16666666666666666},{"$f":"VLOOKUP($C459,'NBN Scale Adjustments'!$B$61:$O$101, $W459, FALSE)","v":4.1094670880294087E-3},{"$f":"VLOOKUP($C459,'NBN Scale Adjustments'!$B$107:$O$147, $W459, FALSE)","v":4.3292699310689432E-5},{"$f":"VLOOKUP($C459,'NBN Scale Adjustments'!$B$153:$O$193, $W459, FALSE)","v":4.5820848037129321E-5},{"$f":"VLOOKUP($C459,'NBN Scale Adjustments'!$B$199:$O$239, $W459, FALSE)","v":4.883645056389669E-5},{"$f":"VLOOKUP($C459,'NBN Scale Adjustments'!$B$245:$O$285, $W459, FALSE)","v":5.2409673485460352E-5},null,null,{"$f":"SUM(OFFSET($H459,0,0,1,Model_period))","v":0.83763316009275979},null,null,8]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C460,'E. Allocation Factors Calc'!$C$816:$L$859, $W460, FALSE)","v":0.3750218988715931},{"$f":"VLOOKUP($C460,'E. Allocation Factors Calc'!$C$862:$K$905, $W460, FALSE)","v":0.3750218988715931},{"$f":"VLOOKUP($C460,'E. Allocation Factors Calc'!$C$908:$K$951, $W460, FALSE)","v":0.3750218988715931},{"$f":"VLOOKUP($C460,'E. Allocation Factors Calc'!$C$954:$K$997, $W460, FALSE)","v":0.3750218988715931},{"$f":"VLOOKUP($C460,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W460, FALSE)","v":0.3750218988715931},{"$f":"VLOOKUP($C460,'NBN Scale Adjustments'!$B$61:$O$101, $W460, FALSE)","v":0.41094670880294087},{"$f":"VLOOKUP($C460,'NBN Scale Adjustments'!$B$107:$O$147, $W460, FALSE)","v":4.3292699310689435E-3},{"$f":"VLOOKUP($C460,'NBN Scale Adjustments'!$B$153:$O$193, $W460, FALSE)","v":4.5820848037129323E-3},{"$f":"VLOOKUP($C460,'NBN Scale Adjustments'!$B$199:$O$239, $W460, FALSE)","v":4.8836450563896688E-3},{"$f":"VLOOKUP($C460,'NBN Scale Adjustments'!$B$245:$O$285, $W460, FALSE)","v":5.2409673485460349E-3},null,null,2.3050921703006235,null,null,8]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C461,'E. Allocation Factors Calc'!$C$816:$L$859, $W461, FALSE)","v":0.35023744966159553},{"$f":"VLOOKUP($C461,'E. Allocation Factors Calc'!$C$862:$K$905, $W461, FALSE)","v":0.35023744966159553},{"$f":"VLOOKUP($C461,'E. Allocation Factors Calc'!$C$908:$K$951, $W461, FALSE)","v":0.35023744966159553},{"$f":"VLOOKUP($C461,'E. Allocation Factors Calc'!$C$954:$K$997, $W461, FALSE)","v":0.35023744966159553},{"$f":"VLOOKUP($C461,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W461, FALSE)","v":0.35023744966159553},{"$f":"VLOOKUP($C461,'NBN Scale Adjustments'!$B$61:$O$101, $W461, FALSE)","v":0.41094670880294087},{"$f":"VLOOKUP($C461,'NBN Scale Adjustments'!$B$107:$O$147, $W461, FALSE)","v":4.3292699310689435E-3},{"$f":"VLOOKUP($C461,'NBN Scale Adjustments'!$B$153:$O$193, $W461, FALSE)","v":4.5820848037129323E-3},{"$f":"VLOOKUP($C461,'NBN Scale Adjustments'!$B$199:$O$239, $W461, FALSE)","v":4.8836450563896688E-3},{"$f":"VLOOKUP($C461,'NBN Scale Adjustments'!$B$245:$O$285, $W461, FALSE)","v":5.2409673485460349E-3},null,null,2.1811699242506357,null,null,8]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C462,'E. Allocation Factors Calc'!$C$816:$L$859, $W462, FALSE)","v":2.0895244034395554E-12},{"$f":"VLOOKUP($C462,'E. Allocation Factors Calc'!$C$862:$K$905, $W462, FALSE)","v":2.0895244034395554E-12},{"$f":"VLOOKUP($C462,'E. Allocation Factors Calc'!$C$908:$K$951, $W462, FALSE)","v":2.0895244034395554E-12},{"$f":"VLOOKUP($C462,'E. Allocation Factors Calc'!$C$954:$K$997, $W462, FALSE)","v":2.0895244034395554E-12},{"$f":"VLOOKUP($C462,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W462, FALSE)","v":2.0895244034395554E-12},{"$f":"VLOOKUP($C462,'NBN Scale Adjustments'!$B$61:$O$101, $W462, FALSE)","v":4.1111108748646203E-3},{"$f":"VLOOKUP($C462,'NBN Scale Adjustments'!$B$107:$O$147, $W462, FALSE)","v":4.3310016390413715E-5},{"$f":"VLOOKUP($C462,'NBN Scale Adjustments'!$B$153:$O$193, $W462, FALSE)","v":4.5839176376344173E-5},{"$f":"VLOOKUP($C462,'NBN Scale Adjustments'!$B$199:$O$239, $W462, FALSE)","v":4.8855985144122243E-5},{"$f":"VLOOKUP($C462,'NBN Scale Adjustments'!$B$245:$O$285, $W462, FALSE)","v":5.2430637354854533E-5},null,null,4.3015467005779765E-3,null,null,8]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C463,'E. Allocation Factors Calc'!$C$816:$L$859, $W463, FALSE)","v":5.3444768696299528E-12},{"$f":"VLOOKUP($C463,'E. Allocation Factors Calc'!$C$862:$K$905, $W463, FALSE)","v":3.8174834783094592E-12},{"$f":"VLOOKUP($C463,'E. Allocation Factors Calc'!$C$908:$K$951, $W463, FALSE)","v":2.7267739130793834E-12},{"$f":"VLOOKUP($C463,'E. Allocation Factors Calc'!$C$954:$K$997, $W463, FALSE)","v":1.9476956522001714E-12},{"$f":"VLOOKUP($C463,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W463, FALSE)","v":1.3912111801432913E-12},{"$f":"VLOOKUP($C463,'NBN Scale Adjustments'!$B$61:$O$101, $W463, FALSE)","v":1.6437868352117636E-4},{"$f":"VLOOKUP($C463,'NBN Scale Adjustments'!$B$107:$O$147, $W463, FALSE)","v":1.7317079724275774E-6},{"$f":"VLOOKUP($C463,'NBN Scale Adjustments'!$B$153:$O$193, $W463, FALSE)","v":1.8328339214851732E-6},{"$f":"VLOOKUP($C463,'NBN Scale Adjustments'!$B$199:$O$239, $W463, FALSE)","v":1.9534580225558675E-6},{"$f":"VLOOKUP($C463,'NBN Scale Adjustments'!$B$245:$O$285, $W463, FALSE)","v":2.0963869394184141E-6},null,null,1.7199308560470448E-4,null,null,8]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C464,'E. Allocation Factors Calc'!$C$816:$L$859, $W464, FALSE)","v":2.2025408625620031E-12},{"$f":"VLOOKUP($C464,'E. Allocation Factors Calc'!$C$862:$K$905, $W464, FALSE)","v":2.2025408625620031E-12},{"$f":"VLOOKUP($C464,'E. Allocation Factors Calc'!$C$908:$K$951, $W464, FALSE)","v":2.2025408625620031E-12},{"$f":"VLOOKUP($C464,'E. Allocation Factors Calc'!$C$954:$K$997, $W464, FALSE)","v":2.2025408625620031E-12},{"$f":"VLOOKUP($C464,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W464, FALSE)","v":2.2025408625620031E-12},{"$f":"VLOOKUP($C464,'NBN Scale Adjustments'!$B$61:$O$101, $W464, FALSE)","v":1.6437868352117636E-4},{"$f":"VLOOKUP($C464,'NBN Scale Adjustments'!$B$107:$O$147, $W464, FALSE)","v":1.7317079724275774E-6},{"$f":"VLOOKUP($C464,'NBN Scale Adjustments'!$B$153:$O$193, $W464, FALSE)","v":1.8328339214851732E-6},{"$f":"VLOOKUP($C464,'NBN Scale Adjustments'!$B$199:$O$239, $W464, FALSE)","v":1.9534580225558675E-6},{"$f":"VLOOKUP($C464,'NBN Scale Adjustments'!$B$245:$O$285, $W464, FALSE)","v":2.0963869394184141E-6},null,null,1.7199308138976771E-4,null,null,8]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C465,'E. Allocation Factors Calc'!$C$816:$L$859, $W465, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C465,'E. Allocation Factors Calc'!$C$862:$K$905, $W465, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C465,'E. Allocation Factors Calc'!$C$908:$K$951, $W465, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C465,'E. Allocation Factors Calc'!$C$954:$K$997, $W465, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C465,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W465, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C465,'NBN Scale Adjustments'!$B$61:$O$101, $W465, FALSE)","v":-2.1484670477283055E-3},{"$f":"VLOOKUP($C465,'NBN Scale Adjustments'!$B$107:$O$147, $W465, FALSE)","v":-3.1969882613925954E-5},{"$f":"VLOOKUP($C465,'NBN Scale Adjustments'!$B$153:$O$193, $W465, FALSE)","v":-4.5730516510596247E-5},{"$f":"VLOOKUP($C465,'NBN Scale Adjustments'!$B$199:$O$239, $W465, FALSE)","v":-6.6915939948049128E-5},{"$f":"VLOOKUP($C465,'NBN Scale Adjustments'!$B$245:$O$285, $W465, FALSE)","v":-1.0430056925762302E-4},null,null,0.60014301534764269,null,null,8]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C466,'E. Allocation Factors Calc'!$C$816:$L$859, $W466, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C466,'E. Allocation Factors Calc'!$C$862:$K$905, $W466, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C466,'E. Allocation Factors Calc'!$C$908:$K$951, $W466, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C466,'E. Allocation Factors Calc'!$C$954:$K$997, $W466, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C466,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W466, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C466,'NBN Scale Adjustments'!$B$61:$O$101, $W466, FALSE)","v":-2.1484670477283055E-3},{"$f":"VLOOKUP($C466,'NBN Scale Adjustments'!$B$107:$O$147, $W466, FALSE)","v":-3.1969882613925954E-5},{"$f":"VLOOKUP($C466,'NBN Scale Adjustments'!$B$153:$O$193, $W466, FALSE)","v":-4.5730516510596247E-5},{"$f":"VLOOKUP($C466,'NBN Scale Adjustments'!$B$199:$O$239, $W466, FALSE)","v":-6.6915939948049128E-5},{"$f":"VLOOKUP($C466,'NBN Scale Adjustments'!$B$245:$O$285, $W466, FALSE)","v":-1.0430056925762302E-4},null,null,0.60014301534764269,null,null,8]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C467,'E. Allocation Factors Calc'!$C$816:$L$859, $W467, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C467,'E. Allocation Factors Calc'!$C$862:$K$905, $W467, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C467,'E. Allocation Factors Calc'!$C$908:$K$951, $W467, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C467,'E. Allocation Factors Calc'!$C$954:$K$997, $W467, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C467,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W467, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C467,'NBN Scale Adjustments'!$B$61:$O$101, $W467, FALSE)","v":-2.1484670477283055E-3},{"$f":"VLOOKUP($C467,'NBN Scale Adjustments'!$B$107:$O$147, $W467, FALSE)","v":-3.1969882613925954E-5},{"$f":"VLOOKUP($C467,'NBN Scale Adjustments'!$B$153:$O$193, $W467, FALSE)","v":-4.5730516510596247E-5},{"$f":"VLOOKUP($C467,'NBN Scale Adjustments'!$B$199:$O$239, $W467, FALSE)","v":-6.6915939948049128E-5},{"$f":"VLOOKUP($C467,'NBN Scale Adjustments'!$B$245:$O$285, $W467, FALSE)","v":-1.0430056925762302E-4},null,null,0.60014301534764269,null,null,8]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C468,'E. Allocation Factors Calc'!$C$816:$L$859, $W468, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C468,'E. Allocation Factors Calc'!$C$862:$K$905, $W468, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C468,'E. Allocation Factors Calc'!$C$908:$K$951, $W468, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C468,'E. Allocation Factors Calc'!$C$954:$K$997, $W468, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C468,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W468, FALSE)","v":0.12050807986074021},{"$f":"VLOOKUP($C468,'NBN Scale Adjustments'!$B$61:$O$101, $W468, FALSE)","v":1.0649469583781457E-3},{"$f":"VLOOKUP($C468,'NBN Scale Adjustments'!$B$107:$O$147, $W468, FALSE)","v":3.1164497992211319E-5},{"$f":"VLOOKUP($C468,'NBN Scale Adjustments'!$B$153:$O$193, $W468, FALSE)","v":4.424529704250822E-5},{"$f":"VLOOKUP($C468,'NBN Scale Adjustments'!$B$199:$O$239, $W468, FALSE)","v":6.4065370587905256E-5},{"$f":"VLOOKUP($C468,'NBN Scale Adjustments'!$B$245:$O$285, $W468, FALSE)","v":9.8135132012685202E-5},null,null,0.60384295655971454,null,null,8]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C469,'E. Allocation Factors Calc'!$C$816:$L$859, $W469, FALSE)","v":0},{"$f":"VLOOKUP($C469,'E. Allocation Factors Calc'!$C$862:$K$905, $W469, FALSE)","v":0},{"$f":"VLOOKUP($C469,'E. Allocation Factors Calc'!$C$908:$K$951, $W469, FALSE)","v":0},{"$f":"VLOOKUP($C469,'E. Allocation Factors Calc'!$C$954:$K$997, $W469, FALSE)","v":0},{"$f":"VLOOKUP($C469,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W469, FALSE)","v":0},{"$f":"VLOOKUP($C469,'NBN Scale Adjustments'!$B$61:$O$101, $W469, FALSE)","v":0.41063418817272962},{"$f":"VLOOKUP($C469,'NBN Scale Adjustments'!$B$107:$O$147, $W469, FALSE)","v":4.325626016781459E-3},{"$f":"VLOOKUP($C469,'NBN Scale Adjustments'!$B$153:$O$193, $W469, FALSE)","v":4.5777869464002328E-3},{"$f":"VLOOKUP($C469,'NBN Scale Adjustments'!$B$199:$O$239, $W469, FALSE)","v":4.8784934322701643E-3},{"$f":"VLOOKUP($C469,'NBN Scale Adjustments'!$B$245:$O$285, $W469, FALSE)","v":5.2346902452256828E-3},null,null,0.42965078481340707,null,null,8]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C470,'E. Allocation Factors Calc'!$C$816:$L$859, $W470, FALSE)","v":0},{"$f":"VLOOKUP($C470,'E. Allocation Factors Calc'!$C$862:$K$905, $W470, FALSE)","v":0},{"$f":"VLOOKUP($C470,'E. Allocation Factors Calc'!$C$908:$K$951, $W470, FALSE)","v":0},{"$f":"VLOOKUP($C470,'E. Allocation Factors Calc'!$C$954:$K$997, $W470, FALSE)","v":0},{"$f":"VLOOKUP($C470,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W470, FALSE)","v":0},{"$f":"VLOOKUP($C470,'NBN Scale Adjustments'!$B$61:$O$101, $W470, FALSE)","v":0},{"$f":"VLOOKUP($C470,'NBN Scale Adjustments'!$B$107:$O$147, $W470, FALSE)","v":0},{"$f":"VLOOKUP($C470,'NBN Scale Adjustments'!$B$153:$O$193, $W470, FALSE)","v":0},{"$f":"VLOOKUP($C470,'NBN Scale Adjustments'!$B$199:$O$239, $W470, FALSE)","v":0},{"$f":"VLOOKUP($C470,'NBN Scale Adjustments'!$B$245:$O$285, $W470, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C471,'E. Allocation Factors Calc'!$C$816:$L$859, $W471, FALSE)","v":0},{"$f":"VLOOKUP($C471,'E. Allocation Factors Calc'!$C$862:$K$905, $W471, FALSE)","v":0},{"$f":"VLOOKUP($C471,'E. Allocation Factors Calc'!$C$908:$K$951, $W471, FALSE)","v":0},{"$f":"VLOOKUP($C471,'E. Allocation Factors Calc'!$C$954:$K$997, $W471, FALSE)","v":0},{"$f":"VLOOKUP($C471,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W471, FALSE)","v":0},{"$f":"VLOOKUP($C471,'NBN Scale Adjustments'!$B$61:$O$101, $W471, FALSE)","v":0},{"$f":"VLOOKUP($C471,'NBN Scale Adjustments'!$B$107:$O$147, $W471, FALSE)","v":0},{"$f":"VLOOKUP($C471,'NBN Scale Adjustments'!$B$153:$O$193, $W471, FALSE)","v":0},{"$f":"VLOOKUP($C471,'NBN Scale Adjustments'!$B$199:$O$239, $W471, FALSE)","v":0},{"$f":"VLOOKUP($C471,'NBN Scale Adjustments'!$B$245:$O$285, $W471, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C472,'E. Allocation Factors Calc'!$C$816:$L$859, $W472, FALSE)","v":0},{"$f":"VLOOKUP($C472,'E. Allocation Factors Calc'!$C$862:$K$905, $W472, FALSE)","v":0},{"$f":"VLOOKUP($C472,'E. Allocation Factors Calc'!$C$908:$K$951, $W472, FALSE)","v":0},{"$f":"VLOOKUP($C472,'E. Allocation Factors Calc'!$C$954:$K$997, $W472, FALSE)","v":0},{"$f":"VLOOKUP($C472,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W472, FALSE)","v":0},{"$f":"VLOOKUP($C472,'NBN Scale Adjustments'!$B$61:$O$101, $W472, FALSE)","v":0},{"$f":"VLOOKUP($C472,'NBN Scale Adjustments'!$B$107:$O$147, $W472, FALSE)","v":0},{"$f":"VLOOKUP($C472,'NBN Scale Adjustments'!$B$153:$O$193, $W472, FALSE)","v":0},{"$f":"VLOOKUP($C472,'NBN Scale Adjustments'!$B$199:$O$239, $W472, FALSE)","v":0},{"$f":"VLOOKUP($C472,'NBN Scale Adjustments'!$B$245:$O$285, $W472, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C473,'E. Allocation Factors Calc'!$C$816:$L$859, $W473, FALSE)","v":0},{"$f":"VLOOKUP($C473,'E. Allocation Factors Calc'!$C$862:$K$905, $W473, FALSE)","v":0},{"$f":"VLOOKUP($C473,'E. Allocation Factors Calc'!$C$908:$K$951, $W473, FALSE)","v":0},{"$f":"VLOOKUP($C473,'E. Allocation Factors Calc'!$C$954:$K$997, $W473, FALSE)","v":0},{"$f":"VLOOKUP($C473,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W473, FALSE)","v":0},{"$f":"VLOOKUP($C473,'NBN Scale Adjustments'!$B$61:$O$101, $W473, FALSE)","v":0},{"$f":"VLOOKUP($C473,'NBN Scale Adjustments'!$B$107:$O$147, $W473, FALSE)","v":0},{"$f":"VLOOKUP($C473,'NBN Scale Adjustments'!$B$153:$O$193, $W473, FALSE)","v":0},{"$f":"VLOOKUP($C473,'NBN Scale Adjustments'!$B$199:$O$239, $W473, FALSE)","v":0},{"$f":"VLOOKUP($C473,'NBN Scale Adjustments'!$B$245:$O$285, $W473, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C474,'E. Allocation Factors Calc'!$C$816:$L$859, $W474, FALSE)","v":0},{"$f":"VLOOKUP($C474,'E. Allocation Factors Calc'!$C$862:$K$905, $W474, FALSE)","v":0},{"$f":"VLOOKUP($C474,'E. Allocation Factors Calc'!$C$908:$K$951, $W474, FALSE)","v":0},{"$f":"VLOOKUP($C474,'E. Allocation Factors Calc'!$C$954:$K$997, $W474, FALSE)","v":0},{"$f":"VLOOKUP($C474,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W474, FALSE)","v":0},{"$f":"VLOOKUP($C474,'NBN Scale Adjustments'!$B$61:$O$101, $W474, FALSE)","v":0},{"$f":"VLOOKUP($C474,'NBN Scale Adjustments'!$B$107:$O$147, $W474, FALSE)","v":0},{"$f":"VLOOKUP($C474,'NBN Scale Adjustments'!$B$153:$O$193, $W474, FALSE)","v":0},{"$f":"VLOOKUP($C474,'NBN Scale Adjustments'!$B$199:$O$239, $W474, FALSE)","v":0},{"$f":"VLOOKUP($C474,'NBN Scale Adjustments'!$B$245:$O$285, $W474, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C475,'E. Allocation Factors Calc'!$C$816:$L$859, $W475, FALSE)","v":0},{"$f":"VLOOKUP($C475,'E. Allocation Factors Calc'!$C$862:$K$905, $W475, FALSE)","v":0},{"$f":"VLOOKUP($C475,'E. Allocation Factors Calc'!$C$908:$K$951, $W475, FALSE)","v":0},{"$f":"VLOOKUP($C475,'E. Allocation Factors Calc'!$C$954:$K$997, $W475, FALSE)","v":0},{"$f":"VLOOKUP($C475,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W475, FALSE)","v":0},{"$f":"VLOOKUP($C475,'NBN Scale Adjustments'!$B$61:$O$101, $W475, FALSE)","v":0},{"$f":"VLOOKUP($C475,'NBN Scale Adjustments'!$B$107:$O$147, $W475, FALSE)","v":0},{"$f":"VLOOKUP($C475,'NBN Scale Adjustments'!$B$153:$O$193, $W475, FALSE)","v":0},{"$f":"VLOOKUP($C475,'NBN Scale Adjustments'!$B$199:$O$239, $W475, FALSE)","v":0},{"$f":"VLOOKUP($C475,'NBN Scale Adjustments'!$B$245:$O$285, $W475, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C476,'E. Allocation Factors Calc'!$C$816:$L$859, $W476, FALSE)","v":0},{"$f":"VLOOKUP($C476,'E. Allocation Factors Calc'!$C$862:$K$905, $W476, FALSE)","v":0},{"$f":"VLOOKUP($C476,'E. Allocation Factors Calc'!$C$908:$K$951, $W476, FALSE)","v":0},{"$f":"VLOOKUP($C476,'E. Allocation Factors Calc'!$C$954:$K$997, $W476, FALSE)","v":0},{"$f":"VLOOKUP($C476,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W476, FALSE)","v":0},{"$f":"VLOOKUP($C476,'NBN Scale Adjustments'!$B$61:$O$101, $W476, FALSE)","v":0},{"$f":"VLOOKUP($C476,'NBN Scale Adjustments'!$B$107:$O$147, $W476, FALSE)","v":0},{"$f":"VLOOKUP($C476,'NBN Scale Adjustments'!$B$153:$O$193, $W476, FALSE)","v":0},{"$f":"VLOOKUP($C476,'NBN Scale Adjustments'!$B$199:$O$239, $W476, FALSE)","v":0},{"$f":"VLOOKUP($C476,'NBN Scale Adjustments'!$B$245:$O$285, $W476, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C477,'E. Allocation Factors Calc'!$C$816:$L$859, $W477, FALSE)","v":0},{"$f":"VLOOKUP($C477,'E. Allocation Factors Calc'!$C$862:$K$905, $W477, FALSE)","v":0},{"$f":"VLOOKUP($C477,'E. Allocation Factors Calc'!$C$908:$K$951, $W477, FALSE)","v":0},{"$f":"VLOOKUP($C477,'E. Allocation Factors Calc'!$C$954:$K$997, $W477, FALSE)","v":0},{"$f":"VLOOKUP($C477,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W477, FALSE)","v":0},{"$f":"VLOOKUP($C477,'NBN Scale Adjustments'!$B$61:$O$101, $W477, FALSE)","v":0},{"$f":"VLOOKUP($C477,'NBN Scale Adjustments'!$B$107:$O$147, $W477, FALSE)","v":0},{"$f":"VLOOKUP($C477,'NBN Scale Adjustments'!$B$153:$O$193, $W477, FALSE)","v":0},{"$f":"VLOOKUP($C477,'NBN Scale Adjustments'!$B$199:$O$239, $W477, FALSE)","v":0},{"$f":"VLOOKUP($C477,'NBN Scale Adjustments'!$B$245:$O$285, $W477, FALSE)","v":0},null,null,0,null,null,8]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C478,'E. Allocation Factors Calc'!$C$816:$L$859, $W478, FALSE)","v":0},{"$f":"VLOOKUP($C478,'E. Allocation Factors Calc'!$C$862:$K$905, $W478, FALSE)","v":0},{"$f":"VLOOKUP($C478,'E. Allocation Factors Calc'!$C$908:$K$951, $W478, FALSE)","v":0},{"$f":"VLOOKUP($C478,'E. Allocation Factors Calc'!$C$954:$K$997, $W478, FALSE)","v":0},{"$f":"VLOOKUP($C478,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W478, FALSE)","v":0},{"$f":"VLOOKUP($C478,'NBN Scale Adjustments'!$B$61:$O$101, $W478, FALSE)","v":0},{"$f":"VLOOKUP($C478,'NBN Scale Adjustments'!$B$107:$O$147, $W478, FALSE)","v":0},{"$f":"VLOOKUP($C478,'NBN Scale Adjustments'!$B$153:$O$193, $W478, FALSE)","v":0},{"$f":"VLOOKUP($C478,'NBN Scale Adjustments'!$B$199:$O$239, $W478, FALSE)","v":0},{"$f":"VLOOKUP($C478,'NBN Scale Adjustments'!$B$245:$O$285, $W478, FALSE)","v":0},null,null,0,null,null,8]
[]
[]
[null,"G.3.4","LCS Allocation Factors"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H482,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C485,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C485,'E. Allocation Factors Calc'!$C$816:$L$859, $W485, FALSE)","v":0},{"$f":"VLOOKUP($C485,'E. Allocation Factors Calc'!$C$862:$K$905, $W485, FALSE)","v":0},{"$f":"VLOOKUP($C485,'E. Allocation Factors Calc'!$C$908:$K$951, $W485, FALSE)","v":0},{"$f":"VLOOKUP($C485,'E. Allocation Factors Calc'!$C$954:$K$997, $W485, FALSE)","v":0},{"$f":"VLOOKUP($C485,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W485, FALSE)","v":0},{"$f":"VLOOKUP($C485,'NBN Scale Adjustments'!$B$61:$O$101, $W485, FALSE)","v":0},{"$f":"VLOOKUP($C485,'NBN Scale Adjustments'!$B$107:$O$147, $W485, FALSE)","v":0},{"$f":"VLOOKUP($C485,'NBN Scale Adjustments'!$B$153:$O$193, $W485, FALSE)","v":0},{"$f":"VLOOKUP($C485,'NBN Scale Adjustments'!$B$199:$O$239, $W485, FALSE)","v":0},{"$f":"VLOOKUP($C485,'NBN Scale Adjustments'!$B$245:$O$285, $W485, FALSE)","v":0},null,null,{"$f":"SUM(OFFSET($H485,0,0,1,Model_period))","v":0},null,null,9]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C486,'E. Allocation Factors Calc'!$C$816:$L$859, $W486, FALSE)","v":0},{"$f":"VLOOKUP($C486,'E. Allocation Factors Calc'!$C$862:$K$905, $W486, FALSE)","v":0},{"$f":"VLOOKUP($C486,'E. Allocation Factors Calc'!$C$908:$K$951, $W486, FALSE)","v":0},{"$f":"VLOOKUP($C486,'E. Allocation Factors Calc'!$C$954:$K$997, $W486, FALSE)","v":0},{"$f":"VLOOKUP($C486,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W486, FALSE)","v":0},{"$f":"VLOOKUP($C486,'NBN Scale Adjustments'!$B$61:$O$101, $W486, FALSE)","v":0},{"$f":"VLOOKUP($C486,'NBN Scale Adjustments'!$B$107:$O$147, $W486, FALSE)","v":0},{"$f":"VLOOKUP($C486,'NBN Scale Adjustments'!$B$153:$O$193, $W486, FALSE)","v":0},{"$f":"VLOOKUP($C486,'NBN Scale Adjustments'!$B$199:$O$239, $W486, FALSE)","v":0},{"$f":"VLOOKUP($C486,'NBN Scale Adjustments'!$B$245:$O$285, $W486, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C487,'E. Allocation Factors Calc'!$C$816:$L$859, $W487, FALSE)","v":0},{"$f":"VLOOKUP($C487,'E. Allocation Factors Calc'!$C$862:$K$905, $W487, FALSE)","v":0},{"$f":"VLOOKUP($C487,'E. Allocation Factors Calc'!$C$908:$K$951, $W487, FALSE)","v":0},{"$f":"VLOOKUP($C487,'E. Allocation Factors Calc'!$C$954:$K$997, $W487, FALSE)","v":0},{"$f":"VLOOKUP($C487,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W487, FALSE)","v":0},{"$f":"VLOOKUP($C487,'NBN Scale Adjustments'!$B$61:$O$101, $W487, FALSE)","v":0},{"$f":"VLOOKUP($C487,'NBN Scale Adjustments'!$B$107:$O$147, $W487, FALSE)","v":0},{"$f":"VLOOKUP($C487,'NBN Scale Adjustments'!$B$153:$O$193, $W487, FALSE)","v":0},{"$f":"VLOOKUP($C487,'NBN Scale Adjustments'!$B$199:$O$239, $W487, FALSE)","v":0},{"$f":"VLOOKUP($C487,'NBN Scale Adjustments'!$B$245:$O$285, $W487, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C488,'E. Allocation Factors Calc'!$C$816:$L$859, $W488, FALSE)","v":0},{"$f":"VLOOKUP($C488,'E. Allocation Factors Calc'!$C$862:$K$905, $W488, FALSE)","v":0},{"$f":"VLOOKUP($C488,'E. Allocation Factors Calc'!$C$908:$K$951, $W488, FALSE)","v":0},{"$f":"VLOOKUP($C488,'E. Allocation Factors Calc'!$C$954:$K$997, $W488, FALSE)","v":0},{"$f":"VLOOKUP($C488,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W488, FALSE)","v":0},{"$f":"VLOOKUP($C488,'NBN Scale Adjustments'!$B$61:$O$101, $W488, FALSE)","v":0},{"$f":"VLOOKUP($C488,'NBN Scale Adjustments'!$B$107:$O$147, $W488, FALSE)","v":0},{"$f":"VLOOKUP($C488,'NBN Scale Adjustments'!$B$153:$O$193, $W488, FALSE)","v":0},{"$f":"VLOOKUP($C488,'NBN Scale Adjustments'!$B$199:$O$239, $W488, FALSE)","v":0},{"$f":"VLOOKUP($C488,'NBN Scale Adjustments'!$B$245:$O$285, $W488, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C489,'E. Allocation Factors Calc'!$C$816:$L$859, $W489, FALSE)","v":0},{"$f":"VLOOKUP($C489,'E. Allocation Factors Calc'!$C$862:$K$905, $W489, FALSE)","v":0},{"$f":"VLOOKUP($C489,'E. Allocation Factors Calc'!$C$908:$K$951, $W489, FALSE)","v":0},{"$f":"VLOOKUP($C489,'E. Allocation Factors Calc'!$C$954:$K$997, $W489, FALSE)","v":0},{"$f":"VLOOKUP($C489,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W489, FALSE)","v":0},{"$f":"VLOOKUP($C489,'NBN Scale Adjustments'!$B$61:$O$101, $W489, FALSE)","v":0},{"$f":"VLOOKUP($C489,'NBN Scale Adjustments'!$B$107:$O$147, $W489, FALSE)","v":0},{"$f":"VLOOKUP($C489,'NBN Scale Adjustments'!$B$153:$O$193, $W489, FALSE)","v":0},{"$f":"VLOOKUP($C489,'NBN Scale Adjustments'!$B$199:$O$239, $W489, FALSE)","v":0},{"$f":"VLOOKUP($C489,'NBN Scale Adjustments'!$B$245:$O$285, $W489, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C490,'E. Allocation Factors Calc'!$C$816:$L$859, $W490, FALSE)","v":0},{"$f":"VLOOKUP($C490,'E. Allocation Factors Calc'!$C$862:$K$905, $W490, FALSE)","v":0},{"$f":"VLOOKUP($C490,'E. Allocation Factors Calc'!$C$908:$K$951, $W490, FALSE)","v":0},{"$f":"VLOOKUP($C490,'E. Allocation Factors Calc'!$C$954:$K$997, $W490, FALSE)","v":0},{"$f":"VLOOKUP($C490,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W490, FALSE)","v":0},{"$f":"VLOOKUP($C490,'NBN Scale Adjustments'!$B$61:$O$101, $W490, FALSE)","v":0},{"$f":"VLOOKUP($C490,'NBN Scale Adjustments'!$B$107:$O$147, $W490, FALSE)","v":0},{"$f":"VLOOKUP($C490,'NBN Scale Adjustments'!$B$153:$O$193, $W490, FALSE)","v":0},{"$f":"VLOOKUP($C490,'NBN Scale Adjustments'!$B$199:$O$239, $W490, FALSE)","v":0},{"$f":"VLOOKUP($C490,'NBN Scale Adjustments'!$B$245:$O$285, $W490, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C491,'E. Allocation Factors Calc'!$C$816:$L$859, $W491, FALSE)","v":0},{"$f":"VLOOKUP($C491,'E. Allocation Factors Calc'!$C$862:$K$905, $W491, FALSE)","v":0},{"$f":"VLOOKUP($C491,'E. Allocation Factors Calc'!$C$908:$K$951, $W491, FALSE)","v":0},{"$f":"VLOOKUP($C491,'E. Allocation Factors Calc'!$C$954:$K$997, $W491, FALSE)","v":0},{"$f":"VLOOKUP($C491,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W491, FALSE)","v":0},{"$f":"VLOOKUP($C491,'NBN Scale Adjustments'!$B$61:$O$101, $W491, FALSE)","v":0},{"$f":"VLOOKUP($C491,'NBN Scale Adjustments'!$B$107:$O$147, $W491, FALSE)","v":0},{"$f":"VLOOKUP($C491,'NBN Scale Adjustments'!$B$153:$O$193, $W491, FALSE)","v":0},{"$f":"VLOOKUP($C491,'NBN Scale Adjustments'!$B$199:$O$239, $W491, FALSE)","v":0},{"$f":"VLOOKUP($C491,'NBN Scale Adjustments'!$B$245:$O$285, $W491, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C492,'E. Allocation Factors Calc'!$C$816:$L$859, $W492, FALSE)","v":0},{"$f":"VLOOKUP($C492,'E. Allocation Factors Calc'!$C$862:$K$905, $W492, FALSE)","v":0},{"$f":"VLOOKUP($C492,'E. Allocation Factors Calc'!$C$908:$K$951, $W492, FALSE)","v":0},{"$f":"VLOOKUP($C492,'E. Allocation Factors Calc'!$C$954:$K$997, $W492, FALSE)","v":0},{"$f":"VLOOKUP($C492,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W492, FALSE)","v":0},{"$f":"VLOOKUP($C492,'NBN Scale Adjustments'!$B$61:$O$101, $W492, FALSE)","v":0},{"$f":"VLOOKUP($C492,'NBN Scale Adjustments'!$B$107:$O$147, $W492, FALSE)","v":0},{"$f":"VLOOKUP($C492,'NBN Scale Adjustments'!$B$153:$O$193, $W492, FALSE)","v":0},{"$f":"VLOOKUP($C492,'NBN Scale Adjustments'!$B$199:$O$239, $W492, FALSE)","v":0},{"$f":"VLOOKUP($C492,'NBN Scale Adjustments'!$B$245:$O$285, $W492, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C493,'E. Allocation Factors Calc'!$C$816:$L$859, $W493, FALSE)","v":0},{"$f":"VLOOKUP($C493,'E. Allocation Factors Calc'!$C$862:$K$905, $W493, FALSE)","v":0},{"$f":"VLOOKUP($C493,'E. Allocation Factors Calc'!$C$908:$K$951, $W493, FALSE)","v":0},{"$f":"VLOOKUP($C493,'E. Allocation Factors Calc'!$C$954:$K$997, $W493, FALSE)","v":0},{"$f":"VLOOKUP($C493,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W493, FALSE)","v":0},{"$f":"VLOOKUP($C493,'NBN Scale Adjustments'!$B$61:$O$101, $W493, FALSE)","v":0},{"$f":"VLOOKUP($C493,'NBN Scale Adjustments'!$B$107:$O$147, $W493, FALSE)","v":0},{"$f":"VLOOKUP($C493,'NBN Scale Adjustments'!$B$153:$O$193, $W493, FALSE)","v":0},{"$f":"VLOOKUP($C493,'NBN Scale Adjustments'!$B$199:$O$239, $W493, FALSE)","v":0},{"$f":"VLOOKUP($C493,'NBN Scale Adjustments'!$B$245:$O$285, $W493, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C494,'E. Allocation Factors Calc'!$C$816:$L$859, $W494, FALSE)","v":0},{"$f":"VLOOKUP($C494,'E. Allocation Factors Calc'!$C$862:$K$905, $W494, FALSE)","v":0},{"$f":"VLOOKUP($C494,'E. Allocation Factors Calc'!$C$908:$K$951, $W494, FALSE)","v":0},{"$f":"VLOOKUP($C494,'E. Allocation Factors Calc'!$C$954:$K$997, $W494, FALSE)","v":0},{"$f":"VLOOKUP($C494,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W494, FALSE)","v":0},{"$f":"VLOOKUP($C494,'NBN Scale Adjustments'!$B$61:$O$101, $W494, FALSE)","v":0},{"$f":"VLOOKUP($C494,'NBN Scale Adjustments'!$B$107:$O$147, $W494, FALSE)","v":0},{"$f":"VLOOKUP($C494,'NBN Scale Adjustments'!$B$153:$O$193, $W494, FALSE)","v":0},{"$f":"VLOOKUP($C494,'NBN Scale Adjustments'!$B$199:$O$239, $W494, FALSE)","v":0},{"$f":"VLOOKUP($C494,'NBN Scale Adjustments'!$B$245:$O$285, $W494, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C495,'E. Allocation Factors Calc'!$C$816:$L$859, $W495, FALSE)","v":0},{"$f":"VLOOKUP($C495,'E. Allocation Factors Calc'!$C$862:$K$905, $W495, FALSE)","v":0},{"$f":"VLOOKUP($C495,'E. Allocation Factors Calc'!$C$908:$K$951, $W495, FALSE)","v":0},{"$f":"VLOOKUP($C495,'E. Allocation Factors Calc'!$C$954:$K$997, $W495, FALSE)","v":0},{"$f":"VLOOKUP($C495,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W495, FALSE)","v":0},{"$f":"VLOOKUP($C495,'NBN Scale Adjustments'!$B$61:$O$101, $W495, FALSE)","v":0},{"$f":"VLOOKUP($C495,'NBN Scale Adjustments'!$B$107:$O$147, $W495, FALSE)","v":0},{"$f":"VLOOKUP($C495,'NBN Scale Adjustments'!$B$153:$O$193, $W495, FALSE)","v":0},{"$f":"VLOOKUP($C495,'NBN Scale Adjustments'!$B$199:$O$239, $W495, FALSE)","v":0},{"$f":"VLOOKUP($C495,'NBN Scale Adjustments'!$B$245:$O$285, $W495, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C496,'E. Allocation Factors Calc'!$C$816:$L$859, $W496, FALSE)","v":0},{"$f":"VLOOKUP($C496,'E. Allocation Factors Calc'!$C$862:$K$905, $W496, FALSE)","v":0},{"$f":"VLOOKUP($C496,'E. Allocation Factors Calc'!$C$908:$K$951, $W496, FALSE)","v":0},{"$f":"VLOOKUP($C496,'E. Allocation Factors Calc'!$C$954:$K$997, $W496, FALSE)","v":0},{"$f":"VLOOKUP($C496,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W496, FALSE)","v":0},{"$f":"VLOOKUP($C496,'NBN Scale Adjustments'!$B$61:$O$101, $W496, FALSE)","v":0},{"$f":"VLOOKUP($C496,'NBN Scale Adjustments'!$B$107:$O$147, $W496, FALSE)","v":0},{"$f":"VLOOKUP($C496,'NBN Scale Adjustments'!$B$153:$O$193, $W496, FALSE)","v":0},{"$f":"VLOOKUP($C496,'NBN Scale Adjustments'!$B$199:$O$239, $W496, FALSE)","v":0},{"$f":"VLOOKUP($C496,'NBN Scale Adjustments'!$B$245:$O$285, $W496, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C497,'E. Allocation Factors Calc'!$C$816:$L$859, $W497, FALSE)","v":0},{"$f":"VLOOKUP($C497,'E. Allocation Factors Calc'!$C$862:$K$905, $W497, FALSE)","v":0},{"$f":"VLOOKUP($C497,'E. Allocation Factors Calc'!$C$908:$K$951, $W497, FALSE)","v":0},{"$f":"VLOOKUP($C497,'E. Allocation Factors Calc'!$C$954:$K$997, $W497, FALSE)","v":0},{"$f":"VLOOKUP($C497,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W497, FALSE)","v":0},{"$f":"VLOOKUP($C497,'NBN Scale Adjustments'!$B$61:$O$101, $W497, FALSE)","v":0},{"$f":"VLOOKUP($C497,'NBN Scale Adjustments'!$B$107:$O$147, $W497, FALSE)","v":0},{"$f":"VLOOKUP($C497,'NBN Scale Adjustments'!$B$153:$O$193, $W497, FALSE)","v":0},{"$f":"VLOOKUP($C497,'NBN Scale Adjustments'!$B$199:$O$239, $W497, FALSE)","v":0},{"$f":"VLOOKUP($C497,'NBN Scale Adjustments'!$B$245:$O$285, $W497, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C498,'E. Allocation Factors Calc'!$C$816:$L$859, $W498, FALSE)","v":0},{"$f":"VLOOKUP($C498,'E. Allocation Factors Calc'!$C$862:$K$905, $W498, FALSE)","v":0},{"$f":"VLOOKUP($C498,'E. Allocation Factors Calc'!$C$908:$K$951, $W498, FALSE)","v":0},{"$f":"VLOOKUP($C498,'E. Allocation Factors Calc'!$C$954:$K$997, $W498, FALSE)","v":0},{"$f":"VLOOKUP($C498,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W498, FALSE)","v":0},{"$f":"VLOOKUP($C498,'NBN Scale Adjustments'!$B$61:$O$101, $W498, FALSE)","v":0},{"$f":"VLOOKUP($C498,'NBN Scale Adjustments'!$B$107:$O$147, $W498, FALSE)","v":0},{"$f":"VLOOKUP($C498,'NBN Scale Adjustments'!$B$153:$O$193, $W498, FALSE)","v":0},{"$f":"VLOOKUP($C498,'NBN Scale Adjustments'!$B$199:$O$239, $W498, FALSE)","v":0},{"$f":"VLOOKUP($C498,'NBN Scale Adjustments'!$B$245:$O$285, $W498, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C499,'E. Allocation Factors Calc'!$C$816:$L$859, $W499, FALSE)","v":0},{"$f":"VLOOKUP($C499,'E. Allocation Factors Calc'!$C$862:$K$905, $W499, FALSE)","v":0},{"$f":"VLOOKUP($C499,'E. Allocation Factors Calc'!$C$908:$K$951, $W499, FALSE)","v":0},{"$f":"VLOOKUP($C499,'E. Allocation Factors Calc'!$C$954:$K$997, $W499, FALSE)","v":0},{"$f":"VLOOKUP($C499,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W499, FALSE)","v":0},{"$f":"VLOOKUP($C499,'NBN Scale Adjustments'!$B$61:$O$101, $W499, FALSE)","v":0},{"$f":"VLOOKUP($C499,'NBN Scale Adjustments'!$B$107:$O$147, $W499, FALSE)","v":0},{"$f":"VLOOKUP($C499,'NBN Scale Adjustments'!$B$153:$O$193, $W499, FALSE)","v":0},{"$f":"VLOOKUP($C499,'NBN Scale Adjustments'!$B$199:$O$239, $W499, FALSE)","v":0},{"$f":"VLOOKUP($C499,'NBN Scale Adjustments'!$B$245:$O$285, $W499, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C500,'E. Allocation Factors Calc'!$C$816:$L$859, $W500, FALSE)","v":0},{"$f":"VLOOKUP($C500,'E. Allocation Factors Calc'!$C$862:$K$905, $W500, FALSE)","v":0},{"$f":"VLOOKUP($C500,'E. Allocation Factors Calc'!$C$908:$K$951, $W500, FALSE)","v":0},{"$f":"VLOOKUP($C500,'E. Allocation Factors Calc'!$C$954:$K$997, $W500, FALSE)","v":0},{"$f":"VLOOKUP($C500,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W500, FALSE)","v":0},{"$f":"VLOOKUP($C500,'NBN Scale Adjustments'!$B$61:$O$101, $W500, FALSE)","v":0},{"$f":"VLOOKUP($C500,'NBN Scale Adjustments'!$B$107:$O$147, $W500, FALSE)","v":0},{"$f":"VLOOKUP($C500,'NBN Scale Adjustments'!$B$153:$O$193, $W500, FALSE)","v":0},{"$f":"VLOOKUP($C500,'NBN Scale Adjustments'!$B$199:$O$239, $W500, FALSE)","v":0},{"$f":"VLOOKUP($C500,'NBN Scale Adjustments'!$B$245:$O$285, $W500, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C501,'E. Allocation Factors Calc'!$C$816:$L$859, $W501, FALSE)","v":0},{"$f":"VLOOKUP($C501,'E. Allocation Factors Calc'!$C$862:$K$905, $W501, FALSE)","v":0},{"$f":"VLOOKUP($C501,'E. Allocation Factors Calc'!$C$908:$K$951, $W501, FALSE)","v":0},{"$f":"VLOOKUP($C501,'E. Allocation Factors Calc'!$C$954:$K$997, $W501, FALSE)","v":0},{"$f":"VLOOKUP($C501,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W501, FALSE)","v":0},{"$f":"VLOOKUP($C501,'NBN Scale Adjustments'!$B$61:$O$101, $W501, FALSE)","v":0},{"$f":"VLOOKUP($C501,'NBN Scale Adjustments'!$B$107:$O$147, $W501, FALSE)","v":0},{"$f":"VLOOKUP($C501,'NBN Scale Adjustments'!$B$153:$O$193, $W501, FALSE)","v":0},{"$f":"VLOOKUP($C501,'NBN Scale Adjustments'!$B$199:$O$239, $W501, FALSE)","v":0},{"$f":"VLOOKUP($C501,'NBN Scale Adjustments'!$B$245:$O$285, $W501, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C502,'E. Allocation Factors Calc'!$C$816:$L$859, $W502, FALSE)","v":0},{"$f":"VLOOKUP($C502,'E. Allocation Factors Calc'!$C$862:$K$905, $W502, FALSE)","v":0},{"$f":"VLOOKUP($C502,'E. Allocation Factors Calc'!$C$908:$K$951, $W502, FALSE)","v":0},{"$f":"VLOOKUP($C502,'E. Allocation Factors Calc'!$C$954:$K$997, $W502, FALSE)","v":0},{"$f":"VLOOKUP($C502,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W502, FALSE)","v":0},{"$f":"VLOOKUP($C502,'NBN Scale Adjustments'!$B$61:$O$101, $W502, FALSE)","v":0},{"$f":"VLOOKUP($C502,'NBN Scale Adjustments'!$B$107:$O$147, $W502, FALSE)","v":0},{"$f":"VLOOKUP($C502,'NBN Scale Adjustments'!$B$153:$O$193, $W502, FALSE)","v":0},{"$f":"VLOOKUP($C502,'NBN Scale Adjustments'!$B$199:$O$239, $W502, FALSE)","v":0},{"$f":"VLOOKUP($C502,'NBN Scale Adjustments'!$B$245:$O$285, $W502, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C503,'E. Allocation Factors Calc'!$C$816:$L$859, $W503, FALSE)","v":0},{"$f":"VLOOKUP($C503,'E. Allocation Factors Calc'!$C$862:$K$905, $W503, FALSE)","v":0},{"$f":"VLOOKUP($C503,'E. Allocation Factors Calc'!$C$908:$K$951, $W503, FALSE)","v":0},{"$f":"VLOOKUP($C503,'E. Allocation Factors Calc'!$C$954:$K$997, $W503, FALSE)","v":0},{"$f":"VLOOKUP($C503,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W503, FALSE)","v":0},{"$f":"VLOOKUP($C503,'NBN Scale Adjustments'!$B$61:$O$101, $W503, FALSE)","v":0},{"$f":"VLOOKUP($C503,'NBN Scale Adjustments'!$B$107:$O$147, $W503, FALSE)","v":0},{"$f":"VLOOKUP($C503,'NBN Scale Adjustments'!$B$153:$O$193, $W503, FALSE)","v":0},{"$f":"VLOOKUP($C503,'NBN Scale Adjustments'!$B$199:$O$239, $W503, FALSE)","v":0},{"$f":"VLOOKUP($C503,'NBN Scale Adjustments'!$B$245:$O$285, $W503, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C504,'E. Allocation Factors Calc'!$C$816:$L$859, $W504, FALSE)","v":0},{"$f":"VLOOKUP($C504,'E. Allocation Factors Calc'!$C$862:$K$905, $W504, FALSE)","v":0},{"$f":"VLOOKUP($C504,'E. Allocation Factors Calc'!$C$908:$K$951, $W504, FALSE)","v":0},{"$f":"VLOOKUP($C504,'E. Allocation Factors Calc'!$C$954:$K$997, $W504, FALSE)","v":0},{"$f":"VLOOKUP($C504,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W504, FALSE)","v":0},{"$f":"VLOOKUP($C504,'NBN Scale Adjustments'!$B$61:$O$101, $W504, FALSE)","v":0},{"$f":"VLOOKUP($C504,'NBN Scale Adjustments'!$B$107:$O$147, $W504, FALSE)","v":0},{"$f":"VLOOKUP($C504,'NBN Scale Adjustments'!$B$153:$O$193, $W504, FALSE)","v":0},{"$f":"VLOOKUP($C504,'NBN Scale Adjustments'!$B$199:$O$239, $W504, FALSE)","v":0},{"$f":"VLOOKUP($C504,'NBN Scale Adjustments'!$B$245:$O$285, $W504, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C506,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C506,'E. Allocation Factors Calc'!$C$816:$L$859, $W506, FALSE)","v":1.3945190849637243E-11},{"$f":"VLOOKUP($C506,'E. Allocation Factors Calc'!$C$862:$K$905, $W506, FALSE)","v":1.3945190849637243E-11},{"$f":"VLOOKUP($C506,'E. Allocation Factors Calc'!$C$908:$K$951, $W506, FALSE)","v":1.3945190849637243E-11},{"$f":"VLOOKUP($C506,'E. Allocation Factors Calc'!$C$954:$K$997, $W506, FALSE)","v":1.3945190849637243E-11},{"$f":"VLOOKUP($C506,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W506, FALSE)","v":1.3945190849637243E-11},{"$f":"VLOOKUP($C506,'NBN Scale Adjustments'!$B$61:$O$101, $W506, FALSE)","v":3.8119243004458819E-4},{"$f":"VLOOKUP($C506,'NBN Scale Adjustments'!$B$107:$O$147, $W506, FALSE)","v":3.7445984252682484E-6},{"$f":"VLOOKUP($C506,'NBN Scale Adjustments'!$B$153:$O$193, $W506, FALSE)","v":3.6586510445280671E-6},{"$f":"VLOOKUP($C506,'NBN Scale Adjustments'!$B$199:$O$239, $W506, FALSE)","v":3.5589327982175525E-6},{"$f":"VLOOKUP($C506,'NBN Scale Adjustments'!$B$245:$O$285, $W506, FALSE)","v":3.3016052697555151E-6},null,null,{"$f":"SUM(OFFSET($H506,0,0,1,Model_period))","v":3.9545628730831177E-4},null,null,9]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C507,'E. Allocation Factors Calc'!$C$816:$L$859, $W507, FALSE)","v":1.0996603590031465E-11},{"$f":"VLOOKUP($C507,'E. Allocation Factors Calc'!$C$862:$K$905, $W507, FALSE)","v":1.0996603590031465E-11},{"$f":"VLOOKUP($C507,'E. Allocation Factors Calc'!$C$908:$K$951, $W507, FALSE)","v":1.0996603590031465E-11},{"$f":"VLOOKUP($C507,'E. Allocation Factors Calc'!$C$954:$K$997, $W507, FALSE)","v":1.0996603590031465E-11},{"$f":"VLOOKUP($C507,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W507, FALSE)","v":1.0996603590031465E-11},{"$f":"VLOOKUP($C507,'NBN Scale Adjustments'!$B$61:$O$101, $W507, FALSE)","v":3.8119243004458819E-2},{"$f":"VLOOKUP($C507,'NBN Scale Adjustments'!$B$107:$O$147, $W507, FALSE)","v":3.7445984252682484E-4},{"$f":"VLOOKUP($C507,'NBN Scale Adjustments'!$B$153:$O$193, $W507, FALSE)","v":3.658651044528067E-4},{"$f":"VLOOKUP($C507,'NBN Scale Adjustments'!$B$199:$O$239, $W507, FALSE)","v":3.5589327982175526E-4},{"$f":"VLOOKUP($C507,'NBN Scale Adjustments'!$B$245:$O$285, $W507, FALSE)","v":3.3016052697555149E-4},null,null,3.9545621813218773E-2,null,null,9]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C508,'E. Allocation Factors Calc'!$C$816:$L$859, $W508, FALSE)","v":1.5025174734368174E-11},{"$f":"VLOOKUP($C508,'E. Allocation Factors Calc'!$C$862:$K$905, $W508, FALSE)","v":1.5025174734368174E-11},{"$f":"VLOOKUP($C508,'E. Allocation Factors Calc'!$C$908:$K$951, $W508, FALSE)","v":1.5025174734368174E-11},{"$f":"VLOOKUP($C508,'E. Allocation Factors Calc'!$C$954:$K$997, $W508, FALSE)","v":1.5025174734368174E-11},{"$f":"VLOOKUP($C508,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W508, FALSE)","v":1.5025174734368174E-11},{"$f":"VLOOKUP($C508,'NBN Scale Adjustments'!$B$61:$O$101, $W508, FALSE)","v":3.8119243004458819E-2},{"$f":"VLOOKUP($C508,'NBN Scale Adjustments'!$B$107:$O$147, $W508, FALSE)","v":3.7445984252682484E-4},{"$f":"VLOOKUP($C508,'NBN Scale Adjustments'!$B$153:$O$193, $W508, FALSE)","v":3.658651044528067E-4},{"$f":"VLOOKUP($C508,'NBN Scale Adjustments'!$B$199:$O$239, $W508, FALSE)","v":3.5589327982175526E-4},{"$f":"VLOOKUP($C508,'NBN Scale Adjustments'!$B$245:$O$285, $W508, FALSE)","v":3.3016052697555149E-4},null,null,3.9545621833361626E-2,null,null,9]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C509,'E. Allocation Factors Calc'!$C$816:$L$859, $W509, FALSE)","v":4.046374778474515E-12},{"$f":"VLOOKUP($C509,'E. Allocation Factors Calc'!$C$862:$K$905, $W509, FALSE)","v":4.046374778474515E-12},{"$f":"VLOOKUP($C509,'E. Allocation Factors Calc'!$C$908:$K$951, $W509, FALSE)","v":4.046374778474515E-12},{"$f":"VLOOKUP($C509,'E. Allocation Factors Calc'!$C$954:$K$997, $W509, FALSE)","v":4.046374778474515E-12},{"$f":"VLOOKUP($C509,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W509, FALSE)","v":4.046374778474515E-12},{"$f":"VLOOKUP($C509,'NBN Scale Adjustments'!$B$61:$O$101, $W509, FALSE)","v":3.8134490701660601E-4},{"$f":"VLOOKUP($C509,'NBN Scale Adjustments'!$B$107:$O$147, $W509, FALSE)","v":3.7460962646383558E-6},{"$f":"VLOOKUP($C509,'NBN Scale Adjustments'!$B$153:$O$193, $W509, FALSE)","v":3.6601145049458783E-6},{"$f":"VLOOKUP($C509,'NBN Scale Adjustments'!$B$199:$O$239, $W509, FALSE)","v":3.5603563713368397E-6},{"$f":"VLOOKUP($C509,'NBN Scale Adjustments'!$B$245:$O$285, $W509, FALSE)","v":3.3029259118634174E-6},null,null,3.9561442030126441E-4,null,null,9]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C510,'E. Allocation Factors Calc'!$C$816:$L$859, $W510, FALSE)","v":8.76060055801649E-12},{"$f":"VLOOKUP($C510,'E. Allocation Factors Calc'!$C$862:$K$905, $W510, FALSE)","v":8.76060055801649E-12},{"$f":"VLOOKUP($C510,'E. Allocation Factors Calc'!$C$908:$K$951, $W510, FALSE)","v":8.76060055801649E-12},{"$f":"VLOOKUP($C510,'E. Allocation Factors Calc'!$C$954:$K$997, $W510, FALSE)","v":8.76060055801649E-12},{"$f":"VLOOKUP($C510,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W510, FALSE)","v":8.76060055801649E-12},{"$f":"VLOOKUP($C510,'NBN Scale Adjustments'!$B$61:$O$101, $W510, FALSE)","v":1.5247697201783528E-5},{"$f":"VLOOKUP($C510,'NBN Scale Adjustments'!$B$107:$O$147, $W510, FALSE)","v":1.4978393701072994E-7},{"$f":"VLOOKUP($C510,'NBN Scale Adjustments'!$B$153:$O$193, $W510, FALSE)","v":1.4634604178112272E-7},{"$f":"VLOOKUP($C510,'NBN Scale Adjustments'!$B$199:$O$239, $W510, FALSE)","v":1.4235731192870209E-7},{"$f":"VLOOKUP($C510,'NBN Scale Adjustments'!$B$245:$O$285, $W510, FALSE)","v":1.320642107902206E-7},null,null,1.581829250629709E-5,null,null,9]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C511,'E. Allocation Factors Calc'!$C$816:$L$859, $W511, FALSE)","v":4.3368298689029625E-12},{"$f":"VLOOKUP($C511,'E. Allocation Factors Calc'!$C$862:$K$905, $W511, FALSE)","v":4.3368298689029625E-12},{"$f":"VLOOKUP($C511,'E. Allocation Factors Calc'!$C$908:$K$951, $W511, FALSE)","v":4.3368298689029625E-12},{"$f":"VLOOKUP($C511,'E. Allocation Factors Calc'!$C$954:$K$997, $W511, FALSE)","v":4.3368298689029625E-12},{"$f":"VLOOKUP($C511,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W511, FALSE)","v":4.3368298689029625E-12},{"$f":"VLOOKUP($C511,'NBN Scale Adjustments'!$B$61:$O$101, $W511, FALSE)","v":1.5247697201783528E-5},{"$f":"VLOOKUP($C511,'NBN Scale Adjustments'!$B$107:$O$147, $W511, FALSE)","v":1.4978393701072994E-7},{"$f":"VLOOKUP($C511,'NBN Scale Adjustments'!$B$153:$O$193, $W511, FALSE)","v":1.4634604178112272E-7},{"$f":"VLOOKUP($C511,'NBN Scale Adjustments'!$B$199:$O$239, $W511, FALSE)","v":1.4235731192870209E-7},{"$f":"VLOOKUP($C511,'NBN Scale Adjustments'!$B$245:$O$285, $W511, FALSE)","v":1.320642107902206E-7},null,null,1.5818270387443646E-5,null,null,9]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C512,'E. Allocation Factors Calc'!$C$816:$L$859, $W512, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C512,'E. Allocation Factors Calc'!$C$862:$K$905, $W512, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C512,'E. Allocation Factors Calc'!$C$908:$K$951, $W512, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C512,'E. Allocation Factors Calc'!$C$954:$K$997, $W512, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C512,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W512, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C512,'NBN Scale Adjustments'!$B$61:$O$101, $W512, FALSE)","v":-1.9929089520631638E-4},{"$f":"VLOOKUP($C512,'NBN Scale Adjustments'!$B$107:$O$147, $W512, FALSE)","v":-2.7652323370503973E-6},{"$f":"VLOOKUP($C512,'NBN Scale Adjustments'!$B$153:$O$193, $W512, FALSE)","v":-3.6514383553688377E-6},{"$f":"VLOOKUP($C512,'NBN Scale Adjustments'!$B$199:$O$239, $W512, FALSE)","v":-4.8764668737151197E-6},{"$f":"VLOOKUP($C512,'NBN Scale Adjustments'!$B$245:$O$285, $W512, FALSE)","v":-6.5705295644515203E-6},null,null,-2.1715452076048964E-4,null,null,9]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C513,'E. Allocation Factors Calc'!$C$816:$L$859, $W513, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C513,'E. Allocation Factors Calc'!$C$862:$K$905, $W513, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C513,'E. Allocation Factors Calc'!$C$908:$K$951, $W513, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C513,'E. Allocation Factors Calc'!$C$954:$K$997, $W513, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C513,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W513, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C513,'NBN Scale Adjustments'!$B$61:$O$101, $W513, FALSE)","v":-1.9929089520631638E-4},{"$f":"VLOOKUP($C513,'NBN Scale Adjustments'!$B$107:$O$147, $W513, FALSE)","v":-2.7652323370503973E-6},{"$f":"VLOOKUP($C513,'NBN Scale Adjustments'!$B$153:$O$193, $W513, FALSE)","v":-3.6514383553688377E-6},{"$f":"VLOOKUP($C513,'NBN Scale Adjustments'!$B$199:$O$239, $W513, FALSE)","v":-4.8764668737151197E-6},{"$f":"VLOOKUP($C513,'NBN Scale Adjustments'!$B$245:$O$285, $W513, FALSE)","v":-6.5705295644515203E-6},null,null,-2.1715452076048964E-4,null,null,9]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C514,'E. Allocation Factors Calc'!$C$816:$L$859, $W514, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C514,'E. Allocation Factors Calc'!$C$862:$K$905, $W514, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C514,'E. Allocation Factors Calc'!$C$908:$K$951, $W514, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C514,'E. Allocation Factors Calc'!$C$954:$K$997, $W514, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C514,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W514, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C514,'NBN Scale Adjustments'!$B$61:$O$101, $W514, FALSE)","v":-1.9929089520631638E-4},{"$f":"VLOOKUP($C514,'NBN Scale Adjustments'!$B$107:$O$147, $W514, FALSE)","v":-2.7652323370503973E-6},{"$f":"VLOOKUP($C514,'NBN Scale Adjustments'!$B$153:$O$193, $W514, FALSE)","v":-3.6514383553688377E-6},{"$f":"VLOOKUP($C514,'NBN Scale Adjustments'!$B$199:$O$239, $W514, FALSE)","v":-4.8764668737151197E-6},{"$f":"VLOOKUP($C514,'NBN Scale Adjustments'!$B$245:$O$285, $W514, FALSE)","v":-6.5705295644515203E-6},null,null,-2.1715452076048964E-4,null,null,9]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C515,'E. Allocation Factors Calc'!$C$816:$L$859, $W515, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C515,'E. Allocation Factors Calc'!$C$862:$K$905, $W515, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C515,'E. Allocation Factors Calc'!$C$908:$K$951, $W515, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C515,'E. Allocation Factors Calc'!$C$954:$K$997, $W515, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C515,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W515, FALSE)","v":8.3152825282421586E-12},{"$f":"VLOOKUP($C515,'NBN Scale Adjustments'!$B$61:$O$101, $W515, FALSE)","v":9.8784029714037988E-5},{"$f":"VLOOKUP($C515,'NBN Scale Adjustments'!$B$107:$O$147, $W515, FALSE)","v":2.6955706611968152E-6},{"$f":"VLOOKUP($C515,'NBN Scale Adjustments'!$B$153:$O$193, $W515, FALSE)","v":3.5328482377466047E-6},{"$f":"VLOOKUP($C515,'NBN Scale Adjustments'!$B$199:$O$239, $W515, FALSE)","v":4.6687330054206468E-6},{"$f":"VLOOKUP($C515,'NBN Scale Adjustments'!$B$245:$O$285, $W515, FALSE)","v":6.1821310352395279E-6},null,null,1.1586335423005424E-4,null,null,9]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C516,'E. Allocation Factors Calc'!$C$816:$L$859, $W516, FALSE)","v":0},{"$f":"VLOOKUP($C516,'E. Allocation Factors Calc'!$C$862:$K$905, $W516, FALSE)","v":0},{"$f":"VLOOKUP($C516,'E. Allocation Factors Calc'!$C$908:$K$951, $W516, FALSE)","v":0},{"$f":"VLOOKUP($C516,'E. Allocation Factors Calc'!$C$954:$K$997, $W516, FALSE)","v":0},{"$f":"VLOOKUP($C516,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W516, FALSE)","v":0},{"$f":"VLOOKUP($C516,'NBN Scale Adjustments'!$B$61:$O$101, $W516, FALSE)","v":3.8090253722900556E-2},{"$f":"VLOOKUP($C516,'NBN Scale Adjustments'!$B$107:$O$147, $W516, FALSE)","v":3.7414466246367374E-4},{"$f":"VLOOKUP($C516,'NBN Scale Adjustments'!$B$153:$O$193, $W516, FALSE)","v":3.655219340223162E-4},{"$f":"VLOOKUP($C516,'NBN Scale Adjustments'!$B$199:$O$239, $W516, FALSE)","v":3.5551785769686104E-4},{"$f":"VLOOKUP($C516,'NBN Scale Adjustments'!$B$245:$O$285, $W516, FALSE)","v":3.2976509391857917E-4},null,null,3.9515203271001983E-2,null,null,9]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C517,'E. Allocation Factors Calc'!$C$816:$L$859, $W517, FALSE)","v":0},{"$f":"VLOOKUP($C517,'E. Allocation Factors Calc'!$C$862:$K$905, $W517, FALSE)","v":0},{"$f":"VLOOKUP($C517,'E. Allocation Factors Calc'!$C$908:$K$951, $W517, FALSE)","v":0},{"$f":"VLOOKUP($C517,'E. Allocation Factors Calc'!$C$954:$K$997, $W517, FALSE)","v":0},{"$f":"VLOOKUP($C517,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W517, FALSE)","v":0},{"$f":"VLOOKUP($C517,'NBN Scale Adjustments'!$B$61:$O$101, $W517, FALSE)","v":0},{"$f":"VLOOKUP($C517,'NBN Scale Adjustments'!$B$107:$O$147, $W517, FALSE)","v":0},{"$f":"VLOOKUP($C517,'NBN Scale Adjustments'!$B$153:$O$193, $W517, FALSE)","v":0},{"$f":"VLOOKUP($C517,'NBN Scale Adjustments'!$B$199:$O$239, $W517, FALSE)","v":0},{"$f":"VLOOKUP($C517,'NBN Scale Adjustments'!$B$245:$O$285, $W517, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C518,'E. Allocation Factors Calc'!$C$816:$L$859, $W518, FALSE)","v":0},{"$f":"VLOOKUP($C518,'E. Allocation Factors Calc'!$C$862:$K$905, $W518, FALSE)","v":0},{"$f":"VLOOKUP($C518,'E. Allocation Factors Calc'!$C$908:$K$951, $W518, FALSE)","v":0},{"$f":"VLOOKUP($C518,'E. Allocation Factors Calc'!$C$954:$K$997, $W518, FALSE)","v":0},{"$f":"VLOOKUP($C518,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W518, FALSE)","v":0},{"$f":"VLOOKUP($C518,'NBN Scale Adjustments'!$B$61:$O$101, $W518, FALSE)","v":0},{"$f":"VLOOKUP($C518,'NBN Scale Adjustments'!$B$107:$O$147, $W518, FALSE)","v":0},{"$f":"VLOOKUP($C518,'NBN Scale Adjustments'!$B$153:$O$193, $W518, FALSE)","v":0},{"$f":"VLOOKUP($C518,'NBN Scale Adjustments'!$B$199:$O$239, $W518, FALSE)","v":0},{"$f":"VLOOKUP($C518,'NBN Scale Adjustments'!$B$245:$O$285, $W518, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C519,'E. Allocation Factors Calc'!$C$816:$L$859, $W519, FALSE)","v":0},{"$f":"VLOOKUP($C519,'E. Allocation Factors Calc'!$C$862:$K$905, $W519, FALSE)","v":0},{"$f":"VLOOKUP($C519,'E. Allocation Factors Calc'!$C$908:$K$951, $W519, FALSE)","v":0},{"$f":"VLOOKUP($C519,'E. Allocation Factors Calc'!$C$954:$K$997, $W519, FALSE)","v":0},{"$f":"VLOOKUP($C519,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W519, FALSE)","v":0},{"$f":"VLOOKUP($C519,'NBN Scale Adjustments'!$B$61:$O$101, $W519, FALSE)","v":0},{"$f":"VLOOKUP($C519,'NBN Scale Adjustments'!$B$107:$O$147, $W519, FALSE)","v":0},{"$f":"VLOOKUP($C519,'NBN Scale Adjustments'!$B$153:$O$193, $W519, FALSE)","v":0},{"$f":"VLOOKUP($C519,'NBN Scale Adjustments'!$B$199:$O$239, $W519, FALSE)","v":0},{"$f":"VLOOKUP($C519,'NBN Scale Adjustments'!$B$245:$O$285, $W519, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C520,'E. Allocation Factors Calc'!$C$816:$L$859, $W520, FALSE)","v":0},{"$f":"VLOOKUP($C520,'E. Allocation Factors Calc'!$C$862:$K$905, $W520, FALSE)","v":0},{"$f":"VLOOKUP($C520,'E. Allocation Factors Calc'!$C$908:$K$951, $W520, FALSE)","v":0},{"$f":"VLOOKUP($C520,'E. Allocation Factors Calc'!$C$954:$K$997, $W520, FALSE)","v":0},{"$f":"VLOOKUP($C520,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W520, FALSE)","v":0},{"$f":"VLOOKUP($C520,'NBN Scale Adjustments'!$B$61:$O$101, $W520, FALSE)","v":0},{"$f":"VLOOKUP($C520,'NBN Scale Adjustments'!$B$107:$O$147, $W520, FALSE)","v":0},{"$f":"VLOOKUP($C520,'NBN Scale Adjustments'!$B$153:$O$193, $W520, FALSE)","v":0},{"$f":"VLOOKUP($C520,'NBN Scale Adjustments'!$B$199:$O$239, $W520, FALSE)","v":0},{"$f":"VLOOKUP($C520,'NBN Scale Adjustments'!$B$245:$O$285, $W520, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C521,'E. Allocation Factors Calc'!$C$816:$L$859, $W521, FALSE)","v":0},{"$f":"VLOOKUP($C521,'E. Allocation Factors Calc'!$C$862:$K$905, $W521, FALSE)","v":0},{"$f":"VLOOKUP($C521,'E. Allocation Factors Calc'!$C$908:$K$951, $W521, FALSE)","v":0},{"$f":"VLOOKUP($C521,'E. Allocation Factors Calc'!$C$954:$K$997, $W521, FALSE)","v":0},{"$f":"VLOOKUP($C521,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W521, FALSE)","v":0},{"$f":"VLOOKUP($C521,'NBN Scale Adjustments'!$B$61:$O$101, $W521, FALSE)","v":0},{"$f":"VLOOKUP($C521,'NBN Scale Adjustments'!$B$107:$O$147, $W521, FALSE)","v":0},{"$f":"VLOOKUP($C521,'NBN Scale Adjustments'!$B$153:$O$193, $W521, FALSE)","v":0},{"$f":"VLOOKUP($C521,'NBN Scale Adjustments'!$B$199:$O$239, $W521, FALSE)","v":0},{"$f":"VLOOKUP($C521,'NBN Scale Adjustments'!$B$245:$O$285, $W521, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C522,'E. Allocation Factors Calc'!$C$816:$L$859, $W522, FALSE)","v":0},{"$f":"VLOOKUP($C522,'E. Allocation Factors Calc'!$C$862:$K$905, $W522, FALSE)","v":0},{"$f":"VLOOKUP($C522,'E. Allocation Factors Calc'!$C$908:$K$951, $W522, FALSE)","v":0},{"$f":"VLOOKUP($C522,'E. Allocation Factors Calc'!$C$954:$K$997, $W522, FALSE)","v":0},{"$f":"VLOOKUP($C522,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W522, FALSE)","v":0},{"$f":"VLOOKUP($C522,'NBN Scale Adjustments'!$B$61:$O$101, $W522, FALSE)","v":0},{"$f":"VLOOKUP($C522,'NBN Scale Adjustments'!$B$107:$O$147, $W522, FALSE)","v":0},{"$f":"VLOOKUP($C522,'NBN Scale Adjustments'!$B$153:$O$193, $W522, FALSE)","v":0},{"$f":"VLOOKUP($C522,'NBN Scale Adjustments'!$B$199:$O$239, $W522, FALSE)","v":0},{"$f":"VLOOKUP($C522,'NBN Scale Adjustments'!$B$245:$O$285, $W522, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C523,'E. Allocation Factors Calc'!$C$816:$L$859, $W523, FALSE)","v":0},{"$f":"VLOOKUP($C523,'E. Allocation Factors Calc'!$C$862:$K$905, $W523, FALSE)","v":0},{"$f":"VLOOKUP($C523,'E. Allocation Factors Calc'!$C$908:$K$951, $W523, FALSE)","v":0},{"$f":"VLOOKUP($C523,'E. Allocation Factors Calc'!$C$954:$K$997, $W523, FALSE)","v":0},{"$f":"VLOOKUP($C523,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W523, FALSE)","v":0},{"$f":"VLOOKUP($C523,'NBN Scale Adjustments'!$B$61:$O$101, $W523, FALSE)","v":0},{"$f":"VLOOKUP($C523,'NBN Scale Adjustments'!$B$107:$O$147, $W523, FALSE)","v":0},{"$f":"VLOOKUP($C523,'NBN Scale Adjustments'!$B$153:$O$193, $W523, FALSE)","v":0},{"$f":"VLOOKUP($C523,'NBN Scale Adjustments'!$B$199:$O$239, $W523, FALSE)","v":0},{"$f":"VLOOKUP($C523,'NBN Scale Adjustments'!$B$245:$O$285, $W523, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C524,'E. Allocation Factors Calc'!$C$816:$L$859, $W524, FALSE)","v":0},{"$f":"VLOOKUP($C524,'E. Allocation Factors Calc'!$C$862:$K$905, $W524, FALSE)","v":0},{"$f":"VLOOKUP($C524,'E. Allocation Factors Calc'!$C$908:$K$951, $W524, FALSE)","v":0},{"$f":"VLOOKUP($C524,'E. Allocation Factors Calc'!$C$954:$K$997, $W524, FALSE)","v":0},{"$f":"VLOOKUP($C524,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W524, FALSE)","v":0},{"$f":"VLOOKUP($C524,'NBN Scale Adjustments'!$B$61:$O$101, $W524, FALSE)","v":0},{"$f":"VLOOKUP($C524,'NBN Scale Adjustments'!$B$107:$O$147, $W524, FALSE)","v":0},{"$f":"VLOOKUP($C524,'NBN Scale Adjustments'!$B$153:$O$193, $W524, FALSE)","v":0},{"$f":"VLOOKUP($C524,'NBN Scale Adjustments'!$B$199:$O$239, $W524, FALSE)","v":0},{"$f":"VLOOKUP($C524,'NBN Scale Adjustments'!$B$245:$O$285, $W524, FALSE)","v":0},null,null,0,null,null,9]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C525,'E. Allocation Factors Calc'!$C$816:$L$859, $W525, FALSE)","v":0},{"$f":"VLOOKUP($C525,'E. Allocation Factors Calc'!$C$862:$K$905, $W525, FALSE)","v":0},{"$f":"VLOOKUP($C525,'E. Allocation Factors Calc'!$C$908:$K$951, $W525, FALSE)","v":0},{"$f":"VLOOKUP($C525,'E. Allocation Factors Calc'!$C$954:$K$997, $W525, FALSE)","v":0},{"$f":"VLOOKUP($C525,'E. Allocation Factors Calc'!$C$1000:$K$1043, $W525, FALSE)","v":0},{"$f":"VLOOKUP($C525,'NBN Scale Adjustments'!$B$61:$O$101, $W525, FALSE)","v":0},{"$f":"VLOOKUP($C525,'NBN Scale Adjustments'!$B$107:$O$147, $W525, FALSE)","v":0},{"$f":"VLOOKUP($C525,'NBN Scale Adjustments'!$B$153:$O$193, $W525, FALSE)","v":0},{"$f":"VLOOKUP($C525,'NBN Scale Adjustments'!$B$199:$O$239, $W525, FALSE)","v":0},{"$f":"VLOOKUP($C525,'NBN Scale Adjustments'!$B$245:$O$285, $W525, FALSE)","v":0},null,null,0,null,null,9]
[]
[]
[null,"G.3.5","LSS Allocation Factors"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H529,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C532,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C532,'E. Allocation Factors Calc'!$C$816:$L$859, $W532, FALSE)","v":0},{"$f":"VLOOKUP($C532,'E. Allocation Factors Calc'!$C$862:$L$905, $W532, FALSE)","v":0},{"$f":"VLOOKUP($C532,'E. Allocation Factors Calc'!$C$908:$L$951, $W532, FALSE)","v":0},{"$f":"VLOOKUP($C532,'E. Allocation Factors Calc'!$C$954:$L$997, $W532, FALSE)","v":0},{"$f":"VLOOKUP($C532,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W532, FALSE)","v":0},{"$f":"VLOOKUP($C532,'NBN Scale Adjustments'!$B$61:$O$101, $W532, FALSE)","v":0},{"$f":"VLOOKUP($C532,'NBN Scale Adjustments'!$B$107:$O$147, $W532, FALSE)","v":0},{"$f":"VLOOKUP($C532,'NBN Scale Adjustments'!$B$153:$O$193, $W532, FALSE)","v":0},{"$f":"VLOOKUP($C532,'NBN Scale Adjustments'!$B$199:$O$239, $W532, FALSE)","v":0},{"$f":"VLOOKUP($C532,'NBN Scale Adjustments'!$B$245:$O$285, $W532, FALSE)","v":0},null,null,{"$f":"SUM(OFFSET($H532,0,0,1,Model_period))","v":0},null,null,10]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C533,'E. Allocation Factors Calc'!$C$816:$L$859, $W533, FALSE)","v":0},{"$f":"VLOOKUP($C533,'E. Allocation Factors Calc'!$C$862:$L$905, $W533, FALSE)","v":0},{"$f":"VLOOKUP($C533,'E. Allocation Factors Calc'!$C$908:$L$951, $W533, FALSE)","v":0},{"$f":"VLOOKUP($C533,'E. Allocation Factors Calc'!$C$954:$L$997, $W533, FALSE)","v":0},{"$f":"VLOOKUP($C533,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W533, FALSE)","v":0},{"$f":"VLOOKUP($C533,'NBN Scale Adjustments'!$B$61:$O$101, $W533, FALSE)","v":0},{"$f":"VLOOKUP($C533,'NBN Scale Adjustments'!$B$107:$O$147, $W533, FALSE)","v":0},{"$f":"VLOOKUP($C533,'NBN Scale Adjustments'!$B$153:$O$193, $W533, FALSE)","v":0},{"$f":"VLOOKUP($C533,'NBN Scale Adjustments'!$B$199:$O$239, $W533, FALSE)","v":0},{"$f":"VLOOKUP($C533,'NBN Scale Adjustments'!$B$245:$O$285, $W533, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C534,'E. Allocation Factors Calc'!$C$816:$L$859, $W534, FALSE)","v":0},{"$f":"VLOOKUP($C534,'E. Allocation Factors Calc'!$C$862:$L$905, $W534, FALSE)","v":0},{"$f":"VLOOKUP($C534,'E. Allocation Factors Calc'!$C$908:$L$951, $W534, FALSE)","v":0},{"$f":"VLOOKUP($C534,'E. Allocation Factors Calc'!$C$954:$L$997, $W534, FALSE)","v":0},{"$f":"VLOOKUP($C534,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W534, FALSE)","v":0},{"$f":"VLOOKUP($C534,'NBN Scale Adjustments'!$B$61:$O$101, $W534, FALSE)","v":2.5441242877310945E-2},{"$f":"VLOOKUP($C534,'NBN Scale Adjustments'!$B$107:$O$147, $W534, FALSE)","v":2.4218902628881905E-2},{"$f":"VLOOKUP($C534,'NBN Scale Adjustments'!$B$153:$O$193, $W534, FALSE)","v":2.284289891476014E-2},{"$f":"VLOOKUP($C534,'NBN Scale Adjustments'!$B$199:$O$239, $W534, FALSE)","v":2.131663245266166E-2},{"$f":"VLOOKUP($C534,'NBN Scale Adjustments'!$B$245:$O$285, $W534, FALSE)","v":1.9638737946335447E-2},null,null,0.1134584148199501,null,null,10]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C535,'E. Allocation Factors Calc'!$C$816:$L$859, $W535, FALSE)","v":0},{"$f":"VLOOKUP($C535,'E. Allocation Factors Calc'!$C$862:$L$905, $W535, FALSE)","v":0},{"$f":"VLOOKUP($C535,'E. Allocation Factors Calc'!$C$908:$L$951, $W535, FALSE)","v":0},{"$f":"VLOOKUP($C535,'E. Allocation Factors Calc'!$C$954:$L$997, $W535, FALSE)","v":0},{"$f":"VLOOKUP($C535,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W535, FALSE)","v":0},{"$f":"VLOOKUP($C535,'NBN Scale Adjustments'!$B$61:$O$101, $W535, FALSE)","v":2.5441242877310945E-2},{"$f":"VLOOKUP($C535,'NBN Scale Adjustments'!$B$107:$O$147, $W535, FALSE)","v":2.4218902628881905E-2},{"$f":"VLOOKUP($C535,'NBN Scale Adjustments'!$B$153:$O$193, $W535, FALSE)","v":2.284289891476014E-2},{"$f":"VLOOKUP($C535,'NBN Scale Adjustments'!$B$199:$O$239, $W535, FALSE)","v":2.131663245266166E-2},{"$f":"VLOOKUP($C535,'NBN Scale Adjustments'!$B$245:$O$285, $W535, FALSE)","v":1.9638737946335447E-2},null,null,0.1134584148199501,null,null,10]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C536,'E. Allocation Factors Calc'!$C$816:$L$859, $W536, FALSE)","v":0},{"$f":"VLOOKUP($C536,'E. Allocation Factors Calc'!$C$862:$L$905, $W536, FALSE)","v":0},{"$f":"VLOOKUP($C536,'E. Allocation Factors Calc'!$C$908:$L$951, $W536, FALSE)","v":0},{"$f":"VLOOKUP($C536,'E. Allocation Factors Calc'!$C$954:$L$997, $W536, FALSE)","v":0},{"$f":"VLOOKUP($C536,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W536, FALSE)","v":0},{"$f":"VLOOKUP($C536,'NBN Scale Adjustments'!$B$61:$O$101, $W536, FALSE)","v":2.5441242877310945E-2},{"$f":"VLOOKUP($C536,'NBN Scale Adjustments'!$B$107:$O$147, $W536, FALSE)","v":2.4218902628881905E-2},{"$f":"VLOOKUP($C536,'NBN Scale Adjustments'!$B$153:$O$193, $W536, FALSE)","v":2.284289891476014E-2},{"$f":"VLOOKUP($C536,'NBN Scale Adjustments'!$B$199:$O$239, $W536, FALSE)","v":2.131663245266166E-2},{"$f":"VLOOKUP($C536,'NBN Scale Adjustments'!$B$245:$O$285, $W536, FALSE)","v":1.9638737946335447E-2},null,null,0.1134584148199501,null,null,10]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C537,'E. Allocation Factors Calc'!$C$816:$L$859, $W537, FALSE)","v":0},{"$f":"VLOOKUP($C537,'E. Allocation Factors Calc'!$C$862:$L$905, $W537, FALSE)","v":0},{"$f":"VLOOKUP($C537,'E. Allocation Factors Calc'!$C$908:$L$951, $W537, FALSE)","v":0},{"$f":"VLOOKUP($C537,'E. Allocation Factors Calc'!$C$954:$L$997, $W537, FALSE)","v":0},{"$f":"VLOOKUP($C537,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W537, FALSE)","v":0},{"$f":"VLOOKUP($C537,'NBN Scale Adjustments'!$B$61:$O$101, $W537, FALSE)","v":2.5441242877310945E-2},{"$f":"VLOOKUP($C537,'NBN Scale Adjustments'!$B$107:$O$147, $W537, FALSE)","v":2.4218902628881905E-2},{"$f":"VLOOKUP($C537,'NBN Scale Adjustments'!$B$153:$O$193, $W537, FALSE)","v":2.284289891476014E-2},{"$f":"VLOOKUP($C537,'NBN Scale Adjustments'!$B$199:$O$239, $W537, FALSE)","v":2.131663245266166E-2},{"$f":"VLOOKUP($C537,'NBN Scale Adjustments'!$B$245:$O$285, $W537, FALSE)","v":1.9638737946335447E-2},null,null,0.1134584148199501,null,null,10]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C538,'E. Allocation Factors Calc'!$C$816:$L$859, $W538, FALSE)","v":0},{"$f":"VLOOKUP($C538,'E. Allocation Factors Calc'!$C$862:$L$905, $W538, FALSE)","v":0},{"$f":"VLOOKUP($C538,'E. Allocation Factors Calc'!$C$908:$L$951, $W538, FALSE)","v":0},{"$f":"VLOOKUP($C538,'E. Allocation Factors Calc'!$C$954:$L$997, $W538, FALSE)","v":0},{"$f":"VLOOKUP($C538,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W538, FALSE)","v":0},{"$f":"VLOOKUP($C538,'NBN Scale Adjustments'!$B$61:$O$101, $W538, FALSE)","v":2.5441242877310945E-2},{"$f":"VLOOKUP($C538,'NBN Scale Adjustments'!$B$107:$O$147, $W538, FALSE)","v":2.4218902628881907E-4},{"$f":"VLOOKUP($C538,'NBN Scale Adjustments'!$B$153:$O$193, $W538, FALSE)","v":2.2842898914760139E-4},{"$f":"VLOOKUP($C538,'NBN Scale Adjustments'!$B$199:$O$239, $W538, FALSE)","v":2.1316632452661661E-4},{"$f":"VLOOKUP($C538,'NBN Scale Adjustments'!$B$245:$O$285, $W538, FALSE)","v":1.9638737946335447E-4},null,null,2.6321414596737338E-2,null,null,10]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C539,'E. Allocation Factors Calc'!$C$816:$L$859, $W539, FALSE)","v":0},{"$f":"VLOOKUP($C539,'E. Allocation Factors Calc'!$C$862:$L$905, $W539, FALSE)","v":0},{"$f":"VLOOKUP($C539,'E. Allocation Factors Calc'!$C$908:$L$951, $W539, FALSE)","v":0},{"$f":"VLOOKUP($C539,'E. Allocation Factors Calc'!$C$954:$L$997, $W539, FALSE)","v":0},{"$f":"VLOOKUP($C539,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W539, FALSE)","v":0},{"$f":"VLOOKUP($C539,'NBN Scale Adjustments'!$B$61:$O$101, $W539, FALSE)","v":2.5441242877310945E-2},{"$f":"VLOOKUP($C539,'NBN Scale Adjustments'!$B$107:$O$147, $W539, FALSE)","v":2.4218902628881907E-4},{"$f":"VLOOKUP($C539,'NBN Scale Adjustments'!$B$153:$O$193, $W539, FALSE)","v":2.2842898914760139E-4},{"$f":"VLOOKUP($C539,'NBN Scale Adjustments'!$B$199:$O$239, $W539, FALSE)","v":2.1316632452661661E-4},{"$f":"VLOOKUP($C539,'NBN Scale Adjustments'!$B$245:$O$285, $W539, FALSE)","v":1.9638737946335447E-4},null,null,2.6321414596737338E-2,null,null,10]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C540,'E. Allocation Factors Calc'!$C$816:$L$859, $W540, FALSE)","v":0},{"$f":"VLOOKUP($C540,'E. Allocation Factors Calc'!$C$862:$L$905, $W540, FALSE)","v":0},{"$f":"VLOOKUP($C540,'E. Allocation Factors Calc'!$C$908:$L$951, $W540, FALSE)","v":0},{"$f":"VLOOKUP($C540,'E. Allocation Factors Calc'!$C$954:$L$997, $W540, FALSE)","v":0},{"$f":"VLOOKUP($C540,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W540, FALSE)","v":0},{"$f":"VLOOKUP($C540,'NBN Scale Adjustments'!$B$61:$O$101, $W540, FALSE)","v":2.5441242877310945E-2},{"$f":"VLOOKUP($C540,'NBN Scale Adjustments'!$B$107:$O$147, $W540, FALSE)","v":2.4218902628881907E-4},{"$f":"VLOOKUP($C540,'NBN Scale Adjustments'!$B$153:$O$193, $W540, FALSE)","v":2.2842898914760139E-4},{"$f":"VLOOKUP($C540,'NBN Scale Adjustments'!$B$199:$O$239, $W540, FALSE)","v":2.1316632452661661E-4},{"$f":"VLOOKUP($C540,'NBN Scale Adjustments'!$B$245:$O$285, $W540, FALSE)","v":1.9638737946335447E-4},null,null,2.6321414596737338E-2,null,null,10]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C541,'E. Allocation Factors Calc'!$C$816:$L$859, $W541, FALSE)","v":0},{"$f":"VLOOKUP($C541,'E. Allocation Factors Calc'!$C$862:$L$905, $W541, FALSE)","v":0},{"$f":"VLOOKUP($C541,'E. Allocation Factors Calc'!$C$908:$L$951, $W541, FALSE)","v":0},{"$f":"VLOOKUP($C541,'E. Allocation Factors Calc'!$C$954:$L$997, $W541, FALSE)","v":0},{"$f":"VLOOKUP($C541,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W541, FALSE)","v":0},{"$f":"VLOOKUP($C541,'NBN Scale Adjustments'!$B$61:$O$101, $W541, FALSE)","v":1.3570915336812329E-2},{"$f":"VLOOKUP($C541,'NBN Scale Adjustments'!$B$107:$O$147, $W541, FALSE)","v":9.1323480919714553E-5},{"$f":"VLOOKUP($C541,'NBN Scale Adjustments'!$B$153:$O$193, $W541, FALSE)","v":8.6438760321834424E-5},{"$f":"VLOOKUP($C541,'NBN Scale Adjustments'!$B$199:$O$239, $W541, FALSE)","v":8.0914764162135782E-5},{"$f":"VLOOKUP($C541,'NBN Scale Adjustments'!$B$245:$O$285, $W541, FALSE)","v":7.4741988044677333E-5},null,null,1.3904334330260691E-2,null,null,10]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C542,'E. Allocation Factors Calc'!$C$816:$L$859, $W542, FALSE)","v":0},{"$f":"VLOOKUP($C542,'E. Allocation Factors Calc'!$C$862:$L$905, $W542, FALSE)","v":0},{"$f":"VLOOKUP($C542,'E. Allocation Factors Calc'!$C$908:$L$951, $W542, FALSE)","v":0},{"$f":"VLOOKUP($C542,'E. Allocation Factors Calc'!$C$954:$L$997, $W542, FALSE)","v":0},{"$f":"VLOOKUP($C542,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W542, FALSE)","v":0},{"$f":"VLOOKUP($C542,'NBN Scale Adjustments'!$B$61:$O$101, $W542, FALSE)","v":0},{"$f":"VLOOKUP($C542,'NBN Scale Adjustments'!$B$107:$O$147, $W542, FALSE)","v":0},{"$f":"VLOOKUP($C542,'NBN Scale Adjustments'!$B$153:$O$193, $W542, FALSE)","v":0},{"$f":"VLOOKUP($C542,'NBN Scale Adjustments'!$B$199:$O$239, $W542, FALSE)","v":0},{"$f":"VLOOKUP($C542,'NBN Scale Adjustments'!$B$245:$O$285, $W542, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C543,'E. Allocation Factors Calc'!$C$816:$L$859, $W543, FALSE)","v":0},{"$f":"VLOOKUP($C543,'E. Allocation Factors Calc'!$C$862:$L$905, $W543, FALSE)","v":0},{"$f":"VLOOKUP($C543,'E. Allocation Factors Calc'!$C$908:$L$951, $W543, FALSE)","v":0},{"$f":"VLOOKUP($C543,'E. Allocation Factors Calc'!$C$954:$L$997, $W543, FALSE)","v":0},{"$f":"VLOOKUP($C543,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W543, FALSE)","v":0},{"$f":"VLOOKUP($C543,'NBN Scale Adjustments'!$B$61:$O$101, $W543, FALSE)","v":0},{"$f":"VLOOKUP($C543,'NBN Scale Adjustments'!$B$107:$O$147, $W543, FALSE)","v":0},{"$f":"VLOOKUP($C543,'NBN Scale Adjustments'!$B$153:$O$193, $W543, FALSE)","v":0},{"$f":"VLOOKUP($C543,'NBN Scale Adjustments'!$B$199:$O$239, $W543, FALSE)","v":0},{"$f":"VLOOKUP($C543,'NBN Scale Adjustments'!$B$245:$O$285, $W543, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C544,'E. Allocation Factors Calc'!$C$816:$L$859, $W544, FALSE)","v":0},{"$f":"VLOOKUP($C544,'E. Allocation Factors Calc'!$C$862:$L$905, $W544, FALSE)","v":0},{"$f":"VLOOKUP($C544,'E. Allocation Factors Calc'!$C$908:$L$951, $W544, FALSE)","v":0},{"$f":"VLOOKUP($C544,'E. Allocation Factors Calc'!$C$954:$L$997, $W544, FALSE)","v":0},{"$f":"VLOOKUP($C544,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W544, FALSE)","v":0},{"$f":"VLOOKUP($C544,'NBN Scale Adjustments'!$B$61:$O$101, $W544, FALSE)","v":0},{"$f":"VLOOKUP($C544,'NBN Scale Adjustments'!$B$107:$O$147, $W544, FALSE)","v":0},{"$f":"VLOOKUP($C544,'NBN Scale Adjustments'!$B$153:$O$193, $W544, FALSE)","v":0},{"$f":"VLOOKUP($C544,'NBN Scale Adjustments'!$B$199:$O$239, $W544, FALSE)","v":0},{"$f":"VLOOKUP($C544,'NBN Scale Adjustments'!$B$245:$O$285, $W544, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C545,'E. Allocation Factors Calc'!$C$816:$L$859, $W545, FALSE)","v":0},{"$f":"VLOOKUP($C545,'E. Allocation Factors Calc'!$C$862:$L$905, $W545, FALSE)","v":0},{"$f":"VLOOKUP($C545,'E. Allocation Factors Calc'!$C$908:$L$951, $W545, FALSE)","v":0},{"$f":"VLOOKUP($C545,'E. Allocation Factors Calc'!$C$954:$L$997, $W545, FALSE)","v":0},{"$f":"VLOOKUP($C545,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W545, FALSE)","v":0},{"$f":"VLOOKUP($C545,'NBN Scale Adjustments'!$B$61:$O$101, $W545, FALSE)","v":0},{"$f":"VLOOKUP($C545,'NBN Scale Adjustments'!$B$107:$O$147, $W545, FALSE)","v":0},{"$f":"VLOOKUP($C545,'NBN Scale Adjustments'!$B$153:$O$193, $W545, FALSE)","v":0},{"$f":"VLOOKUP($C545,'NBN Scale Adjustments'!$B$199:$O$239, $W545, FALSE)","v":0},{"$f":"VLOOKUP($C545,'NBN Scale Adjustments'!$B$245:$O$285, $W545, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C546,'E. Allocation Factors Calc'!$C$816:$L$859, $W546, FALSE)","v":0},{"$f":"VLOOKUP($C546,'E. Allocation Factors Calc'!$C$862:$L$905, $W546, FALSE)","v":0},{"$f":"VLOOKUP($C546,'E. Allocation Factors Calc'!$C$908:$L$951, $W546, FALSE)","v":0},{"$f":"VLOOKUP($C546,'E. Allocation Factors Calc'!$C$954:$L$997, $W546, FALSE)","v":0},{"$f":"VLOOKUP($C546,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W546, FALSE)","v":0},{"$f":"VLOOKUP($C546,'NBN Scale Adjustments'!$B$61:$O$101, $W546, FALSE)","v":0},{"$f":"VLOOKUP($C546,'NBN Scale Adjustments'!$B$107:$O$147, $W546, FALSE)","v":0},{"$f":"VLOOKUP($C546,'NBN Scale Adjustments'!$B$153:$O$193, $W546, FALSE)","v":0},{"$f":"VLOOKUP($C546,'NBN Scale Adjustments'!$B$199:$O$239, $W546, FALSE)","v":0},{"$f":"VLOOKUP($C546,'NBN Scale Adjustments'!$B$245:$O$285, $W546, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C547,'E. Allocation Factors Calc'!$C$816:$L$859, $W547, FALSE)","v":0},{"$f":"VLOOKUP($C547,'E. Allocation Factors Calc'!$C$862:$L$905, $W547, FALSE)","v":0},{"$f":"VLOOKUP($C547,'E. Allocation Factors Calc'!$C$908:$L$951, $W547, FALSE)","v":0},{"$f":"VLOOKUP($C547,'E. Allocation Factors Calc'!$C$954:$L$997, $W547, FALSE)","v":0},{"$f":"VLOOKUP($C547,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W547, FALSE)","v":0},{"$f":"VLOOKUP($C547,'NBN Scale Adjustments'!$B$61:$O$101, $W547, FALSE)","v":0},{"$f":"VLOOKUP($C547,'NBN Scale Adjustments'!$B$107:$O$147, $W547, FALSE)","v":0},{"$f":"VLOOKUP($C547,'NBN Scale Adjustments'!$B$153:$O$193, $W547, FALSE)","v":0},{"$f":"VLOOKUP($C547,'NBN Scale Adjustments'!$B$199:$O$239, $W547, FALSE)","v":0},{"$f":"VLOOKUP($C547,'NBN Scale Adjustments'!$B$245:$O$285, $W547, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C548,'E. Allocation Factors Calc'!$C$816:$L$859, $W548, FALSE)","v":0},{"$f":"VLOOKUP($C548,'E. Allocation Factors Calc'!$C$862:$L$905, $W548, FALSE)","v":0},{"$f":"VLOOKUP($C548,'E. Allocation Factors Calc'!$C$908:$L$951, $W548, FALSE)","v":0},{"$f":"VLOOKUP($C548,'E. Allocation Factors Calc'!$C$954:$L$997, $W548, FALSE)","v":0},{"$f":"VLOOKUP($C548,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W548, FALSE)","v":0},{"$f":"VLOOKUP($C548,'NBN Scale Adjustments'!$B$61:$O$101, $W548, FALSE)","v":0},{"$f":"VLOOKUP($C548,'NBN Scale Adjustments'!$B$107:$O$147, $W548, FALSE)","v":0},{"$f":"VLOOKUP($C548,'NBN Scale Adjustments'!$B$153:$O$193, $W548, FALSE)","v":0},{"$f":"VLOOKUP($C548,'NBN Scale Adjustments'!$B$199:$O$239, $W548, FALSE)","v":0},{"$f":"VLOOKUP($C548,'NBN Scale Adjustments'!$B$245:$O$285, $W548, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C549,'E. Allocation Factors Calc'!$C$816:$L$859, $W549, FALSE)","v":0},{"$f":"VLOOKUP($C549,'E. Allocation Factors Calc'!$C$862:$L$905, $W549, FALSE)","v":0},{"$f":"VLOOKUP($C549,'E. Allocation Factors Calc'!$C$908:$L$951, $W549, FALSE)","v":0},{"$f":"VLOOKUP($C549,'E. Allocation Factors Calc'!$C$954:$L$997, $W549, FALSE)","v":0},{"$f":"VLOOKUP($C549,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W549, FALSE)","v":0},{"$f":"VLOOKUP($C549,'NBN Scale Adjustments'!$B$61:$O$101, $W549, FALSE)","v":0},{"$f":"VLOOKUP($C549,'NBN Scale Adjustments'!$B$107:$O$147, $W549, FALSE)","v":0},{"$f":"VLOOKUP($C549,'NBN Scale Adjustments'!$B$153:$O$193, $W549, FALSE)","v":0},{"$f":"VLOOKUP($C549,'NBN Scale Adjustments'!$B$199:$O$239, $W549, FALSE)","v":0},{"$f":"VLOOKUP($C549,'NBN Scale Adjustments'!$B$245:$O$285, $W549, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C550,'E. Allocation Factors Calc'!$C$816:$L$859, $W550, FALSE)","v":0},{"$f":"VLOOKUP($C550,'E. Allocation Factors Calc'!$C$862:$L$905, $W550, FALSE)","v":0},{"$f":"VLOOKUP($C550,'E. Allocation Factors Calc'!$C$908:$L$951, $W550, FALSE)","v":0},{"$f":"VLOOKUP($C550,'E. Allocation Factors Calc'!$C$954:$L$997, $W550, FALSE)","v":0},{"$f":"VLOOKUP($C550,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W550, FALSE)","v":0},{"$f":"VLOOKUP($C550,'NBN Scale Adjustments'!$B$61:$O$101, $W550, FALSE)","v":0},{"$f":"VLOOKUP($C550,'NBN Scale Adjustments'!$B$107:$O$147, $W550, FALSE)","v":0},{"$f":"VLOOKUP($C550,'NBN Scale Adjustments'!$B$153:$O$193, $W550, FALSE)","v":0},{"$f":"VLOOKUP($C550,'NBN Scale Adjustments'!$B$199:$O$239, $W550, FALSE)","v":0},{"$f":"VLOOKUP($C550,'NBN Scale Adjustments'!$B$245:$O$285, $W550, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C551,'E. Allocation Factors Calc'!$C$816:$L$859, $W551, FALSE)","v":0},{"$f":"VLOOKUP($C551,'E. Allocation Factors Calc'!$C$862:$L$905, $W551, FALSE)","v":0},{"$f":"VLOOKUP($C551,'E. Allocation Factors Calc'!$C$908:$L$951, $W551, FALSE)","v":0},{"$f":"VLOOKUP($C551,'E. Allocation Factors Calc'!$C$954:$L$997, $W551, FALSE)","v":0},{"$f":"VLOOKUP($C551,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W551, FALSE)","v":0},{"$f":"VLOOKUP($C551,'NBN Scale Adjustments'!$B$61:$O$101, $W551, FALSE)","v":0},{"$f":"VLOOKUP($C551,'NBN Scale Adjustments'!$B$107:$O$147, $W551, FALSE)","v":0},{"$f":"VLOOKUP($C551,'NBN Scale Adjustments'!$B$153:$O$193, $W551, FALSE)","v":0},{"$f":"VLOOKUP($C551,'NBN Scale Adjustments'!$B$199:$O$239, $W551, FALSE)","v":0},{"$f":"VLOOKUP($C551,'NBN Scale Adjustments'!$B$245:$O$285, $W551, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C553,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C553,'E. Allocation Factors Calc'!$C$816:$L$859, $W553, FALSE)","v":0},{"$f":"VLOOKUP($C553,'E. Allocation Factors Calc'!$C$862:$L$905, $W553, FALSE)","v":0},{"$f":"VLOOKUP($C553,'E. Allocation Factors Calc'!$C$908:$L$951, $W553, FALSE)","v":0},{"$f":"VLOOKUP($C553,'E. Allocation Factors Calc'!$C$954:$L$997, $W553, FALSE)","v":0},{"$f":"VLOOKUP($C553,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W553, FALSE)","v":0},{"$f":"VLOOKUP($C553,'NBN Scale Adjustments'!$B$61:$O$101, $W553, FALSE)","v":2.5441242877310944E-4},{"$f":"VLOOKUP($C553,'NBN Scale Adjustments'!$B$107:$O$147, $W553, FALSE)","v":2.4218902628881908E-6},{"$f":"VLOOKUP($C553,'NBN Scale Adjustments'!$B$153:$O$193, $W553, FALSE)","v":2.284289891476014E-6},{"$f":"VLOOKUP($C553,'NBN Scale Adjustments'!$B$199:$O$239, $W553, FALSE)","v":2.131663245266166E-6},{"$f":"VLOOKUP($C553,'NBN Scale Adjustments'!$B$245:$O$285, $W553, FALSE)","v":1.9638737946335446E-6},null,null,{"$f":"SUM(OFFSET($H553,0,0,1,Model_period))","v":2.6321414596737339E-4},null,null,10]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C554,'E. Allocation Factors Calc'!$C$816:$L$859, $W554, FALSE)","v":0},{"$f":"VLOOKUP($C554,'E. Allocation Factors Calc'!$C$862:$L$905, $W554, FALSE)","v":0},{"$f":"VLOOKUP($C554,'E. Allocation Factors Calc'!$C$908:$L$951, $W554, FALSE)","v":0},{"$f":"VLOOKUP($C554,'E. Allocation Factors Calc'!$C$954:$L$997, $W554, FALSE)","v":0},{"$f":"VLOOKUP($C554,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W554, FALSE)","v":0},{"$f":"VLOOKUP($C554,'NBN Scale Adjustments'!$B$61:$O$101, $W554, FALSE)","v":0},{"$f":"VLOOKUP($C554,'NBN Scale Adjustments'!$B$107:$O$147, $W554, FALSE)","v":0},{"$f":"VLOOKUP($C554,'NBN Scale Adjustments'!$B$153:$O$193, $W554, FALSE)","v":0},{"$f":"VLOOKUP($C554,'NBN Scale Adjustments'!$B$199:$O$239, $W554, FALSE)","v":0},{"$f":"VLOOKUP($C554,'NBN Scale Adjustments'!$B$245:$O$285, $W554, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C555,'E. Allocation Factors Calc'!$C$816:$L$859, $W555, FALSE)","v":0},{"$f":"VLOOKUP($C555,'E. Allocation Factors Calc'!$C$862:$L$905, $W555, FALSE)","v":0},{"$f":"VLOOKUP($C555,'E. Allocation Factors Calc'!$C$908:$L$951, $W555, FALSE)","v":0},{"$f":"VLOOKUP($C555,'E. Allocation Factors Calc'!$C$954:$L$997, $W555, FALSE)","v":0},{"$f":"VLOOKUP($C555,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W555, FALSE)","v":0},{"$f":"VLOOKUP($C555,'NBN Scale Adjustments'!$B$61:$O$101, $W555, FALSE)","v":0},{"$f":"VLOOKUP($C555,'NBN Scale Adjustments'!$B$107:$O$147, $W555, FALSE)","v":0},{"$f":"VLOOKUP($C555,'NBN Scale Adjustments'!$B$153:$O$193, $W555, FALSE)","v":0},{"$f":"VLOOKUP($C555,'NBN Scale Adjustments'!$B$199:$O$239, $W555, FALSE)","v":0},{"$f":"VLOOKUP($C555,'NBN Scale Adjustments'!$B$245:$O$285, $W555, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C556,'E. Allocation Factors Calc'!$C$816:$L$859, $W556, FALSE)","v":0},{"$f":"VLOOKUP($C556,'E. Allocation Factors Calc'!$C$862:$L$905, $W556, FALSE)","v":0},{"$f":"VLOOKUP($C556,'E. Allocation Factors Calc'!$C$908:$L$951, $W556, FALSE)","v":0},{"$f":"VLOOKUP($C556,'E. Allocation Factors Calc'!$C$954:$L$997, $W556, FALSE)","v":0},{"$f":"VLOOKUP($C556,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W556, FALSE)","v":0},{"$f":"VLOOKUP($C556,'NBN Scale Adjustments'!$B$61:$O$101, $W556, FALSE)","v":0},{"$f":"VLOOKUP($C556,'NBN Scale Adjustments'!$B$107:$O$147, $W556, FALSE)","v":0},{"$f":"VLOOKUP($C556,'NBN Scale Adjustments'!$B$153:$O$193, $W556, FALSE)","v":0},{"$f":"VLOOKUP($C556,'NBN Scale Adjustments'!$B$199:$O$239, $W556, FALSE)","v":0},{"$f":"VLOOKUP($C556,'NBN Scale Adjustments'!$B$245:$O$285, $W556, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C557,'E. Allocation Factors Calc'!$C$816:$L$859, $W557, FALSE)","v":0},{"$f":"VLOOKUP($C557,'E. Allocation Factors Calc'!$C$862:$L$905, $W557, FALSE)","v":0},{"$f":"VLOOKUP($C557,'E. Allocation Factors Calc'!$C$908:$L$951, $W557, FALSE)","v":0},{"$f":"VLOOKUP($C557,'E. Allocation Factors Calc'!$C$954:$L$997, $W557, FALSE)","v":0},{"$f":"VLOOKUP($C557,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W557, FALSE)","v":0},{"$f":"VLOOKUP($C557,'NBN Scale Adjustments'!$B$61:$O$101, $W557, FALSE)","v":0},{"$f":"VLOOKUP($C557,'NBN Scale Adjustments'!$B$107:$O$147, $W557, FALSE)","v":0},{"$f":"VLOOKUP($C557,'NBN Scale Adjustments'!$B$153:$O$193, $W557, FALSE)","v":0},{"$f":"VLOOKUP($C557,'NBN Scale Adjustments'!$B$199:$O$239, $W557, FALSE)","v":0},{"$f":"VLOOKUP($C557,'NBN Scale Adjustments'!$B$245:$O$285, $W557, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C558,'E. Allocation Factors Calc'!$C$816:$L$859, $W558, FALSE)","v":0},{"$f":"VLOOKUP($C558,'E. Allocation Factors Calc'!$C$862:$L$905, $W558, FALSE)","v":0},{"$f":"VLOOKUP($C558,'E. Allocation Factors Calc'!$C$908:$L$951, $W558, FALSE)","v":0},{"$f":"VLOOKUP($C558,'E. Allocation Factors Calc'!$C$954:$L$997, $W558, FALSE)","v":0},{"$f":"VLOOKUP($C558,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W558, FALSE)","v":0},{"$f":"VLOOKUP($C558,'NBN Scale Adjustments'!$B$61:$O$101, $W558, FALSE)","v":0},{"$f":"VLOOKUP($C558,'NBN Scale Adjustments'!$B$107:$O$147, $W558, FALSE)","v":0},{"$f":"VLOOKUP($C558,'NBN Scale Adjustments'!$B$153:$O$193, $W558, FALSE)","v":0},{"$f":"VLOOKUP($C558,'NBN Scale Adjustments'!$B$199:$O$239, $W558, FALSE)","v":0},{"$f":"VLOOKUP($C558,'NBN Scale Adjustments'!$B$245:$O$285, $W558, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C559,'E. Allocation Factors Calc'!$C$816:$L$859, $W559, FALSE)","v":0},{"$f":"VLOOKUP($C559,'E. Allocation Factors Calc'!$C$862:$L$905, $W559, FALSE)","v":0},{"$f":"VLOOKUP($C559,'E. Allocation Factors Calc'!$C$908:$L$951, $W559, FALSE)","v":0},{"$f":"VLOOKUP($C559,'E. Allocation Factors Calc'!$C$954:$L$997, $W559, FALSE)","v":0},{"$f":"VLOOKUP($C559,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W559, FALSE)","v":0},{"$f":"VLOOKUP($C559,'NBN Scale Adjustments'!$B$61:$O$101, $W559, FALSE)","v":-1.7087717254144708E-2},{"$f":"VLOOKUP($C559,'NBN Scale Adjustments'!$B$107:$O$147, $W559, FALSE)","v":-2.1398485842063329E-4},{"$f":"VLOOKUP($C559,'NBN Scale Adjustments'!$B$153:$O$193, $W559, FALSE)","v":-1.9430727075927975E-4},{"$f":"VLOOKUP($C559,'NBN Scale Adjustments'!$B$199:$O$239, $W559, FALSE)","v":-1.7153879760521286E-4},{"$f":"VLOOKUP($C559,'NBN Scale Adjustments'!$B$245:$O$285, $W559, FALSE)","v":-1.4325700599614907E-4},null,null,-1.7810805186925984E-2,null,null,10]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C560,'E. Allocation Factors Calc'!$C$816:$L$859, $W560, FALSE)","v":0},{"$f":"VLOOKUP($C560,'E. Allocation Factors Calc'!$C$862:$L$905, $W560, FALSE)","v":0},{"$f":"VLOOKUP($C560,'E. Allocation Factors Calc'!$C$908:$L$951, $W560, FALSE)","v":0},{"$f":"VLOOKUP($C560,'E. Allocation Factors Calc'!$C$954:$L$997, $W560, FALSE)","v":0},{"$f":"VLOOKUP($C560,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W560, FALSE)","v":0},{"$f":"VLOOKUP($C560,'NBN Scale Adjustments'!$B$61:$O$101, $W560, FALSE)","v":-1.7087717254144708E-2},{"$f":"VLOOKUP($C560,'NBN Scale Adjustments'!$B$107:$O$147, $W560, FALSE)","v":-2.1398485842063329E-4},{"$f":"VLOOKUP($C560,'NBN Scale Adjustments'!$B$153:$O$193, $W560, FALSE)","v":-1.9430727075927975E-4},{"$f":"VLOOKUP($C560,'NBN Scale Adjustments'!$B$199:$O$239, $W560, FALSE)","v":-1.7153879760521286E-4},{"$f":"VLOOKUP($C560,'NBN Scale Adjustments'!$B$245:$O$285, $W560, FALSE)","v":-1.4325700599614907E-4},null,null,-1.7810805186925984E-2,null,null,10]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C561,'E. Allocation Factors Calc'!$C$816:$L$859, $W561, FALSE)","v":0},{"$f":"VLOOKUP($C561,'E. Allocation Factors Calc'!$C$862:$L$905, $W561, FALSE)","v":0},{"$f":"VLOOKUP($C561,'E. Allocation Factors Calc'!$C$908:$L$951, $W561, FALSE)","v":0},{"$f":"VLOOKUP($C561,'E. Allocation Factors Calc'!$C$954:$L$997, $W561, FALSE)","v":0},{"$f":"VLOOKUP($C561,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W561, FALSE)","v":0},{"$f":"VLOOKUP($C561,'NBN Scale Adjustments'!$B$61:$O$101, $W561, FALSE)","v":-1.7087717254144708E-2},{"$f":"VLOOKUP($C561,'NBN Scale Adjustments'!$B$107:$O$147, $W561, FALSE)","v":-2.1398485842063329E-4},{"$f":"VLOOKUP($C561,'NBN Scale Adjustments'!$B$153:$O$193, $W561, FALSE)","v":-1.9430727075927975E-4},{"$f":"VLOOKUP($C561,'NBN Scale Adjustments'!$B$199:$O$239, $W561, FALSE)","v":-1.7153879760521286E-4},{"$f":"VLOOKUP($C561,'NBN Scale Adjustments'!$B$245:$O$285, $W561, FALSE)","v":-1.4325700599614907E-4},null,null,-1.7810805186925984E-2,null,null,10]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C562,'E. Allocation Factors Calc'!$C$816:$L$859, $W562, FALSE)","v":0},{"$f":"VLOOKUP($C562,'E. Allocation Factors Calc'!$C$862:$L$905, $W562, FALSE)","v":0},{"$f":"VLOOKUP($C562,'E. Allocation Factors Calc'!$C$908:$L$951, $W562, FALSE)","v":0},{"$f":"VLOOKUP($C562,'E. Allocation Factors Calc'!$C$954:$L$997, $W562, FALSE)","v":0},{"$f":"VLOOKUP($C562,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W562, FALSE)","v":0},{"$f":"VLOOKUP($C562,'NBN Scale Adjustments'!$B$61:$O$101, $W562, FALSE)","v":8.469998427329109E-3},{"$f":"VLOOKUP($C562,'NBN Scale Adjustments'!$B$107:$O$147, $W562, FALSE)","v":2.0859415629222793E-4},{"$f":"VLOOKUP($C562,'NBN Scale Adjustments'!$B$153:$O$193, $W562, FALSE)","v":1.8799662825306912E-4},{"$f":"VLOOKUP($C562,'NBN Scale Adjustments'!$B$199:$O$239, $W562, FALSE)","v":1.642313721859634E-4},{"$f":"VLOOKUP($C562,'NBN Scale Adjustments'!$B$245:$O$285, $W562, FALSE)","v":1.3478876764756132E-4},null,null,9.1656093517079318E-3,null,null,10]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C563,'E. Allocation Factors Calc'!$C$816:$L$859, $W563, FALSE)","v":1},{"$f":"VLOOKUP($C563,'E. Allocation Factors Calc'!$C$862:$L$905, $W563, FALSE)","v":1},{"$f":"VLOOKUP($C563,'E. Allocation Factors Calc'!$C$908:$L$951, $W563, FALSE)","v":1},{"$f":"VLOOKUP($C563,'E. Allocation Factors Calc'!$C$954:$L$997, $W563, FALSE)","v":1},{"$f":"VLOOKUP($C563,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W563, FALSE)","v":1},{"$f":"VLOOKUP($C563,'NBN Scale Adjustments'!$B$61:$O$101, $W563, FALSE)","v":1.9347796410232175E-5},{"$f":"VLOOKUP($C563,'NBN Scale Adjustments'!$B$107:$O$147, $W563, FALSE)","v":2.0384870133231597E-7},{"$f":"VLOOKUP($C563,'NBN Scale Adjustments'!$B$153:$O$193, $W563, FALSE)","v":2.1425950053239359E-7},{"$f":"VLOOKUP($C563,'NBN Scale Adjustments'!$B$199:$O$239, $W563, FALSE)","v":2.2486334821992481E-7},{"$f":"VLOOKUP($C563,'NBN Scale Adjustments'!$B$245:$O$285, $W563, FALSE)","v":2.3521304173870558E-7},null,null,5.0000202259810029,null,null,10]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C564,'E. Allocation Factors Calc'!$C$816:$L$859, $W564, FALSE)","v":0},{"$f":"VLOOKUP($C564,'E. Allocation Factors Calc'!$C$862:$L$905, $W564, FALSE)","v":0},{"$f":"VLOOKUP($C564,'E. Allocation Factors Calc'!$C$908:$L$951, $W564, FALSE)","v":0},{"$f":"VLOOKUP($C564,'E. Allocation Factors Calc'!$C$954:$L$997, $W564, FALSE)","v":0},{"$f":"VLOOKUP($C564,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W564, FALSE)","v":0},{"$f":"VLOOKUP($C564,'NBN Scale Adjustments'!$B$61:$O$101, $W564, FALSE)","v":2.5441242877310945E-2},{"$f":"VLOOKUP($C564,'NBN Scale Adjustments'!$B$107:$O$147, $W564, FALSE)","v":2.4218902628881907E-4},{"$f":"VLOOKUP($C564,'NBN Scale Adjustments'!$B$153:$O$193, $W564, FALSE)","v":2.2842898914760139E-4},{"$f":"VLOOKUP($C564,'NBN Scale Adjustments'!$B$199:$O$239, $W564, FALSE)","v":2.1316632452661661E-4},{"$f":"VLOOKUP($C564,'NBN Scale Adjustments'!$B$245:$O$285, $W564, FALSE)","v":1.9638737946335447E-4},null,null,2.6321414596737338E-2,null,null,10]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C565,'E. Allocation Factors Calc'!$C$816:$L$859, $W565, FALSE)","v":0},{"$f":"VLOOKUP($C565,'E. Allocation Factors Calc'!$C$862:$L$905, $W565, FALSE)","v":0},{"$f":"VLOOKUP($C565,'E. Allocation Factors Calc'!$C$908:$L$951, $W565, FALSE)","v":0},{"$f":"VLOOKUP($C565,'E. Allocation Factors Calc'!$C$954:$L$997, $W565, FALSE)","v":0},{"$f":"VLOOKUP($C565,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W565, FALSE)","v":0},{"$f":"VLOOKUP($C565,'NBN Scale Adjustments'!$B$61:$O$101, $W565, FALSE)","v":0},{"$f":"VLOOKUP($C565,'NBN Scale Adjustments'!$B$107:$O$147, $W565, FALSE)","v":0},{"$f":"VLOOKUP($C565,'NBN Scale Adjustments'!$B$153:$O$193, $W565, FALSE)","v":0},{"$f":"VLOOKUP($C565,'NBN Scale Adjustments'!$B$199:$O$239, $W565, FALSE)","v":0},{"$f":"VLOOKUP($C565,'NBN Scale Adjustments'!$B$245:$O$285, $W565, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C566,'E. Allocation Factors Calc'!$C$816:$L$859, $W566, FALSE)","v":0},{"$f":"VLOOKUP($C566,'E. Allocation Factors Calc'!$C$862:$L$905, $W566, FALSE)","v":0},{"$f":"VLOOKUP($C566,'E. Allocation Factors Calc'!$C$908:$L$951, $W566, FALSE)","v":0},{"$f":"VLOOKUP($C566,'E. Allocation Factors Calc'!$C$954:$L$997, $W566, FALSE)","v":0},{"$f":"VLOOKUP($C566,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W566, FALSE)","v":0},{"$f":"VLOOKUP($C566,'NBN Scale Adjustments'!$B$61:$O$101, $W566, FALSE)","v":0},{"$f":"VLOOKUP($C566,'NBN Scale Adjustments'!$B$107:$O$147, $W566, FALSE)","v":0},{"$f":"VLOOKUP($C566,'NBN Scale Adjustments'!$B$153:$O$193, $W566, FALSE)","v":0},{"$f":"VLOOKUP($C566,'NBN Scale Adjustments'!$B$199:$O$239, $W566, FALSE)","v":0},{"$f":"VLOOKUP($C566,'NBN Scale Adjustments'!$B$245:$O$285, $W566, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C567,'E. Allocation Factors Calc'!$C$816:$L$859, $W567, FALSE)","v":0},{"$f":"VLOOKUP($C567,'E. Allocation Factors Calc'!$C$862:$L$905, $W567, FALSE)","v":0},{"$f":"VLOOKUP($C567,'E. Allocation Factors Calc'!$C$908:$L$951, $W567, FALSE)","v":0},{"$f":"VLOOKUP($C567,'E. Allocation Factors Calc'!$C$954:$L$997, $W567, FALSE)","v":0},{"$f":"VLOOKUP($C567,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W567, FALSE)","v":0},{"$f":"VLOOKUP($C567,'NBN Scale Adjustments'!$B$61:$O$101, $W567, FALSE)","v":0},{"$f":"VLOOKUP($C567,'NBN Scale Adjustments'!$B$107:$O$147, $W567, FALSE)","v":0},{"$f":"VLOOKUP($C567,'NBN Scale Adjustments'!$B$153:$O$193, $W567, FALSE)","v":0},{"$f":"VLOOKUP($C567,'NBN Scale Adjustments'!$B$199:$O$239, $W567, FALSE)","v":0},{"$f":"VLOOKUP($C567,'NBN Scale Adjustments'!$B$245:$O$285, $W567, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C568,'E. Allocation Factors Calc'!$C$816:$L$859, $W568, FALSE)","v":0},{"$f":"VLOOKUP($C568,'E. Allocation Factors Calc'!$C$862:$L$905, $W568, FALSE)","v":0},{"$f":"VLOOKUP($C568,'E. Allocation Factors Calc'!$C$908:$L$951, $W568, FALSE)","v":0},{"$f":"VLOOKUP($C568,'E. Allocation Factors Calc'!$C$954:$L$997, $W568, FALSE)","v":0},{"$f":"VLOOKUP($C568,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W568, FALSE)","v":0},{"$f":"VLOOKUP($C568,'NBN Scale Adjustments'!$B$61:$O$101, $W568, FALSE)","v":0},{"$f":"VLOOKUP($C568,'NBN Scale Adjustments'!$B$107:$O$147, $W568, FALSE)","v":0},{"$f":"VLOOKUP($C568,'NBN Scale Adjustments'!$B$153:$O$193, $W568, FALSE)","v":0},{"$f":"VLOOKUP($C568,'NBN Scale Adjustments'!$B$199:$O$239, $W568, FALSE)","v":0},{"$f":"VLOOKUP($C568,'NBN Scale Adjustments'!$B$245:$O$285, $W568, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C569,'E. Allocation Factors Calc'!$C$816:$L$859, $W569, FALSE)","v":0},{"$f":"VLOOKUP($C569,'E. Allocation Factors Calc'!$C$862:$L$905, $W569, FALSE)","v":0},{"$f":"VLOOKUP($C569,'E. Allocation Factors Calc'!$C$908:$L$951, $W569, FALSE)","v":0},{"$f":"VLOOKUP($C569,'E. Allocation Factors Calc'!$C$954:$L$997, $W569, FALSE)","v":0},{"$f":"VLOOKUP($C569,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W569, FALSE)","v":0},{"$f":"VLOOKUP($C569,'NBN Scale Adjustments'!$B$61:$O$101, $W569, FALSE)","v":0},{"$f":"VLOOKUP($C569,'NBN Scale Adjustments'!$B$107:$O$147, $W569, FALSE)","v":0},{"$f":"VLOOKUP($C569,'NBN Scale Adjustments'!$B$153:$O$193, $W569, FALSE)","v":0},{"$f":"VLOOKUP($C569,'NBN Scale Adjustments'!$B$199:$O$239, $W569, FALSE)","v":0},{"$f":"VLOOKUP($C569,'NBN Scale Adjustments'!$B$245:$O$285, $W569, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C570,'E. Allocation Factors Calc'!$C$816:$L$859, $W570, FALSE)","v":0},{"$f":"VLOOKUP($C570,'E. Allocation Factors Calc'!$C$862:$L$905, $W570, FALSE)","v":0},{"$f":"VLOOKUP($C570,'E. Allocation Factors Calc'!$C$908:$L$951, $W570, FALSE)","v":0},{"$f":"VLOOKUP($C570,'E. Allocation Factors Calc'!$C$954:$L$997, $W570, FALSE)","v":0},{"$f":"VLOOKUP($C570,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W570, FALSE)","v":0},{"$f":"VLOOKUP($C570,'NBN Scale Adjustments'!$B$61:$O$101, $W570, FALSE)","v":0},{"$f":"VLOOKUP($C570,'NBN Scale Adjustments'!$B$107:$O$147, $W570, FALSE)","v":0},{"$f":"VLOOKUP($C570,'NBN Scale Adjustments'!$B$153:$O$193, $W570, FALSE)","v":0},{"$f":"VLOOKUP($C570,'NBN Scale Adjustments'!$B$199:$O$239, $W570, FALSE)","v":0},{"$f":"VLOOKUP($C570,'NBN Scale Adjustments'!$B$245:$O$285, $W570, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C571,'E. Allocation Factors Calc'!$C$816:$L$859, $W571, FALSE)","v":0},{"$f":"VLOOKUP($C571,'E. Allocation Factors Calc'!$C$862:$L$905, $W571, FALSE)","v":0},{"$f":"VLOOKUP($C571,'E. Allocation Factors Calc'!$C$908:$L$951, $W571, FALSE)","v":0},{"$f":"VLOOKUP($C571,'E. Allocation Factors Calc'!$C$954:$L$997, $W571, FALSE)","v":0},{"$f":"VLOOKUP($C571,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W571, FALSE)","v":0},{"$f":"VLOOKUP($C571,'NBN Scale Adjustments'!$B$61:$O$101, $W571, FALSE)","v":0},{"$f":"VLOOKUP($C571,'NBN Scale Adjustments'!$B$107:$O$147, $W571, FALSE)","v":0},{"$f":"VLOOKUP($C571,'NBN Scale Adjustments'!$B$153:$O$193, $W571, FALSE)","v":0},{"$f":"VLOOKUP($C571,'NBN Scale Adjustments'!$B$199:$O$239, $W571, FALSE)","v":0},{"$f":"VLOOKUP($C571,'NBN Scale Adjustments'!$B$245:$O$285, $W571, FALSE)","v":0},null,null,0,null,null,10]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C572,'E. Allocation Factors Calc'!$C$816:$L$859, $W572, FALSE)","v":0},{"$f":"VLOOKUP($C572,'E. Allocation Factors Calc'!$C$862:$L$905, $W572, FALSE)","v":0},{"$f":"VLOOKUP($C572,'E. Allocation Factors Calc'!$C$908:$L$951, $W572, FALSE)","v":0},{"$f":"VLOOKUP($C572,'E. Allocation Factors Calc'!$C$954:$L$997, $W572, FALSE)","v":0},{"$f":"VLOOKUP($C572,'E. Allocation Factors Calc'!$C$1000:$L$1043, $W572, FALSE)","v":0},{"$f":"VLOOKUP($C572,'NBN Scale Adjustments'!$B$61:$O$101, $W572, FALSE)","v":0},{"$f":"VLOOKUP($C572,'NBN Scale Adjustments'!$B$107:$O$147, $W572, FALSE)","v":0},{"$f":"VLOOKUP($C572,'NBN Scale Adjustments'!$B$153:$O$193, $W572, FALSE)","v":0},{"$f":"VLOOKUP($C572,'NBN Scale Adjustments'!$B$199:$O$239, $W572, FALSE)","v":0},{"$f":"VLOOKUP($C572,'NBN Scale Adjustments'!$B$245:$O$285, $W572, FALSE)","v":0},null,null,0,null,null,10]
[]
[]
[null,"G.3.6","WADSL Allocation Factors"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H576,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C579,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C579,'E. Allocation Factors Calc'!$C$816:$M$859, $W579, FALSE)","v":0},{"$f":"VLOOKUP($C579,'E. Allocation Factors Calc'!$C$862:$M$905, $W579, FALSE)","v":0},{"$f":"VLOOKUP($C579,'E. Allocation Factors Calc'!$C$908:$M$951, $W579, FALSE)","v":0},{"$f":"VLOOKUP($C579,'E. Allocation Factors Calc'!$C$954:$M$997, $W579, FALSE)","v":0},{"$f":"VLOOKUP($C579,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W579, FALSE)","v":0},{"$f":"VLOOKUP($C579,'NBN Scale Adjustments'!$B$61:$O$101, $W579, FALSE)","v":0},{"$f":"VLOOKUP($C579,'NBN Scale Adjustments'!$B$107:$O$147, $W579, FALSE)","v":0},{"$f":"VLOOKUP($C579,'NBN Scale Adjustments'!$B$153:$O$193, $W579, FALSE)","v":0},{"$f":"VLOOKUP($C579,'NBN Scale Adjustments'!$B$199:$O$239, $W579, FALSE)","v":0},{"$f":"VLOOKUP($C579,'NBN Scale Adjustments'!$B$245:$O$285, $W579, FALSE)","v":0},null,null,{"$f":"SUM(OFFSET($H579,0,0,1,Model_period))","v":0},null,null,11]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C580,'E. Allocation Factors Calc'!$C$816:$M$859, $W580, FALSE)","v":0},{"$f":"VLOOKUP($C580,'E. Allocation Factors Calc'!$C$862:$M$905, $W580, FALSE)","v":0},{"$f":"VLOOKUP($C580,'E. Allocation Factors Calc'!$C$908:$M$951, $W580, FALSE)","v":0},{"$f":"VLOOKUP($C580,'E. Allocation Factors Calc'!$C$954:$M$997, $W580, FALSE)","v":0},{"$f":"VLOOKUP($C580,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W580, FALSE)","v":0},{"$f":"VLOOKUP($C580,'NBN Scale Adjustments'!$B$61:$O$101, $W580, FALSE)","v":0},{"$f":"VLOOKUP($C580,'NBN Scale Adjustments'!$B$107:$O$147, $W580, FALSE)","v":0},{"$f":"VLOOKUP($C580,'NBN Scale Adjustments'!$B$153:$O$193, $W580, FALSE)","v":0},{"$f":"VLOOKUP($C580,'NBN Scale Adjustments'!$B$199:$O$239, $W580, FALSE)","v":0},{"$f":"VLOOKUP($C580,'NBN Scale Adjustments'!$B$245:$O$285, $W580, FALSE)","v":0},null,null,0,null,null,11]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C581,'E. Allocation Factors Calc'!$C$816:$M$859, $W581, FALSE)","v":0},{"$f":"VLOOKUP($C581,'E. Allocation Factors Calc'!$C$862:$M$905, $W581, FALSE)","v":0},{"$f":"VLOOKUP($C581,'E. Allocation Factors Calc'!$C$908:$M$951, $W581, FALSE)","v":0},{"$f":"VLOOKUP($C581,'E. Allocation Factors Calc'!$C$954:$M$997, $W581, FALSE)","v":0},{"$f":"VLOOKUP($C581,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W581, FALSE)","v":0},{"$f":"VLOOKUP($C581,'NBN Scale Adjustments'!$B$61:$O$101, $W581, FALSE)","v":3.4110556022744314E-2},{"$f":"VLOOKUP($C581,'NBN Scale Adjustments'!$B$107:$O$147, $W581, FALSE)","v":3.2551505671837587E-2},{"$f":"VLOOKUP($C581,'NBN Scale Adjustments'!$B$153:$O$193, $W581, FALSE)","v":3.0885723846923119E-2},{"$f":"VLOOKUP($C581,'NBN Scale Adjustments'!$B$199:$O$239, $W581, FALSE)","v":2.9127856320590662E-2},{"$f":"VLOOKUP($C581,'NBN Scale Adjustments'!$B$245:$O$285, $W581, FALSE)","v":2.7269790405482938E-2},null,null,0.15394543226757862,null,null,11]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C582,'E. Allocation Factors Calc'!$C$816:$M$859, $W582, FALSE)","v":0},{"$f":"VLOOKUP($C582,'E. Allocation Factors Calc'!$C$862:$M$905, $W582, FALSE)","v":0},{"$f":"VLOOKUP($C582,'E. Allocation Factors Calc'!$C$908:$M$951, $W582, FALSE)","v":0},{"$f":"VLOOKUP($C582,'E. Allocation Factors Calc'!$C$954:$M$997, $W582, FALSE)","v":0},{"$f":"VLOOKUP($C582,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W582, FALSE)","v":0},{"$f":"VLOOKUP($C582,'NBN Scale Adjustments'!$B$61:$O$101, $W582, FALSE)","v":3.4110556022744314E-2},{"$f":"VLOOKUP($C582,'NBN Scale Adjustments'!$B$107:$O$147, $W582, FALSE)","v":3.2551505671837587E-2},{"$f":"VLOOKUP($C582,'NBN Scale Adjustments'!$B$153:$O$193, $W582, FALSE)","v":3.0885723846923119E-2},{"$f":"VLOOKUP($C582,'NBN Scale Adjustments'!$B$199:$O$239, $W582, FALSE)","v":2.9127856320590662E-2},{"$f":"VLOOKUP($C582,'NBN Scale Adjustments'!$B$245:$O$285, $W582, FALSE)","v":2.7269790405482938E-2},null,null,0.15394543226757862,null,null,11]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C583,'E. Allocation Factors Calc'!$C$816:$M$859, $W583, FALSE)","v":0},{"$f":"VLOOKUP($C583,'E. Allocation Factors Calc'!$C$862:$M$905, $W583, FALSE)","v":0},{"$f":"VLOOKUP($C583,'E. Allocation Factors Calc'!$C$908:$M$951, $W583, FALSE)","v":0},{"$f":"VLOOKUP($C583,'E. Allocation Factors Calc'!$C$954:$M$997, $W583, FALSE)","v":0},{"$f":"VLOOKUP($C583,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W583, FALSE)","v":0},{"$f":"VLOOKUP($C583,'NBN Scale Adjustments'!$B$61:$O$101, $W583, FALSE)","v":3.4110556022744314E-2},{"$f":"VLOOKUP($C583,'NBN Scale Adjustments'!$B$107:$O$147, $W583, FALSE)","v":3.2551505671837587E-2},{"$f":"VLOOKUP($C583,'NBN Scale Adjustments'!$B$153:$O$193, $W583, FALSE)","v":3.0885723846923119E-2},{"$f":"VLOOKUP($C583,'NBN Scale Adjustments'!$B$199:$O$239, $W583, FALSE)","v":2.9127856320590662E-2},{"$f":"VLOOKUP($C583,'NBN Scale Adjustments'!$B$245:$O$285, $W583, FALSE)","v":2.7269790405482938E-2},null,null,0.15394543226757862,null,null,11]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C584,'E. Allocation Factors Calc'!$C$816:$M$859, $W584, FALSE)","v":0},{"$f":"VLOOKUP($C584,'E. Allocation Factors Calc'!$C$862:$M$905, $W584, FALSE)","v":0},{"$f":"VLOOKUP($C584,'E. Allocation Factors Calc'!$C$908:$M$951, $W584, FALSE)","v":0},{"$f":"VLOOKUP($C584,'E. Allocation Factors Calc'!$C$954:$M$997, $W584, FALSE)","v":0},{"$f":"VLOOKUP($C584,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W584, FALSE)","v":0},{"$f":"VLOOKUP($C584,'NBN Scale Adjustments'!$B$61:$O$101, $W584, FALSE)","v":3.4110556022744314E-2},{"$f":"VLOOKUP($C584,'NBN Scale Adjustments'!$B$107:$O$147, $W584, FALSE)","v":3.2551505671837587E-2},{"$f":"VLOOKUP($C584,'NBN Scale Adjustments'!$B$153:$O$193, $W584, FALSE)","v":3.0885723846923119E-2},{"$f":"VLOOKUP($C584,'NBN Scale Adjustments'!$B$199:$O$239, $W584, FALSE)","v":2.9127856320590662E-2},{"$f":"VLOOKUP($C584,'NBN Scale Adjustments'!$B$245:$O$285, $W584, FALSE)","v":2.7269790405482938E-2},null,null,0.15394543226757862,null,null,11]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C585,'E. Allocation Factors Calc'!$C$816:$M$859, $W585, FALSE)","v":0},{"$f":"VLOOKUP($C585,'E. Allocation Factors Calc'!$C$862:$M$905, $W585, FALSE)","v":0},{"$f":"VLOOKUP($C585,'E. Allocation Factors Calc'!$C$908:$M$951, $W585, FALSE)","v":0},{"$f":"VLOOKUP($C585,'E. Allocation Factors Calc'!$C$954:$M$997, $W585, FALSE)","v":0},{"$f":"VLOOKUP($C585,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W585, FALSE)","v":0},{"$f":"VLOOKUP($C585,'NBN Scale Adjustments'!$B$61:$O$101, $W585, FALSE)","v":3.4110556022744314E-2},{"$f":"VLOOKUP($C585,'NBN Scale Adjustments'!$B$107:$O$147, $W585, FALSE)","v":3.2551505671837589E-4},{"$f":"VLOOKUP($C585,'NBN Scale Adjustments'!$B$153:$O$193, $W585, FALSE)","v":3.0885723846923118E-4},{"$f":"VLOOKUP($C585,'NBN Scale Adjustments'!$B$199:$O$239, $W585, FALSE)","v":2.9127856320590662E-4},{"$f":"VLOOKUP($C585,'NBN Scale Adjustments'!$B$245:$O$285, $W585, FALSE)","v":2.7269790405482939E-4},null,null,3.5308904785192656E-2,null,null,11]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C586,'E. Allocation Factors Calc'!$C$816:$M$859, $W586, FALSE)","v":0},{"$f":"VLOOKUP($C586,'E. Allocation Factors Calc'!$C$862:$M$905, $W586, FALSE)","v":0},{"$f":"VLOOKUP($C586,'E. Allocation Factors Calc'!$C$908:$M$951, $W586, FALSE)","v":0},{"$f":"VLOOKUP($C586,'E. Allocation Factors Calc'!$C$954:$M$997, $W586, FALSE)","v":0},{"$f":"VLOOKUP($C586,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W586, FALSE)","v":0},{"$f":"VLOOKUP($C586,'NBN Scale Adjustments'!$B$61:$O$101, $W586, FALSE)","v":3.4110556022744314E-2},{"$f":"VLOOKUP($C586,'NBN Scale Adjustments'!$B$107:$O$147, $W586, FALSE)","v":3.2551505671837589E-4},{"$f":"VLOOKUP($C586,'NBN Scale Adjustments'!$B$153:$O$193, $W586, FALSE)","v":3.0885723846923118E-4},{"$f":"VLOOKUP($C586,'NBN Scale Adjustments'!$B$199:$O$239, $W586, FALSE)","v":2.9127856320590662E-4},{"$f":"VLOOKUP($C586,'NBN Scale Adjustments'!$B$245:$O$285, $W586, FALSE)","v":2.7269790405482939E-4},null,null,3.5308904785192656E-2,null,null,11]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C587,'E. Allocation Factors Calc'!$C$816:$M$859, $W587, FALSE)","v":0},{"$f":"VLOOKUP($C587,'E. Allocation Factors Calc'!$C$862:$M$905, $W587, FALSE)","v":0},{"$f":"VLOOKUP($C587,'E. Allocation Factors Calc'!$C$908:$M$951, $W587, FALSE)","v":0},{"$f":"VLOOKUP($C587,'E. Allocation Factors Calc'!$C$954:$M$997, $W587, FALSE)","v":0},{"$f":"VLOOKUP($C587,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W587, FALSE)","v":0},{"$f":"VLOOKUP($C587,'NBN Scale Adjustments'!$B$61:$O$101, $W587, FALSE)","v":3.4110556022744314E-2},{"$f":"VLOOKUP($C587,'NBN Scale Adjustments'!$B$107:$O$147, $W587, FALSE)","v":3.2551505671837589E-4},{"$f":"VLOOKUP($C587,'NBN Scale Adjustments'!$B$153:$O$193, $W587, FALSE)","v":3.0885723846923118E-4},{"$f":"VLOOKUP($C587,'NBN Scale Adjustments'!$B$199:$O$239, $W587, FALSE)","v":2.9127856320590662E-4},{"$f":"VLOOKUP($C587,'NBN Scale Adjustments'!$B$245:$O$285, $W587, FALSE)","v":2.7269790405482939E-4},null,null,3.5308904785192656E-2,null,null,11]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C588,'E. Allocation Factors Calc'!$C$816:$M$859, $W588, FALSE)","v":0},{"$f":"VLOOKUP($C588,'E. Allocation Factors Calc'!$C$862:$M$905, $W588, FALSE)","v":0},{"$f":"VLOOKUP($C588,'E. Allocation Factors Calc'!$C$908:$M$951, $W588, FALSE)","v":0},{"$f":"VLOOKUP($C588,'E. Allocation Factors Calc'!$C$954:$M$997, $W588, FALSE)","v":0},{"$f":"VLOOKUP($C588,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W588, FALSE)","v":0},{"$f":"VLOOKUP($C588,'NBN Scale Adjustments'!$B$61:$O$101, $W588, FALSE)","v":1.8195316561719216E-2},{"$f":"VLOOKUP($C588,'NBN Scale Adjustments'!$B$107:$O$147, $W588, FALSE)","v":1.227436623649896E-4},{"$f":"VLOOKUP($C588,'NBN Scale Adjustments'!$B$153:$O$193, $W588, FALSE)","v":1.1687324323120336E-4},{"$f":"VLOOKUP($C588,'NBN Scale Adjustments'!$B$199:$O$239, $W588, FALSE)","v":1.1056500739331752E-4},{"$f":"VLOOKUP($C588,'NBN Scale Adjustments'!$B$245:$O$285, $W588, FALSE)","v":1.0378458911346623E-4},null,null,1.8649283063822193E-2,null,null,11]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C589,'E. Allocation Factors Calc'!$C$816:$M$859, $W589, FALSE)","v":0},{"$f":"VLOOKUP($C589,'E. Allocation Factors Calc'!$C$862:$M$905, $W589, FALSE)","v":0},{"$f":"VLOOKUP($C589,'E. Allocation Factors Calc'!$C$908:$M$951, $W589, FALSE)","v":0},{"$f":"VLOOKUP($C589,'E. Allocation Factors Calc'!$C$954:$M$997, $W589, FALSE)","v":0},{"$f":"VLOOKUP($C589,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W589, FALSE)","v":0},{"$f":"VLOOKUP($C589,'NBN Scale Adjustments'!$B$61:$O$101, $W589, FALSE)","v":0},{"$f":"VLOOKUP($C589,'NBN Scale Adjustments'!$B$107:$O$147, $W589, FALSE)","v":0},{"$f":"VLOOKUP($C589,'NBN Scale Adjustments'!$B$153:$O$193, $W589, FALSE)","v":0},{"$f":"VLOOKUP($C589,'NBN Scale Adjustments'!$B$199:$O$239, $W589, FALSE)","v":0},{"$f":"VLOOKUP($C589,'NBN Scale Adjustments'!$B$245:$O$285, $W589, FALSE)","v":0},null,null,0,null,null,11]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C590,'E. Allocation Factors Calc'!$C$816:$M$859, $W590, FALSE)","v":0},{"$f":"VLOOKUP($C590,'E. Allocation Factors Calc'!$C$862:$M$905, $W590, FALSE)","v":0},{"$f":"VLOOKUP($C590,'E. Allocation Factors Calc'!$C$908:$M$951, $W590, FALSE)","v":0},{"$f":"VLOOKUP($C590,'E. Allocation Factors Calc'!$C$954:$M$997, $W590, FALSE)","v":0},{"$f":"VLOOKUP($C590,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W590, FALSE)","v":0},{"$f":"VLOOKUP($C590,'NBN Scale Adjustments'!$B$61:$O$101, $W590, FALSE)","v":0},{"$f":"VLOOKUP($C590,'NBN Scale Adjustments'!$B$107:$O$147, $W590, FALSE)","v":0},{"$f":"VLOOKUP($C590,'NBN Scale Adjustments'!$B$153:$O$193, $W590, FALSE)","v":0},{"$f":"VLOOKUP($C590,'NBN Scale Adjustments'!$B$199:$O$239, $W590, FALSE)","v":0},{"$f":"VLOOKUP($C590,'NBN Scale Adjustments'!$B$245:$O$285, $W590, FALSE)","v":0},null,null,0,null,null,11]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C591,'E. Allocation Factors Calc'!$C$816:$M$859, $W591, FALSE)","v":0},{"$f":"VLOOKUP($C591,'E. Allocation Factors Calc'!$C$862:$M$905, $W591, FALSE)","v":0},{"$f":"VLOOKUP($C591,'E. Allocation Factors Calc'!$C$908:$M$951, $W591, FALSE)","v":0},{"$f":"VLOOKUP($C591,'E. Allocation Factors Calc'!$C$954:$M$997, $W591, FALSE)","v":0},{"$f":"VLOOKUP($C591,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W591, FALSE)","v":0},{"$f":"VLOOKUP($C591,'NBN Scale Adjustments'!$B$61:$O$101, $W591, FALSE)","v":0},{"$f":"VLOOKUP($C591,'NBN Scale Adjustments'!$B$107:$O$147, $W591, FALSE)","v":0},{"$f":"VLOOKUP($C591,'NBN Scale Adjustments'!$B$153:$O$193, $W591, FALSE)","v":0},{"$f":"VLOOKUP($C591,'NBN Scale Adjustments'!$B$199:$O$239, $W591, FALSE)","v":0},{"$f":"VLOOKUP($C591,'NBN Scale Adjustments'!$B$245:$O$285, $W591, FALSE)","v":0},null,null,0,null,null,11]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C592,'E. Allocation Factors Calc'!$C$816:$M$859, $W592, FALSE)","v":0},{"$f":"VLOOKUP($C592,'E. Allocation Factors Calc'!$C$862:$M$905, $W592, FALSE)","v":0},{"$f":"VLOOKUP($C592,'E. Allocation Factors Calc'!$C$908:$M$951, $W592, FALSE)","v":0},{"$f":"VLOOKUP($C592,'E. Allocation Factors Calc'!$C$954:$M$997, $W592, FALSE)","v":0},{"$f":"VLOOKUP($C592,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W592, FALSE)","v":0},{"$f":"VLOOKUP($C592,'NBN Scale Adjustments'!$B$61:$O$101, $W592, FALSE)","v":0},{"$f":"VLOOKUP($C592,'NBN Scale Adjustments'!$B$107:$O$147, $W592, FALSE)","v":0},{"$f":"VLOOKUP($C592,'NBN Scale Adjustments'!$B$153:$O$193, $W592, FALSE)","v":0},{"$f":"VLOOKUP($C592,'NBN Scale Adjustments'!$B$199:$O$239, $W592, FALSE)","v":0},{"$f":"VLOOKUP($C592,'NBN Scale Adjustments'!$B$245:$O$285, $W592, FALSE)","v":0},null,null,0,null,null,11]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C593,'E. Allocation Factors Calc'!$C$816:$M$859, $W593, FALSE)","v":0},{"$f":"VLOOKUP($C593,'E. Allocation Factors Calc'!$C$862:$M$905, $W593, FALSE)","v":0},{"$f":"VLOOKUP($C593,'E. Allocation Factors Calc'!$C$908:$M$951, $W593, FALSE)","v":0},{"$f":"VLOOKUP($C593,'E. Allocation Factors Calc'!$C$954:$M$997, $W593, FALSE)","v":0},{"$f":"VLOOKUP($C593,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W593, FALSE)","v":0},{"$f":"VLOOKUP($C593,'NBN Scale Adjustments'!$B$61:$O$101, $W593, FALSE)","v":0},{"$f":"VLOOKUP($C593,'NBN Scale Adjustments'!$B$107:$O$147, $W593, FALSE)","v":0},{"$f":"VLOOKUP($C593,'NBN Scale Adjustments'!$B$153:$O$193, $W593, FALSE)","v":0},{"$f":"VLOOKUP($C593,'NBN Scale Adjustments'!$B$199:$O$239, $W593, FALSE)","v":0},{"$f":"VLOOKUP($C593,'NBN Scale Adjustments'!$B$245:$O$285, $W593, FALSE)","v":0},null,null,0,null,null,11]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C594,'E. Allocation Factors Calc'!$C$816:$M$859, $W594, FALSE)","v":0},{"$f":"VLOOKUP($C594,'E. Allocation Factors Calc'!$C$862:$M$905, $W594, FALSE)","v":0},{"$f":"VLOOKUP($C594,'E. Allocation Factors Calc'!$C$908:$M$951, $W594, FALSE)","v":0},{"$f":"VLOOKUP($C594,'E. Allocation Factors Calc'!$C$954:$M$997, $W594, FALSE)","v":0},{"$f":"VLOOKUP($C594,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W594, FALSE)","v":0},{"$f":"VLOOKUP($C594,'NBN Scale Adjustments'!$B$61:$O$101, $W594, FALSE)","v":0},{"$f":"VLOOKUP($C594,'NBN Scale Adjustments'!$B$107:$O$147, $W594, FALSE)","v":0},{"$f":"VLOOKUP($C594,'NBN Scale Adjustments'!$B$153:$O$193, $W594, FALSE)","v":0},{"$f":"VLOOKUP($C594,'NBN Scale Adjustments'!$B$199:$O$239, $W594, FALSE)","v":0},{"$f":"VLOOKUP($C594,'NBN Scale Adjustments'!$B$245:$O$285, $W594, FALSE)","v":0},null,null,0,null,null,11]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C595,'E. Allocation Factors Calc'!$C$816:$M$859, $W595, FALSE)","v":0},{"$f":"VLOOKUP($C595,'E. Allocation Factors Calc'!$C$862:$M$905, $W595, FALSE)","v":0},{"$f":"VLOOKUP($C595,'E. Allocation Factors Calc'!$C$908:$M$951, $W595, FALSE)","v":0},{"$f":"VLOOKUP($C595,'E. Allocation Factors Calc'!$C$954:$M$997, $W595, FALSE)","v":0},{"$f":"VLOOKUP($C595,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W595, FALSE)","v":0},{"$f":"VLOOKUP($C595,'NBN Scale Adjustments'!$B$61:$O$101, $W595, FALSE)","v":0},{"$f":"VLOOKUP($C595,'NBN Scale Adjustments'!$B$107:$O$147, $W595, FALSE)","v":0},{"$f":"VLOOKUP($C595,'NBN Scale Adjustments'!$B$153:$O$193, $W595, FALSE)","v":0},{"$f":"VLOOKUP($C595,'NBN Scale Adjustments'!$B$199:$O$239, $W595, FALSE)","v":0},{"$f":"VLOOKUP($C595,'NBN Scale Adjustments'!$B$245:$O$285, $W595, FALSE)","v":0},null,null,0,null,null,11]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C596,'E. Allocation Factors Calc'!$C$816:$M$859, $W596, FALSE)","v":0},{"$f":"VLOOKUP($C596,'E. Allocation Factors Calc'!$C$862:$M$905, $W596, FALSE)","v":0},{"$f":"VLOOKUP($C596,'E. Allocation Factors Calc'!$C$908:$M$951, $W596, FALSE)","v":0},{"$f":"VLOOKUP($C596,'E. Allocation Factors Calc'!$C$954:$M$997, $W596, FALSE)","v":0},{"$f":"VLOOKUP($C596,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W596, FALSE)","v":0},{"$f":"VLOOKUP($C596,'NBN Scale Adjustments'!$B$61:$O$101, $W596, FALSE)","v":0},{"$f":"VLOOKUP($C596,'NBN Scale Adjustments'!$B$107:$O$147, $W596, FALSE)","v":0},{"$f":"VLOOKUP($C596,'NBN Scale Adjustments'!$B$153:$O$193, $W596, FALSE)","v":0},{"$f":"VLOOKUP($C596,'NBN Scale Adjustments'!$B$199:$O$239, $W596, FALSE)","v":0},{"$f":"VLOOKUP($C596,'NBN Scale Adjustments'!$B$245:$O$285, $W596, FALSE)","v":0},null,null,0,null,null,11]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C597,'E. Allocation Factors Calc'!$C$816:$M$859, $W597, FALSE)","v":0},{"$f":"VLOOKUP($C597,'E. Allocation Factors Calc'!$C$862:$M$905, $W597, FALSE)","v":0},{"$f":"VLOOKUP($C597,'E. Allocation Factors Calc'!$C$908:$M$951, $W597, FALSE)","v":0},{"$f":"VLOOKUP($C597,'E. Allocation Factors Calc'!$C$954:$M$997, $W597, FALSE)","v":0},{"$f":"VLOOKUP($C597,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W597, FALSE)","v":0},{"$f":"VLOOKUP($C597,'NBN Scale Adjustments'!$B$61:$O$101, $W597, FALSE)","v":0},{"$f":"VLOOKUP($C597,'NBN Scale Adjustments'!$B$107:$O$147, $W597, FALSE)","v":0},{"$f":"VLOOKUP($C597,'NBN Scale Adjustments'!$B$153:$O$193, $W597, FALSE)","v":0},{"$f":"VLOOKUP($C597,'NBN Scale Adjustments'!$B$199:$O$239, $W597, FALSE)","v":0},{"$f":"VLOOKUP($C597,'NBN Scale Adjustments'!$B$245:$O$285, $W597, FALSE)","v":0},null,null,0,null,null,11]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C598,'E. Allocation Factors Calc'!$C$816:$M$859, $W598, FALSE)","v":0},{"$f":"VLOOKUP($C598,'E. Allocation Factors Calc'!$C$862:$M$905, $W598, FALSE)","v":0},{"$f":"VLOOKUP($C598,'E. Allocation Factors Calc'!$C$908:$M$951, $W598, FALSE)","v":0},{"$f":"VLOOKUP($C598,'E. Allocation Factors Calc'!$C$954:$M$997, $W598, FALSE)","v":0},{"$f":"VLOOKUP($C598,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W598, FALSE)","v":0},{"$f":"VLOOKUP($C598,'NBN Scale Adjustments'!$B$61:$O$101, $W598, FALSE)","v":0},{"$f":"VLOOKUP($C598,'NBN Scale Adjustments'!$B$107:$O$147, $W598, FALSE)","v":0},{"$f":"VLOOKUP($C598,'NBN Scale Adjustments'!$B$153:$O$193, $W598, FALSE)","v":0},{"$f":"VLOOKUP($C598,'NBN Scale Adjustments'!$B$199:$O$239, $W598, FALSE)","v":0},{"$f":"VLOOKUP($C598,'NBN Scale Adjustments'!$B$245:$O$285, $W598, FALSE)","v":0},null,null,0,null,null,11]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C600,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C600,'E. Allocation Factors Calc'!$C$816:$M$859, $W600, FALSE)","v":3.9787242911412999E-8},{"$f":"VLOOKUP($C600,'E. Allocation Factors Calc'!$C$862:$M$905, $W600, FALSE)","v":3.9787242911412999E-8},{"$f":"VLOOKUP($C600,'E. Allocation Factors Calc'!$C$908:$M$951, $W600, FALSE)","v":3.9787242911412999E-8},{"$f":"VLOOKUP($C600,'E. Allocation Factors Calc'!$C$954:$M$997, $W600, FALSE)","v":3.9787242911412999E-8},{"$f":"VLOOKUP($C600,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W600, FALSE)","v":3.9787242911412999E-8},{"$f":"VLOOKUP($C600,'NBN Scale Adjustments'!$B$61:$O$101, $W600, FALSE)","v":3.4110556022744313E-4},{"$f":"VLOOKUP($C600,'NBN Scale Adjustments'!$B$107:$O$147, $W600, FALSE)","v":3.2551505671837588E-6},{"$f":"VLOOKUP($C600,'NBN Scale Adjustments'!$B$153:$O$193, $W600, FALSE)","v":3.0885723846923119E-6},{"$f":"VLOOKUP($C600,'NBN Scale Adjustments'!$B$199:$O$239, $W600, FALSE)","v":2.9127856320590664E-6},{"$f":"VLOOKUP($C600,'NBN Scale Adjustments'!$B$245:$O$285, $W600, FALSE)","v":2.7269790405482938E-6},null,null,{"$f":"SUM(OFFSET($H600,0,0,1,Model_period))","v":3.5328798406648361E-4},null,null,11]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C601,'E. Allocation Factors Calc'!$C$816:$M$859, $W601, FALSE)","v":3.8322736149434307E-8},{"$f":"VLOOKUP($C601,'E. Allocation Factors Calc'!$C$862:$M$905, $W601, FALSE)","v":3.8322736149434307E-8},{"$f":"VLOOKUP($C601,'E. Allocation Factors Calc'!$C$908:$M$951, $W601, FALSE)","v":3.8322736149434307E-8},{"$f":"VLOOKUP($C601,'E. Allocation Factors Calc'!$C$954:$M$997, $W601, FALSE)","v":3.8322736149434307E-8},{"$f":"VLOOKUP($C601,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W601, FALSE)","v":3.8322736149434307E-8},{"$f":"VLOOKUP($C601,'NBN Scale Adjustments'!$B$61:$O$101, $W601, FALSE)","v":0},{"$f":"VLOOKUP($C601,'NBN Scale Adjustments'!$B$107:$O$147, $W601, FALSE)","v":0},{"$f":"VLOOKUP($C601,'NBN Scale Adjustments'!$B$153:$O$193, $W601, FALSE)","v":0},{"$f":"VLOOKUP($C601,'NBN Scale Adjustments'!$B$199:$O$239, $W601, FALSE)","v":0},{"$f":"VLOOKUP($C601,'NBN Scale Adjustments'!$B$245:$O$285, $W601, FALSE)","v":0},null,null,1.9161368074717154E-7,null,null,11]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C602,'E. Allocation Factors Calc'!$C$816:$M$859, $W602, FALSE)","v":0},{"$f":"VLOOKUP($C602,'E. Allocation Factors Calc'!$C$862:$M$905, $W602, FALSE)","v":0},{"$f":"VLOOKUP($C602,'E. Allocation Factors Calc'!$C$908:$M$951, $W602, FALSE)","v":0},{"$f":"VLOOKUP($C602,'E. Allocation Factors Calc'!$C$954:$M$997, $W602, FALSE)","v":0},{"$f":"VLOOKUP($C602,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W602, FALSE)","v":0},{"$f":"VLOOKUP($C602,'NBN Scale Adjustments'!$B$61:$O$101, $W602, FALSE)","v":0},{"$f":"VLOOKUP($C602,'NBN Scale Adjustments'!$B$107:$O$147, $W602, FALSE)","v":0},{"$f":"VLOOKUP($C602,'NBN Scale Adjustments'!$B$153:$O$193, $W602, FALSE)","v":0},{"$f":"VLOOKUP($C602,'NBN Scale Adjustments'!$B$199:$O$239, $W602, FALSE)","v":0},{"$f":"VLOOKUP($C602,'NBN Scale Adjustments'!$B$245:$O$285, $W602, FALSE)","v":0},null,null,0,null,null,11]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C603,'E. Allocation Factors Calc'!$C$816:$M$859, $W603, FALSE)","v":1.1636007325065795E-7},{"$f":"VLOOKUP($C603,'E. Allocation Factors Calc'!$C$862:$M$905, $W603, FALSE)","v":1.1636007325065795E-7},{"$f":"VLOOKUP($C603,'E. Allocation Factors Calc'!$C$908:$M$951, $W603, FALSE)","v":1.1636007325065795E-7},{"$f":"VLOOKUP($C603,'E. Allocation Factors Calc'!$C$954:$M$997, $W603, FALSE)","v":1.1636007325065795E-7},{"$f":"VLOOKUP($C603,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W603, FALSE)","v":1.1636007325065795E-7},{"$f":"VLOOKUP($C603,'NBN Scale Adjustments'!$B$61:$O$101, $W603, FALSE)","v":2.3760536060368322E-3},{"$f":"VLOOKUP($C603,'NBN Scale Adjustments'!$B$107:$O$147, $W603, FALSE)","v":2.2322202045276232E-5},{"$f":"VLOOKUP($C603,'NBN Scale Adjustments'!$B$153:$O$193, $W603, FALSE)","v":2.0883868030184159E-5},{"$f":"VLOOKUP($C603,'NBN Scale Adjustments'!$B$199:$O$239, $W603, FALSE)","v":1.9445534015092086E-5},{"$f":"VLOOKUP($C603,'NBN Scale Adjustments'!$B$245:$O$285, $W603, FALSE)","v":1.8007199999999999E-5},null,null,2.4572942104936378E-3,null,null,11]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C604,'E. Allocation Factors Calc'!$C$816:$M$859, $W604, FALSE)","v":6.8567352902213149E-2},{"$f":"VLOOKUP($C604,'E. Allocation Factors Calc'!$C$862:$M$905, $W604, FALSE)","v":6.8567352902271006E-2},{"$f":"VLOOKUP($C604,'E. Allocation Factors Calc'!$C$908:$M$951, $W604, FALSE)","v":6.8567352902305756E-2},{"$f":"VLOOKUP($C604,'E. Allocation Factors Calc'!$C$954:$M$997, $W604, FALSE)","v":6.8567352902321493E-2},{"$f":"VLOOKUP($C604,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W604, FALSE)","v":6.8567352902332734E-2},{"$f":"VLOOKUP($C604,'NBN Scale Adjustments'!$B$61:$O$101, $W604, FALSE)","v":9.5004142584439509E-5},{"$f":"VLOOKUP($C604,'NBN Scale Adjustments'!$B$107:$O$147, $W604, FALSE)","v":8.9253106938329625E-7},{"$f":"VLOOKUP($C604,'NBN Scale Adjustments'!$B$153:$O$193, $W604, FALSE)","v":8.3502071292219771E-7},{"$f":"VLOOKUP($C604,'NBN Scale Adjustments'!$B$199:$O$239, $W604, FALSE)","v":7.7751035646109895E-7},{"$f":"VLOOKUP($C604,'NBN Scale Adjustments'!$B$245:$O$285, $W604, FALSE)","v":7.1999999999999999E-7},null,null,0.34293499371616742,null,null,11]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C605,'E. Allocation Factors Calc'!$C$816:$M$859, $W605, FALSE)","v":1.147633671285677E-7},{"$f":"VLOOKUP($C605,'E. Allocation Factors Calc'!$C$862:$M$905, $W605, FALSE)","v":1.147633671285677E-7},{"$f":"VLOOKUP($C605,'E. Allocation Factors Calc'!$C$908:$M$951, $W605, FALSE)","v":1.147633671285677E-7},{"$f":"VLOOKUP($C605,'E. Allocation Factors Calc'!$C$954:$M$997, $W605, FALSE)","v":1.147633671285677E-7},{"$f":"VLOOKUP($C605,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W605, FALSE)","v":1.147633671285677E-7},{"$f":"VLOOKUP($C605,'NBN Scale Adjustments'!$B$61:$O$101, $W605, FALSE)","v":9.5004142584439509E-5},{"$f":"VLOOKUP($C605,'NBN Scale Adjustments'!$B$107:$O$147, $W605, FALSE)","v":8.9253106938329625E-7},{"$f":"VLOOKUP($C605,'NBN Scale Adjustments'!$B$153:$O$193, $W605, FALSE)","v":8.3502071292219771E-7},{"$f":"VLOOKUP($C605,'NBN Scale Adjustments'!$B$199:$O$239, $W605, FALSE)","v":7.7751035646109895E-7},{"$f":"VLOOKUP($C605,'NBN Scale Adjustments'!$B$245:$O$285, $W605, FALSE)","v":7.1999999999999999E-7},null,null,9.880302155884894E-5,null,null,11]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C606,'E. Allocation Factors Calc'!$C$816:$M$859, $W606, FALSE)","v":0},{"$f":"VLOOKUP($C606,'E. Allocation Factors Calc'!$C$862:$M$905, $W606, FALSE)","v":0},{"$f":"VLOOKUP($C606,'E. Allocation Factors Calc'!$C$908:$M$951, $W606, FALSE)","v":0},{"$f":"VLOOKUP($C606,'E. Allocation Factors Calc'!$C$954:$M$997, $W606, FALSE)","v":2.2913066386394048E-2},{"$f":"VLOOKUP($C606,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W606, FALSE)","v":2.2913066386394048E-2},{"$f":"VLOOKUP($C606,'NBN Scale Adjustments'!$B$61:$O$101, $W606, FALSE)","v":-2.3054962591533189E-2},{"$f":"VLOOKUP($C606,'NBN Scale Adjustments'!$B$107:$O$147, $W606, FALSE)","v":-2.8915917116882633E-4},{"$f":"VLOOKUP($C606,'NBN Scale Adjustments'!$B$153:$O$193, $W606, FALSE)","v":-2.645744921863223E-4},{"$f":"VLOOKUP($C606,'NBN Scale Adjustments'!$B$199:$O$239, $W606, FALSE)","v":-2.366418719953342E-4},{"$f":"VLOOKUP($C606,'NBN Scale Adjustments'!$B$245:$O$285, $W606, FALSE)","v":-2.0178792139386337E-4},null,null,2.1779006724510563E-2,null,null,11]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C607,'E. Allocation Factors Calc'!$C$816:$M$859, $W607, FALSE)","v":0},{"$f":"VLOOKUP($C607,'E. Allocation Factors Calc'!$C$862:$M$905, $W607, FALSE)","v":0},{"$f":"VLOOKUP($C607,'E. Allocation Factors Calc'!$C$908:$M$951, $W607, FALSE)","v":0},{"$f":"VLOOKUP($C607,'E. Allocation Factors Calc'!$C$954:$M$997, $W607, FALSE)","v":2.2913066386394048E-2},{"$f":"VLOOKUP($C607,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W607, FALSE)","v":2.2913066386394048E-2},{"$f":"VLOOKUP($C607,'NBN Scale Adjustments'!$B$61:$O$101, $W607, FALSE)","v":-2.3054962591533189E-2},{"$f":"VLOOKUP($C607,'NBN Scale Adjustments'!$B$107:$O$147, $W607, FALSE)","v":-2.8915917116882633E-4},{"$f":"VLOOKUP($C607,'NBN Scale Adjustments'!$B$153:$O$193, $W607, FALSE)","v":-2.645744921863223E-4},{"$f":"VLOOKUP($C607,'NBN Scale Adjustments'!$B$199:$O$239, $W607, FALSE)","v":-2.366418719953342E-4},{"$f":"VLOOKUP($C607,'NBN Scale Adjustments'!$B$245:$O$285, $W607, FALSE)","v":-2.0178792139386337E-4},null,null,2.1779006724510563E-2,null,null,11]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C608,'E. Allocation Factors Calc'!$C$816:$M$859, $W608, FALSE)","v":0},{"$f":"VLOOKUP($C608,'E. Allocation Factors Calc'!$C$862:$M$905, $W608, FALSE)","v":0},{"$f":"VLOOKUP($C608,'E. Allocation Factors Calc'!$C$908:$M$951, $W608, FALSE)","v":0},{"$f":"VLOOKUP($C608,'E. Allocation Factors Calc'!$C$954:$M$997, $W608, FALSE)","v":2.2913066386394048E-2},{"$f":"VLOOKUP($C608,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W608, FALSE)","v":2.2913066386394048E-2},{"$f":"VLOOKUP($C608,'NBN Scale Adjustments'!$B$61:$O$101, $W608, FALSE)","v":-2.3054962591533189E-2},{"$f":"VLOOKUP($C608,'NBN Scale Adjustments'!$B$107:$O$147, $W608, FALSE)","v":-2.8915917116882633E-4},{"$f":"VLOOKUP($C608,'NBN Scale Adjustments'!$B$153:$O$193, $W608, FALSE)","v":-2.645744921863223E-4},{"$f":"VLOOKUP($C608,'NBN Scale Adjustments'!$B$199:$O$239, $W608, FALSE)","v":-2.366418719953342E-4},{"$f":"VLOOKUP($C608,'NBN Scale Adjustments'!$B$245:$O$285, $W608, FALSE)","v":-2.0178792139386337E-4},null,null,2.1779006724510563E-2,null,null,11]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C609,'E. Allocation Factors Calc'!$C$816:$M$859, $W609, FALSE)","v":0},{"$f":"VLOOKUP($C609,'E. Allocation Factors Calc'!$C$862:$M$905, $W609, FALSE)","v":0},{"$f":"VLOOKUP($C609,'E. Allocation Factors Calc'!$C$908:$M$951, $W609, FALSE)","v":0},{"$f":"VLOOKUP($C609,'E. Allocation Factors Calc'!$C$954:$M$997, $W609, FALSE)","v":2.2913066386394048E-2},{"$f":"VLOOKUP($C609,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W609, FALSE)","v":2.2913066386394048E-2},{"$f":"VLOOKUP($C609,'NBN Scale Adjustments'!$B$61:$O$101, $W609, FALSE)","v":1.1427828187235048E-2},{"$f":"VLOOKUP($C609,'NBN Scale Adjustments'!$B$107:$O$147, $W609, FALSE)","v":2.8187467930817508E-4},{"$f":"VLOOKUP($C609,'NBN Scale Adjustments'!$B$153:$O$193, $W609, FALSE)","v":2.5598173582715064E-4},{"$f":"VLOOKUP($C609,'NBN Scale Adjustments'!$B$199:$O$239, $W609, FALSE)","v":2.2656110394274923E-4},{"$f":"VLOOKUP($C609,'NBN Scale Adjustments'!$B$245:$O$285, $W609, FALSE)","v":1.8985979123124319E-4},null,null,5.820823827033246E-2,null,null,11]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C610,'E. Allocation Factors Calc'!$C$816:$M$859, $W610, FALSE)","v":0},{"$f":"VLOOKUP($C610,'E. Allocation Factors Calc'!$C$862:$M$905, $W610, FALSE)","v":0},{"$f":"VLOOKUP($C610,'E. Allocation Factors Calc'!$C$908:$M$951, $W610, FALSE)","v":0},{"$f":"VLOOKUP($C610,'E. Allocation Factors Calc'!$C$954:$M$997, $W610, FALSE)","v":0},{"$f":"VLOOKUP($C610,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W610, FALSE)","v":0},{"$f":"VLOOKUP($C610,'NBN Scale Adjustments'!$B$61:$O$101, $W610, FALSE)","v":2.5940717462213537E-5},{"$f":"VLOOKUP($C610,'NBN Scale Adjustments'!$B$107:$O$147, $W610, FALSE)","v":2.7398360112742855E-7},{"$f":"VLOOKUP($C610,'NBN Scale Adjustments'!$B$153:$O$193, $W610, FALSE)","v":2.8969877202175906E-7},{"$f":"VLOOKUP($C610,'NBN Scale Adjustments'!$B$199:$O$239, $W610, FALSE)","v":3.0726182070560068E-7},{"$f":"VLOOKUP($C610,'NBN Scale Adjustments'!$B$245:$O$285, $W610, FALSE)","v":3.2661010938574543E-7},null,null,2.713827176545407E-5,null,null,11]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C611,'E. Allocation Factors Calc'!$C$816:$M$859, $W611, FALSE)","v":2.0505299154094528E-7},{"$f":"VLOOKUP($C611,'E. Allocation Factors Calc'!$C$862:$M$905, $W611, FALSE)","v":2.0505299154094528E-7},{"$f":"VLOOKUP($C611,'E. Allocation Factors Calc'!$C$908:$M$951, $W611, FALSE)","v":2.0505299154094528E-7},{"$f":"VLOOKUP($C611,'E. Allocation Factors Calc'!$C$954:$M$997, $W611, FALSE)","v":2.0505299154094528E-7},{"$f":"VLOOKUP($C611,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W611, FALSE)","v":2.0505299154094528E-7},{"$f":"VLOOKUP($C611,'NBN Scale Adjustments'!$B$61:$O$101, $W611, FALSE)","v":3.4110556022744314E-2},{"$f":"VLOOKUP($C611,'NBN Scale Adjustments'!$B$107:$O$147, $W611, FALSE)","v":3.2551505671837589E-4},{"$f":"VLOOKUP($C611,'NBN Scale Adjustments'!$B$153:$O$193, $W611, FALSE)","v":3.0885723846923118E-4},{"$f":"VLOOKUP($C611,'NBN Scale Adjustments'!$B$199:$O$239, $W611, FALSE)","v":2.9127856320590662E-4},{"$f":"VLOOKUP($C611,'NBN Scale Adjustments'!$B$245:$O$285, $W611, FALSE)","v":2.7269790405482939E-4},null,null,3.5309930050150359E-2,null,null,11]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C612,'E. Allocation Factors Calc'!$C$816:$M$859, $W612, FALSE)","v":0},{"$f":"VLOOKUP($C612,'E. Allocation Factors Calc'!$C$862:$M$905, $W612, FALSE)","v":0},{"$f":"VLOOKUP($C612,'E. Allocation Factors Calc'!$C$908:$M$951, $W612, FALSE)","v":0},{"$f":"VLOOKUP($C612,'E. Allocation Factors Calc'!$C$954:$M$997, $W612, FALSE)","v":0},{"$f":"VLOOKUP($C612,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W612, FALSE)","v":0},{"$f":"VLOOKUP($C612,'NBN Scale Adjustments'!$B$61:$O$101, $W612, FALSE)","v":0},{"$f":"VLOOKUP($C612,'NBN Scale Adjustments'!$B$107:$O$147, $W612, FALSE)","v":0},{"$f":"VLOOKUP($C612,'NBN Scale Adjustments'!$B$153:$O$193, $W612, FALSE)","v":0},{"$f":"VLOOKUP($C612,'NBN Scale Adjustments'!$B$199:$O$239, $W612, FALSE)","v":0},{"$f":"VLOOKUP($C612,'NBN Scale Adjustments'!$B$245:$O$285, $W612, FALSE)","v":0},null,null,0,null,null,11]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C613,'E. Allocation Factors Calc'!$C$816:$M$859, $W613, FALSE)","v":0},{"$f":"VLOOKUP($C613,'E. Allocation Factors Calc'!$C$862:$M$905, $W613, FALSE)","v":0},{"$f":"VLOOKUP($C613,'E. Allocation Factors Calc'!$C$908:$M$951, $W613, FALSE)","v":0},{"$f":"VLOOKUP($C613,'E. Allocation Factors Calc'!$C$954:$M$997, $W613, FALSE)","v":0},{"$f":"VLOOKUP($C613,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W613, FALSE)","v":0},{"$f":"VLOOKUP($C613,'NBN Scale Adjustments'!$B$61:$O$101, $W613, FALSE)","v":0},{"$f":"VLOOKUP($C613,'NBN Scale Adjustments'!$B$107:$O$147, $W613, FALSE)","v":0},{"$f":"VLOOKUP($C613,'NBN Scale Adjustments'!$B$153:$O$193, $W613, FALSE)","v":0},{"$f":"VLOOKUP($C613,'NBN Scale Adjustments'!$B$199:$O$239, $W613, FALSE)","v":0},{"$f":"VLOOKUP($C613,'NBN Scale Adjustments'!$B$245:$O$285, $W613, FALSE)","v":0},null,null,0,null,null,11]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C614,'E. Allocation Factors Calc'!$C$816:$M$859, $W614, FALSE)","v":0},{"$f":"VLOOKUP($C614,'E. Allocation Factors Calc'!$C$862:$M$905, $W614, FALSE)","v":0},{"$f":"VLOOKUP($C614,'E. Allocation Factors Calc'!$C$908:$M$951, $W614, FALSE)","v":0},{"$f":"VLOOKUP($C614,'E. Allocation Factors Calc'!$C$954:$M$997, $W614, FALSE)","v":0},{"$f":"VLOOKUP($C614,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W614, FALSE)","v":0},{"$f":"VLOOKUP($C614,'NBN Scale Adjustments'!$B$61:$O$101, $W614, FALSE)","v":0},{"$f":"VLOOKUP($C614,'NBN Scale Adjustments'!$B$107:$O$147, $W614, FALSE)","v":0},{"$f":"VLOOKUP($C614,'NBN Scale Adjustments'!$B$153:$O$193, $W614, FALSE)","v":0},{"$f":"VLOOKUP($C614,'NBN Scale Adjustments'!$B$199:$O$239, $W614, FALSE)","v":0},{"$f":"VLOOKUP($C614,'NBN Scale Adjustments'!$B$245:$O$285, $W614, FALSE)","v":0},null,null,0,null,null,11]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C615,'E. Allocation Factors Calc'!$C$816:$M$859, $W615, FALSE)","v":0},{"$f":"VLOOKUP($C615,'E. Allocation Factors Calc'!$C$862:$M$905, $W615, FALSE)","v":0},{"$f":"VLOOKUP($C615,'E. Allocation Factors Calc'!$C$908:$M$951, $W615, FALSE)","v":0},{"$f":"VLOOKUP($C615,'E. Allocation Factors Calc'!$C$954:$M$997, $W615, FALSE)","v":0},{"$f":"VLOOKUP($C615,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W615, FALSE)","v":0},{"$f":"VLOOKUP($C615,'NBN Scale Adjustments'!$B$61:$O$101, $W615, FALSE)","v":0},{"$f":"VLOOKUP($C615,'NBN Scale Adjustments'!$B$107:$O$147, $W615, FALSE)","v":0},{"$f":"VLOOKUP($C615,'NBN Scale Adjustments'!$B$153:$O$193, $W615, FALSE)","v":0},{"$f":"VLOOKUP($C615,'NBN Scale Adjustments'!$B$199:$O$239, $W615, FALSE)","v":0},{"$f":"VLOOKUP($C615,'NBN Scale Adjustments'!$B$245:$O$285, $W615, FALSE)","v":0},null,null,0,null,null,11]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C616,'E. Allocation Factors Calc'!$C$816:$M$859, $W616, FALSE)","v":0},{"$f":"VLOOKUP($C616,'E. Allocation Factors Calc'!$C$862:$M$905, $W616, FALSE)","v":0},{"$f":"VLOOKUP($C616,'E. Allocation Factors Calc'!$C$908:$M$951, $W616, FALSE)","v":0},{"$f":"VLOOKUP($C616,'E. Allocation Factors Calc'!$C$954:$M$997, $W616, FALSE)","v":0},{"$f":"VLOOKUP($C616,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W616, FALSE)","v":0},{"$f":"VLOOKUP($C616,'NBN Scale Adjustments'!$B$61:$O$101, $W616, FALSE)","v":0},{"$f":"VLOOKUP($C616,'NBN Scale Adjustments'!$B$107:$O$147, $W616, FALSE)","v":0},{"$f":"VLOOKUP($C616,'NBN Scale Adjustments'!$B$153:$O$193, $W616, FALSE)","v":0},{"$f":"VLOOKUP($C616,'NBN Scale Adjustments'!$B$199:$O$239, $W616, FALSE)","v":0},{"$f":"VLOOKUP($C616,'NBN Scale Adjustments'!$B$245:$O$285, $W616, FALSE)","v":0},null,null,0,null,null,11]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C617,'E. Allocation Factors Calc'!$C$816:$M$859, $W617, FALSE)","v":0},{"$f":"VLOOKUP($C617,'E. Allocation Factors Calc'!$C$862:$M$905, $W617, FALSE)","v":0},{"$f":"VLOOKUP($C617,'E. Allocation Factors Calc'!$C$908:$M$951, $W617, FALSE)","v":0},{"$f":"VLOOKUP($C617,'E. Allocation Factors Calc'!$C$954:$M$997, $W617, FALSE)","v":0},{"$f":"VLOOKUP($C617,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W617, FALSE)","v":0},{"$f":"VLOOKUP($C617,'NBN Scale Adjustments'!$B$61:$O$101, $W617, FALSE)","v":0},{"$f":"VLOOKUP($C617,'NBN Scale Adjustments'!$B$107:$O$147, $W617, FALSE)","v":0},{"$f":"VLOOKUP($C617,'NBN Scale Adjustments'!$B$153:$O$193, $W617, FALSE)","v":0},{"$f":"VLOOKUP($C617,'NBN Scale Adjustments'!$B$199:$O$239, $W617, FALSE)","v":0},{"$f":"VLOOKUP($C617,'NBN Scale Adjustments'!$B$245:$O$285, $W617, FALSE)","v":0},null,null,0,null,null,11]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C618,'E. Allocation Factors Calc'!$C$816:$M$859, $W618, FALSE)","v":0},{"$f":"VLOOKUP($C618,'E. Allocation Factors Calc'!$C$862:$M$905, $W618, FALSE)","v":0},{"$f":"VLOOKUP($C618,'E. Allocation Factors Calc'!$C$908:$M$951, $W618, FALSE)","v":0},{"$f":"VLOOKUP($C618,'E. Allocation Factors Calc'!$C$954:$M$997, $W618, FALSE)","v":0},{"$f":"VLOOKUP($C618,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W618, FALSE)","v":0},{"$f":"VLOOKUP($C618,'NBN Scale Adjustments'!$B$61:$O$101, $W618, FALSE)","v":0},{"$f":"VLOOKUP($C618,'NBN Scale Adjustments'!$B$107:$O$147, $W618, FALSE)","v":0},{"$f":"VLOOKUP($C618,'NBN Scale Adjustments'!$B$153:$O$193, $W618, FALSE)","v":0},{"$f":"VLOOKUP($C618,'NBN Scale Adjustments'!$B$199:$O$239, $W618, FALSE)","v":0},{"$f":"VLOOKUP($C618,'NBN Scale Adjustments'!$B$245:$O$285, $W618, FALSE)","v":0},null,null,0,null,null,11]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C619,'E. Allocation Factors Calc'!$C$816:$M$859, $W619, FALSE)","v":0},{"$f":"VLOOKUP($C619,'E. Allocation Factors Calc'!$C$862:$M$905, $W619, FALSE)","v":0},{"$f":"VLOOKUP($C619,'E. Allocation Factors Calc'!$C$908:$M$951, $W619, FALSE)","v":0},{"$f":"VLOOKUP($C619,'E. Allocation Factors Calc'!$C$954:$M$997, $W619, FALSE)","v":0},{"$f":"VLOOKUP($C619,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W619, FALSE)","v":0},{"$f":"VLOOKUP($C619,'NBN Scale Adjustments'!$B$61:$O$101, $W619, FALSE)","v":0},{"$f":"VLOOKUP($C619,'NBN Scale Adjustments'!$B$107:$O$147, $W619, FALSE)","v":0},{"$f":"VLOOKUP($C619,'NBN Scale Adjustments'!$B$153:$O$193, $W619, FALSE)","v":0},{"$f":"VLOOKUP($C619,'NBN Scale Adjustments'!$B$199:$O$239, $W619, FALSE)","v":0},{"$f":"VLOOKUP($C619,'NBN Scale Adjustments'!$B$245:$O$285, $W619, FALSE)","v":0},null,null,0,null,null,11]
[]
[]
[null,"G.3.7","ULLS Band 1-3 Revenue Requirement"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"CAN","Building Block",null,null,null,{"$f":"VLOOKUP(H623,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(H$297:H$316,H$13:H$32)","v":6.4020674132262187E-2},7.6824808958714644E-2,8.4507289854586096E-2,8.8732654347315421E-2,9.3169287064681167E-2,0.57330009492483014,0.33866092001701892,0.37361744674096342,0.41031621257651701,0.44920430133232014,null,null,{"$f":"SUM(OFFSET($H625,0,0,1,Model_period))","v":2.552353689949209}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(H$297:H$316,H$62:H$81)","v":2.4871366630385916E-2},1.5580593729223458,2.8499162536835119,4.0416243770071842,5.2516383315031252,1.8777271115761209,0.70076453110028702,0.72159760905446035,0.73603942528069999,0.74416194758549381,null,null,{"$f":"SUM(OFFSET($H626,0,0,1,Model_period))","v":18.506400326343616}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(H$297:H$316,H$111:H$130)","v":0.31726868880520803},3.8050023994185453,6.2600843821866716,7.87224411249412,9.6313272796790308,7.8991584901621295,1.5607367971388229,1.7328300456392951,1.9155650052178208,2.1113134839795382,null,null,{"$f":"SUM(OFFSET($H627,0,0,1,Model_period))","v":43.105530684721181}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(H$297:H$316,H$160:H$179)","v":4.2318199015606598E-3},0.17286334344971382,0.32239446285071449,0.46766365603055304,0.73555645169207007,0.2699228626582808,0.11035377054346687,0.12628134805354957,0.14422132168767246,0.16479558940671019,null,null,{"$f":"SUM(OFFSET($H628,0,0,1,Model_period))","v":2.5182846262742924}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H625:H628)","v":0.41039254946941683},{"$f":"SUM(I625:I628)","v":5.6127499247493189},9.5169023885754847,12.470264799879171,15.711691349938906,10.620108559321361,2.7105160187995954,2.9543264494882684,3.2061419647627103,3.4694753223040626,0,0,66.682569327288292]
[]
[null,null,"Core","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(H$318:H$337,H$35:H$54)","v":0},0,0,0,0,-4.991102756503904E-2,-6.419873810936588E-4,-6.5316859580028018E-4,-6.3216193981541994E-4,-5.3698098766295885E-4,null,null,{"$f":"SUM(OFFSET($H632,0,0,1,Model_period))","v":-5.2375326469411357E-2}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(H$318:H$337,H$84:H$103)","v":0},0,0,0,0,3.1778683479639995,3.5790710997923039E-2,2.7743109694147117E-2,2.0114660573806509E-2,1.2963650653401309E-2,null,null,{"$f":"SUM(OFFSET($H633,0,0,1,Model_period))","v":3.2744804798832776}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(H$318:H$337,H$133:H$152)","v":0},0,0,0,0,16.628966665742816,0.30918518546215962,0.26913672226403573,0.22791316554609967,0.17798784230133274,null,null,{"$f":"SUM(OFFSET($H634,0,0,1,Model_period))","v":17.613189581316444}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(H$318:H$337,H$182:H$201)","v":0},0,0,0,0,0.6265991095893737,8.3707474368554264E-3,7.0211355270131939E-3,5.5423251330054407E-3,3.8284290310758172E-3,null,null,{"$f":"SUM(OFFSET($H635,0,0,1,Model_period))","v":0.65136174671732361}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H632:H635)","v":0},{"$f":"SUM(I632:I635)","v":0},0,0,0,20.38352309573115,0.35270465651584443,0.30324779888939574,0.25293798931309619,0.19424294099814693,0,0,21.486656481447636]
[]
[null,null,"Total","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"H625+H632+'7. Service Costs'!H85","v":6.4020674132262187E-2},{"$f":"I625+I632+'7. Service Costs'!I85","v":7.6824808958714644E-2},{"$f":"J625+J632+'7. Service Costs'!J85","v":8.4507289854586096E-2},{"$f":"K625+K632+'7. Service Costs'!K85","v":8.8732654347315421E-2},{"$f":"L625+L632+'7. Service Costs'!L85","v":9.3169287064681167E-2},{"$f":"M625+M632+'7. Service Costs'!M85","v":1.523389067359791},{"$f":"N625+N632+'7. Service Costs'!N85","v":1.3380189326359253},{"$f":"O625+O632+'7. Service Costs'!O85","v":1.3729642781451632},{"$f":"P625+P632+'7. Service Costs'!P85","v":1.4096840506367017},{"$f":"Q625+Q632+'7. Service Costs'!Q85","v":1.4486673203446572},null,null,{"$f":"SUM(OFFSET($H639,0,0,1,Model_period))","v":7.4999783634797978}]
[null,null,null,"Return on capital",null,null,null,{"$f":"H626+H633","v":2.4871366630385916E-2},1.5580593729223458,2.8499162536835119,4.0416243770071842,5.2516383315031252,5.05559545954012,0.73655524209821011,0.74934071874860742,0.7561540858545065,0.75712559823889514,null,null,{"$f":"SUM(OFFSET($H640,0,0,1,Model_period))","v":21.780880806226897}]
[null,null,null,"Return of capital",null,null,null,{"$f":"H627+H634","v":0.31726868880520803},3.8050023994185453,6.2600843821866716,7.87224411249412,9.6313272796790308,24.528125155904945,1.8699219826009825,2.0019667679033306,2.1434781707639203,2.2893013262808708,null,null,{"$f":"SUM(OFFSET($H641,0,0,1,Model_period))","v":60.718720266037629}]
[null,null,null,"Tax payments",null,null,null,{"$f":"H628+H635","v":4.2318199015606598E-3},0.17286334344971382,0.32239446285071449,0.46766365603055304,0.73555645169207007,0.89652197224765451,0.1187245179803223,0.13330248358056276,0.14976364682067789,0.16862401843778602,null,null,{"$f":"SUM(OFFSET($H642,0,0,1,Model_period))","v":3.169646372991616}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H639:H642)","v":0.41039254946941683},{"$f":"SUM(I639:I642)","v":5.6127499247493189},9.5169023885754847,12.470264799879171,15.711691349938906,32.003631655052509,4.0632206753154403,4.2575742483776642,4.4590799540758068,4.6637182633022087,0,0,93.169225808735945]
[]
[]
[null,"G.3.7","ULLS Band 4 Revenue Requirement"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"CAN","Building Block",null,null,null,{"$f":"VLOOKUP(H647,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(H$344:H$363,H$13:H$32)","v":0},0,0,0,0,6.7770486704862349E-5,4.3110858372855785E-5,5.1598498122595251E-5,6.1119341231169604E-5,7.1813852434487213E-5,null,null,{"$f":"SUM(OFFSET($H649,0,0,1,Model_period))","v":2.954130368659702E-4}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(H$344:H$363,H$62:H$81)","v":0},0,0,0,0,2.6798366419625394E-4,1.0232363300084987E-4,1.1477577186589395E-4,1.2689206766974649E-4,1.3843940131300609E-4,null,null,{"$f":"SUM(OFFSET($H650,0,0,1,Model_period))","v":7.5041453804575034E-4}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(H$344:H$363,H$111:H$130)","v":0},0,0,0,0,9.9976879897528117E-4,2.2300547607745138E-4,2.6900563829037531E-4,3.2135485489680297E-4,3.809246087883427E-4,null,null,{"$f":"SUM(OFFSET($H651,0,0,1,Model_period))","v":2.1940593770282536E-3}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(H$344:H$363,H$160:H$179)","v":0},0,0,0,0,3.852259326691622E-5,1.6113542019057641E-5,2.0086041047314311E-5,2.4863534591279839E-5,3.0657577709411018E-5,null,null,{"$f":"SUM(OFFSET($H652,0,0,1,Model_period))","v":1.3024328863397902E-4}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H649:H652)","v":0},{"$f":"SUM(I649:I652)","v":0},0,0,0,1.3740455431433139E-3,3.845535094702147E-4,4.5546594932617882E-4,5.342297983889989E-4,6.2183544024524699E-4,0,0,3.3701302405739529E-3]
[]
[null,null,"Core","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(H$365:H$384,H$35:H$54)","v":0},0,0,0,0,-5.5455344898800356E-6,-7.7754112585430321E-8,-8.5686029941615468E-8,-8.928183761743827E-8,-8.1237709212551648E-8,null,null,{"$f":"SUM(OFFSET($H656,0,0,1,Model_period))","v":-5.8794941792370705E-6}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(H$365:H$384,H$84:H$103)","v":0},0,0,0,0,3.5308787231374785E-4,4.3347814215667877E-6,3.6394844198129348E-6,2.8408446411766636E-6,1.9612189375597269E-6,null,null,{"$f":"SUM(OFFSET($H657,0,0,1,Model_period))","v":3.6586420173386391E-4}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(H$365:H$384,H$133:H$152)","v":0},0,0,0,0,1.8476179047961878E-3,3.7446872677182281E-5,3.5306745288403099E-5,3.2188755689886356E-5,2.6927069874810356E-5,null,null,{"$f":"SUM(OFFSET($H658,0,0,1,Model_period))","v":1.9794873483264699E-3}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(H$365:H$384,H$182:H$201)","v":0},0,0,0,0,6.9620425446619924E-5,1.0138206104934428E-6,9.2106882183256153E-7,7.8275666626263504E-7,5.7918773944123004E-7,null,null,{"$f":"SUM(OFFSET($H659,0,0,1,Model_period))","v":7.2917259284649801E-5}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H656:H659)","v":0},{"$f":"SUM(I656:I659)","v":0},0,0,0,2.2647806680666759E-3,4.2717720596657083E-5,3.978161250010698E-5,3.5723075159708213E-5,2.9386238842598761E-5,0,0,2.4123893151657464E-3]
[]
[null,null,"Total","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"H649+H656+'7. Service Costs'!H86","v":0},{"$f":"I649+I656+'7. Service Costs'!I86","v":0},{"$f":"J649+J656+'7. Service Costs'!J86","v":0},{"$f":"K649+K656+'7. Service Costs'!K86","v":0},{"$f":"L649+L656+'7. Service Costs'!L86","v":0},{"$f":"M649+M656+'7. Service Costs'!M86","v":1.0000622249522151},{"$f":"N649+N656+'7. Service Costs'!N86","v":1.0000430331042602},{"$f":"O649+O656+'7. Service Costs'!O86","v":1.0000515128120926},{"$f":"P649+P656+'7. Service Costs'!P86","v":1.0000610300593935},{"$f":"Q649+Q656+'7. Service Costs'!Q86","v":1.0000717326147253},null,null,{"$f":"SUM(OFFSET($H663,0,0,1,Model_period))","v":5.0002895335426869}]
[null,null,null,"Return on capital",null,null,null,{"$f":"H650+H657","v":0},{"$f":"I650+I657","v":0},0,0,0,6.2107153651000174E-4,1.0665841442241667E-4,1.1841525628570689E-4,1.2973291231092315E-4,1.4040062025056583E-4,null,null,{"$f":"SUM(OFFSET($H664,0,0,1,Model_period))","v":1.1162787397796144E-3}]
[null,null,null,"Return of capital",null,null,null,{"$f":"H651+H658","v":0},0,0,0,0,2.847386703771469E-3,2.6045234875463367E-4,3.0431238357877838E-4,3.5354361058668934E-4,4.0785167866315306E-4,null,null,{"$f":"SUM(OFFSET($H665,0,0,1,Model_period))","v":4.1735467253547235E-3}]
[null,null,null,"Tax payments",null,null,null,{"$f":"H652+H659","v":0},0,0,0,0,1.0814301871353614E-4,1.7127362629551083E-5,2.1007109869146872E-5,2.5646291257542476E-5,3.1236765448852249E-5,null,null,{"$f":"SUM(OFFSET($H666,0,0,1,Model_period))","v":2.0316054791862882E-4}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H663:H666)","v":0},{"$f":"SUM(I663:I666)","v":0},0,0,0,1.0036388262112101,1.0004272712300668,1.0004952475618263,1.0005699528735486,1.0006512216790879,0,0,5.0057825195557397]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q667-'7. Service Costs'!Q107","v":1}]
[]
[null,"G.3.8","WLR Revenue Requirement"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"CAN","Building Block",null,null,null,{"$f":"VLOOKUP(H671,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(H$391:H$410,H$13:H$32)","v":3.4574626611403571E-2},3.4056007212232509E-2,3.354516710404902E-2,3.3041989597488296E-2,3.2546359753525961E-2,0.45239912509888563,0.23216906643060828,0.22231174445046473,0.21093071561528803,0.18998139224812793,null,null,{"$f":"SUM(OFFSET($H673,0,0,1,Model_period))","v":1.4755561941220738}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(H$391:H$410,H$62:H$81)","v":4.3839064613445319E-2},1.3117738808795862,2.3737447659203976,3.2509639343224359,4.0065418340173347,1.5275172187953743,0.49084534731902119,0.43906296211451251,0.38732860013197085,0.32257009438172562,null,null,{"$f":"SUM(OFFSET($H674,0,0,1,Model_period))","v":14.154187702495806}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(H$391:H$410,H$111:H$130)","v":0.58205655743605555},4.5491969097429248,6.9062300691985001,8.273173798797405,10.751653334452563,6.2989937995730791,1.0893171510276614,1.0501158390632725,1.0034233956625118,0.91041239427475995,null,null,{"$f":"SUM(OFFSET($H675,0,0,1,Model_period))","v":41.414573249228731}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(H$391:H$410,H$160:H$179)","v":7.4591408206064859E-3},0.14553849669639879,0.26852794981763972,0.37617490823690136,0.56116539429365597,0.21958026697019772,7.7296484662720072E-2,7.6837093194997846E-2,7.5894090343279305E-2,7.1433548841205008E-2,null,null,{"$f":"SUM(OFFSET($H676,0,0,1,Model_period))","v":1.8799073738776018}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H673:H676)","v":0.66792938948151093},6.0405652945311425,9.5820479520405879,11.933354630954231,15.351906922517079,8.4984904104375367,1.8896280494400108,1.7883276388232474,1.6775768017530499,1.4943974297458185,0,0,58.924224519724213]
[]
[null,null,"Core","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(H$412:H$431,H$35:H$54)","v":5.3343570388495118E-3},5.2543416832667687E-3,5.1755265580177671E-3,5.0978936596475007E-3,5.0214252547527869E-3,-3.9032822489564391E-2,-4.3695648854903419E-4,-3.8575358914259155E-4,-3.2244073524293913E-4,-2.252482610681229E-4,null,null,{"$f":"SUM(OFFSET($H680,0,0,1,Model_period))","v":-1.451967736903274E-2}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(H$412:H$431,H$84:H$103)","v":8.9858149718735506E-4},6.166913327968071E-2,8.7564973723273098E-2,7.103483337904562E-2,8.1615313749243329E-2,2.4852457898136064,2.436026604398973E-2,1.6384749982324989E-2,1.0259690652167492E-2,5.4378829676667607E-3,null,null,{"$f":"SUM(OFFSET($H681,0,0,1,Model_period))","v":2.8444712150881855}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(H$412:H$431,H$133:H$152)","v":1.3564645677400681E-2},5.8156600085898319E-2,9.4805281144611758E-2,0.18693491101641932,0.21241947387959709,13.004651190621413,0.21044101010330843,0.1589489409793515,0.11624946717242644,7.4660840682885116E-2,null,null,{"$f":"SUM(OFFSET($H682,0,0,1,Model_period))","v":14.130832361363311}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(H$412:H$431,H$182:H$201)","v":1.541270043933173E-4},8.1964787528037465E-3,1.1561686704814684E-2,1.1769537497996859E-2,1.4066302156750046E-2,0.49003062068497832,5.6973898775209177E-3,4.1465989743175889E-3,2.8269202530027166E-3,1.6059171584931536E-3,null,null,{"$f":"SUM(OFFSET($H683,0,0,1,Model_period))","v":0.5500555790650713}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H680:H683)","v":1.9951711217830865E-2},0.13327655380164954,0.19910746813071731,0.27483717555310933,0.31312251504034322,15.940894778630433,0.24006170953627004,0.17909453634685149,0.12901363734235372,8.1479392547976898E-2,0,0,17.510839478147535]
[]
[null,null,"Total","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"H673+H680+'7. Service Costs'!H87","v":3.9908983650253083E-2},{"$f":"I673+I680+'7. Service Costs'!I87","v":3.9310348895499281E-2},{"$f":"J673+J680+'7. Service Costs'!J87","v":3.8720693662066791E-2},{"$f":"K673+K680+'7. Service Costs'!K87","v":3.8139883257135798E-2},{"$f":"L673+L680+'7. Service Costs'!L87","v":3.7567785008278745E-2},{"$f":"M673+M680+'7. Service Costs'!M87","v":1.4133663026093213},{"$f":"N673+N680+'7. Service Costs'!N87","v":1.2317321099420593},{"$f":"O673+O680+'7. Service Costs'!O87","v":1.221925990861322},{"$f":"P673+P680+'7. Service Costs'!P87","v":1.2106082748800451},{"$f":"Q673+Q680+'7. Service Costs'!Q87","v":1.1897561439870599},null,null,{"$f":"SUM(OFFSET($H687,0,0,1,Model_period))","v":6.4610365167530404}]
[null,null,null,"Return on capital",null,null,null,{"$f":"H674+H681","v":4.4737646110632676E-2},1.3734430141592671,2.4613097396436707,3.3219987677014817,4.0881571477665783,4.0127630086089807,0.51520561336301096,{"$f":"O674+O681","v":0.45544771209683749},0.39758829078413832,0.32800797734939241,null,null,{"$f":"SUM(OFFSET($H688,0,0,1,Model_period))","v":16.998658917583995}]
[null,null,null,"Return of capital",null,null,null,{"$f":"H675+H682","v":0.59562120311345623},4.6073535098288234,7.0010353503431118,8.4601087098138237,10.96407280833216,19.303644990194492,1.2997581611309699,1.209064780042624,1.1196728628349382,0.98507323495764509,null,null,{"$f":"SUM(OFFSET($H689,0,0,1,Model_period))","v":55.545405610592042}]
[null,null,null,"Tax payments",null,null,null,{"$f":"H676+H683","v":7.6132678249998028E-3},0.15373497544920253,0.28008963652245439,0.38794444573489822,0.57523169645040606,0.7096108876551761,8.2993874540240986E-2,8.0983692169315433E-2,7.8721010596282018E-2,7.3039465999698155E-2,null,null,{"$f":"SUM(OFFSET($H690,0,0,1,Model_period))","v":2.4299629529426738}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H687:H690)","v":0.68788110069934183},6.1738418483327919,9.781155420171304,12.20819180650734,15.665029437557422,25.439385189067973,3.1296897589762809,{"$f":"SUM(O687:O690)","v":2.9674221751700989},{"$f":"SUM(P687:P690)","v":2.8065904390954035},{"$f":"SUM(Q687:Q690)","v":2.5758768222937953},0,0,81.435063997871751]
[]
[]
[null,"G.3.9","FOTAS Revenue Requirement"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"CAN","Building Block",null,null,null,{"$f":"VLOOKUP(H695,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(H$438:H$457,H$13:H$32)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H697,0,0,1,Model_period))","v":0}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(H$438:H$457,H$62:H$81)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H698,0,0,1,Model_period))","v":0}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(H$438:H$457,H$111:H$130)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H699,0,0,1,Model_period))","v":0}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(H$438:H$457,H$160:H$179)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H700,0,0,1,Model_period))","v":0}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H697:H700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Core","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(H$459:H$478,H$35:H$54)","v":0.1052420728231562},0.10524207282268784,0.1052420728223533,0.10524207282211434,0.10524207282194366,1.2356964869237408,1.3009486860715735E-2,1.3744335993593267E-2,1.4610700447546393E-2,1.5610891451276719E-2,null,null,{"$f":"SUM(OFFSET($H704,0,0,1,Model_period))","v":1.8188822657891284}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(H$459:H$478,H$84:H$103)","v":8.0257284819187896E-2},2.5467803516749292,3.846637590153966,3.0447351177523219,3.5182071634515744,0.13816230646922684,2.2412988533369741E-3,2.6749970752967551E-3,3.1592669873693508E-3,3.7218808495678626E-3,null,null,{"$f":"SUM(OFFSET($H705,0,0,1,Model_period))","v":13.186577258086775}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(H$459:H$478,H$133:H$152)","v":1.1570558417111068},19.165393398564273,25.900861862723648,27.99661536026877,29.277622862329899,-0.11353267760122705,8.5284935093730141E-3,1.0168150438316502E-2,1.237141729467375E-2,1.5648266573888965E-2,null,null,{"$f":"SUM(OFFSET($H706,0,0,1,Model_period))","v":103.43073297581273}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(H$459:H$478,H$182:H$201)","v":1.3765935453424513E-2},0.33849399092235277,0.50789278855802666,0.5044725585352714,0.60635881598398156,2.7242279645692993E-2,5.2419597456128256E-4,6.7697951697118946E-4,8.7049367607886993E-4,1.0991469205437275E-3,null,null,{"$f":"SUM(OFFSET($H707,0,0,1,Model_period))","v":2.0013971851869052}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H704:H707)","v":1.3563211348068753},22.155909813984241,30.360634314257997,31.651065109378479,33.507430914587395,1.2875683954374335,2.4303475197987007E-2,2.7264463024177711E-2,3.1011878405668363E-2,3.6080185795277275E-2,0,0,120.43758968487553]
[]
[null,null,"Total","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"H697+H704+'7. Service Costs'!H88","v":0.1052420728231562},{"$f":"I697+I704+'7. Service Costs'!I88","v":0.10524207282268784},{"$f":"J697+J704+'7. Service Costs'!J88","v":0.1052420728223533},{"$f":"K697+K704+'7. Service Costs'!K88","v":0.10524207282211434},{"$f":"L697+L704+'7. Service Costs'!L88","v":0.10524207282194366},{"$f":"M697+M704+'7. Service Costs'!M88","v":2.2356964869237408},{"$f":"N697+N704+'7. Service Costs'!N88","v":1.0130094868607158},{"$f":"O697+O704+'7. Service Costs'!O88","v":1.0137443359935934},{"$f":"P697+P704+'7. Service Costs'!P88","v":1.0146107004475464},{"$f":"Q697+Q704+'7. Service Costs'!Q88","v":1.0156108914512767},null,null,{"$f":"SUM(OFFSET($H711,0,0,1,Model_period))","v":6.8188822657891288}]
[null,null,null,"Return on capital",null,null,null,{"$f":"H698+H705","v":8.0257284819187896E-2},2.5467803516749292,3.846637590153966,3.0447351177523219,3.5182071634515744,0.13816230646922684,2.2412988533369741E-3,{"$f":"O698+O705","v":2.6749970752967551E-3},3.1592669873693508E-3,3.7218808495678626E-3,null,null,{"$f":"SUM(OFFSET($H712,0,0,1,Model_period))","v":13.186577258086775}]
[null,null,null,"Return of capital",null,null,null,{"$f":"H699+H706","v":1.1570558417111068},19.165393398564273,25.900861862723648,27.99661536026877,29.277622862329899,-0.11353267760122705,8.5284935093730141E-3,1.0168150438316502E-2,1.237141729467375E-2,1.5648266573888965E-2,null,null,{"$f":"SUM(OFFSET($H713,0,0,1,Model_period))","v":103.43073297581273}]
[null,null,null,"Tax payments",null,null,null,{"$f":"H700+H707","v":1.3765935453424513E-2},0.33849399092235277,0.50789278855802666,0.5044725585352714,0.60635881598398156,2.7242279645692993E-2,5.2419597456128256E-4,6.7697951697118946E-4,8.7049367607886993E-4,1.0991469205437275E-3,null,null,{"$f":"SUM(OFFSET($H714,0,0,1,Model_period))","v":2.0013971851869052}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H711:H714)","v":1.3563211348068753},22.155909813984241,30.360634314257997,31.651065109378479,33.507430914587395,2.2875683954374337,1.0243034751979869,{"$f":"SUM(O711:O714)","v":1.0272644630241778},{"$f":"SUM(P711:P714)","v":1.0310118784056685},{"$f":"SUM(Q711:Q714)","v":1.0360801857952773},0,0,125.43758968487553]
[]
[]
[null,"G.3.10","LCS Revenue Requirement"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"CAN","Building Block",null,null,null,{"$f":"VLOOKUP(H719,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(H$485:H$504,H$13:H$32)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H721,0,0,1,Model_period))","v":0}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(H$485:H$504,H$62:H$81)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H722,0,0,1,Model_period))","v":0}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(H$485:H$504,H$111:H$130)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H723,0,0,1,Model_period))","v":0}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(H$485:H$504,H$160:H$179)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H724,0,0,1,Model_period))","v":0}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H721:H724)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Core","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(H$506:H$525,H$35:H$54)","v":1.1999100125913605E-11},1.1999100125913605E-11,1.1999100125913605E-11,1.1999100125913605E-11,1.1999100125913605E-11,0.11462268380737803,1.1252544837312972E-3,1.0974421337326058E-3,1.0647477535180585E-3,9.8342534981476636E-4,null,null,{"$f":"SUM(OFFSET($H728,0,0,1,Model_period))","v":0.11889355358817026}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(H$506:H$525,H$84:H$103)","v":5.2789109360682508E-12},2.9046700659384022E-10,3.8960197719814013E-10,3.0316316213815345E-10,3.4791475618323774E-10,1.2815877147911305E-2,1.9386095786106137E-4,2.1359012901100264E-4,2.3023005910234622E-4,2.3446399508183187E-4,null,null,{"$f":"SUM(OFFSET($H729,0,0,1,Model_period))","v":1.3688023625393361E-2}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(H$506:H$525,H$133:H$152)","v":7.5405227469816414E-11},2.7576621651798301E-9,3.0096563623782742E-9,3.1568697553686967E-9,3.2376402210339159E-9,-1.0531243184875656E-2,7.3767133659007902E-4,8.1189493027104364E-4,9.0156107297035258E-4,9.8577983694601314E-4,null,null,{"$f":"SUM(OFFSET($H730,0,0,1,Model_period))","v":-7.0943237708644361E-3}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(H$506:H$525,H$182:H$201)","v":9.0545235082409109E-13},3.8606131160292577E-11,5.1441299053848197E-11,5.0230148155015468E-11,5.9962694014771413E-11,2.5269823448265125E-3,4.5340287210723116E-5,5.4054691761351388E-5,6.3436807111619516E-5,6.9241974310514846E-5,null,null,{"$f":"SUM(OFFSET($H731,0,0,1,Model_period))","v":2.7590563063664458E-3}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H728:H731)","v":9.3588690882622358E-11},3.0987344030598766E-9,3.4626987387561758E-9,3.5222621657877793E-9,3.6575167713578384E-9,0.11943430011524019,2.1021270653931606E-3,2.1769818847760035E-3,2.2599756927023768E-3,2.2729111561531263E-3,0,0,0.12824630974906562]
[]
[null,null,"Total","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"H721+H728+'7. Service Costs'!H89","v":1.1999100125913605E-11},{"$f":"I721+I728+'7. Service Costs'!I89","v":1.1999100125913605E-11},{"$f":"J721+J728+'7. Service Costs'!J89","v":1.1999100125913605E-11},{"$f":"K721+K728+'7. Service Costs'!K89","v":1.1999100125913605E-11},{"$f":"L721+L728+'7. Service Costs'!L89","v":1.1999100125913605E-11},{"$f":"M721+M728+'7. Service Costs'!M89","v":1.1146226838073781},{"$f":"N721+N728+'7. Service Costs'!N89","v":1.0011252544837312},{"$f":"O721+O728+'7. Service Costs'!O89","v":1.0010974421337326},{"$f":"P721+P728+'7. Service Costs'!P89","v":1.0010647477535182},{"$f":"Q721+Q728+'7. Service Costs'!Q89","v":1.0009834253498147},null,null,{"$f":"SUM(OFFSET($H735,0,0,1,Model_period))","v":5.1188935535881708}]
[null,null,null,"Return on capital",null,null,null,{"$f":"H722+H729","v":5.2789109360682508E-12},2.9046700659384022E-10,3.8960197719814013E-10,3.0316316213815345E-10,3.4791475618323774E-10,1.2815877147911305E-2,1.9386095786106137E-4,{"$f":"O722+O729","v":2.1359012901100264E-4},2.3023005910234622E-4,2.3446399508183187E-4,null,null,{"$f":"SUM(OFFSET($H736,0,0,1,Model_period))","v":1.3688023625393361E-2}]
[null,null,null,"Return of capital",null,null,null,{"$f":"H723+H730","v":7.5405227469816414E-11},2.7576621651798301E-9,3.0096563623782742E-9,3.1568697553686967E-9,3.2376402210339159E-9,-1.0531243184875656E-2,7.3767133659007902E-4,8.1189493027104364E-4,9.0156107297035258E-4,9.8577983694601314E-4,null,null,{"$f":"SUM(OFFSET($H737,0,0,1,Model_period))","v":-7.0943237708644361E-3}]
[null,null,null,"Tax payments",null,null,null,{"$f":"H724+H731","v":9.0545235082409109E-13},3.8606131160292577E-11,5.1441299053848197E-11,5.0230148155015468E-11,5.9962694014771413E-11,2.5269823448265125E-3,4.5340287210723116E-5,5.4054691761351388E-5,6.3436807111619516E-5,6.9241974310514846E-5,null,null,{"$f":"SUM(OFFSET($H738,0,0,1,Model_period))","v":2.7590563063664458E-3}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H735:H738)","v":9.3588690882622358E-11},3.0987344030598766E-9,3.4626987387561758E-9,3.5222621657877793E-9,3.6575167713578384E-9,1.1194343001152403,1.0021021270653931,{"$f":"SUM(O735:O738)","v":1.0021769818847761},{"$f":"SUM(P735:P738)","v":1.0022599756927024},{"$f":"SUM(Q735:Q738)","v":1.0022729111561528},0,0,5.1282463097490663]
[]
[]
[null,"G.3.11","LSS Revenue Requirement"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"CAN","Building Block",null,null,null,{"$f":"VLOOKUP(H743,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(H$532:H$551,H$13:H$32)","v":0},0,0,0,0,0.19165961547798893,9.7693501075313799E-2,9.2143321386805185E-2,8.5986943548388622E-2,7.9218855911776534E-2,null,null,{"$f":"SUM(OFFSET($H745,0,0,1,Model_period))","v":0.54670223740027313}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(H$532:H$551,H$62:H$81)","v":0},0,0,0,0,0.57680492659591887,0.19107406866905483,0.16822945341287879,0.14582002682961445,0.12406577612347193,null,null,{"$f":"SUM(OFFSET($H746,0,0,1,Model_period))","v":1.205994251630939}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(H$532:H$551,H$111:H$130)","v":0},0,0,0,0,2.5677040584104427,0.42968625456638643,0.40824154747720731,0.38384050147856807,0.35635977248843503,null,null,{"$f":"SUM(OFFSET($H747,0,0,1,Model_period))","v":4.14583213442104}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(H$532:H$551,H$160:H$179)","v":0},0,0,0,0,8.2915582366750284E-2,3.0089627820637951E-2,2.9440566172506275E-2,2.8572324084241277E-2,2.7474520523127943E-2,null,null,{"$f":"SUM(OFFSET($H748,0,0,1,Model_period))","v":0.19849262096726372}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H745:H748)","v":0},0,0,0,0,3.4190841828511007,0.74854345213139295,0.69805488844939745,0.64421979594081247,0.5871189250468114,0,0,6.0970212444195155]
[]
[null,null,"Core","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(H$553:H$572,H$35:H$54)","v":1},1,1,1,1,-1.7078150232610726E-2,-1.8854565371663234E-4,-1.6399764548516039E-4,-1.3486216950957253E-4,-9.6395784041159133E-5,null,null,{"$f":"SUM(OFFSET($H752,0,0,1,Model_period))","v":4.9823380485146371}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(H$553:H$572,H$84:H$103)","v":0},0,0,0,0,1.0873771932518457,1.0511395084729831E-2,6.9657431443134613E-3,4.2911579977818158E-3,2.3271611052915952E-3,null,null,{"$f":"SUM(OFFSET($H753,0,0,1,Model_period))","v":1.1114726505839623}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(H$553:H$572,H$133:H$152)","v":0},0,0,0,0,5.6899648191085994,9.0804780014759251E-2,6.7574878903687241E-2,4.8621819868364655E-2,3.1951368861498831E-2,null,null,{"$f":"SUM(OFFSET($H754,0,0,1,Model_period))","v":5.9289176667569095}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(H$553:H$572,H$182:H$201)","v":0},0,0,0,0,0.21440459656421157,2.4584097663883507E-3,1.7628675084287939E-3,1.1823710737517436E-3,6.872578854283805E-4,null,null,{"$f":"SUM(OFFSET($H755,0,0,1,Model_period))","v":0.22049550279820887}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H752:H755)","v":1},1,1,1,1,6.9746684586920455,0.10358603921216079,7.6139491910944337E-2,5.3960486770388644E-2,3.486939206817765E-2,0,0,12.243223868653716]
[]
[null,null,"Total","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"H745+H752+'7. Service Costs'!H90","v":1},{"$f":"I745+I752+'7. Service Costs'!I90","v":1},{"$f":"J745+J752+'7. Service Costs'!J90","v":1},{"$f":"K745+K752+'7. Service Costs'!K90","v":1},{"$f":"L745+L752+'7. Service Costs'!L90","v":1},{"$f":"M745+M752+'7. Service Costs'!M90","v":1.1745814652453781},{"$f":"N745+N752+'7. Service Costs'!N90","v":1.0975049554215972},{"$f":"O745+O752+'7. Service Costs'!O90","v":1.09197932374132},{"$f":"P745+P752+'7. Service Costs'!P90","v":1.085852081378879},{"$f":"Q745+Q752+'7. Service Costs'!Q90","v":1.0791224601277354},null,null,{"$f":"SUM(OFFSET($H759,0,0,1,Model_period))","v":10.52904028591491}]
[null,null,null,"Return on capital",null,null,null,{"$f":"H746+H753","v":0},0,0,0,0,1.6641821198477644,0.20158546375378467,{"$f":"O746+O753","v":0.17519519655719226},0.15011118482739627,0.12639293722876352,null,null,{"$f":"SUM(OFFSET($H760,0,0,1,Model_period))","v":2.317466902214901}]
[null,null,null,"Return of capital",null,null,null,{"$f":"H747+H754","v":0},0,0,0,0,8.2576688775190412,0.52049103458114565,0.47581642638089455,0.43246232134693274,0.38831114134993389,null,null,{"$f":"SUM(OFFSET($H761,0,0,1,Model_period))","v":10.074749801177948}]
[null,null,null,"Tax payments",null,null,null,{"$f":"H748+H755","v":0},0,0,0,0,0.29732017893096185,3.2548037587026304E-2,3.1203433680935068E-2,2.9754695157993019E-2,2.8161778408556323E-2,null,null,{"$f":"SUM(OFFSET($H762,0,0,1,Model_period))","v":0.41898812376547256}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H759:H762)","v":1},1,1,1,1,11.393752641543145,1.8521294913435538,{"$f":"SUM(O759:O762)","v":1.7741943803603419},{"$f":"SUM(P759:P762)","v":1.6981802827112009},{"$f":"SUM(Q759:Q762)","v":1.6219883171149891},0,0,23.34024511307323]
[]
[]
[null,"G.3.12","WADSL Revenue Requirement"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"CAN","Building Block",null,null,null,{"$f":"VLOOKUP(H767,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(H$579:H$598,H$13:H$32)","v":0},0,0,0,0,0.25696920872092943,0.13130531151987046,0.12458634034633136,0.11749582597937368,0.11000103992320971,null,null,{"$f":"SUM(OFFSET($H769,0,0,1,Model_period))","v":0.74035772648971465}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(H$579:H$598,H$62:H$81)","v":0},0,0,0,0,0.77335595818676484,0.25681380883890881,0.22746186727077899,0.19925402380465296,0.17227419198859248,null,null,{"$f":"SUM(OFFSET($H770,0,0,1,Model_period))","v":1.629159850089698}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(H$553:H$572,H$111:H$130)","v":0},0,0,0,0,0.26507291672870847,1.9698970419486643E-2,1.7771190662774626E-2,1.5539495534427617E-2,1.2765290079320358E-2,null,null,{"$f":"SUM(OFFSET($H771,0,0,1,Model_period))","v":0.33084786342471773}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(H$579:H$598,H$160:H$179)","v":0},0,0,0,0,0.11116975027984353,4.0442075583512781E-2,3.9806383598429682E-2,3.904230898193372E-2,3.8150334212114806E-2,null,null,{"$f":"SUM(OFFSET($H772,0,0,1,Model_period))","v":0.26861085265583451}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H769:H772)","v":0},0,0,0,0,1.4065678339162462,0.44826016636177868,0.40962578187831467,0.371331654300388,0.33319085620323741,null,null,{"$f":"SUM(T769:T772)","v":2.9689762926599652}]
[]
[null,null,"Core","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(H$600:H$619,H$35:H$54)","v":2.1031327049875998E-2},2.1031327049893744E-2,2.1031327049904406E-2,2.7278595398310328E-2,2.7278595398313777E-2,-2.0693395395724824E-2,-2.3245137912757406E-4,-2.0295232164984245E-4,-1.6786534665656782E-4,-1.2030527974558344E-4,null,null,{"$f":"SUM(OFFSET($H776,0,0,1,Model_period))","v":9.623420222339385E-2}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(H$600:H$619,H$84:H$103)","v":4.005267632656179E-3},0.64857390681217852,0.54581861097226292,0.81106467182249486,0.88310611096067082,1.4900574202006713,1.4437754237281386E-2,9.7030352654676293E-3,6.1236677083160249E-3,3.4678683941018473E-3,null,null,{"$f":"SUM(OFFSET($H777,0,0,1,Model_period))","v":4.4163583140061027}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(H$600:H$619,H$133:H$152)","v":6.8567867188624135E-2},11.103117863815363,9.3439456582607043,14.243944005525261,14.345910754504835,7.6471425968355753,0.12239449371433281,9.1718070997343623E-2,6.6796678510459895E-2,4.4744372444618721E-2,null,null,{"$f":"SUM(OFFSET($H778,0,0,1,Model_period))","v":57.078282361797108}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(H$600:H$619,H$182:H$201)","v":6.8699378292016945E-4},8.6202318146743076E-2,7.2067443286872118E-2,0.13438274736815639,0.15220228683321577,0.29380344007421322,3.3767083946078919E-3,2.4556124520031396E-3,1.6872945641533653E-3,1.0241318893028327E-3,null,null,{"$f":"SUM(OFFSET($H779,0,0,1,Model_period))","v":0.74788897679218802}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H776:H779)","v":9.4291455654076484E-2},{"$f":"SUM(I776:I779)","v":11.858925415824178},9.9828630395697449,15.216670020114224,15.408497747697036,9.4103100617147355,0.13997650496709449,0.10367376639316454,7.4439775436272726E-2,4.9116067448277817E-2,null,null,{"$f":"SUM(T776:T779)","v":62.338763854818794}]
[]
[null,null,"Total","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"H769+H776+'7. Service Costs'!H91","v":2.1031327049875998E-2},{"$f":"I769+I776+'7. Service Costs'!I91","v":2.1031327049893744E-2},{"$f":"J769+J776+'7. Service Costs'!J91","v":2.1031327049904406E-2},{"$f":"K769+K776+'7. Service Costs'!K91","v":2.7278595398310328E-2},{"$f":"L769+L776+'7. Service Costs'!L91","v":2.7278595398313777E-2},{"$f":"M769+M776+'7. Service Costs'!M91","v":1.2362758133252045},{"$f":"N769+N776+'7. Service Costs'!N91","v":1.1310728601407429},{"$f":"O769+O776+'7. Service Costs'!O91","v":1.1243833880246816},{"$f":"P769+P776+'7. Service Costs'!P91","v":1.1173279606327171},{"$f":"Q769+Q776+'7. Service Costs'!Q91","v":1.109880734643464},null,null,{"$f":"SUM(OFFSET($H783,0,0,1,Model_period))","v":5.8365919287131085}]
[null,null,null,"Return on capital",null,null,null,{"$f":"H770+H777","v":4.005267632656179E-3},0.64857390681217852,0.54581861097226292,0.81106467182249486,0.88310611096067082,{"$f":"M770+M777","v":2.2634133783874359},0.27125156307619019,0.23716490253624661,0.20537769151296897,0.17574206038269433,null,null,{"$f":"SUM(OFFSET($H784,0,0,1,Model_period))","v":6.0455181640957996}]
[null,null,null,"Return of capital",null,null,null,6.8567867188624135E-2,11.103117863815363,9.3439456582607043,14.243944005525261,14.345910754504835,7.9122155135642842,0.14209346413381946,0.10948926166011824,8.2336174044887508E-2,5.7509662523939076E-2,null,null,{"$f":"SUM(OFFSET($H785,0,0,1,Model_period))","v":57.409130225221837}]
[null,null,null,"Tax payments",null,null,null,6.8699378292016945E-4,8.6202318146743076E-2,7.2067443286872118E-2,0.13438274736815639,0.15220228683321577,0.40497319035405677,4.3818783978120675E-2,4.2261996050432821E-2,4.0729603546087081E-2,3.9174466101417636E-2,null,null,{"$f":"SUM(OFFSET($H786,0,0,1,Model_period))","v":1.0164998294480225}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H783:H786)","v":9.4291455654076484E-2},11.858925415824178,9.9828630395697449,15.216670020114224,15.408497747697036,11.816877895630981,1.5882366713288734,1.5132995482714793,1.4457714297366608,1.3823069236515151,null,null,{"$f":"SUM(T783:T786)","v":70.307740147478768}]

{"sheet":"Cost Allocation","index":4,"n_rows":1384,"n_cols":44,"rows_kept":1384,"cut":false,"hidden":false,"merged":[[1248,16,1250,16],[1305,16,1307,16],[7,1,7,7],[1020,16,1022,16],[1077,15,1079,15],[1077,16,1079,16],[1134,16,1136,16],[1191,16,1193,16]]}
[]
[null,"Allocations"]
[null,null,null,null,null,5,6,7,8,9,10]
[null,"Purpose"]
[null,"Calculate allocators per Asset Class, Service and year"]
[]
[null,null,null,null,null,5,6,7,8,9,10]
[null,"Allocation Calculations for Wholesale Regulated Services "]
[]
["FY2014 ",null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,"FY2014",null,"ULLS","ULLS13","ULLS4","WLR","FOTAS","LCS","LSS","WADSL","TEBA","AS1","AS2","Total","Other Fixed Line Services","Other Services","Total"]
[null,"CAN Asset Class"]
[null,"CA01","Ducts and pipes",{"$f":"SUM(E13:F13)","v":4.8073277317446815E-3},{"$f":"SUM(AE323:AG323)","v":4.8055330366587818E-3},{"$f":"AH323","v":1.794695085899762E-6},{"$f":"SUM(S323:V323,AI323:AL323)*F305","v":5.7436435487125464E-3},{"$f":"H323","v":0},{"$f":"I323","v":0},{"$f":"N323","v":0},{"$f":"Q323","v":0},0,0,0,{"$f":"SUM(E13:N13)","v":1.0550971280457228E-2},{"$f":"SUM($C323:$AP323)-(O13-L13)","v":2.9449028719542782E-2},{"$f":"SUM($G296:$J296)","v":0.04},{"$f":"SUM(O13:Q13)","v":8.0000000000000016E-2}]
[null,"CA02","Copper cables",4.8073277317446815E-3,{"$f":"SUM(AE383:AG383)","v":4.8055330366587818E-3},{"$f":"AH383","v":1.794695085899762E-6},{"$f":"SUM(S383:V383,AI383:AL383)*F365","v":5.7436435487125464E-3},{"$f":"H383","v":0},{"$f":"I383","v":0},{"$f":"N383","v":0},{"$f":"Q383","v":0},0,0,0,{"$f":"SUM(E14:N14)","v":1.0550971280457228E-2},{"$f":"SUM($C$383:$AP$383)-O14","v":2.9449028719542782E-2},0,4.0000000000000008E-2]
[null,"CA03","Other cables",6.6781354679631477E-2,{"$f":"SUM(AE406:AG406)","v":6.6774626311703902E-2},{"$f":"AH406","v":6.7283679275781678E-6},{"$f":"MAX(O406,SUM(AI406:AL406))","v":5.7909811557043007E-2},{"$f":"H406","v":0},{"$f":"I406","v":0},{"$f":"N406","v":2.6533946011872846E-2},{"$f":"Q406","v":3.5565732005258671E-2},0,0,0,0.18679084425380599,{"$f":"SUM($C$406:$AP$406)-O15","v":0.81320915574619446},0,1.0000000000000004]
[null,"CA04","Pair gain systems",6.6781354679631477E-2,{"$f":"SUM(AE429:AG429)","v":6.6774626311703902E-2},{"$f":"AH429","v":6.7283679275781678E-6},{"$f":"MAX(O429,SUM(AI429:AL429))","v":5.7909811557043007E-2},{"$f":"H429","v":0},{"$f":"I429","v":0},{"$f":"N429","v":2.6533946011872846E-2},{"$f":"Q429","v":3.5565732005258671E-2},0,0,0,0.18679084425380599,{"$f":"SUM($C$429:$AP$429)-O16","v":0.81320915574619446},0,1.0000000000000004]
[null,"CA05","CAN Radio Bearer Equipment",6.6781354679631477E-2,{"$f":"SUM(AE452:AG452)","v":6.6774626311703902E-2},{"$f":"AH452","v":6.7283679275781678E-6},{"$f":"MAX(O452,SUM(AI452:AL452))","v":5.7909811557043007E-2},{"$f":"H452","v":0},{"$f":"I452","v":0},{"$f":"N452","v":2.6533946011872846E-2},{"$f":"Q452","v":3.5565732005258671E-2},0,0,0,0.18679084425380599,{"$f":"SUM($C$452:$AP$452)-O17","v":0.81320915574619446},0,1.0000000000000004]
[null,"CA06","Other CAN assets",6.6781354679631477E-2,{"$f":"SUM(AE475:AG475)","v":6.6774626311703902E-2},{"$f":"AH475","v":6.7283679275781678E-6},{"$f":"MAX(O475,SUM(AI475:AL475))","v":5.7909811557043007E-2},{"$f":"H475","v":0},{"$f":"I475","v":0},{"$f":"N475","v":2.6533946011872846E-2},{"$f":"Q475","v":3.5565732005258671E-2},0,0,0,0.18679084425380599,{"$f":"SUM($C$475:$AP$475)-O18","v":0.81320915574619446},0,1.0000000000000004]
[null,"CA07","Other Communications Plant and Equipment",6.6781354679631477E-2,{"$f":"SUM(AE498:AG498)","v":6.6774626311703902E-2},{"$f":"AH498","v":6.7283679275781678E-6},{"$f":"MAX(O498,SUM(AI498:AL498))","v":5.7909811557043007E-2},{"$f":"H498","v":0},{"$f":"I498","v":0},{"$f":"N498","v":2.6533946011872846E-2},{"$f":"Q498","v":3.5565732005258671E-2},0,0,0,0.18679084425380599,{"$f":"SUM($C$498:$AP$498)-O19","v":0.81320915574619446},0,1.0000000000000004]
[null,"CA08","Network Land",6.6781354679631477E-2,{"$f":"SUM(AE521:AG521)","v":6.6774626311703902E-2},{"$f":"AH521","v":6.7283679275781678E-6},{"$f":"MAX(O521,SUM(AI521:AL521))","v":5.7909811557043007E-2},{"$f":"H521","v":0},{"$f":"I521","v":0},{"$f":"N521","v":2.6533946011872846E-2},{"$f":"Q521","v":3.5565732005258671E-2},0,0,0,0.18679084425380599,{"$f":"SUM($C$521:$AP$521)-O20","v":0.81320915574619446},0,1.0000000000000004]
[null,"CA09","Network Buildings/Support",6.6781354679631477E-2,{"$f":"SUM(AE544:AG544)","v":6.6774626311703902E-2},{"$f":"AH544","v":6.7283679275781678E-6},{"$f":"MAX(O544,SUM(AI544:AL544))","v":5.7909811557043007E-2},{"$f":"H544","v":0},{"$f":"I544","v":0},{"$f":"N544","v":2.6533946011872846E-2},{"$f":"Q544","v":3.5565732005258671E-2},0,0,0,0.18679084425380599,{"$f":"SUM($C$544:$AP$544)-O21","v":0.81320915574619446},0,1.0000000000000004]
[null,"CA10","Indirect Capital Assets",3.7277974956532199E-2,{"$f":"E1070","v":3.7273595314844407E-2},4.3796416877942032E-6,3.3075565030785174E-2,0,0,1.3902185203449316E-2,1.8634295592977714E-2,0,0,0,0.1028900207837444,{"$f":"P1070","v":0.44009200041052204},{"$f":"Q1070","v":1.102700174285348E-2},0.55400902293711984]
[null,"CA11","Spare CAN Asset Class 11"]
[null,"CA12","Spare CAN Asset Class 12"]
[null,"CA13","Spare CAN Asset Class 13"]
[null,"CA14","Spare CAN Asset Class 14"]
[null,"CA15","Spare CAN Asset Class 15"]
[null,"CA16","Spare CAN Asset Class 16"]
[null,"CA17","Spare CAN Asset Class 17"]
[null,"CA18","Spare CAN Asset Class 18"]
[null,"CA19","Spare CAN Asset Class 19"]
[null,"CA20","Spare CAN Asset Class 20"]
[null,"Core Asset Class"]
[null,"CO01","Switching Equipment - Local",null,{"$f":"SUM(AE607:AG607)","v":6.6774626311703889E-4},{"$f":"AH607","v":6.7283679275781681E-8},{"$f":"MAX(O607,SUM(AI607:AL607))","v":5.7909811557043007E-4},{"$f":"H607","v":3.852250139912263E-3},{"$f":"I607","v":3.6758621121939797E-4},{"$f":"N607","v":2.6533946011872845E-4},{"$f":"Q607","v":3.556573200525867E-4},0,0,0,{"$f":"SUM(E34:N34)","v":6.0877447936697211E-3},{"$f":"SUM($C$607:$AP$607)-O34","v":1.3912255206330283E-2},0,{"$f":"SUM(O34:Q34)","v":2.0000000000000004E-2}]
[null,"CO02","Switching Equipment - Trunk",null,{"$f":"SUM(AE630:AG630)","v":0},{"$f":"AH630","v":0},{"$f":"MAX(O630,SUM(AI630:AL630))","v":0},{"$f":"H630","v":0.38522501399122627},{"$f":"I630","v":3.6758621121939797E-2},{"$f":"N630","v":0},{"$f":"Q630","v":0},0,0,0,{"$f":"SUM(E35:N35)","v":0.42198363511316606},{"$f":"SUM($C$630:$AP$630)-O35","v":0.57801636488683394},0,1]
[null,"CO03","Switching Equipment - Other",null,{"$f":"SUM(AE653:AG653)","v":0},{"$f":"AH653","v":0},{"$f":"MAX(O653,SUM(AI653:AL653))","v":0},{"$f":"H653","v":0.38522501399122627},{"$f":"I653","v":3.6758621121939797E-2},{"$f":"N653","v":0},{"$f":"Q653","v":0},0,0,0,0.42198363511316606,{"$f":"SUM($C$653:$AP$653)-O36","v":0.57801636488683394},0,1]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"SUM(AE706:AG706)","v":0},{"$f":"AH706","v":0},{"$f":"MAX(O706,SUM(AI706:AL706))","v":0},{"$f":"H706","v":3.853791039968228E-3},{"$f":"I706","v":3.6773324570388576E-4},{"$f":"N706","v":0},{"$f":"Q706","v":2.5198870075460395E-3},0,0,0,6.741411293218153E-3,{"$f":"SUM($C$706:$AP$706)-O37","v":2.3270588706781843E-2},{"$f":"SUM($F$677,$G$677*(1-SUM($C$779:$AP$779)))","v":1.9987999999999999E-2},4.9999999999999996E-2]
[null,"CO05","Transmission Equipment ",null,{"$f":"SUM(AE779:AG779)","v":0},{"$f":"AH779","v":0},{"$f":"MAX(O779,SUM(AI779:AL779))","v":0},{"$f":"H779","v":1.5409000559649051E-4},{"$f":"I779","v":1.470344844877592E-5},{"$f":"N779","v":0},{"$f":"Q779","v":1.0075517823054936E-4},0,0,0,2.6954863227581578E-4,{"$f":"SUM($C$779:$AP$779)-O38","v":9.3045136772418433E-4},{"$f":"$U$730","v":3.8800000000000001E-2},0.04]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"SUM(AE852:AG852)","v":0},{"$f":"AH852","v":0},{"$f":"MAX(O852,SUM(AI852:AL852))","v":0},{"$f":"H852","v":1.5409000559649051E-4},{"$f":"I852","v":1.470344844877592E-5},{"$f":"N852","v":0},{"$f":"Q852","v":1.0075517823054936E-4},0,0,0,2.6954863227581578E-4,{"$f":"SUM($C$852:$AP$852)-O39","v":9.3045136772418433E-4},{"$f":"$U$803","v":3.8800000000000001E-2},0.04]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"E$1071*INDEX(FLS_TPA_alloc,MATCH($B$11,$B$874:$B$879,0))","v":-4.2579578441094154E-2},-4.2904181689541262E-6,-3.6926831341471775E-2,-6.4226884219357593E-4,-6.128604366578931E-5,-1.6919663919800494E-2,-2.2829666415316897E-2,{"$f":"INDEX(TEBA_TPA_Alloc,MATCH($B$11,$B$874:$B$879,0))","v":1},{"$f":"M$1071*INDEX(FLS_TPA_alloc,MATCH($B$11,$B$874:$B$879,0))","v":0},0,0.88003641457828841,{"$f":"P$1071*INDEX(FLS_TPA_alloc,MATCH($B$11,$B$874:$B$879,0))","v":-0.52056195608559519},{"$f":"Q$1071*INDEX(FLS_TPA_alloc,MATCH($B$11,$B$874:$B$879,0))+INDEX(Other_TPA_alloc,MATCH($B$11,$B$874:$B$879,0))","v":0.9878783254940644},1.3473527839867576]
[null,"CO08","Network Land",null,-4.2579578441094154E-2,-4.2904181689541262E-6,-3.6926831341471775E-2,-6.4226884219357593E-4,-6.128604366578931E-5,-1.6919663919800494E-2,-2.2829666415316897E-2,{"$f":"INDEX(TEBA_TPA_Alloc,MATCH($B$11,$B$874:$B$879,0))","v":1},0,0,0.88003641457828841,{"$f":"P$1071*INDEX(FLS_TPA_alloc,MATCH($B$11,$B$874:$B$879,0))","v":-0.52056195608559519},{"$f":"Q$1071*INDEX(FLS_TPA_alloc,MATCH($B$11,$B$874:$B$879,0))+INDEX(Other_TPA_alloc,MATCH($B$11,$B$874:$B$879,0))","v":0.9878783254940644},{"$f":"SUM(O41:Q41)","v":1.3473527839867576}]
[null,"CO09","Network Buildings/Support",null,-4.2579578441094154E-2,-4.2904181689541262E-6,-3.6926831341471775E-2,-6.4226884219357593E-4,-6.128604366578931E-5,-1.6919663919800494E-2,-2.2829666415316897E-2,{"$f":"INDEX(TEBA_TPA_Alloc,MATCH($B$11,$B$874:$B$879,0))","v":1},0,0,0.88003641457828841,{"$f":"P$1071*INDEX(FLS_TPA_alloc,MATCH($B$11,$B$874:$B$879,0))","v":-0.52056195608559519},{"$f":"Q$1071*INDEX(FLS_TPA_alloc,MATCH($B$11,$B$874:$B$879,0))+INDEX(Other_TPA_alloc,MATCH($B$11,$B$874:$B$879,0))","v":0.9878783254940644},{"$f":"SUM(O42:Q42)","v":1.3473527839867576}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"E1072","v":1.9130178857463983E-2},1.9276016802034003E-6,1.6590509208047693E-2,2.8855893542340314E-4,2.7534630912676785E-5,7.6016768799565919E-3,1.0256926389852447E-2,0.27535969638674046,0,0,0.32925700889007747,{"$f":"P1072","v":0.23387839172916075},{"$f":"Q1072","v":0.28080572966936951},{"$f":"SUM(O43:Q43)","v":0.84394113028860773}]
[null,"CO11","LSS equipment",null,{"$f":"SUM(AE936:AG936)","v":4.5374704881742659E-5},{"$f":"AH936","v":4.572061663430543E-9},{"$f":"O936","v":3.9350884524494869E-5},{"$f":"H936","v":0.38496324582735325},{"$f":"I936","v":3.6733642897764006E-2},{"$f":"N936","v":1.8030351289675397E-5},{"$f":"Q936","v":2.4167631970093201E-5},0,0,0,0.42182381686984494,{"$f":"SUM($C$936:$AP$936)-O44","v":0.57817618313015506},0,{"$f":"SUM(O44:Q44)","v":1}]
[null,"CO12","Data Equipment",null,{"$f":"SUM(AE959:AG959)","v":6.6774626311703902E-2},{"$f":"AH959","v":6.7283679275781678E-6},{"$f":"MAX(O959,SUM(AI959:AL959))","v":5.7909811557043007E-2},{"$f":"H959","v":0},{"$f":"I959","v":0},{"$f":"N959","v":2.6533946011872846E-2},{"$f":"Q959","v":3.5565732005258671E-2},0,0,0,0.18679084425380599,{"$f":"SUM($C$959:$AP$959)-O45","v":0.81320915574619446},0,{"$f":"SUM(O45:Q45)","v":1.0000000000000004}]
[null,"CO13","Spare Core Asset Class 13"]
[null,"CO14","Spare Core Asset Class 14"]
[null,"CO15","Spare Core Asset Class 15"]
[null,"CO16","Spare Core Asset Class 16"]
[null,"CO17","Spare Core Asset Class 17"]
[null,"CO18","Spare Core Asset Class 18"]
[null,"CO19","Spare Core Asset Class 19"]
[null,"CO20","Spare Core Asset Class 20"]
[]
["FY2015 Allocations",null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,"FY2015",null,"ULLS","ULLS13","ULLS4","WLR","FOTAS","LCS","LSS","WADSL","TEBA","AS1","AS2","Total","Other Fixed Line Services","Other Services","Total"]
[null,"CAN Asset Class"]
[null,"CA01","Ducts and pipes",{"$f":"SUM(E58:F58)","v":5.3429915354030735E-3},{"$f":"SUM(AE324:AG324)","v":5.3407472514556981E-3},{"$f":"AH324","v":2.2442839473750016E-6},{"$f":"SUM(S324:V324,AI324:AL324)*F306","v":5.8190349927504242E-3},{"$f":"H324","v":0},{"$f":"I324","v":0},{"$f":"N324","v":0},{"$f":"Q324","v":0},0,0,0,{"$f":"SUM(E58:N58)","v":1.1162026528153499E-2},{"$f":"SUM($C324:$AP324)-(O58-L58)","v":2.8837973471846502E-2},{"$f":"SUM($G297:$J297)","v":0.04},{"$f":"SUM(O58:Q58)","v":0.08}]
[null,"CA02","Copper cables",{"$f":"SUM(E59:F59)","v":5.3429915354030735E-3},{"$f":"SUM(AE384:AG384)","v":5.3407472514556981E-3},{"$f":"AH384","v":2.2442839473750016E-6},{"$f":"SUM(S384:V384,AI384:AL384)*F366","v":5.8190349927504242E-3},{"$f":"H384","v":0},{"$f":"I384","v":0},{"$f":"N384","v":0},{"$f":"Q384","v":0},0,0,0,{"$f":"SUM(E59:N59)","v":1.1162026528153499E-2},{"$f":"SUM($C$384:$AP$384)-O59","v":2.8837973471846502E-2},0,0.04]
[null,"CA03","Other cables",7.436049235608734E-2,{"$f":"SUM(AE407:AG407)","v":7.4352231198531057E-2},{"$f":"AH407","v":8.2611575562873487E-6},{"$f":"MAX(O407,SUM(AI407:AL407))","v":5.814701847790029E-2},{"$f":"H407","v":0},{"$f":"I407","v":0},{"$f":"N407","v":2.5441242877310945E-2},{"$f":"Q407","v":3.4110556022744314E-2},0,0,0,0.19205930973404289,{"$f":"SUM($C$407:$AP$407)-O60","v":0.80794069026595694},0,0.99999999999999978]
[null,"CA04","Pair gain systems",7.436049235608734E-2,{"$f":"SUM(AE430:AG430)","v":7.4352231198531057E-2},{"$f":"AH430","v":8.2611575562873487E-6},{"$f":"MAX(O430,SUM(AI430:AL430))","v":5.814701847790029E-2},{"$f":"H430","v":0},{"$f":"I430","v":0},{"$f":"N430","v":2.5441242877310945E-2},{"$f":"Q430","v":3.4110556022744314E-2},0,0,0,0.19205930973404289,{"$f":"SUM($C$430:$AP$430)-O61","v":0.80794069026595694},0,0.99999999999999978]
[null,"CA05","CAN Radio Bearer Equipment",7.436049235608734E-2,{"$f":"SUM(AE453:AG453)","v":7.4352231198531057E-2},{"$f":"AH453","v":8.2611575562873487E-6},{"$f":"MAX(O453,SUM(AI453:AL453))","v":5.814701847790029E-2},{"$f":"H453","v":0},{"$f":"I453","v":0},{"$f":"N453","v":2.5441242877310945E-2},{"$f":"Q453","v":3.4110556022744314E-2},0,0,0,0.19205930973404289,{"$f":"SUM($C$453:$AP$453)-O62","v":0.80794069026595694},0,0.99999999999999978]
[null,"CA06","Other CAN assets",7.436049235608734E-2,{"$f":"SUM(AE476:AG476)","v":7.4352231198531057E-2},{"$f":"AH476","v":8.2611575562873487E-6},{"$f":"MAX(O476,SUM(AI476:AL476))","v":5.814701847790029E-2},{"$f":"H476","v":0},{"$f":"I476","v":0},{"$f":"N476","v":2.5441242877310945E-2},{"$f":"Q476","v":3.4110556022744314E-2},0,0,0,0.19205930973404289,{"$f":"SUM($C$476:$AP$476)-O63","v":0.80794069026595694},0,0.99999999999999978]
[null,"CA07","Other Communications Plant and Equipment",7.436049235608734E-2,{"$f":"SUM(AE499:AG499)","v":7.4352231198531057E-2},{"$f":"AH499","v":8.2611575562873487E-6},{"$f":"MAX(O499,SUM(AI499:AL499))","v":5.814701847790029E-2},{"$f":"H499","v":0},{"$f":"I499","v":0},{"$f":"N499","v":2.5441242877310945E-2},{"$f":"Q499","v":3.4110556022744314E-2},0,0,0,0.19205930973404289,{"$f":"SUM($C$499:$AP$499)-O64","v":0.80794069026595694},0,0.99999999999999978]
[null,"CA08","Network Land",7.436049235608734E-2,{"$f":"SUM(AE522:AG522)","v":7.4352231198531057E-2},{"$f":"AH522","v":8.2611575562873487E-6},{"$f":"MAX(O522,SUM(AI522:AL522))","v":5.814701847790029E-2},{"$f":"H522","v":0},{"$f":"I522","v":0},{"$f":"N522","v":2.5441242877310945E-2},{"$f":"Q522","v":3.4110556022744314E-2},0,0,0,0.19205930973404289,{"$f":"SUM($C$522:$AP$522)-O65","v":0.80794069026595694},0,0.99999999999999978]
[null,"CA09","Network Buildings/Support",7.436049235608734E-2,{"$f":"SUM(AE545:AG545)","v":7.4352231198531057E-2},{"$f":"AH545","v":8.2611575562873487E-6},{"$f":"MAX(O545,SUM(AI545:AL545))","v":5.814701847790029E-2},{"$f":"H545","v":0},{"$f":"I545","v":0},{"$f":"N545","v":2.5441242877310945E-2},{"$f":"Q545","v":3.4110556022744314E-2},0,0,0,0.19205930973404289,{"$f":"SUM($C$545:$AP$545)-O66","v":0.80794069026595694},0,0.99999999999999978]
[null,"CA10","Indirect Capital Assets",4.2158435848117418E-2,{"$f":"E1127","v":4.2152982032201317E-2},5.4538159161009146E-6,3.3731925768082774E-2,0,0,1.3570915336812329E-2,1.8195316561719216E-2,0,{"$f":"M1115","v":0},{"$f":"N1115","v":0},0.10765659351473174,{"$f":"P1127","v":0.44442840115974452},{"$f":"Q1127","v":1.0435399642856922E-2},0.56252039431733314]
[null,"CA11","Spare CAN Asset Class 11"]
[null,"CA12","Spare CAN Asset Class 12"]
[null,"CA13","Spare CAN Asset Class 13"]
[null,"CA14","Spare CAN Asset Class 14"]
[null,"CA15","Spare CAN Asset Class 15"]
[null,"CA16","Spare CAN Asset Class 16"]
[null,"CA17","Spare CAN Asset Class 17"]
[null,"CA18","Spare CAN Asset Class 18"]
[null,"CA19","Spare CAN Asset Class 19"]
[null,"CA20","Spare CAN Asset Class 20"]
[null,"Core Asset Class"]
[null,"CO01","Switching Equipment - Local",null,{"$f":"SUM(AE608:AG608)","v":7.4352231198531057E-4},{"$f":"AH608","v":8.261157556287349E-8},{"$f":"MAX(O608,SUM(AI608:AL608))","v":5.8147018477900292E-4},{"$f":"H608","v":4.1094670880294087E-3},{"$f":"I608","v":3.8119243004458819E-4},{"$f":"N608","v":2.5441242877310944E-4},{"$f":"Q608","v":3.4110556022744313E-4},0,0,0,{"$f":"SUM(E79:N79)","v":6.4112526154144261E-3},{"$f":"SUM($C$608:$AP$608)-O79","v":1.3588747384585563E-2},0,{"$f":"SUM(O79:Q79)","v":1.999999999999999E-2}]
[null,"CO02","Switching Equipment - Trunk",null,{"$f":"SUM(AE631:AG631)","v":0},{"$f":"AH631","v":0},{"$f":"MAX(O631,SUM(AI631:AL631))","v":0},{"$f":"H631","v":0.41094670880294087},{"$f":"I631","v":3.8119243004458819E-2},{"$f":"N631","v":0},{"$f":"Q631","v":0},0,0,0,{"$f":"SUM(E80:N80)","v":0.44906595180739972},{"$f":"SUM($C$631:$AP$631)-O80","v":0.55093404819260017},0,0.99999999999999989]
[null,"CO03","Switching Equipment - Other",null,{"$f":"SUM(AE654:AG654)","v":0},{"$f":"AH654","v":0},{"$f":"MAX(O654,SUM(AI654:AL654))","v":0},{"$f":"H654","v":0.41094670880294087},{"$f":"I654","v":3.8119243004458819E-2},{"$f":"N654","v":0},{"$f":"Q654","v":0},0,0,0,0.44906595180739972,{"$f":"SUM($C$654:$AP$654)-O81","v":0.55093404819260017},0,0.99999999999999989]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"SUM(AE707:AG707)","v":0},{"$f":"AH707","v":0},{"$f":"MAX(O707,SUM(AI707:AL707))","v":0},{"$f":"H707","v":4.1111108748646203E-3},{"$f":"I707","v":3.8134490701660601E-4},{"$f":"N707","v":0},{"$f":"Q707","v":2.3760536060368322E-3},0,0,0,6.8685093879180589E-3,{"$f":"SUM($C$707:$AP$707)-O82","v":2.3143490612081936E-2},{"$f":"SUM($F$678,$G$678*(1-SUM($C$780:$AP$780)))","v":1.9987999999999999E-2},4.9999999999999996E-2]
[null,"CO05","Transmission Equipment ",null,{"$f":"SUM(AE780:AG780)","v":0},{"$f":"AH780","v":0},{"$f":"MAX(O780,SUM(AI780:AL780))","v":0},{"$f":"H780","v":1.6437868352117636E-4},{"$f":"I780","v":1.5247697201783528E-5},{"$f":"N780","v":0},{"$f":"Q780","v":9.5004142584439509E-5},0,0,0,2.7463052330739941E-4,{"$f":"SUM($C$780:$AP$780)-O83","v":9.2536947669260086E-4},{"$f":"$U$731","v":3.8800000000000001E-2},0.04]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"SUM(AE853:AG853)","v":0},{"$f":"AH853","v":0},{"$f":"MAX(O853,SUM(AI853:AL853))","v":0},{"$f":"H853","v":1.6437868352117636E-4},{"$f":"I853","v":1.5247697201783528E-5},{"$f":"N853","v":0},{"$f":"Q853","v":9.5004142584439509E-5},0,0,0,2.7463052330739941E-4,{"$f":"SUM($C$853:$AP$853)-O84","v":9.2536947669260086E-4},{"$f":"$U$804","v":3.8800000000000001E-2},0.04]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"E$1128*INDEX(FLS_TPA_alloc,MATCH($B$56,$B$874:$B$879,0))","v":-4.9938987260263294E-2},-5.5486410469227777E-6,-3.9054688315090215E-2,-2.1484670477283055E-3,-1.9929089520631638E-4,-1.7087717254144708E-2,-2.3054962591533189E-2,{"$f":"INDEX(TEBA_TPA_Alloc,MATCH($B$56,$B$874:$B$879,0))","v":1},{"$f":"M$1128*INDEX(FLS_TPA_alloc,MATCH($B$56,$B$874:$B$879,0))","v":0},0,0.868510337994987,{"$f":"P$1128*INDEX(FLS_TPA_alloc,MATCH($B$56,$B$874:$B$879,0))","v":-0.54660910809803198},{"$f":"Q$1128*INDEX(FLS_TPA_alloc,MATCH($B$56,$B$874:$B$879,0))+INDEX(Other_TPA_alloc,MATCH($B$56,$B$874:$B$879,0))","v":0.98907791428372338},1.3109791441806784]
[null,"CO08","Network Land",null,-4.9938987260263294E-2,-5.5486410469227777E-6,-3.9054688315090215E-2,-2.1484670477283055E-3,-1.9929089520631638E-4,-1.7087717254144708E-2,-2.3054962591533189E-2,{"$f":"INDEX(TEBA_TPA_Alloc,MATCH($B$56,$B$874:$B$879,0))","v":1},0,0,0.868510337994987,{"$f":"P$1128*INDEX(FLS_TPA_alloc,MATCH($B$56,$B$874:$B$879,0))","v":-0.54660910809803198},{"$f":"Q$1128*INDEX(FLS_TPA_alloc,MATCH($B$56,$B$874:$B$879,0))+INDEX(Other_TPA_alloc,MATCH($B$56,$B$874:$B$879,0))","v":0.98907791428372338},{"$f":"SUM(O86:Q86)","v":1.3109791441806784}]
[null,"CO09","Network Buildings/Support",null,-4.9938987260263294E-2,-5.5486410469227777E-6,-3.9054688315090215E-2,-2.1484670477283055E-3,-1.9929089520631638E-4,-1.7087717254144708E-2,-2.3054962591533189E-2,{"$f":"INDEX(TEBA_TPA_Alloc,MATCH($B$56,$B$874:$B$879,0))","v":1},0,0,0.868510337994987,{"$f":"P$1128*INDEX(FLS_TPA_alloc,MATCH($B$56,$B$874:$B$879,0))","v":-0.54660910809803198},{"$f":"Q$1128*INDEX(FLS_TPA_alloc,MATCH($B$56,$B$874:$B$879,0))+INDEX(Other_TPA_alloc,MATCH($B$56,$B$874:$B$879,0))","v":0.98907791428372338},{"$f":"SUM(O87:Q87)","v":1.3109791441806784}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"E1129","v":2.475363661897214E-2},2.750336995999295E-6,1.9358533599823421E-2,1.0649469583781457E-3,9.8784029714037988E-5,8.469998427329109E-3,1.1427828187235048E-2,0.25216120733520814,0,0,0.31733768549365604,{"$f":"P1129","v":0.27094188282118981},{"$f":"Q1129","v":0.25757504040981488},{"$f":"SUM(O88:Q88)","v":0.84585460872466078}]
[null,"CO11","LSS equipment",null,{"$f":"SUM(AE937:AG937)","v":5.6544086262335226E-5},{"$f":"AH937","v":6.2825230387798104E-9},{"$f":"O937","v":4.4220193203522205E-5},{"$f":"H937","v":0.41063418817272962},{"$f":"I937","v":3.8090253722900556E-2},{"$f":"N937","v":1.9347796410232175E-5},{"$f":"Q937","v":2.5940717462213537E-5},0,0,0,0.44887050097149145,{"$f":"SUM($C$937:$AP$937)-O89","v":0.55112949902850827},0,{"$f":"SUM(O89:Q89)","v":0.99999999999999978}]
[null,"CO12","Data Equipment",null,{"$f":"SUM(AE960:AG960)","v":7.4352231198531057E-2},{"$f":"AH960","v":8.2611575562873487E-6},{"$f":"MAX(O960,SUM(AI960:AL960))","v":5.814701847790029E-2},{"$f":"H960","v":0},{"$f":"I960","v":0},{"$f":"N960","v":2.5441242877310945E-2},{"$f":"Q960","v":3.4110556022744314E-2},0,0,0,0.19205930973404289,{"$f":"SUM($C$960:$AP$960)-O90","v":0.80794069026595694},0,{"$f":"SUM(O90:Q90)","v":0.99999999999999978}]
[null,"CO13","Spare Core Asset Class 13"]
[null,"CO14","Spare Core Asset Class 14"]
[null,"CO15","Spare Core Asset Class 15"]
[null,"CO16","Spare Core Asset Class 16"]
[null,"CO17","Spare Core Asset Class 17"]
[null,"CO18","Spare Core Asset Class 18"]
[null,"CO19","Spare Core Asset Class 19"]
[null,"CO20","Spare Core Asset Class 20"]
[]
["FY2016 Allocations",null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,"FY2016",null,"ULLS","ULLS13","ULLS4","WLR","FOTAS","LCS","LSS","WADSL","TEBA","AS1","AS2","Total","Other Fixed Line Services","Other Services","Total"]
[null,"CAN Asset Class"]
[null,"CA01","Ducts and pipes",{"$f":"SUM(E103:F103)","v":5.926663389030507E-3},{"$f":"SUM(AE325:AG325)","v":5.9238853205872159E-3},{"$f":"AH325","v":2.7780684432907793E-6},{"$f":"SUM(S325:V325,AI325:AL325)*F307","v":5.671333063853647E-3},{"$f":"H325","v":0},{"$f":"I325","v":0},{"$f":"N325","v":0},{"$f":"Q325","v":0},0,0,0,{"$f":"SUM(E103:N103)","v":1.1597996452884153E-2},{"$f":"SUM($C325:$AP325)-(O103-L103)","v":2.8402003547115841E-2},{"$f":"SUM($G298:$J298)","v":0.04},{"$f":"SUM(O103:Q103)","v":7.9999999999999988E-2}]
[null,"CA02","Copper cables",{"$f":"SUM(E104:F104)","v":5.926663389030507E-3},{"$f":"SUM(AE385:AG385)","v":5.9238853205872159E-3},{"$f":"AH385","v":2.7780684432907793E-6},{"$f":"SUM(S385:V385,AI385:AL385)*F367","v":5.671333063853647E-3},{"$f":"H385","v":0},{"$f":"I385","v":0},{"$f":"N385","v":0},{"$f":"Q385","v":0},0,0,0,{"$f":"SUM(E104:N104)","v":1.1597996452884153E-2},{"$f":"SUM($C$385:$AP$385)-O104","v":2.8402003547115841E-2},0,{"$f":"SUM(O104:Q104)","v":3.9999999999999994E-2}]
[null,"CA03","Other cables",8.2473993350864444E-2,{"$f":"SUM(AE408:AG408)","v":8.2464005747095379E-2},{"$f":"AH408","v":9.9876037690681746E-6},{"$f":"MAX(O408,SUM(AI408:AL408))","v":5.6127555531627078E-2},{"$f":"H408","v":0},{"$f":"I408","v":0},{"$f":"N408","v":2.4218902628881905E-2},{"$f":"Q408","v":3.2551505671837587E-2},0,0,0,0.19537195718321101,{"$f":"SUM($C$408:$AP$408)-O105","v":0.80462804281678901},0,1]
[null,"CA04","Pair gain systems",8.2473993350864444E-2,{"$f":"SUM(AE431:AG431)","v":8.2464005747095379E-2},{"$f":"AH431","v":9.9876037690681746E-6},{"$f":"MAX(O431,SUM(AI431:AL431))","v":5.6127555531627078E-2},{"$f":"H431","v":0},{"$f":"I431","v":0},{"$f":"N431","v":2.4218902628881905E-2},{"$f":"Q431","v":3.2551505671837587E-2},0,0,0,0.19537195718321101,{"$f":"SUM($C$431:$AP$431)-O106","v":0.80462804281678901},0,1]
[null,"CA05","CAN Radio Bearer Equipment",8.2473993350864444E-2,{"$f":"SUM(AE454:AG454)","v":8.2464005747095379E-2},{"$f":"AH454","v":9.9876037690681746E-6},{"$f":"MAX(O454,SUM(AI454:AL454))","v":5.6127555531627078E-2},{"$f":"H454","v":0},{"$f":"I454","v":0},{"$f":"N454","v":2.4218902628881905E-2},{"$f":"Q454","v":3.2551505671837587E-2},0,0,0,0.19537195718321101,{"$f":"SUM($C$454:$AP$454)-O107","v":0.80462804281678901},0,1]
[null,"CA06","Other CAN assets",8.2473993350864444E-2,{"$f":"SUM(AE477:AG477)","v":8.2464005747095379E-2},{"$f":"AH477","v":9.9876037690681746E-6},{"$f":"MAX(O477,SUM(AI477:AL477))","v":5.6127555531627078E-2},{"$f":"H477","v":0},{"$f":"I477","v":0},{"$f":"N477","v":2.4218902628881905E-2},{"$f":"Q477","v":3.2551505671837587E-2},0,0,0,0.19537195718321101,{"$f":"SUM($C$477:$AP$477)-O108","v":0.80462804281678901},0,1]
[null,"CA07","Other Communications Plant and Equipment",8.2473993350864444E-2,{"$f":"SUM(AE500:AG500)","v":8.2464005747095379E-2},{"$f":"AH500","v":9.9876037690681746E-6},{"$f":"MAX(O500,SUM(AI500:AL500))","v":5.6127555531627078E-2},{"$f":"H500","v":0},{"$f":"I500","v":0},{"$f":"N500","v":2.4218902628881905E-2},{"$f":"Q500","v":3.2551505671837587E-2},0,0,0,0.19537195718321101,{"$f":"SUM($C$500:$AP$500)-O109","v":0.80462804281678901},0,1]
[null,"CA08","Network Land",8.2473993350864444E-2,{"$f":"SUM(AE523:AG523)","v":8.2464005747095379E-2},{"$f":"AH523","v":9.9876037690681746E-6},{"$f":"MAX(O523,SUM(AI523:AL523))","v":5.6127555531627078E-2},{"$f":"H523","v":0},{"$f":"I523","v":0},{"$f":"N523","v":2.4218902628881905E-2},{"$f":"Q523","v":3.2551505671837587E-2},0,0,0,0.19537195718321101,{"$f":"SUM($C$523:$AP$523)-O110","v":0.80462804281678901},0,1]
[null,"CA09","Network Buildings/Support",8.2473993350864444E-2,{"$f":"SUM(AE546:AG546)","v":8.2464005747095379E-2},{"$f":"AH546","v":9.9876037690681746E-6},{"$f":"MAX(O546,SUM(AI546:AL546))","v":5.6127555531627078E-2},{"$f":"H546","v":0},{"$f":"I546","v":0},{"$f":"N546","v":2.4218902628881905E-2},{"$f":"Q546","v":3.2551505671837587E-2},0,0,0,0.19537195718321101,{"$f":"SUM($C$546:$AP$546)-O111","v":0.80462804281678901},0,1]
[null,"CA10","Indirect Capital Assets",3.4790764848723114E-2,{"$f":"E1184","v":3.4785268243144381E-2},5.496605578736688E-6,2.4697124365898725E-2,0,0,9.132348091971455E-3,1.2274366236498959E-2,0,0,0,8.0894603543092247E-2,{"$f":"P1184","v":0.32109760983810243},{"$f":"Q1184","v":1.3794590458105518E-2},0.41578680383930017]
[null,"CA11","Spare CAN Asset Class 11"]
[null,"CA12","Spare CAN Asset Class 12"]
[null,"CA13","Spare CAN Asset Class 13"]
[null,"CA14","Spare CAN Asset Class 14"]
[null,"CA15","Spare CAN Asset Class 15"]
[null,"CA16","Spare CAN Asset Class 16"]
[null,"CA17","Spare CAN Asset Class 17"]
[null,"CA18","Spare CAN Asset Class 18"]
[null,"CA19","Spare CAN Asset Class 19"]
[null,"CA20","Spare CAN Asset Class 20"]
[null,"Core Asset Class"]
[null,"CO01","Switching Equipment - Local",null,{"$f":"SUM(AE609:AG609)","v":8.2464005747095374E-4},{"$f":"AH609","v":9.9876037690681745E-8},{"$f":"MAX(O609,SUM(AI609:AL609))","v":5.612755553162708E-4},{"$f":"H609","v":4.3292699310689435E-3},{"$f":"I609","v":3.7445984252682484E-4},{"$f":"N609","v":2.4218902628881907E-4},{"$f":"Q609","v":3.2551505671837589E-4},0,0,0,{"$f":"SUM(E124:N124)","v":6.6574493454278792E-3},{"$f":"SUM($C$609:$AP$609)-O124","v":1.3342550654572127E-2},0,{"$f":"SUM(O124:Q124)","v":2.0000000000000007E-2}]
[null,"CO02","Switching Equipment - Trunk",null,{"$f":"SUM(AE632:AG632)","v":0},{"$f":"AH632","v":0},{"$f":"MAX(O632,SUM(AI632:AL632))","v":0},{"$f":"H632","v":0.43292699310689431},{"$f":"I632","v":3.7445984252682481E-2},{"$f":"N632","v":0},{"$f":"Q632","v":0},0,0,0,{"$f":"SUM(E125:N125)","v":0.47037297735957678},{"$f":"SUM($C$632:$AP$632)-O125","v":0.52962702264042338},0,1.0000000000000002]
[null,"CO03","Switching Equipment - Other",null,{"$f":"SUM(AE655:AG655)","v":0},{"$f":"AH655","v":0},{"$f":"MAX(O655,SUM(AI655:AL655))","v":0},{"$f":"H655","v":0.43292699310689431},{"$f":"I655","v":3.7445984252682481E-2},{"$f":"N655","v":0},{"$f":"Q655","v":0},0,0,0,0.47037297735957678,{"$f":"SUM($C$655:$AP$655)-O126","v":0.52962702264042338},0,1.0000000000000002]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"SUM(AE708:AG708)","v":0},{"$f":"AH708","v":0},{"$f":"MAX(O708,SUM(AI708:AL708))","v":0},{"$f":"H708","v":4.3310016390413712E-3},{"$f":"I708","v":3.7460962646383559E-4},{"$f":"N708","v":0},{"$f":"Q708","v":2.2322202045276232E-3},0,0,0,6.9378314700328297E-3,{"$f":"SUM($C$708:$AP$708)-O127","v":2.307416852996717E-2},{"$f":"SUM($F$679,$G$679*(1-SUM($C$781:$AP$781)))","v":1.9987999999999999E-2},0.05]
[null,"CO05","Transmission Equipment ",null,{"$f":"SUM(AE781:AG781)","v":0},{"$f":"AH781","v":0},{"$f":"MAX(O781,SUM(AI781:AL781))","v":0},{"$f":"H781","v":1.7317079724275773E-4},{"$f":"I781","v":1.4978393701072993E-5},{"$f":"N781","v":0},{"$f":"Q781","v":8.9253106938329618E-5},0,0,0,2.7740229788216034E-4,{"$f":"SUM($C$781:$AP$781)-O128","v":9.2259770211783961E-4},{"$f":"$U$732","v":3.8800000000000001E-2},0.04]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"SUM(AE854:AG854)","v":0},{"$f":"AH854","v":0},{"$f":"MAX(O854,SUM(AI854:AL854))","v":0},{"$f":"H854","v":1.7317079724275773E-4},{"$f":"I854","v":1.4978393701072993E-5},{"$f":"N854","v":0},{"$f":"Q854","v":8.9253106938329618E-5},0,0,0,2.7740229788216034E-4,{"$f":"SUM($C$854:$AP$854)-O129","v":9.2259770211783961E-4},{"$f":"$U$805","v":3.8800000000000001E-2},0.04]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"E1185*INDEX(FLS_TPA_alloc,MATCH($B$101,$B$874:$B$879,0))","v":-7.2860644699677471E-2},-8.8244955241562168E-6,-4.9591210667029005E-2,-3.1969882613925951E-3,-2.7652323370503973E-4,-2.1398485842063327E-2,-2.8915917116882635E-2,{"$f":"INDEX(TEBA_TPA_Alloc,MATCH($B$101,$B$874:$B$879,0))","v":1},{"$f":"M1185*INDEX(FLS_TPA_alloc,MATCH($B$101,$B$874:$B$879,0))","v":0},{"$f":"N1185*INDEX(FLS_TPA_alloc,MATCH($B$101,$B$874:$B$879,0))","v":0},0.82375140568372585,{"$f":"P1185*INDEX(FLS_TPA_alloc,MATCH($B$101,$B$874:$B$879,0))","v":-0.71607193793442703},{"$f":"Q1185*INDEX(FLS_TPA_alloc,MATCH($B$101,$B$874:$B$879,0))+INDEX(Other_TPA_alloc,MATCH($B$101,$B$874:$B$879,0))","v":0.99800259071991582},1.1056820584692146]
[null,"CO08","Network Land",null,{"$f":"E1185*INDEX(FLS_TPA_alloc,MATCH($B$101,$B$874:$B$879,0))","v":-7.2860644699677471E-2},-8.8244955241562168E-6,-4.9591210667029005E-2,-3.1969882613925951E-3,-2.7652323370503973E-4,-2.1398485842063327E-2,-2.8915917116882635E-2,{"$f":"INDEX(TEBA_TPA_Alloc,MATCH($B$101,$B$874:$B$879,0))","v":1},{"$f":"M1185*INDEX(FLS_TPA_alloc,MATCH($B$101,$B$874:$B$879,0))","v":0},{"$f":"N1185*INDEX(FLS_TPA_alloc,MATCH($B$101,$B$874:$B$879,0))","v":0},0.82375140568372585,{"$f":"P1185*INDEX(FLS_TPA_alloc,MATCH($B$101,$B$874:$B$879,0))","v":-0.71607193793442703},{"$f":"Q1185*INDEX(FLS_TPA_alloc,MATCH($B$101,$B$874:$B$879,0))+INDEX(Other_TPA_alloc,MATCH($B$101,$B$874:$B$879,0))","v":0.99800259071991582},{"$f":"SUM(O131:Q131)","v":1.1056820584692146}]
[null,"CO09","Network Buildings/Support",null,{"$f":"E1185*INDEX(FLS_TPA_alloc,MATCH($B$101,$B$874:$B$879,0))","v":-7.2860644699677471E-2},-8.8244955241562168E-6,-4.9591210667029005E-2,-3.1969882613925951E-3,-2.7652323370503973E-4,-2.1398485842063327E-2,-2.8915917116882635E-2,{"$f":"INDEX(TEBA_TPA_Alloc,MATCH($B$101,$B$874:$B$879,0))","v":1},{"$f":"M1185*INDEX(FLS_TPA_alloc,MATCH($B$101,$B$874:$B$879,0))","v":0},{"$f":"N1185*INDEX(FLS_TPA_alloc,MATCH($B$101,$B$874:$B$879,0))","v":0},0.82375140568372585,{"$f":"P1185*INDEX(FLS_TPA_alloc,MATCH($B$101,$B$874:$B$879,0))","v":-0.71607193793442703},{"$f":"Q1185*INDEX(FLS_TPA_alloc,MATCH($B$101,$B$874:$B$879,0))+INDEX(Other_TPA_alloc,MATCH($B$101,$B$874:$B$879,0))","v":0.99800259071991582},{"$f":"SUM(O132:Q132)","v":1.1056820584692146}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"E1186","v":7.1025140845066115E-2},8.6021890153907109E-6,4.8341909913386646E-2,3.1164497992211319E-3,2.6955706611968153E-4,2.0859415629222791E-2,2.8187467930817507E-2,1.2595989660653367E-2,0,0,0.18440453303350263,{"$f":"P1186","v":0.69803266848141488},{"$f":"Q1186","v":1.4543080247457492E-2},{"$f":"SUM(O133:Q133)","v":0.8969802817623751}]
[null,"CO11","LSS equipment",null,{"$f":"SUM(AE938:AG938)","v":6.9409340034090944E-5},{"$f":"AH938","v":8.4064917760490802E-9},{"$f":"O938","v":4.7242145853607735E-5},{"$f":"H938","v":0.43256260167814592},{"$f":"I938","v":3.7414466246367371E-2},{"$f":"N938","v":2.0384870133231598E-5},{"$f":"Q938","v":2.7398360112742856E-5},0,0,0,0.47014151104713869,{"$f":"SUM($C$938:$AP$938)-O134","v":0.52985848895286103},0,{"$f":"SUM(O134:Q134)","v":0.99999999999999978}]
[null,"CO12","Data Equipment",null,{"$f":"SUM(AE961:AG961)","v":8.2464005747095379E-2},{"$f":"AH961","v":9.9876037690681746E-6},{"$f":"MAX(O961,SUM(AI961:AL961))","v":5.6127555531627078E-2},{"$f":"H961","v":0},{"$f":"I961","v":0},{"$f":"N961","v":2.4218902628881905E-2},{"$f":"Q961","v":3.2551505671837587E-2},0,0,0,0.19537195718321101,{"$f":"SUM($C$961:$AP$961)-O135","v":0.80462804281678901},0,{"$f":"SUM(O135:Q135)","v":1}]
[null,"CO13","Spare Core Asset Class 13"]
[null,"CO14","Spare Core Asset Class 14"]
[null,"CO15","Spare Core Asset Class 15"]
[null,"CO16","Spare Core Asset Class 16"]
[null,"CO17","Spare Core Asset Class 17"]
[null,"CO18","Spare Core Asset Class 18"]
[null,"CO19","Spare Core Asset Class 19"]
[null,"CO20","Spare Core Asset Class 20"]
[]
["FY2017 Allocations",null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,"FY2017",null,"ULLS","ULLS13","ULLS4","WLR","FOTAS","LCS","LSS","WADSL","TEBA","AS1","AS2","Total","Other Fixed Line Services","Other Services","Total"]
[null,"CAN Asset Class"]
[null,"CA01","Ducts and pipes",{"$f":"SUM(E148:F148)","v":6.5273239363169925E-3},{"$f":"SUM(AE326:AG326)","v":6.5239239187298787E-3},{"$f":"AH326","v":3.400017587113466E-6},{"$f":"SUM(S326:V326,AI326:AL326)*F308","v":5.4842316246959425E-3},{"$f":"H326","v":0},{"$f":"I326","v":0},{"$f":"N326","v":0},{"$f":"Q326","v":0},0,0,0,{"$f":"SUM(E148:N148)","v":1.2011555561012934E-2},{"$f":"SUM($C326:$AP326)-(O148-L148)","v":2.7988444438987053E-2},{"$f":"SUM($G299:$J299)","v":0.04},{"$f":"SUM(O148:Q148)","v":7.9999999999999988E-2}]
[null,"CA02","Copper cables",{"$f":"SUM(E149:F149)","v":6.5273239363169925E-3},{"$f":"SUM(AE386:AG386)","v":6.5239239187298787E-3},{"$f":"AH386","v":3.400017587113466E-6},{"$f":"SUM(S386:V386,AI386:AL386)*F368","v":5.4842316246959425E-3},{"$f":"H386","v":0},{"$f":"I386","v":0},{"$f":"N386","v":0},{"$f":"Q386","v":0},0,0,0,{"$f":"SUM(E149:N149)","v":1.2011555561012934E-2},{"$f":"SUM($C$386:$AP$386)-O149","v":2.7988444438987053E-2},0,{"$f":"SUM(O149:Q149)","v":3.9999999999999987E-2}]
[null,"CA03","Other cables",9.0990461974847447E-2,{"$f":"SUM(AE409:AG409)","v":9.0978526941789054E-2},{"$f":"AH409","v":1.193503305838952E-5},{"$f":"MAX(O409,SUM(AI409:AL409))","v":5.373083385875492E-2},{"$f":"H409","v":0},{"$f":"I409","v":0},{"$f":"N409","v":2.284289891476014E-2},{"$f":"Q409","v":3.0885723846923119E-2},0,0,0,0.19844991859528563,{"$f":"SUM($C$409:$AP$409)-O150","v":0.80155008140471429},0,0.99999999999999989]
[null,"CA04","Pair gain systems",9.0990461974847447E-2,{"$f":"SUM(AE432:AG432)","v":9.0978526941789054E-2},{"$f":"AH432","v":1.193503305838952E-5},{"$f":"MAX(O432,SUM(AI432:AL432))","v":5.373083385875492E-2},{"$f":"H432","v":0},{"$f":"I432","v":0},{"$f":"N432","v":2.284289891476014E-2},{"$f":"Q432","v":3.0885723846923119E-2},0,0,0,0.19844991859528563,{"$f":"SUM($C$432:$AP$432)-O151","v":0.80155008140471429},0,0.99999999999999989]
[null,"CA05","CAN Radio Bearer Equipment",9.0990461974847447E-2,{"$f":"SUM(AE455:AG455)","v":9.0978526941789054E-2},{"$f":"AH455","v":1.193503305838952E-5},{"$f":"MAX(O455,SUM(AI455:AL455))","v":5.373083385875492E-2},{"$f":"H455","v":0},{"$f":"I455","v":0},{"$f":"N455","v":2.284289891476014E-2},{"$f":"Q455","v":3.0885723846923119E-2},0,0,0,0.19844991859528563,{"$f":"SUM($C$455:$AP$455)-O152","v":0.80155008140471429},0,0.99999999999999989]
[null,"CA06","Other CAN assets",9.0990461974847447E-2,{"$f":"SUM(AE478:AG478)","v":9.0978526941789054E-2},{"$f":"AH478","v":1.193503305838952E-5},{"$f":"MAX(O478,SUM(AI478:AL478))","v":5.373083385875492E-2},{"$f":"H478","v":0},{"$f":"I478","v":0},{"$f":"N478","v":2.284289891476014E-2},{"$f":"Q478","v":3.0885723846923119E-2},0,0,0,0.19844991859528563,{"$f":"SUM($C$478:$AP$478)-O153","v":0.80155008140471429},0,0.99999999999999989]
[null,"CA07","Other Communications Plant and Equipment",9.0990461974847447E-2,{"$f":"SUM(AE501:AG501)","v":9.0978526941789054E-2},{"$f":"AH501","v":1.193503305838952E-5},{"$f":"MAX(O501,SUM(AI501:AL501))","v":5.373083385875492E-2},{"$f":"H501","v":0},{"$f":"I501","v":0},{"$f":"N501","v":2.284289891476014E-2},{"$f":"Q501","v":3.0885723846923119E-2},0,0,0,0.19844991859528563,{"$f":"SUM($C$501:$AP$501)-O154","v":0.80155008140471429},0,0.99999999999999989]
[null,"CA08","Network Land",9.0990461974847447E-2,{"$f":"SUM(AE524:AG524)","v":9.0978526941789054E-2},{"$f":"AH524","v":1.193503305838952E-5},{"$f":"MAX(O524,SUM(AI524:AL524))","v":5.373083385875492E-2},{"$f":"H524","v":0},{"$f":"I524","v":0},{"$f":"N524","v":2.284289891476014E-2},{"$f":"Q524","v":3.0885723846923119E-2},0,0,0,0.19844991859528563,{"$f":"SUM($C$524:$AP$524)-O155","v":0.80155008140471429},0,0.99999999999999989]
[null,"CA09","Network Buildings/Support",9.0990461974847447E-2,{"$f":"SUM(AE547:AG547)","v":9.0978526941789054E-2},{"$f":"AH547","v":1.193503305838952E-5},{"$f":"MAX(O547,SUM(AI547:AL547))","v":5.373083385875492E-2},{"$f":"H547","v":0},{"$f":"I547","v":0},{"$f":"N547","v":2.284289891476014E-2},{"$f":"Q547","v":3.0885723846923119E-2},0,0,0,0.19844991859528563,{"$f":"SUM($C$547:$AP$547)-O156","v":0.80155008140471429},0,0.99999999999999989]
[null,"CA10","Indirect Capital Assets",3.8488630477077526E-2,{"$f":"E1241","v":3.8482000763647439E-2},6.6297134300875451E-6,2.3741005873948427E-2,0,0,8.6438760321834417E-3,1.1687324323120335E-2,0,0,0,8.2560836706329729E-2,{"$f":"P1241","v":0.32070833599636078},{"$f":"Q1241","v":1.386373869706951E-2},0.41713291139976005]
[null,"CA11","Spare CAN Asset Class 11"]
[null,"CA12","Spare CAN Asset Class 12"]
[null,"CA13","Spare CAN Asset Class 13"]
[null,"CA14","Spare CAN Asset Class 14"]
[null,"CA15","Spare CAN Asset Class 15"]
[null,"CA16","Spare CAN Asset Class 16"]
[null,"CA17","Spare CAN Asset Class 17"]
[null,"CA18","Spare CAN Asset Class 18"]
[null,"CA19","Spare CAN Asset Class 19"]
[null,"CA20","Spare CAN Asset Class 20"]
[null,"Core Asset Class"]
[null,"CO01","Switching Equipment - Local",null,{"$f":"SUM(AE610:AG610)","v":9.0978526941789064E-4},{"$f":"AH610","v":1.193503305838952E-7},{"$f":"MAX(O610,SUM(AI610:AL610))","v":5.3730833858754918E-4},{"$f":"H610","v":4.5820848037129323E-3},{"$f":"I610","v":3.658651044528067E-4},{"$f":"N610","v":2.2842898914760139E-4},{"$f":"Q610","v":3.0885723846923118E-4},0,0,0,{"$f":"SUM(E169:N169)","v":6.932449094118596E-3},{"$f":"SUM($C$610:$AP$610)-O169","v":1.3067550905881409E-2},0,{"$f":"SUM(O169:Q169)","v":2.0000000000000004E-2}]
[null,"CO02","Switching Equipment - Trunk",null,{"$f":"SUM(AE633:AG633)","v":0},{"$f":"AH633","v":0},{"$f":"MAX(O633,SUM(AI633:AL633))","v":0},{"$f":"H633","v":0.45820848037129325},{"$f":"I633","v":3.6586510445280669E-2},{"$f":"N633","v":0},{"$f":"Q633","v":0},0,0,0,{"$f":"SUM(E170:N170)","v":0.49479499081657391},{"$f":"SUM($C$633:$AP$633)-O170","v":0.50520500918342637},0,1.0000000000000002]
[null,"CO03","Switching Equipment - Other",null,{"$f":"SUM(AE656:AG656)","v":0},{"$f":"AH656","v":0},{"$f":"MAX(O656,SUM(AI656:AL656))","v":0},{"$f":"H656","v":0.45820848037129325},{"$f":"I656","v":3.6586510445280669E-2},{"$f":"N656","v":0},{"$f":"Q656","v":0},0,0,0,0.49479499081657391,{"$f":"SUM($C$656:$AP$656)-O171","v":0.50520500918342637},0,1.0000000000000002]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"SUM(AE709:AG709)","v":0},{"$f":"AH709","v":0},{"$f":"MAX(O709,SUM(AI709:AL709))","v":0},{"$f":"H709","v":4.5839176376344173E-3},{"$f":"I709","v":3.6601145049458783E-4},{"$f":"N709","v":0},{"$f":"Q709","v":2.0883868030184159E-3},0,0,0,7.0383158911474213E-3,{"$f":"SUM($C$709:$AP$709)-O172","v":2.2973684108852581E-2},{"$f":"SUM($F$680,$G$680*(1-SUM($C$782:$AP$782)))","v":1.9987999999999999E-2},0.05]
[null,"CO05","Transmission Equipment ",null,{"$f":"SUM(AE782:AG782)","v":0},{"$f":"AH782","v":0},{"$f":"MAX(O782,SUM(AI782:AL782))","v":0},{"$f":"H782","v":1.8328339214851731E-4},{"$f":"I782","v":1.463460417811227E-5},{"$f":"N782","v":0},{"$f":"Q782","v":8.3502071292219769E-5},0,0,0,2.8142006761884932E-4,{"$f":"SUM($C$782:$AP$782)-O173","v":9.1857993238115079E-4},{"$f":"$U$733","v":3.8800000000000001E-2},0.04]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"SUM(AE855:AG855)","v":0},{"$f":"AH855","v":0},{"$f":"MAX(O855,SUM(AI855:AL855))","v":0},{"$f":"H855","v":1.8328339214851731E-4},{"$f":"I855","v":1.463460417811227E-5},{"$f":"N855","v":0},{"$f":"Q855","v":8.3502071292219769E-5},0,0,0,2.8142006761884932E-4,{"$f":"SUM($C$855:$AP$855)-O174","v":9.1857993238115079E-4},{"$f":"$U$806","v":3.8800000000000001E-2},0.04]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"E$1242*INDEX(FLS_TPA_alloc,MATCH($B$146,$B$874:$B$879,0))","v":-7.7388554463794321E-2},-1.0152230278001027E-5,-4.570475805927101E-2,-4.5730516510596245E-3,-3.6514383553688378E-4,-1.9430727075927974E-2,-2.6457449218632228E-2,{"$f":"INDEX(TEBA_TPA_Alloc,MATCH($B$146,$B$874:$B$879,0))","v":1},{"$f":"M$1242*INDEX(FLS_TPA_alloc,MATCH($B$146,$B$874:$B$879,0))","v":0},0,0.8260701634655,{"$f":"P$1242*INDEX(FLS_TPA_alloc,MATCH($B$146,$B$874:$B$879,0))","v":-0.6884501208705911},{"$f":"Q$1242*INDEX(FLS_TPA_alloc,MATCH($B$146,$B$874:$B$879,0))+INDEX(Other_TPA_alloc,MATCH($B$146,$B$874:$B$879,0))","v":0.99744336524185895},1.1350634078367678]
[null,"CO08","Network Land",null,-7.7388554463794321E-2,-1.0152230278001027E-5,-4.570475805927101E-2,-4.5730516510596245E-3,-3.6514383553688378E-4,-1.9430727075927974E-2,-2.6457449218632228E-2,{"$f":"INDEX(TEBA_TPA_Alloc,MATCH($B$146,$B$874:$B$879,0))","v":1},0,0,0.8260701634655,{"$f":"P$1242*INDEX(FLS_TPA_alloc,MATCH($B$146,$B$874:$B$879,0))","v":-0.6884501208705911},{"$f":"Q$1242*INDEX(FLS_TPA_alloc,MATCH($B$146,$B$874:$B$879,0))+INDEX(Other_TPA_alloc,MATCH($B$146,$B$874:$B$879,0))","v":0.99744336524185895},{"$f":"SUM(O176:Q176)","v":1.1350634078367678}]
[null,"CO09","Network Buildings/Support",null,-7.7388554463794321E-2,-1.0152230278001027E-5,-4.570475805927101E-2,-4.5730516510596245E-3,-3.6514383553688378E-4,-1.9430727075927974E-2,-2.6457449218632228E-2,{"$f":"INDEX(TEBA_TPA_Alloc,MATCH($B$146,$B$874:$B$879,0))","v":1},0,0,0.8260701634655,{"$f":"P$1242*INDEX(FLS_TPA_alloc,MATCH($B$146,$B$874:$B$879,0))","v":-0.6884501208705911},{"$f":"Q$1242*INDEX(FLS_TPA_alloc,MATCH($B$146,$B$874:$B$879,0))+INDEX(Other_TPA_alloc,MATCH($B$146,$B$874:$B$879,0))","v":0.99744336524185895},{"$f":"SUM(O177:Q177)","v":1.1350634078367678}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"E1243","v":7.4875156486533645E-2},9.8225097499176392E-6,4.4220375165013669E-2,4.4245297042508217E-3,3.5328482377466045E-4,1.8799662825306911E-2,2.5598173582715066E-2,1.6238822359943006E-2,0,0,0.18451982745728768,{"$f":"P1243","v":0.6660908824375934},{"$f":"Q1243","v":1.871242364273068E-2},{"$f":"SUM(O178:Q178)","v":0.8693231335376117}]
[null,"CO11","LSS equipment",null,{"$f":"SUM(AE939:AG939)","v":8.5335113614345398E-5},{"$f":"AH939","v":1.1194700950481337E-8},{"$f":"O939","v":5.0397901197763691E-5},{"$f":"H939","v":0.45777869464002324},{"$f":"I939","v":3.655219340223162E-2},{"$f":"N939","v":2.1425950053239359E-5},{"$f":"Q939","v":2.8969877202175905E-5},0,0,0,0.49451702807902331,{"$f":"SUM($C$939:$AP$939)-O179","v":0.50548297192097669},0,{"$f":"SUM(O179:Q179)","v":1}]
[null,"CO12","Data Equipment",null,{"$f":"SUM(AE962:AG962)","v":9.0978526941789054E-2},{"$f":"AH962","v":1.193503305838952E-5},{"$f":"MAX(O962,SUM(AI962:AL962))","v":5.373083385875492E-2},{"$f":"H962","v":0},{"$f":"I962","v":0},{"$f":"N962","v":2.284289891476014E-2},{"$f":"Q962","v":3.0885723846923119E-2},0,0,0,0.19844991859528563,{"$f":"SUM($C$962:$AP$962)-O180","v":0.80155008140471429},0,{"$f":"SUM(O180:Q180)","v":0.99999999999999989}]
[null,"CO13","Spare Core Asset Class 13"]
[null,"CO14","Spare Core Asset Class 14"]
[null,"CO15","Spare Core Asset Class 15"]
[null,"CO16","Spare Core Asset Class 16"]
[null,"CO17","Spare Core Asset Class 17"]
[null,"CO18","Spare Core Asset Class 18"]
[null,"CO19","Spare Core Asset Class 19"]
[null,"CO20","Spare Core Asset Class 20"]
[]
["FY2018 Allocations",null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,"FY2018",null,"ULLS",{"$f":"VLOOKUP(E190,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL","TEBA","AS1","AS2","Total","Other Fixed Line Services","Other Services","Total"]
[null,"CAN Asset Class"]
[null,"CA01","Ducts and pipes",{"$f":"SUM(E193:F193)","v":7.1437072738521606E-3},{"$f":"SUM(AE327:AG327)","v":7.1395801307659662E-3},{"$f":"AH327","v":4.1271430861945606E-6},{"$f":"SUM(S327:V327,AI327:AL327)*F309","v":5.2600787694906124E-3},{"$f":"H327","v":0},{"$f":"I327","v":0},{"$f":"N327","v":0},{"$f":"Q327","v":0},0,0,0,{"$f":"SUM(E193:N193)","v":1.2403786043342774E-2},{"$f":"SUM($C327:$AP327)-(O193-L193)","v":2.759621395665722E-2},{"$f":"SUM($G300:$J300)","v":0.04},{"$f":"SUM(O193:Q193)","v":7.9999999999999988E-2}]
[null,"CA02","Copper cables",{"$f":"SUM(E194:F194)","v":7.1437072738521606E-3},{"$f":"SUM(AE387:AG387)","v":7.1395801307659662E-3},{"$f":"AH387","v":4.1271430861945606E-6},{"$f":"SUM(S387:V387,AI387:AL387)*F369","v":5.2600787694906124E-3},{"$f":"H387","v":0},{"$f":"I387","v":0},{"$f":"N387","v":0},{"$f":"Q387","v":0},0,0,0,{"$f":"SUM(E194:N194)","v":1.2403786043342774E-2},{"$f":"SUM($C$387:$AP$387)-O194","v":2.759621395665722E-2},0,{"$f":"SUM(O194:Q194)","v":3.9999999999999994E-2}]
[null,"CA03","Other cables",9.9935118638051421E-2,{"$f":"SUM(AE410:AG410)","v":9.9921006540314078E-2},{"$f":"AH410","v":1.4112097737342616E-5},{"$f":"MAX(O410,SUM(AI410:AL410))","v":5.0965742772303972E-2},{"$f":"H410","v":0},{"$f":"I410","v":0},{"$f":"N410","v":2.131663245266166E-2},{"$f":"Q410","v":2.9127856320590662E-2},0,0,0,0.20134535018360772,{"$f":"SUM($C$410:$AP$410)-O195","v":0.79865464981639245},0,1.0000000000000002]
[null,"CA04","Pair gain systems",9.9935118638051421E-2,{"$f":"SUM(AE433:AG433)","v":9.9921006540314078E-2},{"$f":"AH433","v":1.4112097737342616E-5},{"$f":"MAX(O433,SUM(AI433:AL433))","v":5.0965742772303972E-2},{"$f":"H433","v":0},{"$f":"I433","v":0},{"$f":"N433","v":2.131663245266166E-2},{"$f":"Q433","v":2.9127856320590662E-2},0,0,0,0.20134535018360772,{"$f":"SUM($C$433:$AP$433)-O196","v":0.79865464981639245},0,1.0000000000000002]
[null,"CA05","CAN Radio Bearer Equipment",9.9935118638051421E-2,{"$f":"SUM(AE456:AG456)","v":9.9921006540314078E-2},{"$f":"AH456","v":1.4112097737342616E-5},{"$f":"MAX(O456,SUM(AI456:AL456))","v":5.0965742772303972E-2},{"$f":"H456","v":0},{"$f":"I456","v":0},{"$f":"N456","v":2.131663245266166E-2},{"$f":"Q456","v":2.9127856320590662E-2},0,0,0,0.20134535018360772,{"$f":"SUM($C$456:$AP$456)-O197","v":0.79865464981639245},0,1.0000000000000002]
[null,"CA06","Other CAN assets",9.9935118638051421E-2,{"$f":"SUM(AE479:AG479)","v":9.9921006540314078E-2},{"$f":"AH479","v":1.4112097737342616E-5},{"$f":"MAX(O479,SUM(AI479:AL479))","v":5.0965742772303972E-2},{"$f":"H479","v":0},{"$f":"I479","v":0},{"$f":"N479","v":2.131663245266166E-2},{"$f":"Q479","v":2.9127856320590662E-2},0,0,0,0.20134535018360772,{"$f":"SUM($C$479:$AP$479)-O198","v":0.79865464981639245},0,1.0000000000000002]
[null,"CA07","Other Communications Plant and Equipment",9.9935118638051421E-2,{"$f":"SUM(AE502:AG502)","v":9.9921006540314078E-2},{"$f":"AH502","v":1.4112097737342616E-5},{"$f":"MAX(O502,SUM(AI502:AL502))","v":5.0965742772303972E-2},{"$f":"H502","v":0},{"$f":"I502","v":0},{"$f":"N502","v":2.131663245266166E-2},{"$f":"Q502","v":2.9127856320590662E-2},0,0,0,0.20134535018360772,{"$f":"SUM($C$502:$AP$502)-O199","v":0.79865464981639245},0,1.0000000000000002]
[null,"CA08","Network Land",9.9935118638051421E-2,{"$f":"SUM(AE525:AG525)","v":9.9921006540314078E-2},{"$f":"AH525","v":1.4112097737342616E-5},{"$f":"MAX(O525,SUM(AI525:AL525))","v":5.0965742772303972E-2},{"$f":"H525","v":0},{"$f":"I525","v":0},{"$f":"N525","v":2.131663245266166E-2},{"$f":"Q525","v":2.9127856320590662E-2},0,0,0,0.20134535018360772,{"$f":"SUM($C$525:$AP$525)-O200","v":0.79865464981639245},0,1.0000000000000002]
[null,"CA09","Network Buildings/Support",9.9935118638051421E-2,{"$f":"SUM(AE548:AG548)","v":9.9921006540314078E-2},{"$f":"AH548","v":1.4112097737342616E-5},{"$f":"MAX(O548,SUM(AI548:AL548))","v":5.0965742772303972E-2},{"$f":"H548","v":0},{"$f":"I548","v":0},{"$f":"N548","v":2.131663245266166E-2},{"$f":"Q548","v":2.9127856320590662E-2},0,0,0,0.20134535018360772,{"$f":"SUM($C$548:$AP$548)-O201","v":0.79865464981639245},0,1.0000000000000002]
[null,"CA10","Indirect Capital Assets",4.2365945981019115E-2,{"$f":"E1298","v":4.2358028697756879E-2},7.9172832622352846E-6,2.26092685717461E-2,0,0,8.0914764162135777E-3,1.1056500739331752E-2,0,0,0,8.4123191708310535E-2,{"$f":"P1298","v":0.32027852027950959},{"$f":"Q1298","v":1.3936239747770297E-2},0.41833795173559046]
[null,"CA11","Spare CAN Asset Class 11"]
[null,"CA12","Spare CAN Asset Class 12"]
[null,"CA13","Spare CAN Asset Class 13"]
[null,"CA14","Spare CAN Asset Class 14"]
[null,"CA15","Spare CAN Asset Class 15"]
[null,"CA16","Spare CAN Asset Class 16"]
[null,"CA17","Spare CAN Asset Class 17"]
[null,"CA18","Spare CAN Asset Class 18"]
[null,"CA19","Spare CAN Asset Class 19"]
[null,"CA20","Spare CAN Asset Class 20"]
[null,"Core Asset Class"]
[null,"CO01","Switching Equipment - Local",null,{"$f":"SUM(AE611:AG611)","v":9.9921006540314074E-4},{"$f":"AH611","v":1.4112097737342615E-7},{"$f":"MAX(O611,SUM(AI611:AL611))","v":5.0965742772303977E-4},{"$f":"H611","v":4.8836450563896688E-3},{"$f":"I611","v":3.5589327982175526E-4},{"$f":"N611","v":2.1316632452661661E-4},{"$f":"Q611","v":2.9127856320590662E-4},0,0,0,{"$f":"SUM(E214:N214)","v":7.2529918380475015E-3},{"$f":"SUM($C$611:$AP$611)-O214","v":1.2747008161952499E-2},0,{"$f":"SUM(O214:Q214)","v":0.02}]
[null,"CO02","Switching Equipment - Trunk",null,{"$f":"SUM(AE634:AG634)","v":0},{"$f":"AH634","v":0},{"$f":"MAX(O634,SUM(AI634:AL634))","v":0},{"$f":"H634","v":0.48836450563896683},{"$f":"I634","v":3.5589327982175525E-2},{"$f":"N634","v":0},{"$f":"Q634","v":0},0,0,0,{"$f":"SUM(E215:N215)","v":0.52395383362114234},{"$f":"SUM($C$634:$AP$634)-O215","v":0.47604616637885766},0,1]
[null,"CO03","Switching Equipment - Other",null,{"$f":"SUM(AE657:AG657)","v":0},{"$f":"AH657","v":0},{"$f":"MAX(O657,SUM(AI657:AL657))","v":0},{"$f":"H657","v":0.48836450563896683},{"$f":"I657","v":3.5589327982175525E-2},{"$f":"N657","v":0},{"$f":"Q657","v":0},0,0,0,0.52395383362114234,{"$f":"SUM($C$657:$AP$657)-O216","v":0.47604616637885766},0,1]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"SUM(AE710:AG710)","v":0},{"$f":"AH710","v":0},{"$f":"MAX(O710,SUM(AI710:AL710))","v":0},{"$f":"H710","v":4.8855985144122243E-3},{"$f":"I710","v":3.5603563713368396E-4},{"$f":"N710","v":0},{"$f":"Q710","v":1.9445534015092084E-3},0,0,0,7.1861875530551166E-3,{"$f":"SUM($C$710:$AP$710)-O217","v":2.2825812446944888E-2},{"$f":"SUM($F$681,$G$681*(1-SUM($C$783:$AP$783)))","v":1.9987999999999999E-2},0.05]
[null,"CO05","Transmission Equipment ",null,{"$f":"SUM(AE783:AG783)","v":0},{"$f":"AH783","v":0},{"$f":"MAX(O783,SUM(AI783:AL783))","v":0},{"$f":"H783","v":1.9534580225558676E-4},{"$f":"I783","v":1.423573119287021E-5},{"$f":"N783","v":0},{"$f":"Q783","v":7.7751035646109892E-5},0,0,0,2.8733256909456689E-4,{"$f":"SUM($C$783:$AP$783)-O218","v":9.1266743090543322E-4},{"$f":"$U$734","v":3.8800000000000001E-2},0.04]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"SUM(AE856:AG856)","v":0},{"$f":"AH856","v":0},{"$f":"MAX(O856,SUM(AI856:AL856))","v":0},{"$f":"H856","v":1.9534580225558676E-4},{"$f":"I856","v":1.423573119287021E-5},{"$f":"N856","v":0},{"$f":"Q856","v":7.7751035646109892E-5},0,0,0,2.8733256909456689E-4,{"$f":"SUM($C$856:$AP$856)-O219","v":9.1266743090543322E-4},{"$f":"$U$807","v":3.8800000000000001E-2},0.04]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"E$1299*INDEX(FLS_TPA_alloc,MATCH($B$191,$B$874:$B$879,0))","v":-8.0408241571420874E-2},-1.1356260342372851E-5,-4.1013055198247148E-2,-6.6915939948049129E-3,-4.8764668737151198E-4,-1.7153879760521285E-2,-2.3664187199533421E-2,{"$f":"INDEX(TEBA_TPA_Alloc,MATCH($B$191,$B$874:$B$879,0))","v":1},{"$f":"M$1299*INDEX(FLS_TPA_alloc,MATCH($B$191,$B$874:$B$879,0))","v":0},0,0.83057003932775841,{"$f":"P$1299*INDEX(FLS_TPA_alloc,MATCH($B$191,$B$874:$B$879,0))","v":-0.65129985038479443},{"$f":"Q$1299*INDEX(FLS_TPA_alloc,MATCH($B$191,$B$874:$B$879,0))+INDEX(Other_TPA_alloc,MATCH($B$191,$B$874:$B$879,0))","v":0.99666483271995643},1.1759350216629203]
[null,"CO08","Network Land",null,-8.0408241571420874E-2,-1.1356260342372851E-5,-4.1013055198247148E-2,-6.6915939948049129E-3,-4.8764668737151198E-4,-1.7153879760521285E-2,-2.3664187199533421E-2,{"$f":"INDEX(TEBA_TPA_Alloc,MATCH($B$191,$B$874:$B$879,0))","v":1},0,0,0.83057003932775841,{"$f":"P$1299*INDEX(FLS_TPA_alloc,MATCH($B$191,$B$874:$B$879,0))","v":-0.65129985038479443},{"$f":"Q$1299*INDEX(FLS_TPA_alloc,MATCH($B$191,$B$874:$B$879,0))+INDEX(Other_TPA_alloc,MATCH($B$191,$B$874:$B$879,0))","v":0.99666483271995643},{"$f":"SUM(O221:Q221)","v":1.1759350216629203}]
[null,"CO09","Network Buildings/Support",null,-8.0408241571420874E-2,-1.1356260342372851E-5,-4.1013055198247148E-2,-6.6915939948049129E-3,-4.8764668737151198E-4,-1.7153879760521285E-2,-2.3664187199533421E-2,{"$f":"INDEX(TEBA_TPA_Alloc,MATCH($B$191,$B$874:$B$879,0))","v":1},0,0,0.83057003932775841,{"$f":"P$1299*INDEX(FLS_TPA_alloc,MATCH($B$191,$B$874:$B$879,0))","v":-0.65129985038479443},{"$f":"Q$1299*INDEX(FLS_TPA_alloc,MATCH($B$191,$B$874:$B$879,0))+INDEX(Other_TPA_alloc,MATCH($B$191,$B$874:$B$879,0))","v":0.99666483271995643},{"$f":"SUM(O222:Q222)","v":1.1759350216629203}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"E1300","v":7.6982910179461211E-2},1.0872492083226863E-5,3.9265929496885447E-2,6.4065370587905257E-3,4.6687330054206468E-4,1.642313721859634E-2,2.2656110394274922E-2,2.1299628775721838E-2,0,0,0.18351199891635558,{"$f":"P1300","v":0.62355496031503588},{"$f":"Q1300","v":2.4492720405825646E-2},{"$f":"SUM(O223:Q223)","v":0.83155967963721711}]
[null,"CO11","LSS equipment",null,{"$f":"SUM(AE940:AG940)","v":1.0540394754216693E-4},{"$f":"AH940","v":1.4886467431817347E-8},{"$f":"O940","v":5.3762373535059625E-5},{"$f":"H940","v":0.48784934322701645},{"$f":"I940","v":3.5551785769686102E-2},{"$f":"N940","v":2.248633482199248E-5},{"$f":"Q940","v":3.0726182070560069E-5},0,0,0,0.52361352272113981,{"$f":"SUM($C$940:$AP$940)-O224","v":0.47638647727886063},0,{"$f":"SUM(O224:Q224)","v":1.0000000000000004}]
[null,"CO12","Data Equipment",null,{"$f":"SUM(AE963:AG963)","v":9.9921006540314078E-2},{"$f":"AH963","v":1.4112097737342616E-5},{"$f":"MAX(O963,SUM(AI963:AL963))","v":5.0965742772303972E-2},{"$f":"H963","v":0},{"$f":"I963","v":0},{"$f":"N963","v":2.131663245266166E-2},{"$f":"Q963","v":2.9127856320590662E-2},0,0,0,0.20134535018360772,{"$f":"SUM($C$963:$AP$963)-O225","v":0.79865464981639245},0,{"$f":"SUM(O225:Q225)","v":1.0000000000000002}]
[null,"CO13","Spare Core Asset Class 13"]
[null,"CO14","Spare Core Asset Class 14"]
[null,"CO15","Spare Core Asset Class 15"]
[null,"CO16","Spare Core Asset Class 16"]
[null,"CO17","Spare Core Asset Class 17"]
[null,"CO18","Spare Core Asset Class 18"]
[null,"CO19","Spare Core Asset Class 19"]
[null,"CO20","Spare Core Asset Class 20"]
[]
["FY2019 Allocations",null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,"FY2019",null,"ULLS","ULLS13","ULLS4","WLR","FOTAS","LCS","LSS","WADSL","TEBA","AS1","AS2","Total","Other Fixed Line Services","Other Services","Total"]
[null,"CAN Asset Class"]
[null,"CA01","Ducts and pipes",{"$f":"SUM(E238:F238)","v":7.7878011020307602E-3},{"$f":"SUM(AE328:AG328)","v":7.7828295832695427E-3},{"$f":"AH328","v":4.9715187612172033E-6},{"$f":"SUM(S328:V328,AI328:AL328)*F310","v":4.7928838640425324E-3},{"$f":"H328","v":0},{"$f":"I328","v":0},{"$f":"N328","v":0},{"$f":"Q328","v":0},0,0,0,{"$f":"SUM(E238:N238)","v":1.2580684966073293E-2},{"$f":"SUM($C328:$AP328)-(O238-L238)","v":2.7419315033926701E-2},{"$f":"SUM($G301:$J301)","v":0.04},{"$f":"SUM(O238:Q238)","v":7.9999999999999988E-2}]
[null,"CA02","Copper cables",{"$f":"SUM(E239:F239)","v":7.7878011020307602E-3},{"$f":"SUM(AE388:AG388)","v":7.7828295832695427E-3},{"$f":"AH388","v":4.9715187612172033E-6},{"$f":"SUM(S388:V388,AI388:AL388)*F370","v":4.7928838640425324E-3},{"$f":"H388","v":0},{"$f":"I388","v":0},{"$f":"N388","v":0},{"$f":"Q388","v":0},0,0,0,{"$f":"SUM(E239:N239)","v":1.2580684966073293E-2},{"$f":"SUM($C$388:$AP$388)-O239","v":2.7419315033926701E-2},0,3.9999999999999994E-2]
[null,"CA03","Other cables",0.10941582570101163,{"$f":"SUM(AE411:AG411)","v":0.10939927512155989},{"$f":"AH411","v":1.6550579451739259E-5},{"$f":"MAX(O411,SUM(AI411:AL411))","v":4.5889886326313092E-2},{"$f":"H411","v":0},{"$f":"I411","v":0},{"$f":"N411","v":1.9638737946335447E-2},{"$f":"Q411","v":2.7269790405482938E-2},0,0,0,0.20221424037914312,{"$f":"SUM($C$411:$AP$411)-O240","v":0.79778575962085674},0,0.99999999999999989]
[null,"CA04","Pair gain systems",0.10941582570101163,{"$f":"SUM(AE434:AG434)","v":0.10939927512155989},{"$f":"AH434","v":1.6550579451739259E-5},{"$f":"MAX(O434,SUM(AI434:AL434))","v":4.5889886326313092E-2},{"$f":"H434","v":0},{"$f":"I434","v":0},{"$f":"N434","v":1.9638737946335447E-2},{"$f":"Q434","v":2.7269790405482938E-2},0,0,0,0.20221424037914312,{"$f":"SUM($C$434:$AP$434)-O241","v":0.79778575962085674},0,0.99999999999999989]
[null,"CA05","CAN Radio Bearer Equipment",0.10941582570101163,{"$f":"SUM(AE457:AG457)","v":0.10939927512155989},{"$f":"AH457","v":1.6550579451739259E-5},{"$f":"MAX(O457,SUM(AI457:AL457))","v":4.5889886326313092E-2},{"$f":"H457","v":0},{"$f":"I457","v":0},{"$f":"N457","v":1.9638737946335447E-2},{"$f":"Q457","v":2.7269790405482938E-2},0,0,0,0.20221424037914312,{"$f":"SUM($C$457:$AP$457)-O242","v":0.79778575962085674},0,0.99999999999999989]
[null,"CA06","Other CAN assets",0.10941582570101163,{"$f":"SUM(AE480:AG480)","v":0.10939927512155989},{"$f":"AH480","v":1.6550579451739259E-5},{"$f":"MAX(O480,SUM(AI480:AL480))","v":4.5889886326313092E-2},{"$f":"H480","v":0},{"$f":"I480","v":0},{"$f":"N480","v":1.9638737946335447E-2},{"$f":"Q480","v":2.7269790405482938E-2},0,0,0,0.20221424037914312,{"$f":"SUM($C$480:$AP$480)-O243","v":0.79778575962085674},0,0.99999999999999989]
[null,"CA07","Other Communications Plant and Equipment",0.10941582570101163,{"$f":"SUM(AE503:AG503)","v":0.10939927512155989},{"$f":"AH503","v":1.6550579451739259E-5},{"$f":"MAX(O503,SUM(AI503:AL503))","v":4.5889886326313092E-2},{"$f":"H503","v":0},{"$f":"I503","v":0},{"$f":"N503","v":1.9638737946335447E-2},{"$f":"Q503","v":2.7269790405482938E-2},0,0,0,0.20221424037914312,{"$f":"SUM($C$503:$AP$503)-O244","v":0.79778575962085674},0,0.99999999999999989]
[null,"CA08","Network Land",0.10941582570101163,{"$f":"SUM(AE526:AG526)","v":0.10939927512155989},{"$f":"AH526","v":1.6550579451739259E-5},{"$f":"MAX(O526,SUM(AI526:AL526))","v":4.5889886326313092E-2},{"$f":"H526","v":0},{"$f":"I526","v":0},{"$f":"N526","v":1.9638737946335447E-2},{"$f":"Q526","v":2.7269790405482938E-2},0,0,0,0.20221424037914312,{"$f":"SUM($C$526:$AP$526)-O245","v":0.79778575962085674},0,0.99999999999999989]
[null,"CA09","Network Buildings/Support",0.10941582570101163,{"$f":"SUM(AE549:AG549)","v":0.10939927512155989},{"$f":"AH549","v":1.6550579451739259E-5},{"$f":"MAX(O549,SUM(AI549:AL549))","v":4.5889886326313092E-2},{"$f":"H549","v":0},{"$f":"I549","v":0},{"$f":"N549","v":1.9638737946335447E-2},{"$f":"Q549","v":2.7269790405482938E-2},0,0,0,0.20221424037914312,{"$f":"SUM($C$549:$AP$549)-O246","v":0.79778575962085674},0,0.99999999999999989]
[null,"CA10","Indirect Capital Assets",4.6465849662674544E-2,{"$f":"E1355","v":4.645647133315968E-2},9.3783295148638378E-6,2.0433765040321326E-2,0,0,7.4741988044677334E-3,1.0378458911346623E-2,0,0,0,8.4752272418810226E-2,{"$f":"P1355","v":0.32060882521872441},{"$f":"Q1355","v":1.4015436757116207E-2},0.41937653439465084]
[null,"CA11","Spare CAN Asset Class 11"]
[null,"CA12","Spare CAN Asset Class 12"]
[null,"CA13","Spare CAN Asset Class 13"]
[null,"CA14","Spare CAN Asset Class 14"]
[null,"CA15","Spare CAN Asset Class 15"]
[null,"CA16","Spare CAN Asset Class 16"]
[null,"CA17","Spare CAN Asset Class 17"]
[null,"CA18","Spare CAN Asset Class 18"]
[null,"CA19","Spare CAN Asset Class 19"]
[null,"CA20","Spare CAN Asset Class 20"]
[null,"Core Asset Class"]
[null,"CO01","Switching Equipment - Local",null,{"$f":"SUM(AE612:AG612)","v":1.0939927512155991E-3},{"$f":"AH612","v":1.655057945173926E-7},{"$f":"MAX(O612,SUM(AI612:AL612))","v":4.5889886326313091E-4},{"$f":"H612","v":5.2409673485460349E-3},{"$f":"I612","v":3.3016052697555149E-4},{"$f":"N612","v":1.9638737946335447E-4},{"$f":"Q612","v":2.7269790405482939E-4},0,0,0,{"$f":"SUM(E259:N259)","v":7.5932702793130181E-3},{"$f":"SUM($C$612:$AP$612)-O259","v":1.2406729720686979E-2},0,{"$f":"SUM(O259:Q259)","v":1.9999999999999997E-2}]
[null,"CO02","Switching Equipment - Trunk",null,{"$f":"SUM(AE635:AG635)","v":0},{"$f":"AH635","v":0},{"$f":"MAX(O635,SUM(AI635:AL635))","v":0},{"$f":"H635","v":0.52409673485460351},{"$f":"I635","v":3.301605269755515E-2},{"$f":"N635","v":0},{"$f":"Q635","v":0},0,0,0,{"$f":"SUM(E260:N260)","v":0.55711278755215865},{"$f":"SUM($C$635:$AP$635)-O260","v":0.44288721244784135},0,1]
[null,"CO03","Switching Equipment - Other",null,{"$f":"SUM(AE658:AG658)","v":0},{"$f":"AH658","v":0},{"$f":"MAX(O658,SUM(AI658:AL658))","v":0},{"$f":"H658","v":0.52409673485460351},{"$f":"I658","v":3.301605269755515E-2},{"$f":"N658","v":0},{"$f":"Q658","v":0},0,0,0,0.55711278755215865,{"$f":"SUM($C$658:$AP$658)-O261","v":0.44288721244784135},0,1]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"SUM(AE711:AG711)","v":0},{"$f":"AH711","v":0},{"$f":"MAX(O711,SUM(AI711:AL711))","v":0},{"$f":"H711","v":5.243063735485453E-3},{"$f":"I711","v":3.3029259118634173E-4},{"$f":"N711","v":0},{"$f":"Q711","v":1.80072E-3},0,0,0,7.374076326671794E-3,{"$f":"SUM($C$711:$AP$711)-O262","v":2.2637923673328203E-2},{"$f":"SUM($F$682,$G$682*(1-SUM($C$784:$AP$784)))","v":1.9987999999999999E-2},4.9999999999999996E-2]
[null,"CO05","Transmission Equipment ",null,{"$f":"SUM(AE784:AG784)","v":0},{"$f":"AH784","v":0},{"$f":"MAX(O784,SUM(AI784:AL784))","v":0},{"$f":"H784","v":2.0963869394184141E-4},{"$f":"I784","v":1.320642107902206E-5},{"$f":"N784","v":0},{"$f":"Q784","v":7.2000000000000002E-5},0,0,0,2.9484511502086345E-4,{"$f":"SUM($C$784:$AP$784)-O263","v":9.0515488497913666E-4},{"$f":"$U$735","v":3.8800000000000001E-2},0.04]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"SUM(AE857:AG857)","v":0},{"$f":"AH857","v":0},{"$f":"MAX(O857,SUM(AI857:AL857))","v":0},{"$f":"H857","v":2.0963869394184141E-4},{"$f":"I857","v":1.320642107902206E-5},{"$f":"N857","v":0},{"$f":"Q857","v":7.2000000000000002E-5},0,0,0,2.9484511502086345E-4,{"$f":"SUM($C$857:$AP$857)-O264","v":9.0515488497913666E-4},{"$f":"$U$808","v":3.8800000000000001E-2},0.04]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"E$1356*INDEX(FLS_TPA_alloc,MATCH($B$236,$B$874:$B$879,0))","v":-7.9802544618138613E-2},-1.2073008287174454E-5,-3.3474899143597657E-2,-1.0430056925762302E-2,-6.5705295644515201E-4,-1.4325700599614907E-2,-2.0178792139386337E-2,{"$f":"INDEX(TEBA_TPA_Alloc,MATCH($B$236,$B$874:$B$879,0))","v":1},{"$f":"M$1356*INDEX(FLS_TPA_alloc,MATCH($B$236,$B$874:$B$879,0))","v":0},0,0.84111888060876783,{"$f":"P$1356*INDEX(FLS_TPA_alloc,MATCH($B$236,$B$874:$B$879,0))","v":-0.59366496761486631},{"$f":"Q$1356*INDEX(FLS_TPA_alloc,MATCH($B$236,$B$874:$B$879,0))+INDEX(Other_TPA_alloc,MATCH($B$236,$B$874:$B$879,0))","v":0.99538935275192553},1.242843265745827]
[null,"CO08","Network Land",null,-7.9802544618138613E-2,-1.2073008287174454E-5,-3.3474899143597657E-2,-1.0430056925762302E-2,-6.5705295644515201E-4,-1.4325700599614907E-2,-2.0178792139386337E-2,{"$f":"INDEX(TEBA_TPA_Alloc,MATCH($B$236,$B$874:$B$879,0))","v":1},0,0,0.84111888060876783,{"$f":"P$1356*INDEX(FLS_TPA_alloc,MATCH($B$236,$B$874:$B$879,0))","v":-0.59366496761486631},{"$f":"Q$1356*INDEX(FLS_TPA_alloc,MATCH($B$236,$B$874:$B$879,0))+INDEX(Other_TPA_alloc,MATCH($B$236,$B$874:$B$879,0))","v":0.99538935275192553},{"$f":"SUM(O266:Q266)","v":1.242843265745827}]
[null,"CO09","Network Buildings/Support",null,-7.9802544618138613E-2,-1.2073008287174454E-5,-3.3474899143597657E-2,-1.0430056925762302E-2,-6.5705295644515201E-4,-1.4325700599614907E-2,-2.0178792139386337E-2,{"$f":"INDEX(TEBA_TPA_Alloc,MATCH($B$236,$B$874:$B$879,0))","v":1},0,0,0.84111888060876783,{"$f":"P$1356*INDEX(FLS_TPA_alloc,MATCH($B$236,$B$874:$B$879,0))","v":-0.59366496761486631},{"$f":"Q$1356*INDEX(FLS_TPA_alloc,MATCH($B$236,$B$874:$B$879,0))+INDEX(Other_TPA_alloc,MATCH($B$236,$B$874:$B$879,0))","v":0.99538935275192553},{"$f":"SUM(O267:Q267)","v":1.242843265745827}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"E1357","v":7.5085239771851581E-2},1.1359346075338079E-5,3.1496123846209832E-2,9.8135132012685204E-3,6.1821310352395281E-4,1.3478876764756132E-2,1.898597912312432E-2,2.9556105440369816E-2,0,0,0.17904541059717952,{"$f":"P1357","v":0.55857211885670899},{"$f":"Q1357","v":3.3894207136019455E-2},{"$f":"SUM(O268:Q268)","v":0.7715117365899079}]
[null,"CO11","LSS equipment",null,{"$f":"SUM(AE941:AG941)","v":1.3102744349289091E-4},{"$f":"AH941","v":1.9822618673457674E-8},{"$f":"O941","v":5.496228819464265E-5},{"$f":"H941","v":0.52346902452256827},{"$f":"I941","v":3.2976509391857915E-2},{"$f":"N941","v":2.3521304173870557E-5},{"$f":"Q941","v":3.2661010938574541E-5},0,0,0,0.55668772578384484,{"$f":"SUM($C$941:$AP$941)-O269","v":0.44331227421615538},0,{"$f":"SUM(O269:Q269)","v":1.0000000000000002}]
[null,"CO12","Data Equipment",null,{"$f":"SUM(AE964:AG964)","v":0.10939927512155989},{"$f":"AH964","v":1.6550579451739259E-5},{"$f":"MAX(O964,SUM(AI964:AL964))","v":4.5889886326313092E-2},{"$f":"H964","v":0},{"$f":"I964","v":0},{"$f":"N964","v":1.9638737946335447E-2},{"$f":"Q964","v":2.7269790405482938E-2},0,0,0,0.20221424037914312,{"$f":"SUM($C$964:$AP$964)-O270","v":0.79778575962085674},0,{"$f":"SUM(O270:Q270)","v":0.99999999999999989}]
[null,"CO13","Spare Core Asset Class 13"]
[null,"CO14","Spare Core Asset Class 14"]
[null,"CO15","Spare Core Asset Class 15"]
[null,"CO16","Spare Core Asset Class 16"]
[null,"CO17","Spare Core Asset Class 17"]
[null,"CO18","Spare Core Asset Class 18"]
[null,"CO19","Spare Core Asset Class 19"]
[null,"CO20","Spare Core Asset Class 20"]
[]
[]
["CA01","Ducts and pipes"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$284,PSTN_Services,0),MATCH($B11,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$13,$B$1363:$B$1384,0),MATCH(C$284,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,1482386,588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,19354.918618963708,138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,27267.564256908627,149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",{"$f":"INDEX(Demand,MATCH(C$284,PSTN_Services,0),MATCH($B56,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$13,$B$1363:$B$1384,0),MATCH(C$284,PSTN_Services,0))","v":5689369.1446128348},6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",{"$f":"INDEX(Demand,MATCH(C$284,PSTN_Services,0),MATCH($B101,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$13,$B$1363:$B$1384,0),MATCH(C$284,PSTN_Services,0))","v":4954586.3809659649},5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",{"$f":"INDEX(Demand,MATCH(C$284,PSTN_Services,0),MATCH($B146,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$13,$B$1363:$B$1384,0),MATCH(C$284,PSTN_Services,0))","v":3922558.2444842453},3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",{"$f":"INDEX(Demand,MATCH(C$284,PSTN_Services,0),MATCH($B191,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$13,$B$1363:$B$1384,0),MATCH(C$284,PSTN_Services,0))","v":2923554.5942385644},2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",{"$f":"INDEX(Demand,MATCH(C$284,PSTN_Services,0),MATCH($B236,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$13,$B$1363:$B$1384,0),MATCH(C$284,PSTN_Services,0))","v":2091035.6590946133},1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[null,null,"Usage Allocation"]
[null,null,"Fixed Line Services Usage",null,null,null,"Other"]
[null,null,"Band 1","Band 2","Band 3","Band 4","Band 1","Band 2","Band 3","Band 4"]
[null,"FY2014",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2016",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2017",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2018",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2019",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[null,null,"Basic Access Allocation"]
[null,null,"PSTN Retail access","WLR","Total","Wholesale %"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$304,PSTN_Services,0),MATCH($B305,Alloc_Years,0))","v":6164684},1285459.0076319859,{"$f":"SUM(C305:D305)","v":7450143.0076319855},{"$f":"D305/E305","v":0.172541521191627}]
[null,"FY2015",5689369.1446128348,1229671.590408141,6919040.7350209756,0.17772284302130406]
[null,"FY2016",4954586.3809659649,1059267.036746562,6013853.4177125264,0.17613782098956987]
[null,"FY2017",3922558.2444842453,822941.76817758405,4745500.0126618296,0.17341518617254884]
[null,"FY2018",2923554.5942385644,596454.98326313135,3520009.5775016956,0.16944697738193698]
[null,"FY2019",2091035.6590946133,390890.24544176226,2481925.9045363758,0.15749472807681608]
[]
[null,null,"Band Usage"]
[null,null,{"$f":"C284","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"Band 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0]
[null,"Band 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0]
[null,"Band 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0]
[null,"Band 4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1]
[]
[]
[null,null,"Allocation"]
[null,"SIO",{"$f":"C284","v":"PSTN Retail access"},{"$f":"D284","v":"PSTN local calls"},"PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"Band",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Band 1","Band 2","Band 3","Band 4","Band 1","Band 2","Band 3","Band 4","Band 1","Band 2","Band 3","Band 4","Band 1","Band 2","Band 3","Band 4","Band 1","Band 2","Band 3","Band 4","Band 1","Band 2","Band 3","Band 4"]
[null,"FY2014",{"$f":"IFERROR(IF(C$285=$B$321,(C286/SUMPRODUCT(OFFSET($C$313:$AP$313,MATCH(C$322,$B$314:$B$317,0),0),$C286:$AP286))*OFFSET($B296,0,MATCH(C$322,$C$295:$F$295,0)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1483305677176225E-3,6.1756163627020482E-3,7.8564054808000425E-3,8.3721000020244105E-3,7.393182337532664E-4,2.1895720378661753E-4,1.8703006153950112E-4,1.6421779734828145E-4,1.3294872876229419E-4,3.9374224207883297E-5,3.3632890123346653E-5,2.9530649185752759E-5,2.4591243286226382E-3,2.1957733413025195E-3,1.506353667336243E-4,1.794695085899762E-6,1.3505646446819721E-3,1.305649494085914E-3,1.7068935088007508E-3,1.3729116591831307E-3,1.6971349646220503E-4,6.4629373915017961E-5,6.5402692002734908E-5,5.9445197172526615E-5]
[null,"FY2015",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9490121650160816E-3,5.9512689441962767E-3,7.7488253057299752E-3,8.2341019100245078E-3,7.2043013971320345E-4,2.1767367197836069E-4,1.9115379370006133E-4,1.6618503345006274E-4,1.3522442348372249E-4,4.0857253435532928E-5,3.5879483831849856E-5,3.119285840658176E-5,2.7226657594772653E-3,2.4366425285136141E-3,1.8143896346481953E-4,2.2442839473750016E-6,1.296631135393576E-3,1.2845442069074195E-3,1.7730719747742823E-3,1.5047337908203832E-3,1.7603637691615049E-4,6.9013394968796924E-5,6.9630478499010945E-5,6.1542123351088852E-5]
[null,"FY2016",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8252447236539209E-3,5.7649224134543146E-3,7.717884787061367E-3,8.1996166083148931E-3,6.798135059237954E-4,2.1175596849876325E-4,1.9212544790376819E-4,1.6678735265443959E-4,1.3077937110873492E-4,4.0736631660703795E-5,3.696020310260701E-5,3.2085777789009504E-5,3.0179538189889139E-3,2.6882545418657035E-3,2.1767695973259771E-4,2.7780684432907793E-6,1.1680075334889561E-3,1.222571069199182E-3,1.7625883146247987E-3,1.537434246007876E-3,1.782010468356783E-4,7.1759375321332582E-5,7.2764287574861531E-5,6.1297946790492218E-5]
[null,"FY2017",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6947190620944381E-3,5.577629502563769E-3,7.6934445831585742E-3,8.167764104037023E-3,6.4672378155157311E-4,2.0704725048987279E-4,1.9459511726368454E-4,1.6818675757867909E-4,1.2718784962190811E-4,4.0718920984716386E-5,3.8270023799515071E-5,3.3076427126265339E-5,3.3168660189695294E-3,2.9484486232543437E-3,2.586092765060053E-4,3.400017587113466E-6,1.0343529914593635E-3,1.1517419899442593E-3,1.739189934652316E-3,1.5660215233191757E-3,1.801502963031883E-4,7.4413712763037997E-5,7.5891064619905559E-5,6.155117035174296E-5]
[null,"FY2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5518060319278096E-3,5.3901609034426494E-3,7.679595350219416E-3,8.1545132657495616E-3,6.0984751978824744E-4,2.0176947999984255E-4,1.9657160267811706E-4,1.6956173881721532E-4,1.2263236675753592E-4,4.0573205709534543E-5,3.9527980505864207E-5,3.4096649847650972E-5,3.6184483519186746E-3,3.2158717471939785E-3,3.0526003165331274E-4,4.1271430861945606E-6,9.1603576702157608E-4,1.0745881303106462E-3,1.6996973080127091E-3,1.5762270231089212E-3,1.8122996258615584E-4,7.7036533343347838E-5,7.9347726930580222E-5,6.1474179390455562E-5]
[null,"FY2019",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4407972551355609E-3,5.2427946309054818E-3,7.733792541996993E-3,8.2056826626114125E-3,5.7238148148961961E-4,1.9627807098212754E-4,1.9889827819248368E-4,1.7101241303532494E-4,1.1823133466146236E-4,4.0543272358497918E-5,4.10845033479488E-5,3.5324388525330732E-5,3.9311575572065398E-3,3.4931291352630236E-3,3.5854289079997951E-4,4.9715187612172033E-6,7.5515446260056827E-4,9.4765815710327287E-4,1.5847862679124591E-3,1.5213613192121924E-3,1.8227790890624999E-4,7.9596733387596476E-5,8.2895517750133062E-5,6.1647697854519412E-5]
[]
[]
[null,null,"Allocation"]
[null,null,"Basic Access","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","Other CAN SIO","Other"]
[null,"FY2014",{"$f":"(SUM(S286,AI286)/SUMPRODUCT($C$314:$AP$314,$C286:$AP286))*$C296+(SUM(T286,AJ286)/SUMPRODUCT($C$315:$AP$315,$C286:$AP286))*$D296+(SUM(U286,AK286)/SUMPRODUCT($C$316:$AP$316,$C286:$AP286))*$E296+(SUM(V286,AL286)/SUMPRODUCT($C$317:$AP$317,$C286:$AP286))*$F296","v":3.3288471719995889E-2},{"$f":"(AE286/SUMPRODUCT($C$314:$AP$314,$C286:$AP286))*$C296","v":2.4591243286226382E-3},{"$f":"(AF286/SUMPRODUCT($C$315:$AP$315,$C286:$AP286))*$D296","v":2.1957733413025195E-3},{"$f":"(AG286/SUMPRODUCT($C$316:$AP$316,$C286:$AP286))*$E296","v":1.506353667336243E-4},{"$f":"(AH286/SUMPRODUCT($C$317:$AP$317,$C286:$AP286))*$F296","v":1.794695085899762E-6},{"$f":"(SUM(AA286,W286,AM286)/SUMPRODUCT($C$314:$AP$314,$C286:$AP286))*$C296+(SUM(AB286,X286,AN286)/SUMPRODUCT($C$315:$AP$315,$C286:$AP286))*$D296+(SUM(AC286,Y286,AO286)/SUMPRODUCT($C$316:$AP$316,$C286:$AP286))*$E296+(SUM(AD286,Z286,AP286)/SUMPRODUCT($C$317:$AP$317,$C286:$AP286))*$F296","v":1.9042005482594279E-3},{"$f":"SUM(G296:J296)","v":0.04}]
[null,"FY2015",3.2742189432862501E-2,2.7226657594772653E-3,2.4366425285136141E-3,1.8143896346481953E-4,2.2442839473750016E-6,1.9148190317344227E-3,0.04]
[null,"FY2016",3.2198269695805304E-2,3.0179538189889139E-3,2.6882545418657035E-3,2.1767695973259771E-4,2.7780684432907793E-6,1.8750669151641865E-3,0.04]
[null,"FY2017",3.1624863691228917E-2,3.3168660189695294E-3,2.9484486232543437E-3,2.586092765060053E-4,3.400017587113466E-6,1.8478123724540892E-3,0.04]
[null,"FY2018",3.1042623779793287E-2,3.6184483519186746E-3,3.2158717471939785E-3,3.0526003165331274E-4,4.1271430861945606E-6,1.8136689463545477E-3,0.04]
[null,"FY2019",3.0432027297477942E-2,3.9311575572065398E-3,3.4931291352630236E-3,3.5854289079997951E-4,4.9715187612172033E-6,1.7801716004912948E-3,0.04]
[]
[]
["CA02","Copper cables"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$344,PSTN_Services,0),MATCH($B346,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$14,$B$1363:$B$1384,0),MATCH(C$344,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$344,PSTN_Services,0),MATCH($B346,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$14,$B$1363:$B$1384,0),MATCH(M$344,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$344,PSTN_Services,0),MATCH($B346,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$14,$B$1363:$B$1384,0),MATCH(W$344,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$344,PSTN_Services,0),MATCH($B346,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$14,$B$1363:$B$1384,0),MATCH(AG$344,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[null,null,"Usage Allocation"]
[null,null,"CAN Usage"]
[null,null,"Band 1","Band 2","Band 3","Band 4"]
[null,"FY2014",0.01,0.01,0.01,0.01]
[null,"FY2015",0.01,{"$f":"D356","v":0.01},{"$f":"E356","v":0.01},{"$f":"F356","v":0.01}]
[null,"FY2016",{"$f":"C356","v":0.01},{"$f":"D356","v":0.01},{"$f":"E356","v":0.01},{"$f":"F356","v":0.01}]
[null,"FY2017",{"$f":"C356","v":0.01},{"$f":"D356","v":0.01},{"$f":"E356","v":0.01},{"$f":"F356","v":0.01}]
[null,"FY2018",{"$f":"C356","v":0.01},{"$f":"D356","v":0.01},{"$f":"E356","v":0.01},{"$f":"F356","v":0.01}]
[null,"FY2019",{"$f":"C356","v":0.01},{"$f":"D356","v":0.01},{"$f":"E356","v":0.01},{"$f":"F356","v":0.01}]
[]
[null,null,"Basic Access Allocation"]
[null,null,"PSTN Retail access","WLR","Total","Wholesale %"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$364,PSTN_Services,0),MATCH($B365,Alloc_Years,0))","v":6164684},1285459.0076319859,{"$f":"SUM(C365:D365)","v":7450143.0076319855},{"$f":"D365/E365","v":0.172541521191627}]
[null,"FY2015",5689369.1446128348,1229671.590408141,6919040.7350209756,0.17772284302130406]
[null,"FY2016",4954586.3809659649,1059267.036746562,6013853.4177125264,0.17613782098956987]
[null,"FY2017",3922558.2444842453,822941.76817758405,4745500.0126618296,0.17341518617254884]
[null,"FY2018",2923554.5942385644,596454.98326313135,3520009.5775016956,0.16944697738193698]
[null,"FY2019",2091035.6590946133,390890.24544176226,2481925.9045363758,0.15749472807681608]
[]
[null,null,"Band Usage"]
[null,null,{"$f":"C344","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"Band 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0]
[null,"Band 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0]
[null,"Band 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0]
[null,"Band 4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1]
[]
[]
[null,null,"Allocation"]
[null,"SIO",{"$f":"C344","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"Band",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Band 1","Band 2","Band 3","Band 4","Band 1","Band 2","Band 3","Band 4","Band 1","Band 2","Band 3","Band 4","Band 1","Band 2","Band 3","Band 4","Band 1","Band 2","Band 3","Band 4","Band 1","Band 2","Band 3","Band 4"]
[null,"FY2014",{"$f":"IFERROR(IF(C$345=$B$381,(C346/SUMPRODUCT(OFFSET($C$373:$AP$373,MATCH(C$382,$B$374:$B$377,0),0),$C346:$AP346))*OFFSET($B356,0,MATCH(C$382,$C$355:$F$355,0)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1483305677176225E-3,6.1756163627020482E-3,7.8564054808000425E-3,8.3721000020244105E-3,7.393182337532664E-4,2.1895720378661753E-4,1.8703006153950112E-4,1.6421779734828145E-4,1.3294872876229419E-4,3.9374224207883297E-5,3.3632890123346653E-5,2.9530649185752759E-5,2.4591243286226382E-3,2.1957733413025195E-3,1.506353667336243E-4,1.794695085899762E-6,1.3505646446819721E-3,1.305649494085914E-3,1.7068935088007508E-3,1.3729116591831307E-3,1.6971349646220503E-4,6.4629373915017961E-5,6.5402692002734908E-5,5.9445197172526615E-5]
[null,"FY2015",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9490121650160816E-3,5.9512689441962767E-3,7.7488253057299752E-3,8.2341019100245078E-3,7.2043013971320345E-4,2.1767367197836069E-4,1.9115379370006133E-4,1.6618503345006274E-4,1.3522442348372249E-4,4.0857253435532928E-5,3.5879483831849856E-5,3.119285840658176E-5,2.7226657594772653E-3,2.4366425285136141E-3,1.8143896346481953E-4,2.2442839473750016E-6,1.296631135393576E-3,1.2845442069074195E-3,1.7730719747742823E-3,1.5047337908203832E-3,1.7603637691615049E-4,6.9013394968796924E-5,6.9630478499010945E-5,6.1542123351088852E-5]
[null,"FY2016",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8252447236539209E-3,5.7649224134543146E-3,7.717884787061367E-3,8.1996166083148931E-3,6.798135059237954E-4,2.1175596849876325E-4,1.9212544790376819E-4,1.6678735265443959E-4,1.3077937110873492E-4,4.0736631660703795E-5,3.696020310260701E-5,3.2085777789009504E-5,3.0179538189889139E-3,2.6882545418657035E-3,2.1767695973259771E-4,2.7780684432907793E-6,1.1680075334889561E-3,1.222571069199182E-3,1.7625883146247987E-3,1.537434246007876E-3,1.782010468356783E-4,7.1759375321332582E-5,7.2764287574861531E-5,6.1297946790492218E-5]
[null,"FY2017",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6947190620944381E-3,5.577629502563769E-3,7.6934445831585742E-3,8.167764104037023E-3,6.4672378155157311E-4,2.0704725048987279E-4,1.9459511726368454E-4,1.6818675757867909E-4,1.2718784962190811E-4,4.0718920984716386E-5,3.8270023799515071E-5,3.3076427126265339E-5,3.3168660189695294E-3,2.9484486232543437E-3,2.586092765060053E-4,3.400017587113466E-6,1.0343529914593635E-3,1.1517419899442593E-3,1.739189934652316E-3,1.5660215233191757E-3,1.801502963031883E-4,7.4413712763037997E-5,7.5891064619905559E-5,6.155117035174296E-5]
[null,"FY2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5518060319278096E-3,5.3901609034426494E-3,7.679595350219416E-3,8.1545132657495616E-3,6.0984751978824744E-4,2.0176947999984255E-4,1.9657160267811706E-4,1.6956173881721532E-4,1.2263236675753592E-4,4.0573205709534543E-5,3.9527980505864207E-5,3.4096649847650972E-5,3.6184483519186746E-3,3.2158717471939785E-3,3.0526003165331274E-4,4.1271430861945606E-6,9.1603576702157608E-4,1.0745881303106462E-3,1.6996973080127091E-3,1.5762270231089212E-3,1.8122996258615584E-4,7.7036533343347838E-5,7.9347726930580222E-5,6.1474179390455562E-5]
[null,"FY2019",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4407972551355609E-3,5.2427946309054818E-3,7.733792541996993E-3,8.2056826626114125E-3,5.7238148148961961E-4,1.9627807098212754E-4,1.9889827819248368E-4,1.7101241303532494E-4,1.1823133466146236E-4,4.0543272358497918E-5,4.10845033479488E-5,3.5324388525330732E-5,3.9311575572065398E-3,3.4931291352630236E-3,3.5854289079997951E-4,4.9715187612172033E-6,7.5515446260056827E-4,9.4765815710327287E-4,1.5847862679124591E-3,1.5213613192121924E-3,1.8227790890624999E-4,7.9596733387596476E-5,8.2895517750133062E-5,6.1647697854519412E-5]
[]
[]
["CA03","Other cables"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$394,PSTN_Services,0),MATCH($B396,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$15,$B$1363:$B$1384,0),MATCH(C$394,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$394,PSTN_Services,0),MATCH($B396,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$15,$B$1363:$B$1384,0),MATCH(M$394,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$394,PSTN_Services,0),MATCH($B396,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$15,$B$1363:$B$1384,0),MATCH(W$394,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$394,PSTN_Services,0),MATCH($B396,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$15,$B$1363:$B$1384,0),MATCH(AG$394,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[]
[null,null,"Allocation"]
[null,"SIO",{"$f":"C394","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"IF(C$395=$B$405,C396/SUMIF($C$395:$AP$395,$B$405,$C396:$AP396),0)","v":0.2777184543646859},0,0,0,0,0,0,9.2596934839613235E-3,1.6651347433587057E-3,0,6.6781354679631477E-2,2.6533946011872846E-2,5.7909811557043007E-2,0.10563090971523606,3.5565732005258671E-2,2.8002573051359178E-3,6.0718394111647454E-3,0.17619193490574914,6.4067415669178659E-2,3.1387264378593356E-2,8.7193732610023182E-4,6.2469057549807252E-3,1.5251927518974064E-3,6.1565765098295919E-4,1.5679710545879341E-4,1.1233568183572178E-3,2.7426949346672934E-4,1.1071132607596533E-4,2.900242674608291E-3,6.2645982343579432E-2,1.2284012935161669E-3,6.7283679275781678E-6,1.59282927330386E-3,3.7250518354909105E-2,1.39193752408289E-2,5.1470886880011415E-3,2.0015674651649613E-4,1.8438927830115206E-3,5.3334587486130944E-4,2.2286190074659158E-4]
[null,"FY2015",0.26903106110599473,0,0,0,0,0,0,9.2294940489488098E-3,1.7323720136311746E-3,0,7.436049235608734E-2,2.5441242877310945E-2,5.814701847790029E-2,0.10950657516678003,3.4110556022744314E-2,2.9703749640199459E-3,5.8070361226938783E-3,0.17020950121792552,6.2704984149052914E-2,3.030953961632241E-2,8.4533311006285952E-4,6.2255844061362203E-3,1.54685324950225E-3,6.1172328324748048E-4,1.5866865662430215E-4,1.1685394818492134E-3,2.9034368129175444E-4,1.1482019386590413E-4,3.1947018694092992E-3,6.9689290353638703E-2,1.4682389754830489E-3,8.2611575562873487E-6,1.521431669589684E-3,3.6738657049486659E-2,1.4348039307472504E-2,5.5388904513514409E-3,2.0655629155377493E-4,1.9738203138088932E-3,5.6346321904338472E-4,2.265351396138934E-4]
[null,"FY2016",0.26252947801343257,0,0,0,0,0,0,9.0119776737697388E-3,1.733682491376805E-3,0,8.2473993350864444E-2,2.4218902628881905E-2,5.6127555531627078E-2,0.11333251691722208,3.2551505671837587E-2,3.0718503299585857E-3,5.6103701205881436E-3,0.16557606698051214,6.1864097749538535E-2,2.9478943162793762E-2,7.904273461013131E-4,6.0819067298887759E-3,1.5400161854214633E-3,5.9962741235818594E-4,1.5205874895027997E-4,1.1700090250428132E-3,2.9626117526601229E-4,1.1535354211769965E-4,3.5090112317761636E-3,7.7210165577564729E-2,1.7448289377544855E-3,9.9876037690681746E-6,1.3580564182340711E-3,3.5113830633648702E-2,1.4128344591376176E-2,5.5273238883681158E-3,2.0719650212214279E-4,2.0610225572082336E-3,5.8325527309675471E-4,2.2037599753145452E-4]
[null,"FY2017",0.25610843134430816,0,0,0,0,0,0,8.8570511756655632E-3,1.7418708344410286E-3,0,9.0990461974847461E-2,2.284289891476014E-2,5.373083385875492E-2,0.11706616941252408,3.0885723846923119E-2,3.1739547248791494E-3,5.4244967718152758E-3,0.16097431856330874,6.103843061170814E-2,2.8671185397475981E-2,7.4725473854394967E-4,5.9755295762642683E-3,1.5438832936390827E-3,5.9038356721826291E-4,1.4695875739588373E-4,1.1751767583585554E-3,3.0362761009660637E-4,1.1610770858998337E-4,3.832461277122117E-3,8.5094305336905512E-2,2.0517603277614318E-3,1.193503305838952E-5,1.1951395576342849E-3,3.3240085578794078E-2,1.3798425789566585E-2,5.4971829327599689E-3,2.0815403175632085E-4,2.1476321972066803E-3,6.0210630385134549E-4,2.1606219206480286E-4]
[null,"FY2018",0.24981119382318417,0,0,0,0,0,0,8.6806881946287408E-3,1.7455729569272557E-3,0,9.9935118638051407E-2,2.131663245266166E-2,5.0965742772303972E-2,0.12072407081343982,2.9127856320590662E-2,3.2774038215584405E-3,5.2416149975692463E-3,0.15648376132094496,6.0202779334354931E-2,2.7883038170315039E-2,7.0226760181137332E-4,5.8576446447045254E-3,1.5409870285799702E-3,5.7978891953287121E-4,1.4121683750910482E-4,1.1778957904988185E-3,3.0987235386812869E-4,1.1658797505120356E-4,4.166810495945898E-3,9.3361166009953991E-2,2.3930300344141855E-3,1.4112097737342616E-5,1.0548575183236832E-3,3.1196766759680986E-2,1.3324465327012655E-2,5.3896531672866449E-3,2.0869467706605775E-4,2.2364761855242685E-3,6.2203195314814201E-4,2.1020100581997249E-4]
[null,"FY2019",0.24548422432919323,0,0,0,0,0,0,8.5025465595404987E-3,1.7562892236476536E-3,0,0.10941582570101162,1.9638737946335447E-2,4.5889886326313092E-2,0.12422904518053338,2.7269790405482938E-2,3.382441094118041E-3,5.1010117197766861E-3,0.15325699625550068,5.9808849290403324E-2,2.7317367063512552E-2,6.5747758285636133E-4,5.7375864795889478E-3,1.5381686384702603E-3,5.6931385862492951E-4,1.3580881744950293E-4,1.1851580268668507E-3,3.1772469400556826E-4,1.1759768532573185E-4,4.5156037575030221E-3,0.10211090010033942,2.7727712637174396E-3,1.6550579451739259E-5,8.6742346985385524E-4,2.7701875213370208E-2,1.2255855395702425E-2,5.0647322473865988E-3,2.0937721228139812E-4,2.3267659959104892E-3,6.4106782035395192E-4,2.0523006557220203E-4]
[]
[]
["CA04","Pair gain systems"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$417,PSTN_Services,0),MATCH($B419,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$16,$B$1363:$B$1384,0),MATCH(C$417,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$417,PSTN_Services,0),MATCH($B419,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$16,$B$1363:$B$1384,0),MATCH(M$417,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$417,PSTN_Services,0),MATCH($B419,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$16,$B$1363:$B$1384,0),MATCH(W$417,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$417,PSTN_Services,0),MATCH($B419,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$16,$B$1363:$B$1384,0),MATCH(AG$417,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[]
[null,null,"Allocation"]
[null,"SIO",{"$f":"C417","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"IF(C$418=$B$428,C419/SUMIF($C$418:$AP$418,$B$428,$C419:$AP419),0)","v":0.2777184543646859},0,0,0,0,0,0,9.2596934839613235E-3,1.6651347433587057E-3,0,6.6781354679631477E-2,2.6533946011872846E-2,5.7909811557043007E-2,0.10563090971523606,3.5565732005258671E-2,2.8002573051359178E-3,6.0718394111647454E-3,0.17619193490574914,6.4067415669178659E-2,3.1387264378593356E-2,8.7193732610023182E-4,6.2469057549807252E-3,1.5251927518974064E-3,6.1565765098295919E-4,1.5679710545879341E-4,1.1233568183572178E-3,2.7426949346672934E-4,1.1071132607596533E-4,2.900242674608291E-3,6.2645982343579432E-2,1.2284012935161669E-3,6.7283679275781678E-6,1.59282927330386E-3,3.7250518354909105E-2,1.39193752408289E-2,5.1470886880011415E-3,2.0015674651649613E-4,1.8438927830115206E-3,5.3334587486130944E-4,2.2286190074659158E-4]
[null,"FY2015",0.26903106110599473,0,0,0,0,0,0,9.2294940489488098E-3,1.7323720136311746E-3,0,7.436049235608734E-2,2.5441242877310945E-2,5.814701847790029E-2,0.10950657516678003,3.4110556022744314E-2,2.9703749640199459E-3,5.8070361226938783E-3,0.17020950121792552,6.2704984149052914E-2,3.030953961632241E-2,8.4533311006285952E-4,6.2255844061362203E-3,1.54685324950225E-3,6.1172328324748048E-4,1.5866865662430215E-4,1.1685394818492134E-3,2.9034368129175444E-4,1.1482019386590413E-4,3.1947018694092992E-3,6.9689290353638703E-2,1.4682389754830489E-3,8.2611575562873487E-6,1.521431669589684E-3,3.6738657049486659E-2,1.4348039307472504E-2,5.5388904513514409E-3,2.0655629155377493E-4,1.9738203138088932E-3,5.6346321904338472E-4,2.265351396138934E-4]
[null,"FY2016",0.26252947801343257,0,0,0,0,0,0,9.0119776737697388E-3,1.733682491376805E-3,0,8.2473993350864444E-2,2.4218902628881905E-2,5.6127555531627078E-2,0.11333251691722208,3.2551505671837587E-2,3.0718503299585857E-3,5.6103701205881436E-3,0.16557606698051214,6.1864097749538535E-2,2.9478943162793762E-2,7.904273461013131E-4,6.0819067298887759E-3,1.5400161854214633E-3,5.9962741235818594E-4,1.5205874895027997E-4,1.1700090250428132E-3,2.9626117526601229E-4,1.1535354211769965E-4,3.5090112317761636E-3,7.7210165577564729E-2,1.7448289377544855E-3,9.9876037690681746E-6,1.3580564182340711E-3,3.5113830633648702E-2,1.4128344591376176E-2,5.5273238883681158E-3,2.0719650212214279E-4,2.0610225572082336E-3,5.8325527309675471E-4,2.2037599753145452E-4]
[null,"FY2017",0.25610843134430816,0,0,0,0,0,0,8.8570511756655632E-3,1.7418708344410286E-3,0,9.0990461974847461E-2,2.284289891476014E-2,5.373083385875492E-2,0.11706616941252408,3.0885723846923119E-2,3.1739547248791494E-3,5.4244967718152758E-3,0.16097431856330874,6.103843061170814E-2,2.8671185397475981E-2,7.4725473854394967E-4,5.9755295762642683E-3,1.5438832936390827E-3,5.9038356721826291E-4,1.4695875739588373E-4,1.1751767583585554E-3,3.0362761009660637E-4,1.1610770858998337E-4,3.832461277122117E-3,8.5094305336905512E-2,2.0517603277614318E-3,1.193503305838952E-5,1.1951395576342849E-3,3.3240085578794078E-2,1.3798425789566585E-2,5.4971829327599689E-3,2.0815403175632085E-4,2.1476321972066803E-3,6.0210630385134549E-4,2.1606219206480286E-4]
[null,"FY2018",0.24981119382318417,0,0,0,0,0,0,8.6806881946287408E-3,1.7455729569272557E-3,0,9.9935118638051407E-2,2.131663245266166E-2,5.0965742772303972E-2,0.12072407081343982,2.9127856320590662E-2,3.2774038215584405E-3,5.2416149975692463E-3,0.15648376132094496,6.0202779334354931E-2,2.7883038170315039E-2,7.0226760181137332E-4,5.8576446447045254E-3,1.5409870285799702E-3,5.7978891953287121E-4,1.4121683750910482E-4,1.1778957904988185E-3,3.0987235386812869E-4,1.1658797505120356E-4,4.166810495945898E-3,9.3361166009953991E-2,2.3930300344141855E-3,1.4112097737342616E-5,1.0548575183236832E-3,3.1196766759680986E-2,1.3324465327012655E-2,5.3896531672866449E-3,2.0869467706605775E-4,2.2364761855242685E-3,6.2203195314814201E-4,2.1020100581997249E-4]
[null,"FY2019",0.24548422432919323,0,0,0,0,0,0,8.5025465595404987E-3,1.7562892236476536E-3,0,0.10941582570101162,1.9638737946335447E-2,4.5889886326313092E-2,0.12422904518053338,2.7269790405482938E-2,3.382441094118041E-3,5.1010117197766861E-3,0.15325699625550068,5.9808849290403324E-2,2.7317367063512552E-2,6.5747758285636133E-4,5.7375864795889478E-3,1.5381686384702603E-3,5.6931385862492951E-4,1.3580881744950293E-4,1.1851580268668507E-3,3.1772469400556826E-4,1.1759768532573185E-4,4.5156037575030221E-3,0.10211090010033942,2.7727712637174396E-3,1.6550579451739259E-5,8.6742346985385524E-4,2.7701875213370208E-2,1.2255855395702425E-2,5.0647322473865988E-3,2.0937721228139812E-4,2.3267659959104892E-3,6.4106782035395192E-4,2.0523006557220203E-4]
[]
[]
["CA05","CAN Radio Bearer Equipment"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$440,PSTN_Services,0),MATCH($B442,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$17,$B$1363:$B$1384,0),MATCH(C$440,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$440,PSTN_Services,0),MATCH($B442,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$17,$B$1363:$B$1384,0),MATCH(M$440,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$440,PSTN_Services,0),MATCH($B442,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$17,$B$1363:$B$1384,0),MATCH(W$440,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$440,PSTN_Services,0),MATCH($B442,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$17,$B$1363:$B$1384,0),MATCH(AG$440,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[]
[null,null,"Allocation"]
[null,"SIO",{"$f":"C440","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"IF(C$441=$B$451,C442/SUMIF($C$441:$AP$441,$B$451,$C442:$AP442),0)","v":0.2777184543646859},0,0,0,0,0,0,9.2596934839613235E-3,1.6651347433587057E-3,0,6.6781354679631477E-2,2.6533946011872846E-2,5.7909811557043007E-2,0.10563090971523606,3.5565732005258671E-2,2.8002573051359178E-3,6.0718394111647454E-3,0.17619193490574914,6.4067415669178659E-2,3.1387264378593356E-2,8.7193732610023182E-4,6.2469057549807252E-3,1.5251927518974064E-3,6.1565765098295919E-4,1.5679710545879341E-4,1.1233568183572178E-3,2.7426949346672934E-4,1.1071132607596533E-4,2.900242674608291E-3,6.2645982343579432E-2,1.2284012935161669E-3,6.7283679275781678E-6,1.59282927330386E-3,3.7250518354909105E-2,1.39193752408289E-2,5.1470886880011415E-3,2.0015674651649613E-4,1.8438927830115206E-3,5.3334587486130944E-4,2.2286190074659158E-4]
[null,"FY2015",0.26903106110599473,0,0,0,0,0,0,9.2294940489488098E-3,1.7323720136311746E-3,0,7.436049235608734E-2,2.5441242877310945E-2,5.814701847790029E-2,0.10950657516678003,3.4110556022744314E-2,2.9703749640199459E-3,5.8070361226938783E-3,0.17020950121792552,6.2704984149052914E-2,3.030953961632241E-2,8.4533311006285952E-4,6.2255844061362203E-3,1.54685324950225E-3,6.1172328324748048E-4,1.5866865662430215E-4,1.1685394818492134E-3,2.9034368129175444E-4,1.1482019386590413E-4,3.1947018694092992E-3,6.9689290353638703E-2,1.4682389754830489E-3,8.2611575562873487E-6,1.521431669589684E-3,3.6738657049486659E-2,1.4348039307472504E-2,5.5388904513514409E-3,2.0655629155377493E-4,1.9738203138088932E-3,5.6346321904338472E-4,2.265351396138934E-4]
[null,"FY2016",0.26252947801343257,0,0,0,0,0,0,9.0119776737697388E-3,1.733682491376805E-3,0,8.2473993350864444E-2,2.4218902628881905E-2,5.6127555531627078E-2,0.11333251691722208,3.2551505671837587E-2,3.0718503299585857E-3,5.6103701205881436E-3,0.16557606698051214,6.1864097749538535E-2,2.9478943162793762E-2,7.904273461013131E-4,6.0819067298887759E-3,1.5400161854214633E-3,5.9962741235818594E-4,1.5205874895027997E-4,1.1700090250428132E-3,2.9626117526601229E-4,1.1535354211769965E-4,3.5090112317761636E-3,7.7210165577564729E-2,1.7448289377544855E-3,9.9876037690681746E-6,1.3580564182340711E-3,3.5113830633648702E-2,1.4128344591376176E-2,5.5273238883681158E-3,2.0719650212214279E-4,2.0610225572082336E-3,5.8325527309675471E-4,2.2037599753145452E-4]
[null,"FY2017",0.25610843134430816,0,0,0,0,0,0,8.8570511756655632E-3,1.7418708344410286E-3,0,9.0990461974847461E-2,2.284289891476014E-2,5.373083385875492E-2,0.11706616941252408,3.0885723846923119E-2,3.1739547248791494E-3,5.4244967718152758E-3,0.16097431856330874,6.103843061170814E-2,2.8671185397475981E-2,7.4725473854394967E-4,5.9755295762642683E-3,1.5438832936390827E-3,5.9038356721826291E-4,1.4695875739588373E-4,1.1751767583585554E-3,3.0362761009660637E-4,1.1610770858998337E-4,3.832461277122117E-3,8.5094305336905512E-2,2.0517603277614318E-3,1.193503305838952E-5,1.1951395576342849E-3,3.3240085578794078E-2,1.3798425789566585E-2,5.4971829327599689E-3,2.0815403175632085E-4,2.1476321972066803E-3,6.0210630385134549E-4,2.1606219206480286E-4]
[null,"FY2018",0.24981119382318417,0,0,0,0,0,0,8.6806881946287408E-3,1.7455729569272557E-3,0,9.9935118638051407E-2,2.131663245266166E-2,5.0965742772303972E-2,0.12072407081343982,2.9127856320590662E-2,3.2774038215584405E-3,5.2416149975692463E-3,0.15648376132094496,6.0202779334354931E-2,2.7883038170315039E-2,7.0226760181137332E-4,5.8576446447045254E-3,1.5409870285799702E-3,5.7978891953287121E-4,1.4121683750910482E-4,1.1778957904988185E-3,3.0987235386812869E-4,1.1658797505120356E-4,4.166810495945898E-3,9.3361166009953991E-2,2.3930300344141855E-3,1.4112097737342616E-5,1.0548575183236832E-3,3.1196766759680986E-2,1.3324465327012655E-2,5.3896531672866449E-3,2.0869467706605775E-4,2.2364761855242685E-3,6.2203195314814201E-4,2.1020100581997249E-4]
[null,"FY2019",0.24548422432919323,0,0,0,0,0,0,8.5025465595404987E-3,1.7562892236476536E-3,0,0.10941582570101162,1.9638737946335447E-2,4.5889886326313092E-2,0.12422904518053338,2.7269790405482938E-2,3.382441094118041E-3,5.1010117197766861E-3,0.15325699625550068,5.9808849290403324E-2,2.7317367063512552E-2,6.5747758285636133E-4,5.7375864795889478E-3,1.5381686384702603E-3,5.6931385862492951E-4,1.3580881744950293E-4,1.1851580268668507E-3,3.1772469400556826E-4,1.1759768532573185E-4,4.5156037575030221E-3,0.10211090010033942,2.7727712637174396E-3,1.6550579451739259E-5,8.6742346985385524E-4,2.7701875213370208E-2,1.2255855395702425E-2,5.0647322473865988E-3,2.0937721228139812E-4,2.3267659959104892E-3,6.4106782035395192E-4,2.0523006557220203E-4]
[]
[]
["CA06","Other CAN assets"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$463,PSTN_Services,0),MATCH($B465,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$18,$B$1363:$B$1384,0),MATCH(C$463,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$463,PSTN_Services,0),MATCH($B465,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$18,$B$1363:$B$1384,0),MATCH(M$463,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$463,PSTN_Services,0),MATCH($B465,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$18,$B$1363:$B$1384,0),MATCH(W$463,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$463,PSTN_Services,0),MATCH($B465,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$18,$B$1363:$B$1384,0),MATCH(AG$463,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[]
[null,null,"Allocation"]
[null,"SIO",{"$f":"C463","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"IF(C$464=$B$474,C465/SUMIF($C$464:$AP$464,$B$474,$C465:$AP465),0)","v":0.2777184543646859},0,0,0,0,0,0,9.2596934839613235E-3,1.6651347433587057E-3,0,6.6781354679631477E-2,2.6533946011872846E-2,5.7909811557043007E-2,0.10563090971523606,3.5565732005258671E-2,2.8002573051359178E-3,6.0718394111647454E-3,0.17619193490574914,6.4067415669178659E-2,3.1387264378593356E-2,8.7193732610023182E-4,6.2469057549807252E-3,1.5251927518974064E-3,6.1565765098295919E-4,1.5679710545879341E-4,1.1233568183572178E-3,2.7426949346672934E-4,1.1071132607596533E-4,2.900242674608291E-3,6.2645982343579432E-2,1.2284012935161669E-3,6.7283679275781678E-6,1.59282927330386E-3,3.7250518354909105E-2,1.39193752408289E-2,5.1470886880011415E-3,2.0015674651649613E-4,1.8438927830115206E-3,5.3334587486130944E-4,2.2286190074659158E-4]
[null,"FY2015",0.26903106110599473,0,0,0,0,0,0,9.2294940489488098E-3,1.7323720136311746E-3,0,7.436049235608734E-2,2.5441242877310945E-2,5.814701847790029E-2,0.10950657516678003,3.4110556022744314E-2,2.9703749640199459E-3,5.8070361226938783E-3,0.17020950121792552,6.2704984149052914E-2,3.030953961632241E-2,8.4533311006285952E-4,6.2255844061362203E-3,1.54685324950225E-3,6.1172328324748048E-4,1.5866865662430215E-4,1.1685394818492134E-3,2.9034368129175444E-4,1.1482019386590413E-4,3.1947018694092992E-3,6.9689290353638703E-2,1.4682389754830489E-3,8.2611575562873487E-6,1.521431669589684E-3,3.6738657049486659E-2,1.4348039307472504E-2,5.5388904513514409E-3,2.0655629155377493E-4,1.9738203138088932E-3,5.6346321904338472E-4,2.265351396138934E-4]
[null,"FY2016",0.26252947801343257,0,0,0,0,0,0,9.0119776737697388E-3,1.733682491376805E-3,0,8.2473993350864444E-2,2.4218902628881905E-2,5.6127555531627078E-2,0.11333251691722208,3.2551505671837587E-2,3.0718503299585857E-3,5.6103701205881436E-3,0.16557606698051214,6.1864097749538535E-2,2.9478943162793762E-2,7.904273461013131E-4,6.0819067298887759E-3,1.5400161854214633E-3,5.9962741235818594E-4,1.5205874895027997E-4,1.1700090250428132E-3,2.9626117526601229E-4,1.1535354211769965E-4,3.5090112317761636E-3,7.7210165577564729E-2,1.7448289377544855E-3,9.9876037690681746E-6,1.3580564182340711E-3,3.5113830633648702E-2,1.4128344591376176E-2,5.5273238883681158E-3,2.0719650212214279E-4,2.0610225572082336E-3,5.8325527309675471E-4,2.2037599753145452E-4]
[null,"FY2017",0.25610843134430816,0,0,0,0,0,0,8.8570511756655632E-3,1.7418708344410286E-3,0,9.0990461974847461E-2,2.284289891476014E-2,5.373083385875492E-2,0.11706616941252408,3.0885723846923119E-2,3.1739547248791494E-3,5.4244967718152758E-3,0.16097431856330874,6.103843061170814E-2,2.8671185397475981E-2,7.4725473854394967E-4,5.9755295762642683E-3,1.5438832936390827E-3,5.9038356721826291E-4,1.4695875739588373E-4,1.1751767583585554E-3,3.0362761009660637E-4,1.1610770858998337E-4,3.832461277122117E-3,8.5094305336905512E-2,2.0517603277614318E-3,1.193503305838952E-5,1.1951395576342849E-3,3.3240085578794078E-2,1.3798425789566585E-2,5.4971829327599689E-3,2.0815403175632085E-4,2.1476321972066803E-3,6.0210630385134549E-4,2.1606219206480286E-4]
[null,"FY2018",0.24981119382318417,0,0,0,0,0,0,8.6806881946287408E-3,1.7455729569272557E-3,0,9.9935118638051407E-2,2.131663245266166E-2,5.0965742772303972E-2,0.12072407081343982,2.9127856320590662E-2,3.2774038215584405E-3,5.2416149975692463E-3,0.15648376132094496,6.0202779334354931E-2,2.7883038170315039E-2,7.0226760181137332E-4,5.8576446447045254E-3,1.5409870285799702E-3,5.7978891953287121E-4,1.4121683750910482E-4,1.1778957904988185E-3,3.0987235386812869E-4,1.1658797505120356E-4,4.166810495945898E-3,9.3361166009953991E-2,2.3930300344141855E-3,1.4112097737342616E-5,1.0548575183236832E-3,3.1196766759680986E-2,1.3324465327012655E-2,5.3896531672866449E-3,2.0869467706605775E-4,2.2364761855242685E-3,6.2203195314814201E-4,2.1020100581997249E-4]
[null,"FY2019",0.24548422432919323,0,0,0,0,0,0,8.5025465595404987E-3,1.7562892236476536E-3,0,0.10941582570101162,1.9638737946335447E-2,4.5889886326313092E-2,0.12422904518053338,2.7269790405482938E-2,3.382441094118041E-3,5.1010117197766861E-3,0.15325699625550068,5.9808849290403324E-2,2.7317367063512552E-2,6.5747758285636133E-4,5.7375864795889478E-3,1.5381686384702603E-3,5.6931385862492951E-4,1.3580881744950293E-4,1.1851580268668507E-3,3.1772469400556826E-4,1.1759768532573185E-4,4.5156037575030221E-3,0.10211090010033942,2.7727712637174396E-3,1.6550579451739259E-5,8.6742346985385524E-4,2.7701875213370208E-2,1.2255855395702425E-2,5.0647322473865988E-3,2.0937721228139812E-4,2.3267659959104892E-3,6.4106782035395192E-4,2.0523006557220203E-4]
[]
[]
["CA07","Other Communications Plant and Equipment"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$486,PSTN_Services,0),MATCH($B488,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$19,$B$1363:$B$1384,0),MATCH(C$486,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$486,PSTN_Services,0),MATCH($B488,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$19,$B$1363:$B$1384,0),MATCH(M$486,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$486,PSTN_Services,0),MATCH($B488,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$19,$B$1363:$B$1384,0),MATCH(W$486,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$486,PSTN_Services,0),MATCH($B488,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$19,$B$1363:$B$1384,0),MATCH(AG$486,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[]
[null,null,"Allocation"]
[null,"SIO",{"$f":"C486","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"IF(C$487=$B$497,C488/SUMIF($C$487:$AP$487,$B$497,$C488:$AP488),0)","v":0.2777184543646859},0,0,0,0,0,0,9.2596934839613235E-3,1.6651347433587057E-3,0,6.6781354679631477E-2,2.6533946011872846E-2,5.7909811557043007E-2,0.10563090971523606,3.5565732005258671E-2,2.8002573051359178E-3,6.0718394111647454E-3,0.17619193490574914,6.4067415669178659E-2,3.1387264378593356E-2,8.7193732610023182E-4,6.2469057549807252E-3,1.5251927518974064E-3,6.1565765098295919E-4,1.5679710545879341E-4,1.1233568183572178E-3,2.7426949346672934E-4,1.1071132607596533E-4,2.900242674608291E-3,6.2645982343579432E-2,1.2284012935161669E-3,6.7283679275781678E-6,1.59282927330386E-3,3.7250518354909105E-2,1.39193752408289E-2,5.1470886880011415E-3,2.0015674651649613E-4,1.8438927830115206E-3,5.3334587486130944E-4,2.2286190074659158E-4]
[null,"FY2015",0.26903106110599473,0,0,0,0,0,0,9.2294940489488098E-3,1.7323720136311746E-3,0,7.436049235608734E-2,2.5441242877310945E-2,5.814701847790029E-2,0.10950657516678003,3.4110556022744314E-2,2.9703749640199459E-3,5.8070361226938783E-3,0.17020950121792552,6.2704984149052914E-2,3.030953961632241E-2,8.4533311006285952E-4,6.2255844061362203E-3,1.54685324950225E-3,6.1172328324748048E-4,1.5866865662430215E-4,1.1685394818492134E-3,2.9034368129175444E-4,1.1482019386590413E-4,3.1947018694092992E-3,6.9689290353638703E-2,1.4682389754830489E-3,8.2611575562873487E-6,1.521431669589684E-3,3.6738657049486659E-2,1.4348039307472504E-2,5.5388904513514409E-3,2.0655629155377493E-4,1.9738203138088932E-3,5.6346321904338472E-4,2.265351396138934E-4]
[null,"FY2016",0.26252947801343257,0,0,0,0,0,0,9.0119776737697388E-3,1.733682491376805E-3,0,8.2473993350864444E-2,2.4218902628881905E-2,5.6127555531627078E-2,0.11333251691722208,3.2551505671837587E-2,3.0718503299585857E-3,5.6103701205881436E-3,0.16557606698051214,6.1864097749538535E-2,2.9478943162793762E-2,7.904273461013131E-4,6.0819067298887759E-3,1.5400161854214633E-3,5.9962741235818594E-4,1.5205874895027997E-4,1.1700090250428132E-3,2.9626117526601229E-4,1.1535354211769965E-4,3.5090112317761636E-3,7.7210165577564729E-2,1.7448289377544855E-3,9.9876037690681746E-6,1.3580564182340711E-3,3.5113830633648702E-2,1.4128344591376176E-2,5.5273238883681158E-3,2.0719650212214279E-4,2.0610225572082336E-3,5.8325527309675471E-4,2.2037599753145452E-4]
[null,"FY2017",0.25610843134430816,0,0,0,0,0,0,8.8570511756655632E-3,1.7418708344410286E-3,0,9.0990461974847461E-2,2.284289891476014E-2,5.373083385875492E-2,0.11706616941252408,3.0885723846923119E-2,3.1739547248791494E-3,5.4244967718152758E-3,0.16097431856330874,6.103843061170814E-2,2.8671185397475981E-2,7.4725473854394967E-4,5.9755295762642683E-3,1.5438832936390827E-3,5.9038356721826291E-4,1.4695875739588373E-4,1.1751767583585554E-3,3.0362761009660637E-4,1.1610770858998337E-4,3.832461277122117E-3,8.5094305336905512E-2,2.0517603277614318E-3,1.193503305838952E-5,1.1951395576342849E-3,3.3240085578794078E-2,1.3798425789566585E-2,5.4971829327599689E-3,2.0815403175632085E-4,2.1476321972066803E-3,6.0210630385134549E-4,2.1606219206480286E-4]
[null,"FY2018",0.24981119382318417,0,0,0,0,0,0,8.6806881946287408E-3,1.7455729569272557E-3,0,9.9935118638051407E-2,2.131663245266166E-2,5.0965742772303972E-2,0.12072407081343982,2.9127856320590662E-2,3.2774038215584405E-3,5.2416149975692463E-3,0.15648376132094496,6.0202779334354931E-2,2.7883038170315039E-2,7.0226760181137332E-4,5.8576446447045254E-3,1.5409870285799702E-3,5.7978891953287121E-4,1.4121683750910482E-4,1.1778957904988185E-3,3.0987235386812869E-4,1.1658797505120356E-4,4.166810495945898E-3,9.3361166009953991E-2,2.3930300344141855E-3,1.4112097737342616E-5,1.0548575183236832E-3,3.1196766759680986E-2,1.3324465327012655E-2,5.3896531672866449E-3,2.0869467706605775E-4,2.2364761855242685E-3,6.2203195314814201E-4,2.1020100581997249E-4]
[null,"FY2019",0.24548422432919323,0,0,0,0,0,0,8.5025465595404987E-3,1.7562892236476536E-3,0,0.10941582570101162,1.9638737946335447E-2,4.5889886326313092E-2,0.12422904518053338,2.7269790405482938E-2,3.382441094118041E-3,5.1010117197766861E-3,0.15325699625550068,5.9808849290403324E-2,2.7317367063512552E-2,6.5747758285636133E-4,5.7375864795889478E-3,1.5381686384702603E-3,5.6931385862492951E-4,1.3580881744950293E-4,1.1851580268668507E-3,3.1772469400556826E-4,1.1759768532573185E-4,4.5156037575030221E-3,0.10211090010033942,2.7727712637174396E-3,1.6550579451739259E-5,8.6742346985385524E-4,2.7701875213370208E-2,1.2255855395702425E-2,5.0647322473865988E-3,2.0937721228139812E-4,2.3267659959104892E-3,6.4106782035395192E-4,2.0523006557220203E-4]
[]
[]
["CA08","Network Land"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$509,PSTN_Services,0),MATCH($B511,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$20,$B$1363:$B$1384,0),MATCH(C$509,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$509,PSTN_Services,0),MATCH($B511,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$20,$B$1363:$B$1384,0),MATCH(M$509,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$509,PSTN_Services,0),MATCH($B511,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$20,$B$1363:$B$1384,0),MATCH(W$509,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$509,PSTN_Services,0),MATCH($B511,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$20,$B$1363:$B$1384,0),MATCH(AG$509,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[]
[null,null,"Allocation"]
[null,"SIO",{"$f":"C509","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"IF(C$510=$B$520,C511/SUMIF($C$510:$AP$510,$B$520,$C511:$AP511),0)","v":0.2777184543646859},0,0,0,0,0,0,9.2596934839613235E-3,1.6651347433587057E-3,0,6.6781354679631477E-2,2.6533946011872846E-2,5.7909811557043007E-2,0.10563090971523606,3.5565732005258671E-2,2.8002573051359178E-3,6.0718394111647454E-3,0.17619193490574914,6.4067415669178659E-2,3.1387264378593356E-2,8.7193732610023182E-4,6.2469057549807252E-3,1.5251927518974064E-3,6.1565765098295919E-4,1.5679710545879341E-4,1.1233568183572178E-3,2.7426949346672934E-4,1.1071132607596533E-4,2.900242674608291E-3,6.2645982343579432E-2,1.2284012935161669E-3,6.7283679275781678E-6,1.59282927330386E-3,3.7250518354909105E-2,1.39193752408289E-2,5.1470886880011415E-3,2.0015674651649613E-4,1.8438927830115206E-3,5.3334587486130944E-4,2.2286190074659158E-4]
[null,"FY2015",0.26903106110599473,0,0,0,0,0,0,9.2294940489488098E-3,1.7323720136311746E-3,0,7.436049235608734E-2,2.5441242877310945E-2,5.814701847790029E-2,0.10950657516678003,3.4110556022744314E-2,2.9703749640199459E-3,5.8070361226938783E-3,0.17020950121792552,6.2704984149052914E-2,3.030953961632241E-2,8.4533311006285952E-4,6.2255844061362203E-3,1.54685324950225E-3,6.1172328324748048E-4,1.5866865662430215E-4,1.1685394818492134E-3,2.9034368129175444E-4,1.1482019386590413E-4,3.1947018694092992E-3,6.9689290353638703E-2,1.4682389754830489E-3,8.2611575562873487E-6,1.521431669589684E-3,3.6738657049486659E-2,1.4348039307472504E-2,5.5388904513514409E-3,2.0655629155377493E-4,1.9738203138088932E-3,5.6346321904338472E-4,2.265351396138934E-4]
[null,"FY2016",0.26252947801343257,0,0,0,0,0,0,9.0119776737697388E-3,1.733682491376805E-3,0,8.2473993350864444E-2,2.4218902628881905E-2,5.6127555531627078E-2,0.11333251691722208,3.2551505671837587E-2,3.0718503299585857E-3,5.6103701205881436E-3,0.16557606698051214,6.1864097749538535E-2,2.9478943162793762E-2,7.904273461013131E-4,6.0819067298887759E-3,1.5400161854214633E-3,5.9962741235818594E-4,1.5205874895027997E-4,1.1700090250428132E-3,2.9626117526601229E-4,1.1535354211769965E-4,3.5090112317761636E-3,7.7210165577564729E-2,1.7448289377544855E-3,9.9876037690681746E-6,1.3580564182340711E-3,3.5113830633648702E-2,1.4128344591376176E-2,5.5273238883681158E-3,2.0719650212214279E-4,2.0610225572082336E-3,5.8325527309675471E-4,2.2037599753145452E-4]
[null,"FY2017",0.25610843134430816,0,0,0,0,0,0,8.8570511756655632E-3,1.7418708344410286E-3,0,9.0990461974847461E-2,2.284289891476014E-2,5.373083385875492E-2,0.11706616941252408,3.0885723846923119E-2,3.1739547248791494E-3,5.4244967718152758E-3,0.16097431856330874,6.103843061170814E-2,2.8671185397475981E-2,7.4725473854394967E-4,5.9755295762642683E-3,1.5438832936390827E-3,5.9038356721826291E-4,1.4695875739588373E-4,1.1751767583585554E-3,3.0362761009660637E-4,1.1610770858998337E-4,3.832461277122117E-3,8.5094305336905512E-2,2.0517603277614318E-3,1.193503305838952E-5,1.1951395576342849E-3,3.3240085578794078E-2,1.3798425789566585E-2,5.4971829327599689E-3,2.0815403175632085E-4,2.1476321972066803E-3,6.0210630385134549E-4,2.1606219206480286E-4]
[null,"FY2018",0.24981119382318417,0,0,0,0,0,0,8.6806881946287408E-3,1.7455729569272557E-3,0,9.9935118638051407E-2,2.131663245266166E-2,5.0965742772303972E-2,0.12072407081343982,2.9127856320590662E-2,3.2774038215584405E-3,5.2416149975692463E-3,0.15648376132094496,6.0202779334354931E-2,2.7883038170315039E-2,7.0226760181137332E-4,5.8576446447045254E-3,1.5409870285799702E-3,5.7978891953287121E-4,1.4121683750910482E-4,1.1778957904988185E-3,3.0987235386812869E-4,1.1658797505120356E-4,4.166810495945898E-3,9.3361166009953991E-2,2.3930300344141855E-3,1.4112097737342616E-5,1.0548575183236832E-3,3.1196766759680986E-2,1.3324465327012655E-2,5.3896531672866449E-3,2.0869467706605775E-4,2.2364761855242685E-3,6.2203195314814201E-4,2.1020100581997249E-4]
[null,"FY2019",0.24548422432919323,0,0,0,0,0,0,8.5025465595404987E-3,1.7562892236476536E-3,0,0.10941582570101162,1.9638737946335447E-2,4.5889886326313092E-2,0.12422904518053338,2.7269790405482938E-2,3.382441094118041E-3,5.1010117197766861E-3,0.15325699625550068,5.9808849290403324E-2,2.7317367063512552E-2,6.5747758285636133E-4,5.7375864795889478E-3,1.5381686384702603E-3,5.6931385862492951E-4,1.3580881744950293E-4,1.1851580268668507E-3,3.1772469400556826E-4,1.1759768532573185E-4,4.5156037575030221E-3,0.10211090010033942,2.7727712637174396E-3,1.6550579451739259E-5,8.6742346985385524E-4,2.7701875213370208E-2,1.2255855395702425E-2,5.0647322473865988E-3,2.0937721228139812E-4,2.3267659959104892E-3,6.4106782035395192E-4,2.0523006557220203E-4]
[]
[]
["CA09","Network Buildings/Support"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$532,PSTN_Services,0),MATCH($B534,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$21,$B$1363:$B$1384,0),MATCH(C$532,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$532,PSTN_Services,0),MATCH($B534,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$21,$B$1363:$B$1384,0),MATCH(M$532,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$532,PSTN_Services,0),MATCH($B534,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$21,$B$1363:$B$1384,0),MATCH(W$532,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$532,PSTN_Services,0),MATCH($B534,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$21,$B$1363:$B$1384,0),MATCH(AG$532,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[]
[null,null,"Allocation"]
[null,"SIO",{"$f":"C532","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"IF(C$533=$B$543,C534/SUMIF($C$533:$AP$533,$B$543,$C534:$AP534),0)","v":0.2777184543646859},0,0,0,0,0,0,9.2596934839613235E-3,1.6651347433587057E-3,0,6.6781354679631477E-2,2.6533946011872846E-2,5.7909811557043007E-2,0.10563090971523606,3.5565732005258671E-2,2.8002573051359178E-3,6.0718394111647454E-3,0.17619193490574914,6.4067415669178659E-2,3.1387264378593356E-2,8.7193732610023182E-4,6.2469057549807252E-3,1.5251927518974064E-3,6.1565765098295919E-4,1.5679710545879341E-4,1.1233568183572178E-3,2.7426949346672934E-4,1.1071132607596533E-4,2.900242674608291E-3,6.2645982343579432E-2,1.2284012935161669E-3,6.7283679275781678E-6,1.59282927330386E-3,3.7250518354909105E-2,1.39193752408289E-2,5.1470886880011415E-3,2.0015674651649613E-4,1.8438927830115206E-3,5.3334587486130944E-4,2.2286190074659158E-4]
[null,"FY2015",0.26903106110599473,0,0,0,0,0,0,9.2294940489488098E-3,1.7323720136311746E-3,0,7.436049235608734E-2,2.5441242877310945E-2,5.814701847790029E-2,0.10950657516678003,3.4110556022744314E-2,2.9703749640199459E-3,5.8070361226938783E-3,0.17020950121792552,6.2704984149052914E-2,3.030953961632241E-2,8.4533311006285952E-4,6.2255844061362203E-3,1.54685324950225E-3,6.1172328324748048E-4,1.5866865662430215E-4,1.1685394818492134E-3,2.9034368129175444E-4,1.1482019386590413E-4,3.1947018694092992E-3,6.9689290353638703E-2,1.4682389754830489E-3,8.2611575562873487E-6,1.521431669589684E-3,3.6738657049486659E-2,1.4348039307472504E-2,5.5388904513514409E-3,2.0655629155377493E-4,1.9738203138088932E-3,5.6346321904338472E-4,2.265351396138934E-4]
[null,"FY2016",0.26252947801343257,0,0,0,0,0,0,9.0119776737697388E-3,1.733682491376805E-3,0,8.2473993350864444E-2,2.4218902628881905E-2,5.6127555531627078E-2,0.11333251691722208,3.2551505671837587E-2,3.0718503299585857E-3,5.6103701205881436E-3,0.16557606698051214,6.1864097749538535E-2,2.9478943162793762E-2,7.904273461013131E-4,6.0819067298887759E-3,1.5400161854214633E-3,5.9962741235818594E-4,1.5205874895027997E-4,1.1700090250428132E-3,2.9626117526601229E-4,1.1535354211769965E-4,3.5090112317761636E-3,7.7210165577564729E-2,1.7448289377544855E-3,9.9876037690681746E-6,1.3580564182340711E-3,3.5113830633648702E-2,1.4128344591376176E-2,5.5273238883681158E-3,2.0719650212214279E-4,2.0610225572082336E-3,5.8325527309675471E-4,2.2037599753145452E-4]
[null,"FY2017",0.25610843134430816,0,0,0,0,0,0,8.8570511756655632E-3,1.7418708344410286E-3,0,9.0990461974847461E-2,2.284289891476014E-2,5.373083385875492E-2,0.11706616941252408,3.0885723846923119E-2,3.1739547248791494E-3,5.4244967718152758E-3,0.16097431856330874,6.103843061170814E-2,2.8671185397475981E-2,7.4725473854394967E-4,5.9755295762642683E-3,1.5438832936390827E-3,5.9038356721826291E-4,1.4695875739588373E-4,1.1751767583585554E-3,3.0362761009660637E-4,1.1610770858998337E-4,3.832461277122117E-3,8.5094305336905512E-2,2.0517603277614318E-3,1.193503305838952E-5,1.1951395576342849E-3,3.3240085578794078E-2,1.3798425789566585E-2,5.4971829327599689E-3,2.0815403175632085E-4,2.1476321972066803E-3,6.0210630385134549E-4,2.1606219206480286E-4]
[null,"FY2018",0.24981119382318417,0,0,0,0,0,0,8.6806881946287408E-3,1.7455729569272557E-3,0,9.9935118638051407E-2,2.131663245266166E-2,5.0965742772303972E-2,0.12072407081343982,2.9127856320590662E-2,3.2774038215584405E-3,5.2416149975692463E-3,0.15648376132094496,6.0202779334354931E-2,2.7883038170315039E-2,7.0226760181137332E-4,5.8576446447045254E-3,1.5409870285799702E-3,5.7978891953287121E-4,1.4121683750910482E-4,1.1778957904988185E-3,3.0987235386812869E-4,1.1658797505120356E-4,4.166810495945898E-3,9.3361166009953991E-2,2.3930300344141855E-3,1.4112097737342616E-5,1.0548575183236832E-3,3.1196766759680986E-2,1.3324465327012655E-2,5.3896531672866449E-3,2.0869467706605775E-4,2.2364761855242685E-3,6.2203195314814201E-4,2.1020100581997249E-4]
[null,"FY2019",0.24548422432919323,0,0,0,0,0,0,8.5025465595404987E-3,1.7562892236476536E-3,0,0.10941582570101162,1.9638737946335447E-2,4.5889886326313092E-2,0.12422904518053338,2.7269790405482938E-2,3.382441094118041E-3,5.1010117197766861E-3,0.15325699625550068,5.9808849290403324E-2,2.7317367063512552E-2,6.5747758285636133E-4,5.7375864795889478E-3,1.5381686384702603E-3,5.6931385862492951E-4,1.3580881744950293E-4,1.1851580268668507E-3,3.1772469400556826E-4,1.1759768532573185E-4,4.5156037575030221E-3,0.10211090010033942,2.7727712637174396E-3,1.6550579451739259E-5,8.6742346985385524E-4,2.7701875213370208E-2,1.2255855395702425E-2,5.0647322473865988E-3,2.0937721228139812E-4,2.3267659959104892E-3,6.4106782035395192E-4,2.0523006557220203E-4]
[]
[]
["CA10","Indirect Capital Assets"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$555,PSTN_Services,0),MATCH($B557,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$22,$B$1363:$B$1384,0),MATCH(C$555,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$555,PSTN_Services,0),MATCH($B557,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$22,$B$1363:$B$1384,0),MATCH(M$555,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$555,PSTN_Services,0),MATCH($B557,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$22,$B$1363:$B$1384,0),MATCH(W$555,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$555,PSTN_Services,0),MATCH($B557,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$22,$B$1363:$B$1384,0),MATCH(AG$555,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[]
["CO01","Switching Equipment - Local"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$568,PSTN_Services,0),MATCH($B570,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$34,$B$1363:$B$1384,0),MATCH(C$568,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$568,PSTN_Services,0),MATCH($B570,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$34,$B$1363:$B$1384,0),MATCH(M$568,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$568,PSTN_Services,0),MATCH($B570,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$34,$B$1363:$B$1384,0),MATCH(W$568,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$568,PSTN_Services,0),MATCH($B570,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$34,$B$1363:$B$1384,0),MATCH(AG$568,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[null,null,"LOCAL SWITCH PORT","LOCAL SWITCH OTHER"]
[null,"Driver","SIO","MOU"]
[null,"FY2014",0.01,0.01]
[null,"FY2015",{"$f":"LS_Port_Alloc","v":0.01},{"$f":"LS_Other_Alloc","v":0.01}]
[null,"FY2016",{"$f":"LS_Port_Alloc","v":0.01},{"$f":"LS_Other_Alloc","v":0.01}]
[null,"FY2017",{"$f":"LS_Port_Alloc","v":0.01},{"$f":"LS_Other_Alloc","v":0.01}]
[null,"FY2018",{"$f":"LS_Port_Alloc","v":0.01},{"$f":"LS_Other_Alloc","v":0.01}]
[null,"FY2019",{"$f":"LS_Port_Alloc","v":0.01},{"$f":"LS_Other_Alloc","v":0.01}]
[]
[]
[null,null,"Allocation"]
[null,"SIO",{"$f":"C568","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"IF(C$569=$B$588,C570/SUMIF($C$569:$AP$569,$B$588,$C570:$AP570),0)*OFFSET($B579,0,MATCH($B$588,$C$578:$D$578,0))","v":2.7771845436468591E-3},0,0,0,0,0,0,9.2596934839613238E-5,1.6651347433587058E-5,0,6.6781354679631478E-4,2.6533946011872845E-4,5.7909811557043007E-4,1.0563090971523607E-3,3.556573200525867E-4,2.800257305135918E-5,6.0718394111647455E-5,1.7619193490574915E-3,6.4067415669178665E-4,3.1387264378593356E-4,8.7193732610023177E-6,6.2469057549807247E-5,1.5251927518974064E-5,6.1565765098295924E-6,1.5679710545879341E-6,1.1233568183572178E-5,2.7426949346672935E-6,1.1071132607596534E-6,2.900242674608291E-5,6.2645982343579438E-4,1.2284012935161669E-5,6.7283679275781681E-8,1.5928292733038602E-5,3.7250518354909105E-4,1.3919375240828899E-4,5.1470886880011413E-5,2.0015674651649614E-6,1.8438927830115207E-5,5.3334587486130949E-6,2.2286190074659157E-6]
[null,"FY2015",2.6903106110599474E-3,0,0,0,0,0,0,9.2294940489488094E-5,1.7323720136311745E-5,0,7.4360492356087343E-4,2.5441242877310944E-4,5.8147018477900292E-4,1.0950657516678004E-3,3.4110556022744313E-4,2.9703749640199461E-5,5.8070361226938787E-5,1.7020950121792553E-3,6.2704984149052913E-4,3.030953961632241E-4,8.4533311006285956E-6,6.2255844061362206E-5,1.5468532495022501E-5,6.1172328324748053E-6,1.5866865662430215E-6,1.1685394818492135E-5,2.9034368129175444E-6,1.1482019386590413E-6,3.194701869409299E-5,6.9689290353638705E-4,1.4682389754830489E-5,8.261157556287349E-8,1.521431669589684E-5,3.6738657049486661E-4,1.4348039307472503E-4,5.5388904513514407E-5,2.0655629155377495E-6,1.9738203138088934E-5,5.6346321904338472E-6,2.265351396138934E-6]
[null,"FY2016",2.6252947801343259E-3,0,0,0,0,0,0,9.0119776737697391E-5,1.7336824913768049E-5,0,8.2473993350864441E-4,2.4218902628881907E-4,5.612755553162708E-4,1.1333251691722209E-3,3.2551505671837589E-4,3.0718503299585859E-5,5.610370120588144E-5,1.6557606698051214E-3,6.1864097749538536E-4,2.947894316279376E-4,7.9042734610131308E-6,6.0819067298887757E-5,1.5400161854214633E-5,5.9962741235818599E-6,1.5205874895027997E-6,1.1700090250428131E-5,2.9626117526601229E-6,1.1535354211769965E-6,3.5090112317761636E-5,7.721016557756473E-4,1.7448289377544855E-5,9.9876037690681745E-8,1.3580564182340711E-5,3.5113830633648702E-4,1.4128344591376178E-4,5.5273238883681158E-5,2.0719650212214278E-6,2.0610225572082335E-5,5.8325527309675472E-6,2.2037599753145454E-6]
[null,"FY2017",2.5610843134430817E-3,0,0,0,0,0,0,8.8570511756655635E-5,1.7418708344410286E-5,0,9.0990461974847466E-4,2.2842898914760139E-4,5.3730833858754918E-4,1.1706616941252409E-3,3.0885723846923118E-4,3.1739547248791492E-5,5.4244967718152761E-5,1.6097431856330873E-3,6.1038430611708139E-4,2.8671185397475982E-4,7.4725473854394969E-6,5.9755295762642682E-5,1.5438832936390826E-5,5.9038356721826295E-6,1.4695875739588373E-6,1.1751767583585554E-5,3.0362761009660637E-6,1.1610770858998338E-6,3.8324612771221169E-5,8.5094305336905511E-4,2.051760327761432E-5,1.193503305838952E-7,1.1951395576342849E-5,3.3240085578794079E-4,1.3798425789566585E-4,5.497182932759969E-5,2.0815403175632086E-6,2.1476321972066801E-5,6.0210630385134551E-6,2.1606219206480285E-6]
[null,"FY2018",2.498111938231842E-3,0,0,0,0,0,0,8.6806881946287413E-5,1.7455729569272557E-5,0,9.9935118638051399E-4,2.1316632452661661E-4,5.0965742772303977E-4,1.2072407081343982E-3,2.9127856320590662E-4,3.2774038215584405E-5,5.2416149975692463E-5,1.5648376132094497E-3,6.0202779334354937E-4,2.7883038170315041E-4,7.0226760181137334E-6,5.8576446447045256E-5,1.5409870285799702E-5,5.7978891953287122E-6,1.4121683750910482E-6,1.1778957904988186E-5,3.0987235386812869E-6,1.1658797505120356E-6,4.1668104959458979E-5,9.3361166009953991E-4,2.3930300344141857E-5,1.4112097737342615E-7,1.0548575183236833E-5,3.1196766759680988E-4,1.3324465327012655E-4,5.3896531672866452E-5,2.0869467706605776E-6,2.2364761855242685E-5,6.2203195314814198E-6,2.1020100581997251E-6]
[null,"FY2019",2.4548422432919322E-3,0,0,0,0,0,0,8.5025465595404983E-5,1.7562892236476538E-5,0,1.0941582570101161E-3,1.9638737946335447E-4,4.5889886326313091E-4,1.2422904518053339E-3,2.7269790405482939E-4,3.382441094118041E-5,5.101011719776686E-5,1.532569962555007E-3,5.9808849290403322E-4,2.7317367063512554E-4,6.5747758285636133E-6,5.737586479588948E-5,1.5381686384702602E-5,5.6931385862492951E-6,1.3580881744950294E-6,1.1851580268668507E-5,3.1772469400556825E-6,1.1759768532573185E-6,4.5156037575030224E-5,1.0211090010033943E-3,2.7727712637174397E-5,1.655057945173926E-7,8.6742346985385531E-6,2.7701875213370208E-4,1.2255855395702426E-4,5.0647322473865988E-5,2.0937721228139814E-6,2.3267659959104892E-5,6.4106782035395194E-6,2.0523006557220204E-6]
[]
[null,null,"Allocation"]
[null,"MOU",{"$f":"C568","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"IF(C$569=$B$597,C570/SUMIF($C$569:$AP$569,$B$597,$C570:$AP570),0)*OFFSET($B579,0,MATCH($B$597,$C$578:$D$578,0))","v":0},2.5746503607406014E-3,1.0018811290487461E-3,1.6737055346919476E-4,7.4703971329593308E-4,3.852250139912263E-3,3.6758621121939797E-4,0,0,1.2892218923138638E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,2.4789235069702128E-3,8.76302303361366E-4,1.762423325339704E-4,7.0279414110184599E-4,4.1094670880294087E-3,3.8119243004458819E-4,0,0,1.275078197958607E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,2.3398805096922068E-3,8.2267166991066641E-4,1.9584916207117086E-4,7.4182660695580713E-4,4.3292699310689435E-3,3.7445984252682484E-4,0,0,1.1960422777743819E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,2.1768934922200721E-3,7.5979539485691015E-4,2.1889911932158426E-4,7.8775816496027466E-4,4.5820848037129323E-3,3.658651044528067E-4,0,0,1.1087039204754213E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,1.985537342245602E-3,6.8586268073401557E-4,2.4670087257716952E-4,8.4365233289390078E-4,4.8836450563896688E-3,3.5589327982175526E-4,0,0,9.9870843533788928E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,1.7662132054935057E-3,6.0051248986779193E-4,2.825941128789609E-4,9.1843086685662286E-4,5.2409673485460349E-3,3.3016052697555149E-4,0,0,8.6112144938153249E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Switching Equipment Local"]
[null,null,{"$f":"C568","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"C598+C589","v":2.7771845436468591E-3},2.5746503607406014E-3,1.0018811290487461E-3,1.6737055346919476E-4,7.4703971329593308E-4,3.852250139912263E-3,3.6758621121939797E-4,9.2596934839613238E-5,1.6651347433587058E-5,1.2892218923138638E-3,6.6781354679631478E-4,2.6533946011872845E-4,5.7909811557043007E-4,1.0563090971523607E-3,3.556573200525867E-4,2.800257305135918E-5,6.0718394111647455E-5,1.7619193490574915E-3,6.4067415669178665E-4,3.1387264378593356E-4,8.7193732610023177E-6,6.2469057549807247E-5,1.5251927518974064E-5,6.1565765098295924E-6,1.5679710545879341E-6,1.1233568183572178E-5,2.7426949346672935E-6,1.1071132607596534E-6,2.900242674608291E-5,6.2645982343579438E-4,1.2284012935161669E-5,6.7283679275781681E-8,1.5928292733038602E-5,3.7250518354909105E-4,1.3919375240828899E-4,5.1470886880011413E-5,2.0015674651649614E-6,1.8438927830115207E-5,5.3334587486130949E-6,2.2286190074659157E-6]
[null,"FY2015",2.6903106110599474E-3,2.4789235069702128E-3,8.76302303361366E-4,1.762423325339704E-4,7.0279414110184599E-4,4.1094670880294087E-3,3.8119243004458819E-4,9.2294940489488094E-5,1.7323720136311745E-5,1.275078197958607E-3,7.4360492356087343E-4,2.5441242877310944E-4,5.8147018477900292E-4,1.0950657516678004E-3,3.4110556022744313E-4,2.9703749640199461E-5,5.8070361226938787E-5,1.7020950121792553E-3,6.2704984149052913E-4,3.030953961632241E-4,8.4533311006285956E-6,6.2255844061362206E-5,1.5468532495022501E-5,6.1172328324748053E-6,1.5866865662430215E-6,1.1685394818492135E-5,2.9034368129175444E-6,1.1482019386590413E-6,3.194701869409299E-5,6.9689290353638705E-4,1.4682389754830489E-5,8.261157556287349E-8,1.521431669589684E-5,3.6738657049486661E-4,1.4348039307472503E-4,5.5388904513514407E-5,2.0655629155377495E-6,1.9738203138088934E-5,5.6346321904338472E-6,2.265351396138934E-6]
[null,"FY2016",2.6252947801343259E-3,2.3398805096922068E-3,8.2267166991066641E-4,1.9584916207117086E-4,7.4182660695580713E-4,4.3292699310689435E-3,3.7445984252682484E-4,9.0119776737697391E-5,1.7336824913768049E-5,1.1960422777743819E-3,8.2473993350864441E-4,2.4218902628881907E-4,5.612755553162708E-4,1.1333251691722209E-3,3.2551505671837589E-4,3.0718503299585859E-5,5.610370120588144E-5,1.6557606698051214E-3,6.1864097749538536E-4,2.947894316279376E-4,7.9042734610131308E-6,6.0819067298887757E-5,1.5400161854214633E-5,5.9962741235818599E-6,1.5205874895027997E-6,1.1700090250428131E-5,2.9626117526601229E-6,1.1535354211769965E-6,3.5090112317761636E-5,7.721016557756473E-4,1.7448289377544855E-5,9.9876037690681745E-8,1.3580564182340711E-5,3.5113830633648702E-4,1.4128344591376178E-4,5.5273238883681158E-5,2.0719650212214278E-6,2.0610225572082335E-5,5.8325527309675472E-6,2.2037599753145454E-6]
[null,"FY2017",2.5610843134430817E-3,2.1768934922200721E-3,7.5979539485691015E-4,2.1889911932158426E-4,7.8775816496027466E-4,4.5820848037129323E-3,3.658651044528067E-4,8.8570511756655635E-5,1.7418708344410286E-5,1.1087039204754213E-3,9.0990461974847466E-4,2.2842898914760139E-4,5.3730833858754918E-4,1.1706616941252409E-3,3.0885723846923118E-4,3.1739547248791492E-5,5.4244967718152761E-5,1.6097431856330873E-3,6.1038430611708139E-4,2.8671185397475982E-4,7.4725473854394969E-6,5.9755295762642682E-5,1.5438832936390826E-5,5.9038356721826295E-6,1.4695875739588373E-6,1.1751767583585554E-5,3.0362761009660637E-6,1.1610770858998338E-6,3.8324612771221169E-5,8.5094305336905511E-4,2.051760327761432E-5,1.193503305838952E-7,1.1951395576342849E-5,3.3240085578794079E-4,1.3798425789566585E-4,5.497182932759969E-5,2.0815403175632086E-6,2.1476321972066801E-5,6.0210630385134551E-6,2.1606219206480285E-6]
[null,"FY2018",2.498111938231842E-3,1.985537342245602E-3,6.8586268073401557E-4,2.4670087257716952E-4,8.4365233289390078E-4,4.8836450563896688E-3,3.5589327982175526E-4,8.6806881946287413E-5,1.7455729569272557E-5,9.9870843533788928E-4,9.9935118638051399E-4,2.1316632452661661E-4,5.0965742772303977E-4,1.2072407081343982E-3,2.9127856320590662E-4,3.2774038215584405E-5,5.2416149975692463E-5,1.5648376132094497E-3,6.0202779334354937E-4,2.7883038170315041E-4,7.0226760181137334E-6,5.8576446447045256E-5,1.5409870285799702E-5,5.7978891953287122E-6,1.4121683750910482E-6,1.1778957904988186E-5,3.0987235386812869E-6,1.1658797505120356E-6,4.1668104959458979E-5,9.3361166009953991E-4,2.3930300344141857E-5,1.4112097737342615E-7,1.0548575183236833E-5,3.1196766759680988E-4,1.3324465327012655E-4,5.3896531672866452E-5,2.0869467706605776E-6,2.2364761855242685E-5,6.2203195314814198E-6,2.1020100581997251E-6]
[null,"FY2019",2.4548422432919322E-3,1.7662132054935057E-3,6.0051248986779193E-4,2.825941128789609E-4,9.1843086685662286E-4,5.2409673485460349E-3,3.3016052697555149E-4,8.5025465595404983E-5,1.7562892236476538E-5,8.6112144938153249E-4,1.0941582570101161E-3,1.9638737946335447E-4,4.5889886326313091E-4,1.2422904518053339E-3,2.7269790405482939E-4,3.382441094118041E-5,5.101011719776686E-5,1.532569962555007E-3,5.9808849290403322E-4,2.7317367063512554E-4,6.5747758285636133E-6,5.737586479588948E-5,1.5381686384702602E-5,5.6931385862492951E-6,1.3580881744950294E-6,1.1851580268668507E-5,3.1772469400556825E-6,1.1759768532573185E-6,4.5156037575030224E-5,1.0211090010033943E-3,2.7727712637174397E-5,1.655057945173926E-7,8.6742346985385531E-6,2.7701875213370208E-4,1.2255855395702426E-4,5.0647322473865988E-5,2.0937721228139814E-6,2.3267659959104892E-5,6.4106782035395194E-6,2.0523006557220204E-6]
[]
[]
["CO02","Switching Equipment - Trunk"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$618,PSTN_Services,0),MATCH($B620,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$35,$B$1363:$B$1384,0),MATCH(C$618,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$618,PSTN_Services,0),MATCH($B620,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$35,$B$1363:$B$1384,0),MATCH(M$618,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$618,PSTN_Services,0),MATCH($B620,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$35,$B$1363:$B$1384,0),MATCH(W$618,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$618,PSTN_Services,0),MATCH($B620,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$35,$B$1363:$B$1384,0),MATCH(AG$618,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[]
[null,null,"Allocation"]
[null,"MOU",{"$f":"C618","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"IF(C$619=$B$629,C620/SUMIF($C$619:$AP$619,$B$629,$C620:$AP620),0)","v":0},0.25746503607406013,0.10018811290487462,1.6737055346919476E-2,7.4703971329593305E-2,0.38522501399122627,3.6758621121939797E-2,0,0,0.12892218923138637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,0.24789235069702129,8.7630230336136594E-2,1.7624233253397039E-2,7.0279414110184596E-2,0.41094670880294087,3.8119243004458819E-2,0,0,0.12750781979586071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,0.23398805096922068,8.2267166991066634E-2,1.9584916207117085E-2,7.4182660695580716E-2,0.43292699310689431,3.7445984252682481E-2,0,0,0.11960422777743818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,0.21768934922200719,7.5979539485691014E-2,2.1889911932158425E-2,7.8775816496027468E-2,0.45820848037129325,3.6586510445280669E-2,0,0,0.11087039204754212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,0.19855373422456019,6.8586268073401555E-2,2.4670087257716952E-2,8.4365233289390079E-2,0.48836450563896683,3.5589327982175525E-2,0,0,9.9870843533788931E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,0.17662132054935056,6.0051248986779195E-2,2.8259411287896091E-2,9.1843086685662281E-2,0.52409673485460351,3.301605269755515E-2,0,0,8.6112144938153251E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["CO03","Switching Equipment - Other"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$641,PSTN_Services,0),MATCH($B643,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$36,$B$1363:$B$1384,0),MATCH(C$641,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$641,PSTN_Services,0),MATCH($B643,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$36,$B$1363:$B$1384,0),MATCH(M$641,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$641,PSTN_Services,0),MATCH($B643,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$36,$B$1363:$B$1384,0),MATCH(W$641,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$641,PSTN_Services,0),MATCH($B643,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$36,$B$1363:$B$1384,0),MATCH(AG$641,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[]
[null,null,"Allocation"]
[null,"MOU",{"$f":"C641","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"IF(C$642=$B$652,C643/SUMIF($C$642:$AP$642,$B$652,$C643:$AP643),0)","v":0},0.25746503607406013,0.10018811290487462,1.6737055346919476E-2,7.4703971329593305E-2,0.38522501399122627,3.6758621121939797E-2,0,0,0.12892218923138637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,0.24789235069702129,8.7630230336136594E-2,1.7624233253397039E-2,7.0279414110184596E-2,0.41094670880294087,3.8119243004458819E-2,0,0,0.12750781979586071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,0.23398805096922068,8.2267166991066634E-2,1.9584916207117085E-2,7.4182660695580716E-2,0.43292699310689431,3.7445984252682481E-2,0,0,0.11960422777743818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,0.21768934922200719,7.5979539485691014E-2,2.1889911932158425E-2,7.8775816496027468E-2,0.45820848037129325,3.6586510445280669E-2,0,0,0.11087039204754212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,0.19855373422456019,6.8586268073401555E-2,2.4670087257716952E-2,8.4365233289390079E-2,0.48836450563896683,3.5589327982175525E-2,0,0,9.9870843533788931E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,0.17662132054935056,6.0051248986779195E-2,2.8259411287896091E-2,9.1843086685662281E-2,0.52409673485460351,3.301605269755515E-2,0,0,8.6112144938153251E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["CO04","Inter-exchange Cables "]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,null,null,"PSTN","PSTN","PSTN","PSTN","PSTN","PSTN",null,"ISDN","PSTN",null,null,null,"DSL","DSL"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$664,PSTN_Services,0),MATCH($B667,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$37,$B$1363:$B$1384,0),MATCH(C$664,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$664,PSTN_Services,0),MATCH($B667,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$37,$B$1363:$B$1384,0),MATCH(M$664,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$664,PSTN_Services,0),MATCH($B667,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$37,$B$1363:$B$1384,0),MATCH(W$664,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$664,PSTN_Services,0),MATCH($B667,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$37,$B$1363:$B$1384,0),MATCH(AG$664,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[]
[null,null,"Platform Allocation"]
[null,null,"DSL","PSTN","ISDN","Other","Transmission Equipment"]
[null,"FY2014",0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",0.01,0.01,0.01,0.01,0.01]
[null,"FY2016",0.01,0.01,0.01,0.01,0.01]
[null,"FY2017",0.01,0.01,0.01,0.01,0.01]
[null,"FY2018",0.01,0.01,0.01,0.01,0.01]
[null,"FY2019",0.01,0.01,0.01,0.01,0.01]
[]
[]
[null,null,"Service Specific Allocation (excludes Transmission Equipment)"]
[null,null,{"$f":"C664","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,null,"PSTN","PSTN","PSTN","PSTN","PSTN","PSTN",null,"ISDN","PSTN",null,null,null,"DSL","DSL"]
[null,"FY2014",{"$f":"IFERROR(IF(C$666=C$687,C667/SUMIF($C$666:$AP$666,C$687,$C667:$AP667),0)*OFFSET($B677,0,MATCH(C$687,$C$676:$G$676,0)),0)","v":0},2.5746503607406014E-3,1.0018811290487461E-3,1.6737055346919476E-4,7.4703971329593308E-4,3.852250139912263E-3,3.6758621121939797E-4,0,0.01,1.2892218923138638E-3,0,0,0,7.4811205442362663E-3,2.518879455763734E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,2.4789235069702128E-3,8.76302303361366E-4,1.762423325339704E-4,7.0279414110184599E-4,4.1094670880294087E-3,3.8119243004458819E-4,0,0.01,1.275078197958607E-3,0,0,0,7.624896435389013E-3,2.3751035646109877E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,2.3398805096922068E-3,8.2267166991066641E-4,1.9584916207117086E-4,7.4182660695580713E-4,4.3292699310689435E-3,3.7445984252682484E-4,0,0.01,1.1960422777743819E-3,0,0,0,7.7686723265417588E-3,2.2313276734582401E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,2.1768934922200721E-3,7.5979539485691015E-4,2.1889911932158426E-4,7.8775816496027466E-4,4.5820848037129323E-3,3.658651044528067E-4,0,0.01,1.1087039204754213E-3,0,0,0,7.9124482176945055E-3,2.0875517823054938E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,1.985537342245602E-3,6.8586268073401557E-4,2.4670087257716952E-4,8.4365233289390078E-4,4.8836450563896688E-3,3.5589327982175526E-4,0,0.01,9.9870843533788928E-4,0,0,0,8.0562241088472531E-3,1.9437758911527473E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,1.7662132054935057E-3,6.0051248986779193E-4,2.825941128789609E-4,9.1843086685662286E-4,5.2409673485460349E-3,3.3016052697555149E-4,0,0.01,8.6112144938153249E-4,0,0,0,8.199999999999999E-3,1.8E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Transmission Equipment Allocation"]
[null,null,{"$f":"C664","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"C779*$G677","v":0},1.0298601442962406E-6,4.0075245161949849E-7,6.6948221387677907E-8,2.9881588531837324E-7,1.5409000559649052E-6,1.4703448448775921E-7,0,4.0000000000000007E-6,5.1568875692554556E-7,0,0,0,2.9924482176945071E-6,1.0075517823054935E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,9.9156940278808531E-7,3.5052092134454642E-7,7.0496933013588163E-8,2.8111765644073839E-7,1.6437868352117636E-6,1.5247697201783529E-7,0,4.0000000000000007E-6,5.1003127918344283E-7,0,0,0,3.0499585741556058E-6,9.5004142584439511E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,9.3595220387688277E-7,3.2906866796426655E-7,7.8339664828468338E-8,2.9673064278232284E-7,1.7317079724275774E-6,1.4978393701072994E-7,0,4.0000000000000007E-6,4.784169111097528E-7,0,0,0,3.1074689306167036E-6,8.9253106938329625E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,8.7075739688802905E-7,3.039181579427641E-7,8.7559647728633704E-8,3.1510326598410992E-7,1.8328339214851732E-6,1.4634604178112272E-7,0,4.0000000000000007E-6,4.4348156819016855E-7,0,0,0,3.1649792870778022E-6,8.3502071292219771E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,7.9421493689824088E-7,2.7434507229360622E-7,9.8680349030867816E-8,3.3746093315756036E-7,1.9534580225558675E-6,1.4235731192870209E-7,0,4.0000000000000007E-6,3.9948337413515569E-7,0,0,0,3.2224896435389013E-6,7.7751035646109895E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,7.0648528219740231E-7,2.4020499594711678E-7,1.1303764515158437E-7,3.6737234674264919E-7,2.0963869394184141E-6,1.320642107902206E-7,0,4.0000000000000007E-6,3.444485797526131E-7,0,0,0,3.2799999999999995E-6,7.1999999999999999E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Inter-exchange Cable Equipment"]
[null,null,{"$f":"C664","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"C697+C688","v":0},2.5756802208848975E-3,1.0022818815003656E-3,1.6743750169058243E-4,7.473385291812514E-4,3.853791039968228E-3,3.6773324570388576E-4,0,1.0004000000000001E-2,1.2897375810707894E-3,0,0,0,7.4841129924539604E-3,2.5198870075460395E-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]
[null,"FY2015",0,2.4799150763730009E-3,8.7665282428271056E-4,1.7631282946698398E-4,7.0307525875828677E-4,4.1111108748646203E-3,3.8134490701660601E-4,0,1.0004000000000001E-2,1.2755882292377905E-3,0,0,0,7.6279463939631685E-3,2.3760536060368322E-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]
[null,"FY2016",0,2.3408164618960838E-3,8.2300073857863071E-4,1.9592750173599933E-4,7.4212333759858941E-4,4.3310016390413712E-3,3.7460962646383559E-4,0,1.0004000000000001E-2,1.1965206946854916E-3,0,0,0,7.7717797954723758E-3,2.2322202045276232E-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]
[null,"FY2017",0,2.1777642496169599E-3,7.6009931301485294E-4,2.1898667896931291E-4,7.8807326822625872E-4,4.5839176376344173E-3,3.6601145049458783E-4,0,1.0004000000000001E-2,1.1091474020436115E-3,0,0,0,7.915613196981584E-3,2.0883868030184159E-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]
[null,"FY2018",0,1.9863315571825003E-3,6.861370258063092E-4,2.467995529262004E-4,8.439897938270583E-4,4.8855985144122243E-3,3.5603563713368396E-4,0,1.0004000000000001E-2,9.9910791871202437E-4,0,0,0,8.0594465984907913E-3,1.9445534015092084E-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]
[null,"FY2019",0,1.766919690775703E-3,6.00752694863739E-4,2.8270715052411248E-4,9.1879823920336552E-4,5.243063735485453E-3,3.3029259118634173E-4,0,1.0004000000000001E-2,8.6146589796128514E-4,0,0,0,8.2032799999999986E-3,1.80072E-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]
[]
[]
["CO05","Transmission Equipment "]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,null,null,"PSTN","PSTN","PSTN","PSTN","PSTN","PSTN",null,"ISDN","PSTN",null,null,null,"DSL","DSL"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$717,PSTN_Services,0),MATCH($B720,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$38,$B$1363:$B$1384,0),MATCH(C$717,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$717,PSTN_Services,0),MATCH($B720,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$38,$B$1363:$B$1384,0),MATCH(M$717,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$717,PSTN_Services,0),MATCH($B720,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$38,$B$1363:$B$1384,0),MATCH(W$717,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$717,PSTN_Services,0),MATCH($B720,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$38,$B$1363:$B$1384,0),MATCH(AG$717,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[]
[null,null,"Platform Allocation",null,null,null,"SDH Allocation",null,null,null,"xWDM Allocation",null,null,null,"PDH Allocation"]
[null,null,"SDH","xWDM","PDH","OTHER","DSL","PSTN","ISDN","Other","DSL","PSTN","ISDN","Other","DSL","PSTN","ISDN","Other",null,null,"Remainder"]
[null,"FY2014",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,null,{"$f":"((1-SUM(C740:AP740))*$C730)+((1-SUM(C750:AP750))*$D730)+((1-SUM(C760:AP760))*$E730)+((1-SUM(C770:AP770))*$F730)","v":3.8800000000000001E-2}]
[null,"FY2015",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,null,3.8800000000000001E-2]
[null,"FY2016",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,null,3.8800000000000001E-2]
[null,"FY2017",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,null,3.8800000000000001E-2]
[null,"FY2018",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,null,3.8800000000000001E-2]
[null,"FY2019",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,null,3.8800000000000001E-2]
[]
[null,null,"SDH Service Allocation"]
[null,null,{"$f":"C717","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,null,"PSTN","PSTN","PSTN","PSTN","PSTN","PSTN",null,"ISDN","PSTN",null,null,null,"DSL","DSL"]
[null,"FY2014",{"$f":"IFERROR(IF(C$719=C$739,C720/SUMIF($C$719:$AP$719,C$739,$C720:$AP720),0)*OFFSET($B730,0,MATCH(C$739,$G$729:$J$729,0)+4),0)","v":0},2.5746503607406014E-3,1.0018811290487461E-3,1.6737055346919476E-4,7.4703971329593308E-4,3.852250139912263E-3,3.6758621121939797E-4,0,0.01,1.2892218923138638E-3,0,0,0,7.4811205442362663E-3,2.518879455763734E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,2.4789235069702128E-3,8.76302303361366E-4,1.762423325339704E-4,7.0279414110184599E-4,4.1094670880294087E-3,3.8119243004458819E-4,0,0.01,1.275078197958607E-3,0,0,0,7.624896435389013E-3,2.3751035646109877E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,2.3398805096922068E-3,8.2267166991066641E-4,1.9584916207117086E-4,7.4182660695580713E-4,4.3292699310689435E-3,3.7445984252682484E-4,0,0.01,1.1960422777743819E-3,0,0,0,7.7686723265417588E-3,2.2313276734582401E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,2.1768934922200721E-3,7.5979539485691015E-4,2.1889911932158426E-4,7.8775816496027466E-4,4.5820848037129323E-3,3.658651044528067E-4,0,0.01,1.1087039204754213E-3,0,0,0,7.9124482176945055E-3,2.0875517823054938E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,1.985537342245602E-3,6.8586268073401557E-4,2.4670087257716952E-4,8.4365233289390078E-4,4.8836450563896688E-3,3.5589327982175526E-4,0,0.01,9.9870843533788928E-4,0,0,0,8.0562241088472531E-3,1.9437758911527473E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,1.7662132054935057E-3,6.0051248986779193E-4,2.825941128789609E-4,9.1843086685662286E-4,5.2409673485460349E-3,3.3016052697555149E-4,0,0.01,8.6112144938153249E-4,0,0,0,8.199999999999999E-3,1.8E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"xWDM Service Allocation"]
[null,null,{"$f":"C717","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,null,"PSTN","PSTN","PSTN","PSTN","PSTN","PSTN",null,"ISDN","PSTN",null,null,null,"DSL","DSL"]
[null,"FY2014",{"$f":"IFERROR(IF(C$719=C$749,C720/SUMIF($C$719:$AP$719,C$749,$C720:$AP720),0)*OFFSET($B730,0,MATCH(C$749,$K$729:$N$729,0)+8),0)","v":0},2.5746503607406014E-3,1.0018811290487461E-3,1.6737055346919476E-4,7.4703971329593308E-4,3.852250139912263E-3,3.6758621121939797E-4,0,0.01,1.2892218923138638E-3,0,0,0,7.4811205442362663E-3,2.518879455763734E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,2.4789235069702128E-3,8.76302303361366E-4,1.762423325339704E-4,7.0279414110184599E-4,4.1094670880294087E-3,3.8119243004458819E-4,0,0.01,1.275078197958607E-3,0,0,0,7.624896435389013E-3,2.3751035646109877E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,2.3398805096922068E-3,8.2267166991066641E-4,1.9584916207117086E-4,7.4182660695580713E-4,4.3292699310689435E-3,3.7445984252682484E-4,0,0.01,1.1960422777743819E-3,0,0,0,7.7686723265417588E-3,2.2313276734582401E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,2.1768934922200721E-3,7.5979539485691015E-4,2.1889911932158426E-4,7.8775816496027466E-4,4.5820848037129323E-3,3.658651044528067E-4,0,0.01,1.1087039204754213E-3,0,0,0,7.9124482176945055E-3,2.0875517823054938E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,1.985537342245602E-3,6.8586268073401557E-4,2.4670087257716952E-4,8.4365233289390078E-4,4.8836450563896688E-3,3.5589327982175526E-4,0,0.01,9.9870843533788928E-4,0,0,0,8.0562241088472531E-3,1.9437758911527473E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,1.7662132054935057E-3,6.0051248986779193E-4,2.825941128789609E-4,9.1843086685662286E-4,5.2409673485460349E-3,3.3016052697555149E-4,0,0.01,8.6112144938153249E-4,0,0,0,8.199999999999999E-3,1.8E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"PDH Service Allocation"]
[null,null,{"$f":"C717","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,null,"PSTN","PSTN","PSTN","PSTN","PSTN","PSTN",null,"ISDN","PSTN",null,null,null,"DSL","DSL"]
[null,"FY2014",{"$f":"IFERROR(IF(C$719=C$759,C720/SUMIF($C$719:$AP$719,C$759,$C720:$AP720),0)*OFFSET($B730,0,MATCH(C$759,$O$729:$R$729,0)+12),0)","v":0},2.5746503607406014E-3,1.0018811290487461E-3,1.6737055346919476E-4,7.4703971329593308E-4,3.852250139912263E-3,3.6758621121939797E-4,0,0.01,1.2892218923138638E-3,0,0,0,7.4811205442362663E-3,2.518879455763734E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,2.4789235069702128E-3,8.76302303361366E-4,1.762423325339704E-4,7.0279414110184599E-4,4.1094670880294087E-3,3.8119243004458819E-4,0,0.01,1.275078197958607E-3,0,0,0,7.624896435389013E-3,2.3751035646109877E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,2.3398805096922068E-3,8.2267166991066641E-4,1.9584916207117086E-4,7.4182660695580713E-4,4.3292699310689435E-3,3.7445984252682484E-4,0,0.01,1.1960422777743819E-3,0,0,0,7.7686723265417588E-3,2.2313276734582401E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,2.1768934922200721E-3,7.5979539485691015E-4,2.1889911932158426E-4,7.8775816496027466E-4,4.5820848037129323E-3,3.658651044528067E-4,0,0.01,1.1087039204754213E-3,0,0,0,7.9124482176945055E-3,2.0875517823054938E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,1.985537342245602E-3,6.8586268073401557E-4,2.4670087257716952E-4,8.4365233289390078E-4,4.8836450563896688E-3,3.5589327982175526E-4,0,0.01,9.9870843533788928E-4,0,0,0,8.0562241088472531E-3,1.9437758911527473E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,1.7662132054935057E-3,6.0051248986779193E-4,2.825941128789609E-4,9.1843086685662286E-4,5.2409673485460349E-3,3.3016052697555149E-4,0,0.01,8.6112144938153249E-4,0,0,0,8.199999999999999E-3,1.8E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Other (weighted average of PDH, xWDM and SDH)"]
[null,"MOU",{"$f":"C717","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"(C740*$C730+C750*$D730+C760*$E730)/SUM($C730:$E730)","v":0},{"$f":"(D740*$C730+D750*$D730+D760*$E730)/SUM($C730:$E730)","v":2.5746503607406014E-3},1.0018811290487463E-3,1.6737055346919478E-4,7.4703971329593308E-4,3.852250139912263E-3,3.6758621121939797E-4,0,1.0000000000000002E-2,1.289221892313864E-3,0,0,0,7.4811205442362671E-3,2.518879455763734E-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]
[null,"FY2015",{"$f":"(C741*$C731+C751*$D731+C761*$E731)/SUM($C731:$E731)","v":0},2.4789235069702133E-3,8.76302303361366E-4,1.7624233253397042E-4,7.0279414110184599E-4,4.1094670880294096E-3,3.8119243004458819E-4,0,1.0000000000000002E-2,1.275078197958607E-3,0,0,0,7.6248964353890138E-3,2.3751035646109877E-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]
[null,"FY2016",0,2.3398805096922068E-3,8.2267166991066641E-4,1.9584916207117083E-4,7.4182660695580713E-4,4.3292699310689435E-3,3.7445984252682484E-4,0,1.0000000000000002E-2,1.1960422777743821E-3,0,0,0,7.7686723265417579E-3,2.2313276734582405E-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]
[null,"FY2017",0,2.1768934922200725E-3,7.5979539485691026E-4,2.1889911932158424E-4,7.8775816496027466E-4,4.5820848037129332E-3,3.6586510445280675E-4,0,1.0000000000000002E-2,1.1087039204754213E-3,0,0,0,7.9124482176945055E-3,2.0875517823054942E-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]
[null,"FY2018",0,1.9855373422456024E-3,6.8586268073401557E-4,2.4670087257716952E-4,8.4365233289390089E-4,4.8836450563896688E-3,3.5589327982175526E-4,0,1.0000000000000002E-2,9.9870843533788928E-4,0,0,0,8.0562241088472531E-3,1.9437758911527473E-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]
[null,"FY2019",0,1.7662132054935057E-3,6.0051248986779193E-4,2.825941128789609E-4,9.1843086685662286E-4,5.2409673485460349E-3,3.3016052697555149E-4,0,1.0000000000000002E-2,8.611214493815327E-4,0,0,0,8.199999999999999E-3,1.8E-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]
[]
[null,null,"Total Transmission Equipment"]
[null,null,{"$f":"C717","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"(C740*$C730)+(C750*$D730)+(C760*$E730)+(C770*$F730)","v":0},{"$f":"(D740*$C730)+(D750*$D730)+(D760*$E730)+(D770*$F730)","v":1.0298601442962406E-4},4.0075245161949849E-5,6.6948221387677908E-6,2.9881588531837323E-5,1.5409000559649051E-4,1.470344844877592E-5,0,4.0000000000000007E-4,5.156887569255456E-5,0,0,0,2.9924482176945072E-4,1.0075517823054936E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",{"$f":"(C741*$C731)+(C751*$D731)+(C761*$E731)+(C771*$F731)","v":0},9.915694027880852E-5,3.5052092134454643E-5,7.0496933013588165E-6,2.8111765644073839E-5,1.6437868352117636E-4,1.5247697201783528E-5,0,4.0000000000000007E-4,5.1003127918344279E-5,0,0,0,3.0499585741556055E-4,9.5004142584439509E-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]
[null,"FY2016",0,9.359522038768827E-5,3.2906866796426654E-5,7.8339664828468339E-6,2.9673064278232285E-5,1.7317079724275773E-4,1.4978393701072993E-5,0,4.0000000000000007E-4,4.7841691110975284E-5,0,0,0,3.1074689306167033E-4,8.9253106938329618E-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]
[null,"FY2017",0,8.70757396888029E-5,3.0391815794276408E-5,8.7559647728633699E-6,3.151032659841099E-5,1.8328339214851731E-4,1.463460417811227E-5,0,4.0000000000000007E-4,4.4348156819016854E-5,0,0,0,3.1649792870778022E-4,8.3502071292219769E-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]
[null,"FY2018",0,7.9421493689824086E-5,2.7434507229360624E-5,9.8680349030867814E-6,3.3746093315756034E-5,1.9534580225558676E-4,1.423573119287021E-5,0,4.0000000000000007E-4,3.9948337413515569E-5,0,0,0,3.2224896435389011E-4,7.7751035646109892E-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]
[null,"FY2019",0,7.0648528219740224E-5,2.4020499594711677E-5,1.1303764515158437E-5,3.6737234674264915E-5,2.0963869394184141E-4,1.320642107902206E-5,0,4.0000000000000007E-4,3.444485797526131E-5,0,0,0,3.2799999999999995E-4,7.2000000000000002E-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]
[]
[]
["CO06","Core Radio Bearer Equipment"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,null,null,"PSTN","PSTN","PSTN","PSTN","PSTN","PSTN",null,"ISDN","PSTN",null,null,null,"DSL","DSL"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$790,PSTN_Services,0),MATCH($B793,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$39,$B$1363:$B$1384,0),MATCH(C$790,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$790,PSTN_Services,0),MATCH($B793,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$39,$B$1363:$B$1384,0),MATCH(M$790,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$790,PSTN_Services,0),MATCH($B793,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$39,$B$1363:$B$1384,0),MATCH(W$790,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$790,PSTN_Services,0),MATCH($B793,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$39,$B$1363:$B$1384,0),MATCH(AG$790,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[]
[null,null,"Platform Allocation",null,null,null,"SDH Allocation",null,null,null,"xWDM Allocation",null,null,null,"PDH Allocation"]
[null,null,"SDH","xWDM","PDH","OTHER","DSL","PSTN","ISDN","Other","DSL","PSTN","ISDN","Other","DSL","PSTN","ISDN","Other",null,null,"Remainder"]
[null,"FY2014",{"$f":"C730","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,null,{"$f":"((1-SUM(C813:AP813))*$C803)+((1-SUM(C823:AP823))*$D803)+((1-SUM(C833:AP833))*$E803)+((1-SUM(C843:AP843))*$F803)","v":3.8800000000000001E-2}]
[null,"FY2015",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,null,3.8800000000000001E-2]
[null,"FY2016",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,null,3.8800000000000001E-2]
[null,"FY2017",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,null,3.8800000000000001E-2]
[null,"FY2018",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,null,3.8800000000000001E-2]
[null,"FY2019",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,null,3.8800000000000001E-2]
[]
[null,null,"SDH Service Allocation"]
[null,null,{"$f":"C790","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,null,"PSTN","PSTN","PSTN","PSTN","PSTN","PSTN",null,"ISDN","PSTN",null,null,null,"DSL","DSL"]
[null,"FY2014",{"$f":"IFERROR(IF(C$792=C$812,C793/SUMIF($C$792:$AP$792,C$812,$C793:$AP793),0)*OFFSET($B803,0,MATCH(C$812,$G$802:$J$802,0)+4),0)","v":0},2.5746503607406014E-3,1.0018811290487461E-3,1.6737055346919476E-4,7.4703971329593308E-4,3.852250139912263E-3,3.6758621121939797E-4,0,0.01,1.2892218923138638E-3,0,0,0,7.4811205442362663E-3,2.518879455763734E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,2.4789235069702128E-3,8.76302303361366E-4,1.762423325339704E-4,7.0279414110184599E-4,4.1094670880294087E-3,3.8119243004458819E-4,0,0.01,1.275078197958607E-3,0,0,0,7.624896435389013E-3,2.3751035646109877E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,2.3398805096922068E-3,8.2267166991066641E-4,1.9584916207117086E-4,7.4182660695580713E-4,4.3292699310689435E-3,3.7445984252682484E-4,0,0.01,1.1960422777743819E-3,0,0,0,7.7686723265417588E-3,2.2313276734582401E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,2.1768934922200721E-3,7.5979539485691015E-4,2.1889911932158426E-4,7.8775816496027466E-4,4.5820848037129323E-3,3.658651044528067E-4,0,0.01,1.1087039204754213E-3,0,0,0,7.9124482176945055E-3,2.0875517823054938E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,1.985537342245602E-3,6.8586268073401557E-4,2.4670087257716952E-4,8.4365233289390078E-4,4.8836450563896688E-3,3.5589327982175526E-4,0,0.01,9.9870843533788928E-4,0,0,0,8.0562241088472531E-3,1.9437758911527473E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,1.7662132054935057E-3,6.0051248986779193E-4,2.825941128789609E-4,9.1843086685662286E-4,5.2409673485460349E-3,3.3016052697555149E-4,0,0.01,8.6112144938153249E-4,0,0,0,8.199999999999999E-3,1.8E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"xWDM Service Allocation"]
[null,null,{"$f":"C790","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,null,"PSTN","PSTN","PSTN","PSTN","PSTN","PSTN",null,"ISDN","PSTN",null,null,null,"DSL","DSL"]
[null,"FY2014",{"$f":"IFERROR(IF(C$792=C$822,C793/SUMIF($C$792:$AP$792,C$822,$C793:$AP793),0)*OFFSET($B803,0,MATCH(C$822,$K$802:$N$802,0)+8),0)","v":0},{"$f":"IFERROR(IF(D$792=D$822,D793/SUMIF($C$792:$AP$792,D$822,$C793:$AP793),0)*OFFSET($B803,0,MATCH(D$822,$K$802:$N$802,0)+8),0)","v":2.5746503607406014E-3},1.0018811290487461E-3,1.6737055346919476E-4,7.4703971329593308E-4,3.852250139912263E-3,3.6758621121939797E-4,0,0.01,1.2892218923138638E-3,0,0,0,7.4811205442362663E-3,2.518879455763734E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",{"$f":"IFERROR(IF(C$792=C$822,C794/SUMIF($C$792:$AP$792,C$822,$C794:$AP794),0)*OFFSET($B804,0,MATCH(C$822,$K$802:$N$802,0)+8),0)","v":0},2.4789235069702128E-3,8.76302303361366E-4,1.762423325339704E-4,7.0279414110184599E-4,4.1094670880294087E-3,3.8119243004458819E-4,0,0.01,1.275078197958607E-3,0,0,0,7.624896435389013E-3,2.3751035646109877E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,2.3398805096922068E-3,8.2267166991066641E-4,1.9584916207117086E-4,7.4182660695580713E-4,4.3292699310689435E-3,3.7445984252682484E-4,0,0.01,1.1960422777743819E-3,0,0,0,7.7686723265417588E-3,2.2313276734582401E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,2.1768934922200721E-3,7.5979539485691015E-4,2.1889911932158426E-4,7.8775816496027466E-4,4.5820848037129323E-3,3.658651044528067E-4,0,0.01,1.1087039204754213E-3,0,0,0,7.9124482176945055E-3,2.0875517823054938E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,1.985537342245602E-3,6.8586268073401557E-4,2.4670087257716952E-4,8.4365233289390078E-4,4.8836450563896688E-3,3.5589327982175526E-4,0,0.01,9.9870843533788928E-4,0,0,0,8.0562241088472531E-3,1.9437758911527473E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,1.7662132054935057E-3,6.0051248986779193E-4,2.825941128789609E-4,9.1843086685662286E-4,5.2409673485460349E-3,3.3016052697555149E-4,0,0.01,8.6112144938153249E-4,0,0,0,8.199999999999999E-3,1.8E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"PDH Service Allocation"]
[null,null,{"$f":"C790","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,null,"PSTN","PSTN","PSTN","PSTN","PSTN","PSTN",null,"ISDN","PSTN",null,null,null,"DSL","DSL"]
[null,"FY2014",{"$f":"IFERROR(IF(C$792=C$832,C793/SUMIF($C$792:$AP$792,C$832,$C793:$AP793),0)*OFFSET($B803,0,MATCH(C$832,$O$802:$R$802,0)+12),0)","v":0},{"$f":"IFERROR(IF(D$792=D$832,D793/SUMIF($C$792:$AP$792,D$832,$C793:$AP793),0)*OFFSET($B803,0,MATCH(D$832,$O$802:$R$802,0)+12),0)","v":2.5746503607406014E-3},1.0018811290487461E-3,1.6737055346919476E-4,7.4703971329593308E-4,3.852250139912263E-3,3.6758621121939797E-4,0,0.01,1.2892218923138638E-3,0,0,0,7.4811205442362663E-3,2.518879455763734E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",{"$f":"IFERROR(IF(C$792=C$832,C794/SUMIF($C$792:$AP$792,C$832,$C794:$AP794),0)*OFFSET($B804,0,MATCH(C$832,$O$802:$R$802,0)+12),0)","v":0},2.4789235069702128E-3,8.76302303361366E-4,1.762423325339704E-4,7.0279414110184599E-4,4.1094670880294087E-3,3.8119243004458819E-4,0,0.01,1.275078197958607E-3,0,0,0,7.624896435389013E-3,2.3751035646109877E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,2.3398805096922068E-3,8.2267166991066641E-4,1.9584916207117086E-4,7.4182660695580713E-4,4.3292699310689435E-3,3.7445984252682484E-4,0,0.01,1.1960422777743819E-3,0,0,0,7.7686723265417588E-3,2.2313276734582401E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,2.1768934922200721E-3,7.5979539485691015E-4,2.1889911932158426E-4,7.8775816496027466E-4,4.5820848037129323E-3,3.658651044528067E-4,0,0.01,1.1087039204754213E-3,0,0,0,7.9124482176945055E-3,2.0875517823054938E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,1.985537342245602E-3,6.8586268073401557E-4,2.4670087257716952E-4,8.4365233289390078E-4,4.8836450563896688E-3,3.5589327982175526E-4,0,0.01,9.9870843533788928E-4,0,0,0,8.0562241088472531E-3,1.9437758911527473E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,1.7662132054935057E-3,6.0051248986779193E-4,2.825941128789609E-4,9.1843086685662286E-4,5.2409673485460349E-3,3.3016052697555149E-4,0,0.01,8.6112144938153249E-4,0,0,0,8.199999999999999E-3,1.8E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Other (weighted average of PDH, xWDM and SDH)"]
[null,"MOU",{"$f":"C790","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"(C813*$C803+C823*$D803+C833*$E803)/SUM($C803:$E803)","v":0},{"$f":"(D813*$C803+D823*$D803+D833*$E803)/SUM($C803:$E803)","v":2.5746503607406014E-3},1.0018811290487463E-3,1.6737055346919478E-4,7.4703971329593308E-4,3.852250139912263E-3,3.6758621121939797E-4,0,1.0000000000000002E-2,1.289221892313864E-3,0,0,0,7.4811205442362671E-3,2.518879455763734E-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]
[null,"FY2015",{"$f":"(C814*$C804+C824*$D804+C834*$E804)/SUM($C804:$E804)","v":0},2.4789235069702133E-3,8.76302303361366E-4,1.7624233253397042E-4,7.0279414110184599E-4,4.1094670880294096E-3,3.8119243004458819E-4,0,1.0000000000000002E-2,1.275078197958607E-3,0,0,0,7.6248964353890138E-3,2.3751035646109877E-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]
[null,"FY2016",0,2.3398805096922068E-3,8.2267166991066641E-4,1.9584916207117083E-4,7.4182660695580713E-4,4.3292699310689435E-3,3.7445984252682484E-4,0,1.0000000000000002E-2,1.1960422777743821E-3,0,0,0,7.7686723265417579E-3,2.2313276734582405E-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]
[null,"FY2017",0,2.1768934922200725E-3,7.5979539485691026E-4,2.1889911932158424E-4,7.8775816496027466E-4,4.5820848037129332E-3,3.6586510445280675E-4,0,1.0000000000000002E-2,1.1087039204754213E-3,0,0,0,7.9124482176945055E-3,2.0875517823054942E-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]
[null,"FY2018",0,1.9855373422456024E-3,6.8586268073401557E-4,2.4670087257716952E-4,8.4365233289390089E-4,4.8836450563896688E-3,3.5589327982175526E-4,0,1.0000000000000002E-2,9.9870843533788928E-4,0,0,0,8.0562241088472531E-3,1.9437758911527473E-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]
[null,"FY2019",0,1.7662132054935057E-3,6.0051248986779193E-4,2.825941128789609E-4,9.1843086685662286E-4,5.2409673485460349E-3,3.3016052697555149E-4,0,1.0000000000000002E-2,8.611214493815327E-4,0,0,0,8.199999999999999E-3,1.8E-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]
[]
[null,null,"Total Core Radio Bearer Equipment"]
[null,null,{"$f":"C790","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"(C813*$C803)+(C823*$D803)+(C833*$E803)+(C843*$F803)","v":0},{"$f":"(D813*$C803)+(D823*$D803)+(D833*$E803)+(D843*$F803)","v":1.0298601442962406E-4},4.0075245161949849E-5,6.6948221387677908E-6,2.9881588531837323E-5,1.5409000559649051E-4,1.470344844877592E-5,0,4.0000000000000007E-4,5.156887569255456E-5,0,0,0,2.9924482176945072E-4,1.0075517823054936E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",{"$f":"(C814*$C804)+(C824*$D804)+(C834*$E804)+(C844*$F804)","v":0},9.915694027880852E-5,3.5052092134454643E-5,7.0496933013588165E-6,2.8111765644073839E-5,1.6437868352117636E-4,1.5247697201783528E-5,0,4.0000000000000007E-4,5.1003127918344279E-5,0,0,0,3.0499585741556055E-4,9.5004142584439509E-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]
[null,"FY2016",0,9.359522038768827E-5,3.2906866796426654E-5,7.8339664828468339E-6,2.9673064278232285E-5,1.7317079724275773E-4,1.4978393701072993E-5,0,4.0000000000000007E-4,4.7841691110975284E-5,0,0,0,3.1074689306167033E-4,8.9253106938329618E-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]
[null,"FY2017",0,8.70757396888029E-5,3.0391815794276408E-5,8.7559647728633699E-6,3.151032659841099E-5,1.8328339214851731E-4,1.463460417811227E-5,0,4.0000000000000007E-4,4.4348156819016854E-5,0,0,0,3.1649792870778022E-4,8.3502071292219769E-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]
[null,"FY2018",0,7.9421493689824086E-5,2.7434507229360624E-5,9.8680349030867814E-6,3.3746093315756034E-5,1.9534580225558676E-4,1.423573119287021E-5,0,4.0000000000000007E-4,3.9948337413515569E-5,0,0,0,3.2224896435389011E-4,7.7751035646109892E-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]
[null,"FY2019",0,7.0648528219740224E-5,2.4020499594711677E-5,1.1303764515158437E-5,3.6737234674264915E-5,2.0963869394184141E-4,1.320642107902206E-5,0,4.0000000000000007E-4,3.444485797526131E-5,0,0,0,3.2799999999999995E-4,7.2000000000000002E-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]
[]
[]
["CO07","Other Communications Plant and Equipment"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$863,PSTN_Services,0),MATCH($B865,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$40,$B$1363:$B$1384,0),MATCH(C$863,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$863,PSTN_Services,0),MATCH($B865,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$40,$B$1363:$B$1384,0),MATCH(M$863,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$863,PSTN_Services,0),MATCH($B865,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$40,$B$1363:$B$1384,0),MATCH(W$863,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$863,PSTN_Services,0),MATCH($B865,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$40,$B$1363:$B$1384,0),MATCH(AG$863,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[]
[null,null,"Fixed Line Services Usage","TEBA","Other TPA","Total non-TEBA"]
[null,"FY2014",{"$f":"1-SUM(D874:E874)","v":-1},1,1,1]
[null,"FY2015",-1,1,1,1]
[null,"FY2016",-1,1,1,1]
[null,"FY2017",-1,1,1,1]
[null,"FY2018",-1,1,1,1]
[null,"FY2019",-1,1,1,1]
[]
[]
["CO08","Network Land"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$885,PSTN_Services,0),MATCH($B887,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$41,$B$1363:$B$1384,0),MATCH(C$885,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$885,PSTN_Services,0),MATCH($B887,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$41,$B$1363:$B$1384,0),MATCH(M$885,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$885,PSTN_Services,0),MATCH($B887,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$41,$B$1363:$B$1384,0),MATCH(W$885,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$885,PSTN_Services,0),MATCH($B887,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$41,$B$1363:$B$1384,0),MATCH(AG$885,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[]
["CO09","Network Buildings/Support"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$898,PSTN_Services,0),MATCH($B900,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$42,$B$1363:$B$1384,0),MATCH(C$898,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$898,PSTN_Services,0),MATCH($B900,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$42,$B$1363:$B$1384,0),MATCH(M$898,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$898,PSTN_Services,0),MATCH($B900,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$42,$B$1363:$B$1384,0),MATCH(W$898,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$898,PSTN_Services,0),MATCH($B900,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$42,$B$1363:$B$1384,0),MATCH(AG$898,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[]
["CO10","Indirect Capital Assets"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$911,PSTN_Services,0),MATCH($B913,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$43,$B$1363:$B$1384,0),MATCH(C$911,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$911,PSTN_Services,0),MATCH($B913,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$43,$B$1363:$B$1384,0),MATCH(M$911,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$911,PSTN_Services,0),MATCH($B913,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$43,$B$1363:$B$1384,0),MATCH(W$911,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$911,PSTN_Services,0),MATCH($B913,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$43,$B$1363:$B$1384,0),MATCH(AG$911,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[]
["CO11","LSS equipment"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$924,PSTN_Services,0),MATCH($B926,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$44,$B$1363:$B$1384,0),MATCH(C$924,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$924,PSTN_Services,0),MATCH($B926,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$44,$B$1363:$B$1384,0),MATCH(M$924,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$924,PSTN_Services,0),MATCH($B926,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$44,$B$1363:$B$1384,0),MATCH(W$924,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$924,PSTN_Services,0),MATCH($B926,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$44,$B$1363:$B$1384,0),MATCH(AG$924,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[]
[null,null,"Allocation"]
[null,null,{"$f":"C924","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"C926/SUM($C926:$AP926)","v":1.8871528907085227E-4},0.25729008339106502,0.10012003306217362,1.6725682180360506E-2,7.4653208474901284E-2,0.38496324582735325,3.6733642897764006E-2,6.292148415310531E-6,1.1314926303824886E-6,0.12883458400448811,4.5379276943406088E-5,1.8030351289675397E-5,3.9350884524494869E-5,7.1778332870711304E-5,2.4167631970093201E-5,1.9028312973309105E-6,4.1259372996692446E-6,1.1972597213157776E-4,4.3535100667652663E-5,2.1328278971952608E-5,5.9249899299308069E-7,4.2448984099612759E-6,1.036399225688933E-6,4.1835178666724116E-7,1.0654679448587524E-7,7.6334360707486359E-7,1.8637165060310662E-7,7.5230578218643157E-8,1.9707733717818122E-6,4.25692080641199E-5,8.3472344584094665E-7,4.572061663430543E-9,1.0823596056649955E-6,2.5312478263164526E-5,9.4584961171118646E-6,3.4975505385534875E-6,1.3601054479707259E-7,1.2529623224272297E-6,3.6241927523127218E-7,1.5143915487533606E-7]
[null,"FY2015",{"$f":"C927/SUM($C927:$AP927)","v":2.0459527953917654E-4},0.2477038311834083,8.7563588471818027E-2,1.7610830210215634E-2,7.0225967358286831E-2,0.41063418817272962,3.8090253722900556E-2,7.018932710546305E-6,1.3174506130913764E-6,0.12741085144608236,5.6550368785374003E-5,1.9347796410232175E-5,4.4220193203522205E-5,8.32785934290246E-5,2.5940717462213537E-5,2.2589387768143126E-6,4.4161896174083674E-6,1.2944252733770788E-4,4.7686477939514209E-5,2.305008464454609E-5,6.4286689888529915E-7,4.7344911648188732E-6,1.1763655530589753E-6,4.6520909378315778E-7,1.206658369583755E-7,8.8866192981081427E-7,2.2080330201320549E-7,8.7319544308981066E-8,2.4295370182501246E-6,5.2997969015823217E-5,1.1165802282618845E-6,6.2825230387798104E-9,1.1570327101256838E-6,2.7939360526003496E-5,1.0911532299963184E-5,4.2122676674298421E-6,1.5708387736823509E-7,1.5010694943686457E-6,4.2850782484482713E-7,1.7227758023260516E-7]
[null,"FY2016",{"$f":"C928/SUM($C928:$AP928)","v":2.2096910819844061E-4},0.23379110496779251,8.2197923328748826E-2,1.9568431728874198E-2,7.4120221702056135E-2,0.43256260167814592,3.7414466246367371E-2,7.5853145511349637E-6,1.4592276529006854E-6,0.11950355778887638,6.9417746525867006E-5,2.0384870133231598E-5,4.7242145853607735E-5,9.5391136197672615E-5,2.7398360112742856E-5,2.5855535655135216E-6,4.7222067845124358E-6,1.3936414354892755E-4,5.2070550753608112E-5,2.4812207111392512E-5,6.6529681575312727E-7,5.1190956399222128E-6,1.2962201642222194E-6,5.0470193123740378E-7,1.279867175433714E-7,9.8478789050351576E-7,2.4936082678305208E-7,9.7092218070746154E-8,2.9535086437196865E-6,6.4987221856493646E-5,1.4686095338776163E-6,8.4064917760490802E-9,1.1430659821180037E-6,2.9555049967194306E-5,1.1891722515507074E-5,4.652307388788345E-6,1.7439575411574777E-7,1.7347473506189307E-6,4.9092162344387662E-7,1.8548883733496648E-7]
[null,"FY2017",2.4022198227436524E-4,0.21748516317972952,7.5908272969818252E-2,2.1869379855144973E-2,7.870192715667762E-2,0.45777869464002324,3.655219340223162E-2,8.3076468016138386E-6,1.6338222936237045E-6,0.11076639896456003,8.5346308315295894E-5,2.1425950053239359E-5,5.0397901197763691E-5,1.0980453523506457E-4,2.8969877202175905E-5,2.9770737794825899E-6,5.0880143247393362E-6,1.5098905450932387E-4,5.7252206495101386E-5,2.6892706945200631E-5,7.0090240143485831E-7,5.604866471652779E-6,1.4481159532762832E-6,5.5376197524991794E-7,1.3784288095832465E-7,1.1022803463902006E-6,2.8479353837663439E-7,1.0890552789854502E-7,3.59473305953885E-6,7.9815891265251943E-5,1.9244892895546075E-6,1.1194700950481337E-8,1.1210048498694087E-6,3.1178197479850037E-5,1.2942507117148352E-5,5.1561917508958913E-6,1.9524220215804252E-7,2.0144142108139345E-6,5.6475754855805922E-7,2.0265981795255363E-7]
[null,"FY2018",2.6351902248464114E-4,0.19834428529974316,6.8513918287781611E-2,2.4644063454782945E-2,8.427623870324738E-2,0.48784934322701645,3.5551785769686102E-2,9.1570214790360288E-6,1.8413573557103136E-6,9.9765492501835709E-2,1.0541883400959874E-4,2.248633482199248E-5,5.3762373535059625E-5,1.2734853328326629E-4,3.0726182070560069E-5,3.457244001466976E-6,5.5292368578885186E-6,1.6507045655929408E-4,6.3506271749682596E-5,2.9413057317775961E-5,7.4080296050685372E-7,6.1790697494824303E-6,1.6255452336548522E-6,6.1160353539189155E-7,1.4896579456367844E-7,1.2425301786945596E-6,3.268759039042138E-7,1.2298547854786152E-7,4.3954548712000149E-6,9.8484150483596573E-5,2.5243421873703422E-6,1.4886467431817347E-8,1.1127404574431584E-6,3.2908619327167713E-5,1.4055615460491031E-5,5.6853982899577154E-6,2.2014632913976122E-7,2.359197797344012E-6,6.5616456067949771E-7,2.2173531430370501E-7]
[null,"FY2019",2.940163021733821E-4,0.17640978130402918,5.9979325643369927E-2,2.8225565008644673E-2,9.1733086278095177E-2,0.52346902452256827,3.2976509391857915E-2,1.0183494704493809E-5,2.1035065063544904E-6,8.6009008475938134E-2,1.3104726611156434E-4,2.3521304173870557E-5,5.496228819464265E-5,1.4878904983128401E-4,3.2661010938574541E-5,4.0511475860797665E-6,6.1094785511782085E-6,1.8355580870572298E-4,7.1633021444296097E-5,3.2717993472184834E-5,7.8746049039018543E-7,6.8719037434623554E-6,1.8422636177045376E-6,6.8186685293673079E-7,1.6265813584622359E-7,1.4194630286434033E-6,3.8053866759036934E-7,1.4084667427449392E-7,5.408335800352208E-6,1.2229816128158893E-4,3.3209464109497487E-6,1.9822618673457674E-8,1.038912548135198E-6,3.3178518643142769E-5,1.4678830353611432E-5,6.0660266497532482E-6,2.5077095639268377E-7,2.7867661802290977E-6,7.678065280889996E-7,2.4580392136898616E-7]
[]
[]
["CO12","Data Equipment"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,{"$f":"TRANSPOSE(Service_units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$947,PSTN_Services,0),MATCH($B949,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$45,$B$1363:$B$1384,0),MATCH(C$947,PSTN_Services,0))","v":6164684},8404788336.1695499,3270579553.6583405,546370915.85961485,2438665367.8129034,12575434527.983334,1199962662,205542.99999999997,36962,4208585868.0000005,{"$f":"INDEX(Demand,MATCH(M$947,PSTN_Services,0),MATCH($B949,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$45,$B$1363:$B$1384,0),MATCH(M$947,PSTN_Services,0))","v":1482386},588990,1285459.0076319859,2344753,789474,62159,134780.28082146915,3911038.6255290494,1422143.0592383302,696722.03441115119,{"$f":"INDEX(Demand,MATCH(W$947,PSTN_Services,0),MATCH($B949,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$45,$B$1363:$B$1384,0),MATCH(W$947,PSTN_Services,0))","v":19354.918618963708},138666.33402282998,33855.623228376615,13666.124129829666,3480.519900916775,24935.828698383513,6088.1253351719915,2457.5260655277202,64378.43553888223,1390590.6465640122,{"$f":"INDEX(Demand,MATCH(AG$947,PSTN_Services,0),MATCH($B949,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$45,$B$1363:$B$1384,0),MATCH(AG$947,PSTN_Services,0))","v":27267.564256908627},149.3536401970145,35356.991879890476,826872.21855507616,308976.7658164142,114253.0313806052,4443,40930,11839,4947]
[null,"FY2015",5689369.1446128348,6888128295.5866861,2434961254.0681529,489720555.79528087,1952838074.9484484,11418882611.442245,1059210724.3610592,195181.91857329398,36635.561116345722,3543030750.94842,1572548.1252971755,538021.97274814476,1229671.590408141,2315804.4551615599,721357.39324512018,62816.388556588769,122805.04712833147,3599527.4313982478,1326061.7586848198,640974.90740143612,17876.791228267852,131656.35106163207,32712.279068381889,12936.497215012183,3355.4659283740175,24711.839759184761,6140.0805352501457,2428.1748935367918,67560.370788907414,1473763.2770654159,31049.773545442426,174.70389740985604,32174.672920722685,776935.49946454389,303427.01614466932,117134.40187820513,4368.1758788762918,41741.62025837585,11915.911268277801,4790.6811510588323]
[null,"FY2016",4954586.3809659649,5242082181.1172228,1843048174.4197831,438764884.97058874,1661929325.7471583,9698952005.8391209,838910046.86903441,170078.50770093061,32718.91494125914,2679517986.5867081,1556490.0647810791,457071.12982131267,1059267.036746562,2138867.4105767766,614328.14288904681,57973.481394725059,105881.68460923131,3124833.5717697167,1167529.9036892455,556341.22089777142,14917.336497870379,114780.75712575932,29063.948462069216,11316.465615231678,2869.7280486621466,22080.990009006851,5591.1876841001877,2177.0091994899549,66223.798527970372,1457148.4990464807,32929.276199876345,188.49100675154506,25629.913582586985,662685.60908851458,266637.11910646822,104314.39496899201,3910.315044871375,38896.638846343492,11007.482491409619,4159.0450121005724]
[null,"FY2017",3922558.2444842453,3551291234.0773983,1239497814.2435193,357102690.77115524,1285115085.2324305,7475017797.3245335,596856733.20333159,135654.64802765058,26678.503970365906,1808692307.6591043,1393610.4520863537,349861.97446015466,822941.76817758405,1792986.14094413,473045.92854164325,48612.309279880043,83081.624539945362,2465483.6122199111,934864.96313139214,439128.04459299642,11444.957981351643,91521.246221774491,23646.125628109137,9042.3181964152991,2250.8211947439081,17999.014159859555,4650.3622664274317,1778.3063493350132,58697.999516586708,1303304.8822559065,31424.773277169061,182.797036691226,18304.764511267254,509105.34670829109,211336.7707484939,84194.886209531745,3188.0883776555834,32893.147394852844,9221.8636998048241,3309.2098075667918]
[null,"FY2018",2923554.5942385644,2200487619.6853137,760112794.48034525,273408212.63913357,934984436.88400173,5412338643.4872551,394421570.17871028,101590.58713166451,20428.539488968469,1106826600.9798758,1169546.371196022,249469.76068968337,596454.98326313135,1412840.6596208268,340884.95740770322,38355.643128122159,61342.918116870816,1831338.3493030709,704556.54694745422,326316.77987116843,8218.6776430592272,68552.348076779846,18034.258746050218,6785.3026657752089,1652.6686725487657,13784.981357898994,3626.4537625960033,1364.4356959247034,48764.419969772942,1092611.0300928357,28005.766451820105,165.15468159346619,12345.057468261795,365097.5338207194,155936.97474634554,63075.417227804581,2442.3656626110019,26173.607863715359,7279.675288196252,2459.9943135995486]
[null,"FY2019",2091035.6590946133,1254621395.4567673,426571274.45530093,200739423.27308279,652403125.637519,3722896957.1308975,234528005.90009585,72424.727485826836,14960.079020825719,611693645.54656816,932004.46519645432,167282.85272756897,390890.24544176226,1058183.5312538219,232284.18978742434,28811.647517940797,43450.439361875244,1305443.7410456091,509452.03072577383,232689.44796135515,5600.3968261698637,48872.785853118716,13102.126955535819,4849.4178510024394,1156.8200803224081,10095.181075740049,2706.3802847454899,1001.6975800177715,38463.931868055108,869781.07809376542,23618.477328999183,140.97790563460563,7388.7167778556595,235964.69000496066,104395.42799603539,43141.41066291053,1783.4759780535544,19819.402575104828,5460.6183999040786,1748.1505648783395]
[]
[]
[null,null,"Allocation"]
[null,"SIO",{"$f":"C947","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"FY2014",{"$f":"IF(C$948=$B$958,C949/SUMIF($C$948:$AP$948,$B$958,$C949:$AP949),0)","v":0.2777184543646859},0,0,0,0,0,0,9.2596934839613235E-3,1.6651347433587057E-3,0,6.6781354679631477E-2,2.6533946011872846E-2,5.7909811557043007E-2,0.10563090971523606,3.5565732005258671E-2,2.8002573051359178E-3,6.0718394111647454E-3,0.17619193490574914,6.4067415669178659E-2,3.1387264378593356E-2,8.7193732610023182E-4,6.2469057549807252E-3,1.5251927518974064E-3,6.1565765098295919E-4,1.5679710545879341E-4,1.1233568183572178E-3,2.7426949346672934E-4,1.1071132607596533E-4,2.900242674608291E-3,6.2645982343579432E-2,1.2284012935161669E-3,6.7283679275781678E-6,1.59282927330386E-3,3.7250518354909105E-2,1.39193752408289E-2,5.1470886880011415E-3,2.0015674651649613E-4,1.8438927830115206E-3,5.3334587486130944E-4,2.2286190074659158E-4]
[null,"FY2015",0.26903106110599473,0,0,0,0,0,0,9.2294940489488098E-3,1.7323720136311746E-3,0,7.436049235608734E-2,2.5441242877310945E-2,5.814701847790029E-2,0.10950657516678003,3.4110556022744314E-2,2.9703749640199459E-3,5.8070361226938783E-3,0.17020950121792552,6.2704984149052914E-2,3.030953961632241E-2,8.4533311006285952E-4,6.2255844061362203E-3,1.54685324950225E-3,6.1172328324748048E-4,1.5866865662430215E-4,1.1685394818492134E-3,2.9034368129175444E-4,1.1482019386590413E-4,3.1947018694092992E-3,6.9689290353638703E-2,1.4682389754830489E-3,8.2611575562873487E-6,1.521431669589684E-3,3.6738657049486659E-2,1.4348039307472504E-2,5.5388904513514409E-3,2.0655629155377493E-4,1.9738203138088932E-3,5.6346321904338472E-4,2.265351396138934E-4]
[null,"FY2016",0.26252947801343257,0,0,0,0,0,0,9.0119776737697388E-3,1.733682491376805E-3,0,8.2473993350864444E-2,2.4218902628881905E-2,5.6127555531627078E-2,0.11333251691722208,3.2551505671837587E-2,3.0718503299585857E-3,5.6103701205881436E-3,0.16557606698051214,6.1864097749538535E-2,2.9478943162793762E-2,7.904273461013131E-4,6.0819067298887759E-3,1.5400161854214633E-3,5.9962741235818594E-4,1.5205874895027997E-4,1.1700090250428132E-3,2.9626117526601229E-4,1.1535354211769965E-4,3.5090112317761636E-3,7.7210165577564729E-2,1.7448289377544855E-3,9.9876037690681746E-6,1.3580564182340711E-3,3.5113830633648702E-2,1.4128344591376176E-2,5.5273238883681158E-3,2.0719650212214279E-4,2.0610225572082336E-3,5.8325527309675471E-4,2.2037599753145452E-4]
[null,"FY2017",0.25610843134430816,0,0,0,0,0,0,8.8570511756655632E-3,1.7418708344410286E-3,0,9.0990461974847461E-2,2.284289891476014E-2,5.373083385875492E-2,0.11706616941252408,3.0885723846923119E-2,3.1739547248791494E-3,5.4244967718152758E-3,0.16097431856330874,6.103843061170814E-2,2.8671185397475981E-2,7.4725473854394967E-4,5.9755295762642683E-3,1.5438832936390827E-3,5.9038356721826291E-4,1.4695875739588373E-4,1.1751767583585554E-3,3.0362761009660637E-4,1.1610770858998337E-4,3.832461277122117E-3,8.5094305336905512E-2,2.0517603277614318E-3,1.193503305838952E-5,1.1951395576342849E-3,3.3240085578794078E-2,1.3798425789566585E-2,5.4971829327599689E-3,2.0815403175632085E-4,2.1476321972066803E-3,6.0210630385134549E-4,2.1606219206480286E-4]
[null,"FY2018",0.24981119382318417,0,0,0,0,0,0,8.6806881946287408E-3,1.7455729569272557E-3,0,9.9935118638051407E-2,2.131663245266166E-2,5.0965742772303972E-2,0.12072407081343982,2.9127856320590662E-2,3.2774038215584405E-3,5.2416149975692463E-3,0.15648376132094496,6.0202779334354931E-2,2.7883038170315039E-2,7.0226760181137332E-4,5.8576446447045254E-3,1.5409870285799702E-3,5.7978891953287121E-4,1.4121683750910482E-4,1.1778957904988185E-3,3.0987235386812869E-4,1.1658797505120356E-4,4.166810495945898E-3,9.3361166009953991E-2,2.3930300344141855E-3,1.4112097737342616E-5,1.0548575183236832E-3,3.1196766759680986E-2,1.3324465327012655E-2,5.3896531672866449E-3,2.0869467706605775E-4,2.2364761855242685E-3,6.2203195314814201E-4,2.1020100581997249E-4]
[null,"FY2019",0.24548422432919323,0,0,0,0,0,0,8.5025465595404987E-3,1.7562892236476536E-3,0,0.10941582570101162,1.9638737946335447E-2,4.5889886326313092E-2,0.12422904518053338,2.7269790405482938E-2,3.382441094118041E-3,5.1010117197766861E-3,0.15325699625550068,5.9808849290403324E-2,2.7317367063512552E-2,6.5747758285636133E-4,5.7375864795889478E-3,1.5381686384702603E-3,5.6931385862492951E-4,1.3580881744950293E-4,1.1851580268668507E-3,3.1772469400556826E-4,1.1759768532573185E-4,4.5156037575030221E-3,0.10211090010033942,2.7727712637174396E-3,1.6550579451739259E-5,8.6742346985385524E-4,2.7701875213370208E-2,1.2255855395702425E-2,5.0647322473865988E-3,2.0937721228139812E-4,2.3267659959104892E-3,6.4106782035395192E-4,2.0523006557220203E-4]
[]
[]
["General Allocations"]
[]
[null,"Revenue Requirement (incl. Tax)",null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,"Code","Asset Class",null,"FY2014","FY2015","FY2016","FY2017","FY2018","FY2019"]
[null,"CAN Asset Class"]
[null,"CA01","Ducts and pipes",null,{"$f":"'6. Revenue Requirement'!L285","v":38.200274480589066},{"$f":"'6. Revenue Requirement'!M285","v":32.77904268643934},{"$f":"'6. Revenue Requirement'!N285","v":32.514074063750677},{"$f":"'6. Revenue Requirement'!O285","v":32.291123373021534},{"$f":"'6. Revenue Requirement'!P285","v":32.099734293872601},{"$f":"'6. Revenue Requirement'!Q285","v":31.951099769507504}]
[null,"CA02","Copper cables",null,{"$f":"'6. Revenue Requirement'!L286","v":27.767386237103331},{"$f":"'6. Revenue Requirement'!M286","v":25.844431185945645},{"$f":"'6. Revenue Requirement'!N286","v":26.215679228171719},{"$f":"'6. Revenue Requirement'!O286","v":25.621071122824461},{"$f":"'6. Revenue Requirement'!P286","v":25.061030066707556},{"$f":"'6. Revenue Requirement'!Q286","v":24.532354942689288}]
[null,"CA03","Other cables",null,{"$f":"'6. Revenue Requirement'!L287","v":17.855151855389305},{"$f":"'6. Revenue Requirement'!M287","v":17.696230439702354},{"$f":"'6. Revenue Requirement'!N287","v":17.337551788307245},{"$f":"'6. Revenue Requirement'!O287","v":16.979583994367232},{"$f":"'6. Revenue Requirement'!P287","v":16.635997247034144},{"$f":"'6. Revenue Requirement'!Q287","v":16.308408738644331}]
[null,"CA04","Pair gain systems",null,{"$f":"'6. Revenue Requirement'!L288","v":19.081322673574359},{"$f":"'6. Revenue Requirement'!M288","v":10.279379689820027},{"$f":"'6. Revenue Requirement'!N288","v":10.438395408354356},{"$f":"'6. Revenue Requirement'!O288","v":10.234232739879907},{"$f":"'6. Revenue Requirement'!P288","v":10.033449114054985},{"$f":"'6. Revenue Requirement'!Q288","v":9.8351535890119557}]
[null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"'6. Revenue Requirement'!L289","v":0.41842478964801061},{"$f":"'6. Revenue Requirement'!M289","v":1.3432720288099491},{"$f":"'6. Revenue Requirement'!N289","v":1.4534130107363279},{"$f":"'6. Revenue Requirement'!O289","v":1.5600597812410277},{"$f":"'6. Revenue Requirement'!P289","v":1.6635369770550428},{"$f":"'6. Revenue Requirement'!Q289","v":1.7639967992344987}]
[null,"CA06","Other CAN assets",null,{"$f":"'6. Revenue Requirement'!L290","v":3.9533902063259754E-2},{"$f":"'6. Revenue Requirement'!M290","v":1.0419943281011759},{"$f":"'6. Revenue Requirement'!N290","v":1.1622529967057185},{"$f":"'6. Revenue Requirement'!O290","v":1.279355621180237},{"$f":"'6. Revenue Requirement'!P290","v":1.3933143005436346},{"$f":"'6. Revenue Requirement'!Q290","v":1.5043359034007719}]
[null,"CA07","Other Communications Plant and Equipment",null,{"$f":"'6. Revenue Requirement'!L291","v":3.4646788493435836},{"$f":"'6. Revenue Requirement'!M291","v":4.318674415782465},{"$f":"'6. Revenue Requirement'!N291","v":2.0382262685973291},{"$f":"'6. Revenue Requirement'!O291","v":2.0388050806025109},{"$f":"'6. Revenue Requirement'!P291","v":2.0394966332117659},{"$f":"'6. Revenue Requirement'!Q291","v":2.0403390768043703}]
[null,"CA08","Network Land",null,{"$f":"'6. Revenue Requirement'!L292","v":7.8920091142516219E-2},{"$f":"'6. Revenue Requirement'!M292","v":1.0429122205680232},{"$f":"'6. Revenue Requirement'!N292","v":1.0828315232322998},{"$f":"'6. Revenue Requirement'!O292","v":1.1241068710617663},{"$f":"'6. Revenue Requirement'!P292","v":1.1670735404725403},{"$f":"'6. Revenue Requirement'!Q292","v":1.2122820316249467}]
[null,"CA09","Network Buildings/Support",null,{"$f":"'6. Revenue Requirement'!L293","v":31.664247967837326},{"$f":"'6. Revenue Requirement'!M293","v":31.299630240492142},{"$f":"'6. Revenue Requirement'!N293","v":2.0382262685973291},{"$f":"'6. Revenue Requirement'!O293","v":2.0388050806025109},{"$f":"'6. Revenue Requirement'!P293","v":2.0394966332117659},{"$f":"'6. Revenue Requirement'!Q293","v":2.0403390768043703}]
[null,"CA10","Indirect Capital Assets",null,{"$f":"'6. Revenue Requirement'!L294","v":120.78476892171743},{"$f":"'6. Revenue Requirement'!M294","v":126.2964792655448},{"$f":"'6. Revenue Requirement'!N294","v":123.1053515525375},{"$f":"'6. Revenue Requirement'!O294","v":119.89669550512862},{"$f":"'6. Revenue Requirement'!P294","v":116.62828553913221},{"$f":"'6. Revenue Requirement'!Q294","v":113.28244916828561}]
[null,"CA11","Spare CAN Asset Class 11",null,0,0,0,0,0,0]
[null,"CA12","Spare CAN Asset Class 12",null,0,0,0,0,0,0]
[null,"CA13","Spare CAN Asset Class 13",null,0,0,0,0,0,0]
[null,"CA14","Spare CAN Asset Class 14",null,0,0,0,0,0,0]
[null,"CA15","Spare CAN Asset Class 15",null,0,0,0,0,0,0]
[null,"CA16","Spare CAN Asset Class 16",null,0,0,0,0,0,0]
[null,"CA17","Spare CAN Asset Class 17",null,0,0,0,0,0,0]
[null,"CA18","Spare CAN Asset Class 18",null,0,0,0,0,0,0]
[null,"CA19","Spare CAN Asset Class 19",null,0,0,0,0,0,0]
[null,"CA20","Spare CAN Asset Class 20",null,0,0,0,0,0,0]
[null,null,"Total",null,{"$f":"SUM(E972:E991)","v":259.35470976840821},251.94204650120594,217.38600210899048,213.06383916990981,208.76141434529626,204.47075909600767]
[null,"Core Asset Class"]
[null,"CO01","Switching Equipment - Local",null,{"$f":"'6. Revenue Requirement'!L307","v":12.717142527021741},{"$f":"'6. Revenue Requirement'!M307","v":9.9338746475952302},{"$f":"'6. Revenue Requirement'!N307","v":10.291130136655342},{"$f":"'6. Revenue Requirement'!O307","v":10.242198596257968},{"$f":"'6. Revenue Requirement'!P307","v":10.198145296823245},{"$f":"'6. Revenue Requirement'!Q307","v":10.138081982361149}]
[null,"CO02","Switching Equipment - Trunk",null,{"$f":"'6. Revenue Requirement'!L308","v":1.4970247065022197E-2},{"$f":"'6. Revenue Requirement'!M308","v":1.0045798731266362},{"$f":"'6. Revenue Requirement'!N308","v":1.0852991558712304},{"$f":"'6. Revenue Requirement'!O308","v":1.1655959806762541},{"$f":"'6. Revenue Requirement'!P308","v":1.2457418992225768},{"$f":"'6. Revenue Requirement'!Q308","v":1.325198042629393}]
[null,"CO03","Switching Equipment - Other",null,{"$f":"'6. Revenue Requirement'!L309","v":0.38183406454172858},{"$f":"'6. Revenue Requirement'!M309","v":1.4367510448112368},{"$f":"'6. Revenue Requirement'!N309","v":1.5225926180266709},{"$f":"'6. Revenue Requirement'!O309","v":1.6046682713055558},{"$f":"'6. Revenue Requirement'!P309","v":1.6862390614163481},{"$f":"'6. Revenue Requirement'!Q309","v":1.7659815856034637}]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"'6. Revenue Requirement'!L310","v":23.703021033871973},{"$f":"'6. Revenue Requirement'!M310","v":27.820140720081525},{"$f":"'6. Revenue Requirement'!N310","v":27.918113700354301},{"$f":"'6. Revenue Requirement'!O310","v":27.772054783316957},{"$f":"'6. Revenue Requirement'!P310","v":27.651706644595897},{"$f":"'6. Revenue Requirement'!Q310","v":27.48359318470985}]
[null,"CO05","Transmission Equipment ",null,{"$f":"'6. Revenue Requirement'!L311","v":138.06741156146327},{"$f":"'6. Revenue Requirement'!M311","v":136.08843890782117},{"$f":"'6. Revenue Requirement'!N311","v":2.0407495577794972},{"$f":"'6. Revenue Requirement'!O311","v":2.0413835253325834},{"$f":"'6. Revenue Requirement'!P311","v":2.0421252743423328},{"$f":"'6. Revenue Requirement'!Q311","v":2.042778641208292}]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"'6. Revenue Requirement'!L312","v":2.9049515873608245},{"$f":"'6. Revenue Requirement'!M312","v":4.3883339985927119},{"$f":"'6. Revenue Requirement'!N312","v":4.4398001091597425},{"$f":"'6. Revenue Requirement'!O312","v":4.4695114207307549},{"$f":"'6. Revenue Requirement'!P312","v":4.4979137112531848},{"$f":"'6. Revenue Requirement'!Q312","v":4.5194499744614367}]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"'6. Revenue Requirement'!L313","v":8.3751835085836817},{"$f":"'6. Revenue Requirement'!M313","v":9.2105992381414428},{"$f":"'6. Revenue Requirement'!N313","v":2.0407495577794972},{"$f":"'6. Revenue Requirement'!O313","v":2.0413835253325834},{"$f":"'6. Revenue Requirement'!P313","v":2.0421252743423328},{"$f":"'6. Revenue Requirement'!Q313","v":2.042778641208292}]
[null,"CO08","Network Land",null,{"$f":"'6. Revenue Requirement'!L314","v":9.2347284801873764E-2},{"$f":"'6. Revenue Requirement'!M314","v":1.0449120386856634},{"$f":"'6. Revenue Requirement'!N314","v":1.08828597213168},{"$f":"'6. Revenue Requirement'!O314","v":1.132333349895966},{"$f":"'6. Revenue Requirement'!P314","v":1.1781662561861623},{"$f":"'6. Revenue Requirement'!Q314","v":1.2250898583446328}]
[null,"CO09","Network Buildings/Support",null,{"$f":"'6. Revenue Requirement'!L315","v":177.85175308911212},{"$f":"'6. Revenue Requirement'!M315","v":175.17922282839808},{"$f":"'6. Revenue Requirement'!N315","v":2.0407495577794972},{"$f":"'6. Revenue Requirement'!O315","v":2.0413835253325834},{"$f":"'6. Revenue Requirement'!P315","v":2.0421252743423328},{"$f":"'6. Revenue Requirement'!Q315","v":2.042778641208292}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"'6. Revenue Requirement'!L316","v":72.987481576771586},{"$f":"'6. Revenue Requirement'!M316","v":88.071725506682156},{"$f":"'6. Revenue Requirement'!N316","v":86.158250196013398},{"$f":"'6. Revenue Requirement'!O316","v":83.852074432656735},{"$f":"'6. Revenue Requirement'!P316","v":81.494894710739075},{"$f":"'6. Revenue Requirement'!Q316","v":79.012799855729895}]
[null,"CO11","LSS equipment",null,{"$f":"'6. Revenue Requirement'!L317","v":1},{"$f":"'6. Revenue Requirement'!M317","v":1},{"$f":"'6. Revenue Requirement'!N317","v":2.0407495577794972},{"$f":"'6. Revenue Requirement'!O317","v":2.0413835253325834},{"$f":"'6. Revenue Requirement'!P317","v":2.0421252743423328},{"$f":"'6. Revenue Requirement'!Q317","v":2.042778641208292}]
[null,"CO12","Data Equipment",null,{"$f":"'6. Revenue Requirement'!L318","v":312.53101801040702},{"$f":"'6. Revenue Requirement'!M318","v":369.2748339371322},{"$f":"'6. Revenue Requirement'!N318","v":357.96356577922484},{"$f":"'6. Revenue Requirement'!O318","v":268.63964711134855},{"$f":"'6. Revenue Requirement'!P318","v":194.48183909225364},{"$f":"'6. Revenue Requirement'!Q318","v":127.09447635088236}]
[null,"CO13","Spare Core Asset Class 13",null,0,0,0,0,0,0]
[null,"CO14","Spare Core Asset Class 14",null,0,0,0,0,0,0]
[null,"CO15","Spare Core Asset Class 15",null,0,0,0,0,0,0]
[null,"CO16","Spare Core Asset Class 16",null,0,0,0,0,0,0]
[null,"CO17","Spare Core Asset Class 17",null,0,0,0,0,0,0]
[null,"CO18","Spare Core Asset Class 18",null,0,0,0,0,0,0]
[null,"CO19","Spare Core Asset Class 19",null,0,0,0,0,0,0]
[null,"CO20","Spare Core Asset Class 20",null,0,0,0,0,0,0]
[null,null,"Total",null,{"$f":"SUM(E994:E1013)","v":750.62711449100084},824.45341274106795,498.63003589855521,407.04361804751909,330.60314776985945,260.73578539955531]
[]
[]
[null,"Direct Network Asset Total Revenue Requirement"]
[null,{"$f":"E969","v":"Y05"},"CAN CA01-CA09",{"$f":"SUM(OFFSET($D$972,,MATCH(B1018,$E$969:$J$969,0),9,1))","v":138.56994084669077}]
[null,"FY2014","Core CO01-CO06,C012",{"$f":"SUM(OFFSET($D$994,,MATCH(B1018,$E$969:$J$969,0),6,1),OFFSET($D$994,11,MATCH(B1018,$E$969:$J$969,0),1,1))","v":490.32034903173155}]
[null,null,"Core CO01-CO09,C012",{"$f":"SUM(OFFSET($D$994,,MATCH(B1018,$E$969:$J$969,0),9,1),OFFSET($D$994,11,MATCH(B1018,$E$969:$J$969,0),1,1))","v":676.6396329142292}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Fixed Line Services","Other Services"]
[null,"Direct Network Asset Cost by Service",null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,null,null,"ULLS","ULLS13","ULLS4","WLR","FOTAS","LCS","LSS","WADSL","TEBA","AS1","AS2"]
[null,"CAN Asset Class"]
[null,"CA01","Ducts and pipes",{"$f":"$E972*D13","v":0.18364123887079448},0.18357268102590413,6.855784489033528E-5,0.2194087600794839,0,0,0,0,0,0,0,null,{"$f":"$E972*P13","v":1.1249609802732845},1.5280109792235628]
[null,"CA02","Copper cables",0.13348692589569244,0.13343709190406444,4.9833991628010034E-5,0.1594859688253481,0,0,0,0,0,0,0,null,0.81772255476309297,0]
[null,"CA03","Other cables",1.1923912289134333,1.1922710928823474,1.2013603108583921E-4,1.0339884792679814,0,0,0.47376763536469108,0.63503154580197319,0,0,0,null,14.519972966041234,0]
[null,"CA04","Pair gain systems",1.2742765772204632,1.2741481910609707,1.2838615949264782E-4,1.1049958002858231,0,0,0.50630278565574727,0.6786412085142115,0,0,0,null,15.517106301898123,0]
[null,"CA05","CAN Radio Bearer Equipment",2.7942974284233989E-2,2.7940158968299218E-2,2.8153159347713158E-6,2.4230900719311655E-2,0,0,1.1102460778549565E-2,1.4881583932977878E-2,0,0,0,null,0.3402668699329377,0]
[null,"CA06","Other CAN assets",2.6401275355563644E-3,2.6398615369176699E-3,2.6599863869445331E-7,2.2894008185979659E-3,0,0,1.0489904229852027E-3,1.4060521659040393E-3,0,0,0,null,3.2149331120216201E-2,0]
[null,"CA07","Other Communications Plant and Equipment",0.23137594708903134,0.23135263545498205,2.3311634049281798E-5,0.20063889927115952,0,0,9.1931601536960381E-2,0.12322383944004188,0,0,0,null,2.8175085620063922,0]
[null,"CA08","Network Land",5.2703905979372178E-3,5.2698595945271333E-3,5.3100341008485201E-7,4.5702476061277733E-3,0,0,2.0940614376276099E-3,2.8068508114053206E-3,0,0,0,null,6.4178540689418334E-2,0]
[null,"CA09","Network Buildings/Support",2.1145813742039445,2.1143683254934671,2.1304871047767883E-4,1.8336706329129415,0,0,0.8401774460851501,1.1261621573721587,0,0,0,null,25.749656357263145,0]
[null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,53.156410573881274,1.3318938574099328]
[null,"CA11","Spare CAN Asset Class 11",{"$f":"$E982*D23","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA12","Spare CAN Asset Class 12",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA13","Spare CAN Asset Class 13",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA14","Spare CAN Asset Class 14",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA15","Spare CAN Asset Class 15",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA16","Spare CAN Asset Class 16",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA17","Spare CAN Asset Class 17",0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$E988*P29","v":0},0]
[null,"CA18","Spare CAN Asset Class 18",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA19","Spare CAN Asset Class 19",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA20","Spare CAN Asset Class 20",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"Core Asset Class"]
[null,"CO01","Switching Equipment - Local",{"$f":"$E994*D34","v":0},8.4918243999455439E-3,8.5565613909253459E-7,7.3644732728388677E-3,4.8989614079003693E-2,4.6746462390450019E-3,3.3743597323728706E-3,4.5229448298873326E-3,0,0,0,null,{"$f":"$E994*P34","v":0.17692413233120247},0]
[null,"CO02","Switching Equipment - Trunk",0,0,0,0,5.7669136350752895E-3,5.5028563996498212E-4,0,0,0,0,0,null,8.6530477899819241E-3,0]
[null,"CO03","Switching Equipment - Other",0,0,0,0,0.1470920328554142,1.4035693709939708E-2,0,0,0,0,0,null,0.22070633797637468,0]
[null,"CO04","Inter-exchange Cables ",0,0,0,0,9.134649008051425E-2,8.7163888577732138E-3,0,5.9728934742844478E-2,0,0,0,null,0.55158325358743365,0.47377598442503299]
[null,"CO05","Transmission Equipment ",0,0,0,0,2.1274808220198834E-2,2.0300670683499038E-3,0,1.3911006659705844E-2,0,0,0,null,0.12846501192550136,5.3570155685847753]
[null,"CO06","Core Radio Bearer Equipment",0,0,0,0,4.4762400635396345E-4,4.2712805910949663E-5,0,2.9268891493565717E-4,0,0,0,null,2.7029161776324193E-3,0.11271212158959999]
[null,"CO07","Other Communications Plant and Equipment",0,-0.35661178316229702,-3.5933039493552393E-5,-0.30926898887534543,-5.3791194152167723E-3,-5.1328186221605808E-4,-0.14170529023189143,-0.1912026456680288,8.3751835085836817,0,0,null,-4.3598019098041396,8.2736622601651497]
[null,"CO08","Network Land",0,-3.9321084570434458E-3,-3.9620846856754042E-7,-3.4100926107216521E-3,-5.9311783689419872E-5,-5.6595997287847166E-6,-1.562485022753804E-3,-2.1082577063870418E-3,9.2347284801873764E-2,0,0,null,-4.8072483215656964E-2,9.1227881073998512E-2]
[null,"CO09","Network Buildings/Support",0,-7.5728526715439592,-7.6305839283386976E-4,-6.5675016901067247,-0.11422863953864179,-1.0899830305856504E-2,-3.0091918898151166,-4.0602961944037359,177.85175308911212,0,0,null,-92.582856481320505,175.69589202785588]
[null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,17.070194807537089,20.495303020895008]
[null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,0.57817618313015506,0]
[null,"CO12","Data Equipment",{"$f":"$E1005*D45","v":0},20.869141938461333,2.1028236779545772E-3,18.098612358713485,0,0,8.2926811589238003,11.115394429888807,0,0,0,null,254.15308530074179,0]
[null,"CO13","Spare Core Asset Class 13",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO14","Spare Core Asset Class 14",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO15","Spare Core Asset Class 15",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO16","Spare Core Asset Class 16",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO17","Spare Core Asset Class 17",0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$E1010*P50","v":0},0]
[null,"CO18","Spare Core Asset Class 18",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO19","Spare Core Asset Class 19",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO20","Spare Core Asset Class 20",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"CAN Total","CA01-CA09",{"$f":"SUM(D1025:D1033)","v":5.1656067846110876},5.1649998979214793,6.0688668960734362E-4,4.5832790897867755,0,0,1.9264249812817114,2.5821532380386722,{"$f":"SUM(L1025:L1033)","v":0},{"$f":"SUM(M1025:M1033)","v":0},{"$f":"SUM(N1025:N1033)","v":0},null,{"$f":"SUM(P1025:P1033)","v":60.983522463987853},{"$f":"SUM(Q1025:Q1033)","v":1.5280109792235628}]
[null,"Core Total","CO01-CO06 + CO12",{"$f":"SUM(D1046:D1051,D1057)","v":0},20.877633762861279,2.1036793340936696E-3,18.105976831986325,0.31491748287656024,3.0049794320983758E-2,8.2960555186561731,11.193850005036181,0,0,0,null,{"$f":"SUM(P1046:P1051,P1057)","v":255.24212000052992},{"$f":"SUM(Q1046:Q1051,Q1057)","v":5.9435036745994081}]
[]
[null,null,"CAN General Allocator",{"$f":"D1067/$D1018","v":3.7277974956532206E-2},3.7273595314844407E-2,4.3796416877942032E-6,3.3075565030785174E-2,0,0,1.3902185203449316E-2,1.8634295592977714E-2,0,0,0,null,{"$f":"P1067/$D1018","v":0.44009200041052204},{"$f":"Q1067/$D1018","v":1.102700174285348E-2}]
[null,null,"Core Primary General Allocator",0,4.2579578441094154E-2,4.2904181689541262E-6,3.6926831341471775E-2,6.4226884219357593E-4,6.128604366578931E-5,1.6919663919800494E-2,2.2829666415316897E-2,0,0,0,null,{"$f":"P1068/$D1019","v":0.52056195608559519},{"$f":"Q1068/$D1019","v":1.2121674505935646E-2}]
[null,null,"Core Secondary General Allocator",{"$f":"SUM(D1046:D1054,D1057)/$D1020","v":0},1.9130178857463983E-2,1.9276016802034003E-6,1.6590509208047693E-2,2.8855893542340314E-4,2.7534630912676785E-5,7.6016768799565919E-3,1.0256926389852447E-2,0.27535969638674046,0,0,null,{"$f":"SUM(P1046:P1054,P1057)/$D1020","v":0.23387839172916075},{"$f":"SUM(Q1046:Q1054,Q1057)/$D1020","v":0.28080572966936951}]
[]
[null,"Direct Network Asset Total Revenue Requirement"]
[null,{"$f":"F969","v":"Y06"},"CAN CA01-CA09",{"$f":"SUM(OFFSET($D$972,,MATCH(B1075,$E$969:$J$969,0),9,1))","v":125.64556723566113}]
[null,"FY2015","Core CO01-CO06,C012",{"$f":"SUM(OFFSET($D$994,,MATCH(B1075,$E$969:$J$969,0),6,1),OFFSET($D$994,11,MATCH(B1075,$E$969:$J$969,0),1,1))","v":549.94695312916065}]
[null,null,"Core CO01-CO09,C012",{"$f":"SUM(OFFSET($D$994,,MATCH(B1075,$E$969:$J$969,0),9,1),OFFSET($D$994,11,MATCH(B1075,$E$969:$J$969,0),1,1))","v":735.38168723438594}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Fixed Line Services","Other Services"]
[null,"Direct Network Asset Cost by Service",null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,null,null,{"$f":"D1023","v":"ULLS"},"ULLS13","ULLS4","WLR","FOTAS","LCS","LSS","WADSL","TEBA","AS1","AS2"]
[null,"CAN Asset Class"]
[null,"CA01","Ducts and pipes",{"$f":"$F972*D58","v":0.1751381476122614},0.1750645821329499,7.3565479311495758E-5,0.19074239642125038,0,0,0,0,0,0,0,null,{"$f":"$F972*P58","v":0.94528116342406177},1.3111617074575737]
[null,"CA02","Copper cables",0.1380865770638148,0.13802857482177514,5.8002242039655684E-5,0.15038964943874805,0,0,0,0,0,0,0,null,0.74530102093526296,0]
[null,"CA03","Other cables",1.315900408343047,1.3157542169952323,1.461913478147493E-4,1.0289830383665544,0,0,0.45021409662933065,0.60362825980486035,0,0,0,null,14.297504636558559,0]
[null,"CA04","Pair gain systems",0.76437973485018162,0.76429481527498311,8.4919575198503415E-5,0.5977152807653181,0,0,0.26152019531680859,0.35063535678866609,0,0,0,null,8.3051291220990517,0]
[null,"CA05","CAN Radio Bearer Equipment",9.988636943046815E-2,9.9875272448597202E-2,1.1096981870952748E-5,7.8107263480058725E-2,0,0,3.4174509935252138E-2,4.5819755792507182E-2,0,0,0,null,1.0852841301716627,0]
[null,"CA06","Other CAN assets",7.7483211269853858E-2,7.7474603190536659E-2,8.608079317201588E-6,6.0588863449966369E-2,0,0,2.6509630778002446E-2,3.5543005904076976E-2,0,0,0,null,0.84186961669927607,0]
[null,"CA07","Other Communications Plant and Equipment",0.32113875588322194,0.3211030786334389,3.567724978308616E-5,0.25111804105453822,0,0,0.10987244471995064,0.14731238560354035,0,0,0,null,3.4892327885212131,0]
[null,"CA08","Network Land",7.7551466205618563E-2,7.7542850543447076E-2,8.6156621714899438E-6,6.0642236160196872E-2,0,0,2.6532983103186764E-2,3.5574315726490231E-2,0,0,0,null,0.84261121937253058,0]
[null,"CA09","Network Buildings/Support",2.327455915246476,2.3271973440696061,2.5857117687024168E-4,1.8199801779453433,0,0,0.79630149491838698,1.0676477908094892,0,0,0,null,25.288244861572441,0]
[null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,56.129742352090901,1.317954234621753]
[null,"CA11","Spare CAN Asset Class 11",{"$f":"$F982*D68","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA12","Spare CAN Asset Class 12",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA13","Spare CAN Asset Class 13",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA14","Spare CAN Asset Class 14",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA15","Spare CAN Asset Class 15",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA16","Spare CAN Asset Class 16",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA17","Spare CAN Asset Class 17",0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$F988*P74","v":0},0]
[null,"CA18","Spare CAN Asset Class 18",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA19","Spare CAN Asset Class 19",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA20","Spare CAN Asset Class 20",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"Core Asset Class"]
[null,"CO01","Switching Equipment - Local",{"$f":"$F994*D79","v":0},7.3860574449522674E-3,8.2065303608192665E-7,5.776251926908651E-3,4.0822930920902341E-2,3.7867178166751531E-3,2.5273011762223193E-3,3.3884998768971652E-3,0,0,0,null,{"$f":"$F994*P79","v":0.13498891313631051},0]
[null,"CO02","Switching Equipment - Trunk",0,0,0,0,0.41282879259106708,3.8293824301102654E-2,0,0,0,0,0,null,0.5534572562344664,0]
[null,"CO03","Switching Equipment - Other",0,0,0,0,0.59042811323436439,5.4767862214069638E-2,0,0,0,0,0,null,0.79155506936280262,0]
[null,"CO04","Inter-exchange Cables ",0,0,0,0,0.11437168305459121,1.0609068976088385E-2,0,6.6102145678401822E-2,0,0,0,null,0.64385516558200517,0.5560689727129895]
[null,"CO05","Transmission Equipment ",0,0,0,0,2.2370038430119681E-2,2.0750353091298734E-3,0,1.2928965454092427E-2,0,0,0,null,0.12593208749604345,5.2802314296234618]
[null,"CO06","Core Radio Bearer Equipment",0,0,0,0,7.2134856553988979E-4,6.6911988030833618E-5,0,4.1690990891044558E-4,0,0,0,null,4.0608303358300865E-3,0.17026735914539723]
[null,"CO07","Other Communications Plant and Equipment",0,-0.45996799801293631,-5.1106308999507271E-5,-0.35971708244082146,-1.9788668952978327E-2,-1.8355885675558237E-3,-0.15738811552260162,-0.21235002088095506,9.2105992381414428,0,0,null,-5.0345974346089069,9.1100002837641902]
[null,"CO08","Network Land",0,-5.2181848988019093E-2,-5.7978418282750336E-6,-4.080871398755407E-2,-2.2449590828907524E-3,-2.0824145560152297E-4,-1.7855161472512534E-2,-2.4090407963340651E-2,1.0449120386856634,0,0,null,-0.57115843750686679,1.0334994198331693]
[null,"CO09","Network Buildings/Support",0,-8.7482729770901972,-9.7200662635368125E-4,-6.8415699468428235,-0.37636678769346743,-3.491162413901823E-2,-2.9934130284924785,-4.0387504291225742,175.17922282839808,0,0,null,-95.754558747537075,173.2659003409556]
[null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,23.862319132091471,22.685078256345779]
[null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,0.55112949902850827,0]
[null,"CO12","Data Equipment",{"$f":"$F1005*D90","v":0},27.456407828692814,3.0506375847264957E-3,21.472230592365989,0,0,9.3948107386732467,12.596169910802152,0,0,0,null,298.35216422901323,0]
[null,"CO13","Spare Core Asset Class 13",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO14","Spare Core Asset Class 14",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO15","Spare Core Asset Class 15",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO16","Spare Core Asset Class 16",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO17","Spare Core Asset Class 17",0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$F1010*P95","v":0},0]
[null,"CO18","Spare Core Asset Class 18",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO19","Spare Core Asset Class 19",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO20","Spare Core Asset Class 20",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"CAN Total","CA01-CA09",{"$f":"SUM(D1082:D1090)","v":5.297020585904944},5.2963353381105662,6.8524779437737632E-4,4.238266947081974,0,0,1.7051253554009183,2.2861608704296303,{"$f":"SUM(L1082:L1090)","v":0},{"$f":"SUM(M1082:M1090)","v":0},{"$f":"SUM(N1082:N1090)","v":0},null,{"$f":"SUM(P1082:P1090)","v":55.840458559354062},{"$f":"SUM(Q1082:Q1090)","v":1.3111617074575737}]
[null,"Core Total","CO01-CO06 + CO12",{"$f":"SUM(D1103:D1108,D1114)","v":0},27.463793886137768,3.0514582377625778E-3,21.478006844292896,1.1815429067965846,0.10959942060509655,9.397338039849469,12.679006431720454,0,0,0,null,{"$f":"SUM(P1103:P1108,P1114)","v":300.60601355116069},{"$f":"SUM(Q1103:Q1108,Q1114)","v":6.0065677614818487}]
[]
[null,null,"CAN General Allocator",{"$f":"D1124/$D1075","v":4.2158435848117418E-2},4.2152982032201317E-2,5.4538159161009146E-6,3.3731925768082774E-2,0,0,1.3570915336812329E-2,1.8195316561719216E-2,0,0,0,null,{"$f":"P1124/$D1075","v":0.44442840115974452},{"$f":"Q1124/$D1075","v":1.0435399642856922E-2}]
[null,null,"Core Primary General Allocator",0,4.9938987260263294E-2,5.5486410469227777E-6,3.9054688315090215E-2,2.1484670477283055E-3,1.9929089520631638E-4,1.7087717254144708E-2,2.3054962591533189E-2,0,0,0,null,{"$f":"P1125/$D1076","v":0.54660910809803198},{"$f":"Q1125/$D1076","v":1.0922085716276611E-2}]
[null,null,"Core Secondary General Allocator",{"$f":"SUM(D1103:D1111,D1114)/$D1077","v":0},2.475363661897214E-2,2.750336995999295E-6,1.9358533599823421E-2,1.0649469583781457E-3,9.8784029714037988E-5,8.469998427329109E-3,1.1427828187235048E-2,0.25216120733520814,0,0,null,{"$f":"SUM(P1103:P1111,P1114)/$D1077","v":0.27094188282118981},{"$f":"SUM(Q1103:Q1111,Q1114)/$D1077","v":0.25757504040981488}]
[]
[null,"Direct Network Asset Total Revenue Requirement"]
[null,{"$f":"G969","v":"Y07"},"CAN CA01-CA09",{"$f":"SUM(OFFSET($D$972,,MATCH(B1132,$E$969:$J$969,0),9,1))","v":94.280650556452983}]
[null,"FY2016","Core CO01-CO06,C012",{"$f":"SUM(OFFSET($D$994,,MATCH(B1132,$E$969:$J$969,0),6,1),OFFSET($D$994,11,MATCH(B1132,$E$969:$J$969,0),1,1))","v":405.2612510570716}]
[null,null,"Core CO01-CO09,C012",{"$f":"SUM(OFFSET($D$994,,MATCH(B1132,$E$969:$J$969,0),9,1),OFFSET($D$994,11,MATCH(B1132,$E$969:$J$969,0),1,1))","v":410.43103614476229}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Fixed Line Services","Other Services"]
[null,"Direct Network Asset Cost by Service",null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,null,null,{"$f":"D1080","v":"ULLS"},"ULLS13","ULLS4","WLR","FOTAS","LCS","LSS","WADSL","TEBA","AS1","AS2"]
[null,"CAN Asset Class"]
[null,"CA01","Ducts and pipes",{"$f":"$G972*D103","v":0.19269997238185749},0.19260964605873815,9.0326323119324946E-5,0.18439814327833554,0,0,0,0,0,0,0,null,{"$f":"$G972*P103","v":0.92346484688983388},1.300562962550027]
[null,"CA02","Copper cables",0.15537150630017288,0.15529867734898964,7.2828951183217424E-5,0.14867784839811152,0,0,0,0,0,0,0,null,0.74457781442858428,0]
[null,"CA03","Other cables",1.4298971309091197,1.4297239703115323,1.731605975873121E-4,0.97311440078067524,0,0,0.41989647858421053,0.56436341537286117,0,0,0,null,13.950280362660379,0]
[null,"CA04","Pair gain systems",0.86089615350231119,0.86079189894498764,1.042545573235039E-4,0.58588161794349025,0,0,0.25280648199670214,0.33978548733993025,0,0,0,null,8.399025667571923,0]
[null,"CA05","CAN Radio Bearer Equipment",0.11986877498352778,0.11985425887026374,1.4516113264042872E-5,8.1576519470492548E-2,0,0,3.5200068186573216E-2,4.7310781862506118E-2,0,0,0,null,1.1694568662332283,0]
[null,"CA06","Other CAN assets",9.5855645922329702E-2,9.5844037799919193E-2,1.1608122410508814E-5,6.5234419614400199E-2,0,0,2.8148492157341998E-2,3.7833085014376426E-2,0,0,0,null,0.9351813539972702,0]
[null,"CA07","Other Communications Plant and Equipment",0.16810065972385338,0.16808030272749092,2.0356996362456448E-5,0.11440065807671763,0,0,4.9363603534788011E-2,6.6347333942734316E-2,0,0,0,null,1.6400140133192358,0]
[null,"CA08","Network Land",8.9305439847167115E-2,8.9294624954964416E-2,1.0814892202700751E-5,6.0776686451617247E-2,0,0,2.6224991224646943E-2,3.5247796470140744E-2,0,0,0,null,0.87127660923872785,0]
[null,"CA09","Network Buildings/Support",0.16810065972385338,0.16808030272749092,2.0356996362456448E-5,0.11440065807671763,0,0,4.9363603534788011E-2,6.6347333942734316E-2,0,0,0,null,1.6400140133192358,0]
[null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,39.528834141799123,1.698187907868359]
[null,"CA11","Spare CAN Asset Class 11",{"$f":"$G982*D113","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA12","Spare CAN Asset Class 12",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA13","Spare CAN Asset Class 13",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA14","Spare CAN Asset Class 14",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA15","Spare CAN Asset Class 15",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA16","Spare CAN Asset Class 16",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA17","Spare CAN Asset Class 17",0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$G988*P119","v":0},0]
[null,"CA18","Spare CAN Asset Class 18",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA19","Spare CAN Asset Class 19",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA20","Spare CAN Asset Class 20",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"Core Asset Class"]
[null,"CO01","Switching Equipment - Local",{"$f":"$G994*D124","v":0},8.4864781473325251E-3,1.0278373014082998E-6,5.7761597822832368E-3,4.4553080257339402E-2,3.8536149703950208E-3,2.4923987872080789E-3,3.3499178101295511E-3,0,0,0,null,{"$f":"$G994*P124","v":0.13730992514111767},0]
[null,"CO02","Switching Equipment - Trunk",0,0,0,0,0.46985530017278238,4.064009510020368E-2,0,0,0,0,0,null,0.57480376059824456,0]
[null,"CO03","Switching Equipment - Other",0,0,0,0,0.65917144384904069,5.7014979197877312E-2,0,0,0,0,0,null,0.80640619497975319,0]
[null,"CO04","Inter-exchange Cables ",0,0,0,0,0.12091339619517784,1.0458394144864616E-2,0,6.2319377474230317E-2,0,0,0,null,0.64418726056076048,0.55802725664268171]
[null,"CO05","Transmission Equipment ",0,0,0,0,3.5339822789348083E-4,3.056715032171192E-5,0,1.8214323851484235E-4,0,0,0,null,1.8827908526053614E-3,7.9181082841844497E-2]
[null,"CO06","Core Radio Bearer Equipment",0,0,0,0,7.6884372450167541E-4,6.6501073989061479E-5,0,3.9626595392764204E-4,0,0,0,null,4.0961493785733119E-3,0.17226424423539802]
[null,"CO07","Other Communications Plant and Equipment",0,-0.14869032845039587,-1.800858533854895E-5,-0.10120324123848932,-6.5242523806631819E-3,-5.6431466689931637E-4,-4.3668950519341568E-2,-5.9010145069066829E-2,2.0407495577794972,0,0,null,-1.4613234906779895,2.0366733456744606]
[null,"CO08","Network Land",0,-7.9293217547129438E-2,-9.6035746900780076E-6,-5.3969418909954596E-2,-3.4792374779432098E-3,-3.0093635620968492E-4,-2.3287671966775877E-2,-3.1468786969625705E-2,1.08828597213168,0,0,null,-0.77929104509118396,1.0861122196315587]
[null,"CO09","Network Buildings/Support",0,-0.14869032845039587,-1.800858533854895E-5,-0.10120324123848932,-6.5242523806631819E-3,-5.6431466689931637E-4,-4.3668950519341568E-2,-5.9010145069066829E-2,2.0407495577794972,0,0,null,-1.4613234906779895,2.0366733456744606]
[null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,60.141273296012621,1.253006346581143]
[null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,1.0813084770162638,0]
[null,"CO12","Data Equipment",{"$f":"$G1005*D135","v":0},29.519109545668751,3.5751982587656694E-3,20.091619916572686,0,0,8.6694847442944099,11.652253041773644,0,0,0,null,288.02752333265659,0]
[null,"CO13","Spare Core Asset Class 13",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO14","Spare Core Asset Class 14",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO15","Spare Core Asset Class 15",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO16","Spare Core Asset Class 16",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO17","Spare Core Asset Class 17",0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$G1010*P140","v":0},0]
[null,"CO18","Spare Core Asset Class 18",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO19","Spare Core Asset Class 19",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO20","Spare Core Asset Class 20",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"CAN Total","CA01-CA09",{"$f":"SUM(D1139:D1147)","v":3.2800959432941923},3.2795777197443767,5.1822354981552368E-4,2.3284609520905581,0,0,0.86100371921905083,1.1572352339452834,{"$f":"SUM(L1139:L1147)","v":0},{"$f":"SUM(M1139:M1147)","v":0},{"$f":"SUM(N1139:N1147)","v":0},null,{"$f":"SUM(P1139:P1147)","v":30.273291547658417},{"$f":"SUM(Q1139:Q1147)","v":1.300562962550027}]
[null,"Core Total","CO01-CO06 + CO12",{"$f":"SUM(D1160:D1165,D1171)","v":0},29.527596023816084,3.5762260960670775E-3,20.097396076354968,1.2956154624267353,0.11206415163765139,8.6719771430816177,11.718500746250447,0,0,0,null,{"$f":"SUM(P1160:P1165,P1171)","v":290.19620941416764},{"$f":"SUM(Q1160:Q1165,Q1171)","v":0.80947258371992425}]
[]
[null,null,"CAN General Allocator",{"$f":"D1181/$D1132","v":3.4790764848723121E-2},3.4785268243144381E-2,5.496605578736688E-6,2.4697124365898725E-2,0,0,9.132348091971455E-3,1.2274366236498959E-2,0,0,0,null,{"$f":"P1181/$D1132","v":0.32109760983810243},{"$f":"Q1181/$D1132","v":1.3794590458105518E-2}]
[null,null,"Core Primary General Allocator",0,7.2860644699677471E-2,8.8244955241562168E-6,4.9591210667029005E-2,3.1969882613925951E-3,2.7652323370503973E-4,2.1398485842063327E-2,2.8915917116882635E-2,0,0,0,null,{"$f":"P1182/$D1133","v":0.71607193793442703},{"$f":"Q1182/$D1133","v":1.9974092800841919E-3}]
[null,null,"Core Secondary General Allocator",{"$f":"SUM(D1160:D1168,D1171)/$D1134","v":0},7.1025140845066115E-2,8.6021890153907109E-6,4.8341909913386646E-2,3.1164497992211319E-3,2.6955706611968153E-4,2.0859415629222791E-2,2.8187467930817507E-2,1.2595989660653367E-2,0,0,null,{"$f":"SUM(P1160:P1168,P1171)/$D1134","v":0.69803266848141488},{"$f":"SUM(Q1160:Q1168,Q1171)/$D1134","v":1.4543080247457492E-2}]
[]
[null,"Direct Network Asset Total Revenue Requirement"]
[null,{"$f":"H969","v":"Y08"},"CAN CA01-CA09",{"$f":"SUM(OFFSET($D$972,,MATCH(B1189,$E$969:$J$969,0),9,1))","v":93.167143664781193}]
[null,"FY2017","Core CO01-CO06,C012",{"$f":"SUM(OFFSET($D$994,,MATCH(B1189,$E$969:$J$969,0),6,1),OFFSET($D$994,11,MATCH(B1189,$E$969:$J$969,0),1,1))","v":315.93505968896864}]
[null,null,"Core CO01-CO09,C012",{"$f":"SUM(OFFSET($D$994,,MATCH(B1189,$E$969:$J$969,0),9,1),OFFSET($D$994,11,MATCH(B1189,$E$969:$J$969,0),1,1))","v":321.15016008952978}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Fixed Line Services","Other Services"]
[null,"Direct Network Asset Cost by Service",null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,null,null,{"$f":"D1137","v":"ULLS"},"ULLS13","ULLS4","WLR","FOTAS","LCS","LSS","WADSL","TEBA","AS1","AS2"]
[null,"CAN Asset Class"]
[null,"CA01","Ducts and pipes",{"$f":"$H972*D148","v":0.21077462252328857},0.21066483213591264,1.0979038737592392E-4,0.17709199999928302,0,0,0,0,0,0,0,null,{"$f":"$H972*P148","v":0.90377831239828943},1.2916449349208614]
[null,"CA02","Copper cables",0.16723703081409219,0.1671499187216739,8.7112092418288126E-5,0.14051188851037788,0,0,0,0,0,0,0,null,0.71709392558850804,0]
[null,"CA03","Other cables",1.5449801917882,1.5447775398919095,2.0265189629047449E-4,0.91232720659211997,0,0,0.38786292079800988,0.52442674228566211,0,0,0,null,13.609986932903238,0]
[null,"CA04","Pair gain systems",0.93121756495978147,0.93109541905370374,1.2214590607771906E-4,0.54989385901831744,0,0,0.23377954394720543,0.31609168618907019,0,0,0,null,8.2032500857655322,0]
[null,"CA05","CAN Radio Bearer Equipment",0.14195056020350055,0.14193194083843838,1.861936506217559E-5,8.38233129155872E-2,0,0,3.563628788387161E-2,4.8183575588101671E-2,0,0,0,null,1.2504660446499665,0]
[null,"CA06","Other CAN assets",0.11640915900130769,0.11639388984967547,1.5269151632222589E-5,6.8740844327899508E-2,0,0,2.922419113065032E-2,3.951382441778159E-2,0,0,0,null,1.0254676023025979,0]
[null,"CA07","Other Communications Plant and Equipment",0.18551181616068854,0.18548748295465195,2.4333206036603478E-5,0.10954669705623894,0,0,4.6572218363102554E-2,6.2969970697192984E-2,0,0,0,null,1.6342043783252878,0]
[null,"CA08","Network Land",0.10228300350701039,0.1022695872543431,1.3416252667284988E-5,6.0399199528504602E-2,0,0,2.5677859625051237E-2,3.4718854394042528E-2,0,0,0,null,0.90102795400715752,0]
[null,"CA09","Network Buildings/Support",0.18551181616068854,0.18548748295465195,2.4333206036603478E-5,0.10954669705623894,0,0,4.6572218363102554E-2,6.2969970697192984E-2,0,0,0,null,1.6342043783252878,0]
[null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,38.451869706912149,1.6622164571252116]
[null,"CA11","Spare CAN Asset Class 11",{"$f":"$H982*D158","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA12","Spare CAN Asset Class 12",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA13","Spare CAN Asset Class 13",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA14","Spare CAN Asset Class 14",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA15","Spare CAN Asset Class 15",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA16","Spare CAN Asset Class 16",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA17","Spare CAN Asset Class 17",0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$H988*P164","v":0},0]
[null,"CA18","Spare CAN Asset Class 18",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA19","Spare CAN Asset Class 19",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA20","Spare CAN Asset Class 20",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"Core Asset Class"]
[null,"CO01","Switching Equipment - Local",{"$f":"$H994*D169","v":0},9.3182014093280956E-3,1.2224097883692959E-6,5.503218711239097E-3,4.6930622544523563E-2,3.7472630592463112E-3,2.3396150719921893E-3,3.1633771742936717E-3,0,0,0,null,{"$f":"$H994*P169","v":0.13384045154474811},0]
[null,"CO02","Switching Equipment - Trunk",0,0,0,0,0.53408596303255373,4.2645089521988935E-2,0,0,0,0,0,null,0.58886492812171187,0]
[null,"CO03","Switching Equipment - Other",0,0,0,0,0.73527261009494882,5.8709212469331189E-2,0,0,0,0,0,null,0.81068644874127627,0]
[null,"CO04","Inter-exchange Cables ",0,0,0,0,0.12730481175459588,1.0164890054456996E-2,0,5.7998792702183603E-2,0,0,0,null,0.63802641364567203,0.55510783100893935]
[null,"CO05","Transmission Equipment ",0,0,0,0,3.741516971990546E-4,2.9874839868961781E-5,0,1.7045975266708429E-4,0,0,0,null,1.8751739406639998E-3,7.9205680782904242E-2]
[null,"CO06","Core Radio Bearer Equipment",0,0,0,0,8.1918721443807166E-4,6.5409530511946815E-5,0,3.7321346129524994E-4,0,0,0,null,4.1056034986316379E-3,0.1734170431243533]
[null,"CO07","Other Communications Plant and Equipment",0,-0.15797972013169309,-2.072459563489393E-5,-9.3300940131507457E-2,-9.3353523009680871E-3,-7.4539861024174481E-4,-3.9665566138033126E-2,-5.4009800957239264E-2,2.0413835253325834,0,0,null,-1.4053907347584504,2.0361644532570216]
[null,"CO08","Network Land",0,-8.7629641119594634E-2,-1.1495708919604158E-5,-5.175302179943899E-2,-5.178218895291623E-3,-4.1346454248734129E-4,-2.2002060280799773E-2,-2.9958652103436238E-2,1.132333349895966,0,0,null,-0.77955503160167916,1.1294383870958198]
[null,"CO09","Network Buildings/Support",0,-0.15797972013169309,-2.072459563489393E-5,-9.3300940131507457E-2,-9.3353523009680871E-3,-7.4539861024174481E-4,-3.9665566138033126E-2,-5.4009800957239264E-2,2.0413835253325834,0,0,null,-1.4053907347584504,2.0361644532570216]
[null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,55.853102253071086,1.5690755401056586]
[null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,1.0318846112156346,0]
[null,"CO12","Data Equipment",{"$f":"$H1005*D180","v":0},24.440439372352529,3.2062230690680397E-3,14.434232246814419,0,0,6.1365083034613708,8.2971299550159898,0,0,0,null,215.32813101063516,0]
[null,"CO13","Spare Core Asset Class 13",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO14","Spare Core Asset Class 14",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO15","Spare Core Asset Class 15",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO16","Spare Core Asset Class 16",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO17","Spare Core Asset Class 17",0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$H1010*P185","v":0},0]
[null,"CO18","Spare Core Asset Class 18",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO19","Spare Core Asset Class 19",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO20","Spare Core Asset Class 20",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"CAN Total","CA01-CA09",{"$f":"SUM(D1196:D1204)","v":3.5858757651185575},3.5852580936549603,6.1767146359729562E-4,2.2118817050045672,0,0,0.8053252401109936,1.0888746242690439,{"$f":"SUM(L1196:L1204)","v":0},{"$f":"SUM(M1196:M1204)","v":0},{"$f":"SUM(N1196:N1204)","v":0},null,{"$f":"SUM(P1196:P1204)","v":29.879479614265861},{"$f":"SUM(Q1196:Q1204)","v":1.2916449349208614}]
[null,"Core Total","CO01-CO06 + CO12",{"$f":"SUM(D1217:D1222,D1228)","v":0},24.449757573761858,3.2074454788564091E-3,14.439735465525658,1.444787346338259,0.11536173947540433,6.1388479185333633,8.3588357981064298,0,0,0,null,{"$f":"SUM(P1217:P1222,P1228)","v":217.50553003012786},{"$f":"SUM(Q1217:Q1222,Q1228)","v":0.80773055491619683}]
[]
[null,null,"CAN General Allocator",{"$f":"D1238/$D1189","v":3.8488630477077526E-2},3.8482000763647439E-2,6.6297134300875451E-6,2.3741005873948427E-2,0,0,8.6438760321834417E-3,1.1687324323120335E-2,0,0,0,null,{"$f":"P1238/$D1189","v":0.32070833599636078},{"$f":"Q1238/$D1189","v":1.386373869706951E-2}]
[null,null,"Core Primary General Allocator",0,7.7388554463794321E-2,1.0152230278001027E-5,4.570475805927101E-2,4.5730516510596245E-3,3.6514383553688378E-4,1.9430727075927974E-2,2.6457449218632228E-2,0,0,0,null,{"$f":"P1239/$D1190","v":0.6884501208705911},{"$f":"Q1239/$D1190","v":2.5566347581410889E-3}]
[null,null,"Core Secondary General Allocator",{"$f":"SUM(D1217:D1225,D1228)/$D1191","v":0},7.4875156486533645E-2,9.8225097499176392E-6,4.4220375165013669E-2,4.4245297042508217E-3,3.5328482377466045E-4,1.8799662825306911E-2,2.5598173582715066E-2,1.6238822359943006E-2,0,0,null,{"$f":"SUM(P1217:P1225,P1228)/$D1191","v":0.6660908824375934},{"$f":"SUM(Q1217:Q1225,Q1228)/$D1191","v":1.871242364273068E-2}]
[]
[null,"Direct Network Asset Total Revenue Requirement"]
[null,{"$f":"I969","v":"Y09"},"CAN CA01-CA09",{"$f":"SUM(OFFSET($D$972,,MATCH(B1246,$E$969:$J$969,0),9,1))","v":92.133128806164052}]
[null,"FY2018","Core CO01-CO06,C012",{"$f":"SUM(OFFSET($D$994,,MATCH(B1246,$E$969:$J$969,0),6,1),OFFSET($D$994,11,MATCH(B1246,$E$969:$J$969,0),1,1))","v":241.80371097990724}]
[null,null,"Core CO01-CO09,C012",{"$f":"SUM(OFFSET($D$994,,MATCH(B1246,$E$969:$J$969,0),9,1),OFFSET($D$994,11,MATCH(B1246,$E$969:$J$969,0),1,1))","v":247.06612778477805}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Fixed Line Services","Other Services"]
[null,"Direct Network Asset Cost by Service",null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,null,null,{"$f":"D1194","v":"ULLS"},"ULLS13","ULLS4","WLR","FOTAS","LCS","LSS","WADSL","TEBA","AS1","AS2"]
[null,"CAN Asset Class"]
[null,"CA01","Ducts and pipes",{"$f":"$I972*D193","v":0.22931110536385935},0.2291786251673997,1.3248019645963874E-4,0.168847130865489,0,0,0,0,0,0,0,null,{"$f":"$I972*P193","v":0.88583113552555548},1.283989371754904]
[null,"CA02","Copper cables",0.17902866277776647,0.17892523232079374,1.0343045697272609E-4,0.13182299219545432,0,0,0,0,0,0,0,null,0.6915895476950813,0]
[null,"CA03","Other cables",1.662520358544654,1.6622855897255457,2.3476881910830852E-4,0.84786595645309915,0,0,0.3546234387985181,0.48457093756135233,0,0,0,null,13.286416555676523,0]
[null,"CA04","Pair gain systems",1.0026939275619369,1.0025523345473966,1.4159301454019763E-4,0.51136218666592759,0,0,0.21387934699679387,0.29225286419415125,0,0,0,null,8.0132607886361775,0]
[null,"CA05","CAN Radio Bearer Equipment",0.16624576516078113,0.16622228916437123,2.3475996409884243E-5,8.4783397664803445E-2,0,0,3.5461006311294202E-2,4.8455266051649008E-2,0,0,0,null,1.3285915418665153,0]
[null,"CA06","Other CAN assets",0.13924102992492177,0.13922136733733365,1.9662587588108936E-5,7.1011298242479509E-2,0,0,2.9700768835726022E-2,4.0584258755659262E-2,0,0,0,null,1.1127769447848483,0]
[null,"CA07","Other Communications Plant and Equipment",0.20381733800192425,0.20378855642610141,2.8781575822865644E-5,0.10394446079325084,0,0,4.3475200118616122E-2,5.9406164898520714E-2,0,0,0,null,1.6288534693994543,0]
[null,"CA08","Network Land",0.11663163272645402,0.11661516287058421,1.6469855869814972E-5,5.9480769860085575E-2,0,0,2.4878077707479695E-2,3.3994350402447207E-2,0,0,0,null,0.93208870977607394,0]
[null,"CA09","Network Buildings/Support",0.20381733800192425,0.20378855642610141,2.8781575822865644E-5,0.10394446079325084,0,0,4.3475200118616122E-2,5.9406164898520714E-2,0,0,0,null,1.6288534693994543,0]
[null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,37.353534715209392,1.625359748644758]
[null,"CA11","Spare CAN Asset Class 11",{"$f":"$I982*D203","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA12","Spare CAN Asset Class 12",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA13","Spare CAN Asset Class 13",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA14","Spare CAN Asset Class 14",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA15","Spare CAN Asset Class 15",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA16","Spare CAN Asset Class 16",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA17","Spare CAN Asset Class 17",0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$I988*P209","v":0},0]
[null,"CA18","Spare CAN Asset Class 18",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA19","Spare CAN Asset Class 19",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA20","Spare CAN Asset Class 20",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"Core Asset Class"]
[null,"CO01","Switching Equipment - Local",{"$f":"$I994*D214","v":0},1.0190089429029487E-2,1.4391722316839055E-6,5.1975604995247509E-3,4.9804121863174393E-2,3.6294513777852325E-3,2.1739011499122126E-3,2.9705011094237491E-3,0,0,0,null,{"$f":"$I994*P214","v":0.12999584133538339},0]
[null,"CO02","Switching Equipment - Trunk",0,0,0,0,0.60837612676758135,4.4335117032570537E-2,0,0,0,0,0,null,0.59303065542242495,0]
[null,"CO03","Switching Equipment - Other",0,0,0,0,0.82349930561771023,6.0012115013102232E-2,0,0,0,0,0,null,0.8027276407855356,0]
[null,"CO04","Inter-exchange Cables ",0,0,0,0,0.13509513690380034,9.8449929930424229E-3,0,5.3770220213283731E-2,0,0,0,null,0.63117266970748576,0.55270231241218282]
[null,"CO05","Transmission Equipment ",0,0,0,0,3.9892060002281321E-4,2.9071146467703783E-5,0,1.5877735499921267E-4,0,0,0,null,1.86378122772107E-3,7.9234460644482516E-2]
[null,"CO06","Core Radio Bearer Equipment",0,0,0,0,8.78648562401157E-4,6.4031090522125573E-5,0,3.4971744929677279E-4,0,0,0,null,4.1050993512837669E-3,0.17451905199662357]
[null,"CO07","Other Communications Plant and Equipment",0,-0.16420370237842241,-2.3190906267171114E-5,-8.375379659833769E-2,-1.366507322242849E-2,-9.9583562523067868E-4,-3.5030371411989919E-2,-4.8325234776935511E-2,2.0421252743423328,0,0,null,-1.3300358856461687,2.0353144449455964]
[null,"CO08","Network Land",0,-9.4734276938713474E-2,-1.3379562731848807E-5,-4.8320197697675267E-2,-7.8838102447771098E-3,-5.7452887200207822E-4,-2.0210122296520944E-2,-2.7880346838562796E-2,1.1781662561861623,0,0,null,-0.76733950638246096,1.1742368746380789]
[null,"CO09","Network Buildings/Support",0,-0.16420370237842241,-2.3190906267171114E-5,-8.375379659833769E-2,-1.366507322242849E-2,-9.9583562523067868E-4,-3.5030371411989919E-2,-4.8325234776935511E-2,2.0421252743423328,0,0,null,-1.3300358856461687,2.0353144449455964]
[null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,50.81654583723293,1.9960316706523316]
[null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,0.97284086560607075,0]
[null,"CO12","Data Equipment",{"$f":"$I1005*D225","v":0},19.432821115909384,2.7445467214080232E-3,9.9119113850604101,0,0,4.1456978826472568,5.6648390660433963,0,0,0,null,155.32382509587183,0]
[null,"CO13","Spare Core Asset Class 13",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO14","Spare Core Asset Class 14",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO15","Spare Core Asset Class 15",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO16","Spare Core Asset Class 16",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO17","Spare Core Asset Class 17",0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$I1010*P230","v":0},0]
[null,"CO18","Spare Core Asset Class 18",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO19","Spare Core Asset Class 19",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO20","Spare Core Asset Class 20",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"CAN Total","CA01-CA09",{"$f":"SUM(D1253:D1261)","v":3.9033071580642216},3.9025777139856279,7.2944407859441027E-4,2.0830626535338403,0,0,0.74549303888704432,1.0186700067623005,{"$f":"SUM(L1253:L1261)","v":0},{"$f":"SUM(M1253:M1261)","v":0},{"$f":"SUM(N1253:N1261)","v":0},null,{"$f":"SUM(P1253:P1261)","v":29.508262162759685},{"$f":"SUM(Q1253:Q1261)","v":1.283989371754904}]
[null,"Core Total","CO01-CO06 + CO12",{"$f":"SUM(D1274:D1279,D1285)","v":0},19.443011205338415,2.7459858936397072E-3,9.9171089455599351,1.6180522603146901,0.11791477865349026,4.1478717837971688,5.7220882821703993,0,0,0,null,{"$f":"SUM(P1274:P1279,P1285)","v":157.48672078370166},{"$f":"SUM(Q1274:Q1279,Q1285)","v":0.80645582505328883}]
[]
[null,null,"CAN General Allocator",{"$f":"D1295/$D1246","v":4.2365945981019108E-2},4.2358028697756879E-2,7.9172832622352846E-6,2.26092685717461E-2,0,0,8.0914764162135777E-3,1.1056500739331752E-2,0,0,0,null,{"$f":"P1295/$D1246","v":0.32027852027950959},{"$f":"Q1295/$D1246","v":1.3936239747770297E-2}]
[null,null,"Core Primary General Allocator",0,8.0408241571420874E-2,1.1356260342372851E-5,4.1013055198247148E-2,6.6915939948049129E-3,4.8764668737151198E-4,1.7153879760521285E-2,2.3664187199533421E-2,0,0,0,null,{"$f":"P1296/$D1247","v":0.65129985038479443},{"$f":"Q1296/$D1247","v":3.3351672800435292E-3}]
[null,null,"Core Secondary General Allocator",{"$f":"SUM(D1274:D1282,D1285)/$D1248","v":0},7.6982910179461211E-2,1.0872492083226863E-5,3.9265929496885447E-2,6.4065370587905257E-3,4.6687330054206468E-4,1.642313721859634E-2,2.2656110394274922E-2,2.1299628775721838E-2,0,0,null,{"$f":"SUM(P1274:P1282,P1285)/$D1248","v":0.62355496031503588},{"$f":"SUM(Q1274:Q1282,Q1285)/$D1248","v":2.4492720405825646E-2}]
[]
[null,"Direct Network Asset Total Revenue Requirement"]
[null,{"$f":"J969","v":"Y10"},"CAN CA01-CA09",{"$f":"SUM(OFFSET($D$972,,MATCH(B1303,$E$969:$J$969,0),9,1))","v":91.188309927722045}]
[null,"FY2019","Core CO01-CO06,C012",{"$f":"SUM(OFFSET($D$994,,MATCH(B1303,$E$969:$J$969,0),6,1),OFFSET($D$994,11,MATCH(B1303,$E$969:$J$969,0),1,1))","v":174.36955976185595}]
[null,null,"Core CO01-CO09,C012",{"$f":"SUM(OFFSET($D$994,,MATCH(B1303,$E$969:$J$969,0),9,1),OFFSET($D$994,11,MATCH(B1303,$E$969:$J$969,0),1,1))","v":179.68020690261716}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Fixed Line Services","Other Services"]
[null,"Direct Network Asset Cost by Service",null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,null,null,{"$f":"D1251","v":"ULLS"},"ULLS13","ULLS4","WLR","FOTAS","LCS","LSS","WADSL","TEBA","AS1","AS2"]
[null,"CAN Asset Class"]
[null,"CA01","Ducts and pipes",{"$f":"$J972*D238","v":0.2488288099960653},0.24866996450411966,1.5884549194562921E-4,0.15313791052368558,0,0,0,0,0,0,0,null,{"$f":"$J972*P238","v":0.87607727026054905},1.2780439907803003]
[null,"CA02","Copper cables",0.19105310085808541,0.19093113779523097,1.2196306285441938E-4,0.11758072815177956,0,0,0,0,0,0,0,null,0.6726603686977064,0]
[null,"CA03","Other cables",1.7843980080083632,1.7841280943938027,2.6991361456037182E-4,0.74839102317943951,0,0,0.32027656553996303,0.44472688814977729,0,0,0,null,13.010616253766786,0]
[null,"CA04","Pair gain systems",1.076121450838011,1.075958673347116,1.6277749089500091E-4,0.45133408020158888,0,0,0.19315000399656637,0.2682025769780893,0,0,0,null,7.8463454769976986,0]
[null,"CA05","CAN Radio Bearer Equipment",0.19300916632218432,0.19297997115300597,2.9195169178344318E-5,8.0949612596851281E-2,0,0,3.4642670878340824E-2,4.8103822991067545E-2,0,0,0,null,1.4072915264460544,0]
[null,"CA06","Other CAN assets",0.16459815500227273,0.1645732573713814,2.4897630891338431E-5,6.9033803603652938E-2,0,0,2.9543258590151555E-2,4.102292478518188E-2,0,0,0,null,1.2001377614195126,0]
[null,"CA07","Other Communications Plant and Equipment",0.22324538479858996,0.22321161600459083,3.376879399913906E-5,9.363092830168715E-2,0,0,4.0069684451029021E-2,5.563961898057173E-2,0,0,0,null,1.6277534602724921,0]
[null,"CA08","Network Land",0.13264283947274344,0.13262277550266111,2.0063970082324566E-5,5.56314846267007E-2,0,0,2.3807689136133469E-2,3.3058676914745337E-2,0,0,0,null,0.96714134147462361,0]
[null,"CA09","Network Buildings/Support",0.22324538479858996,0.22321161600459083,3.376879399913906E-5,9.363092830168715E-2,0,0,4.0069684451029021E-2,5.563961898057173E-2,0,0,0,null,1.6277534602724921,0]
[null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,36.319352945743915,1.5877030020093386]
[null,"CA11","Spare CAN Asset Class 11",{"$f":"$J982*D248","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA12","Spare CAN Asset Class 12",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA13","Spare CAN Asset Class 13",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA14","Spare CAN Asset Class 14",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA15","Spare CAN Asset Class 15",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA16","Spare CAN Asset Class 16",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA17","Spare CAN Asset Class 17",0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$J988*P254","v":0},0]
[null,"CA18","Spare CAN Asset Class 18",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA19","Spare CAN Asset Class 19",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CA20","Spare CAN Asset Class 20",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"Core Asset Class"]
[null,"CO01","Switching Equipment - Local",{"$f":"$J994*D259","v":0},1.1090988199932567E-2,1.6779113133731444E-6,4.6523542973739597E-3,5.3133356646437639E-2,3.3471944898177007E-3,1.990991353300556E-3,2.764633707725915E-3,0,0,0,null,{"$f":"$J994*P259","v":0.12578044304132122},0]
[null,"CO02","Switching Equipment - Trunk",0,0,0,0,0.69453196717777654,4.3752808410148974E-2,0,0,0,0,0,null,0.58691326704146751,0]
[null,"CO03","Switching Equipment - Other",0,0,0,0,0.92554518282813081,5.8305741093195959E-2,0,0,0,0,0,null,0.78213066168213696,0]
[null,"CO04","Inter-exchange Cables ",0,0,0,0,0.14409823074758737,9.0776272080890976E-3,0,4.9490255919570722E-2,0,0,0,null,0.62217148478426476,0.54934206057598045]
[null,"CO05","Transmission Equipment ",0,0,0,0,4.2824544635519581E-4,2.6977794907029231E-5,0,1.4708006216699704E-4,0,0,0,null,1.8490310660207287E-3,7.9259811278881737E-2]
[null,"CO06","Core Radio Bearer Equipment",0,0,0,0,9.4745158998158407E-4,5.9685759408313233E-5,0,3.2540039816122344E-4,0,0,0,null,4.0908022218026042E-3,0.17535465900910374]
[null,"CO07","Other Communications Plant and Equipment",0,-0.16301893366000528,-2.466248346417068E-5,-6.8381808987143036E-2,-2.1306297514533851E-2,-1.3422137455689188E-3,-2.9264235205238152E-2,-4.1220805587720184E-2,2.042778641208292,0,0,null,-1.2127261158772613,2.0333601094877798]
[null,"CO08","Network Land",0,-9.7765288081776675E-2,-1.4790520012328129E-5,-4.1009759449930926E-2,-1.2777756961708594E-2,-8.0494891333631347E-4,-1.7550270518269847E-2,-2.4720833603606596E-2,1.2250898583446328,0,0,null,-0.72729293107946758,1.2194414011606123]
[null,"CO09","Network Buildings/Support",0,-0.16301893366000528,-2.466248346417068E-5,-6.8381808987143036E-2,-2.1306297514533851E-2,-1.3422137455689188E-3,-2.9264235205238152E-2,-4.1220805587720184E-2,2.042778641208292,0,0,null,-1.2127261158772613,2.0333601094877798]
[null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,44.13434703221612,2.6780762047069571]
[null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,0.90558884515423566,0]
[null,"CO12","Data Equipment",{"$f":"$J1005*D270","v":0},13.904043584740766,2.1034872287224748E-3,5.8323510724442791,0,0,2.4959751154817065,3.46583973178317,0,0,0,null,101.3941633592037,0]
[null,"CO13","Spare Core Asset Class 13",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO14","Spare Core Asset Class 14",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO15","Spare Core Asset Class 15",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO16","Spare Core Asset Class 16",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO17","Spare Core Asset Class 17",0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$J1010*P275","v":0},0]
[null,"CO18","Spare Core Asset Class 18",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO19","Spare Core Asset Class 19",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"CO20","Spare Core Asset Class 20",0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"CAN Total","CA01-CA09",{"$f":"SUM(D1310:D1318)","v":4.2371423000949049},4.2362871060764995,8.5519401840570685E-4,1.8633204994870727,0,0,0.68155955704321325,0.94639412778000465,{"$f":"SUM(L1310:L1318)","v":0},{"$f":"SUM(M1310:M1318)","v":0},{"$f":"SUM(N1310:N1318)","v":0},null,{"$f":"SUM(P1310:P1318)","v":29.235776919607911},{"$f":"SUM(Q1310:Q1318)","v":1.2780439907803003}]
[null,"Core Total","CO01-CO06 + CO12",{"$f":"SUM(D1331:D1336,D1342)","v":0},13.915134572940698,2.1051651400358479E-3,5.8370034267416528,1.8186844344362691,0.11457003475556707,2.497966106835007,3.5185671018707949,0,0,0,null,{"$f":"SUM(P1331:P1336,P1342)","v":103.51709904904071},{"$f":"SUM(Q1331:Q1336,Q1342)","v":0.8039565308639659}]
[]
[null,null,"CAN General Allocator",{"$f":"D1352/$D1303","v":4.6465849662674544E-2},4.645647133315968E-2,9.3783295148638378E-6,2.0433765040321326E-2,0,0,7.4741988044677334E-3,1.0378458911346623E-2,0,0,0,null,{"$f":"P1352/$D1303","v":0.32060882521872441},{"$f":"Q1352/$D1303","v":1.4015436757116207E-2}]
[null,null,"Core Primary General Allocator",0,7.9802544618138613E-2,1.2073008287174454E-5,3.3474899143597657E-2,1.0430056925762302E-2,6.5705295644515201E-4,1.4325700599614907E-2,2.0178792139386337E-2,0,0,0,null,{"$f":"P1353/$D1304","v":0.59366496761486631},{"$f":"Q1353/$D1304","v":4.6106472480745156E-3}]
[null,null,"Core Secondary General Allocator",{"$f":"SUM(D1331:D1339,D1342)/$D1305","v":0},7.5085239771851581E-2,1.1359346075338079E-5,3.1496123846209832E-2,9.8135132012685204E-3,6.1821310352395281E-4,1.3478876764756132E-2,1.898597912312432E-2,2.9556105440369816E-2,0,0,null,{"$f":"SUM(P1331:P1339,P1342)/$D1305","v":0.55857211885670899},{"$f":"SUM(Q1331:Q1339,Q1342)/$D1305","v":3.3894207136019455E-2}]
[]
[]
["Routing Factors"]
[null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43]
[null,"Code","Asset Class","Basis of allocation",{"$f":"TRANSPOSE(PSTN_Services)","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,"CA01","Ducts and pipes","SIOs",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CA02","Copper cables","SIOs",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CA03","Other cables","SIOs",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CA04","Pair gain systems","SIOs",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CA05","CAN Radio Bearer Equipment","SIOs",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CA06","Other CAN assets","SIOs",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CA07","Other Communications Plant and Equipment","SIOs",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CA08","Network Land","SIOs",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CA09","Network Buildings/Support","SIOs",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CA10","Indirect Capital Assets","General",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CO01","Switching Equipment - Local","SIO/MOU",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CO02","Switching Equipment - Trunk","MOU",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CO03","Switching Equipment - Other","MOU",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CO04","Inter-exchange Cables ","As per CO05",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CO05","Transmission Equipment ","MOU",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CO06","Core Radio Bearer Equipment","MOU",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CO07","Other Communications Plant and Equipment","General 1",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CO08","Network Land","General 1",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CO09","Network Buildings/Support","General 1",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CO10","Indirect Capital Assets","General 2",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CO11","LSS equipment","SIOs",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"CO12","Data Equipment","SIOs",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"NBN Scale Adjustments","index":5,"n_rows":790,"n_cols":36,"rows_kept":790,"cut":false,"hidden":false,"merged":[]}
["Allocation Summary"]
[null,null,null,null,null,5,6,7,8,9,10]
[null,"Purpose"]
[null,"Summarise allocators per Asset Class, Service and year"]
[]
[null,null,null,null,null,5,6,7,8,9,10]
[null,"Allocators"]
[]
[]
[null,"Y05","FY2014"]
[null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,"Code","Asset Class",null,"ULLS",{"$f":"VLOOKUP(F11,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL","TEBA","AS1","AS2","Total FLSM services","Other fixed line services","Total fixed line services","Other services","Telstra-NBN","Total",null,"NBN scale adjustment"]
[null,"CAN Asset Class"]
[null,"CA01","Ducts and pipes",null,{"$f":"SUM(F14:G14)","v":4.8073277317446815E-3},{"$f":"'Cost Allocation'!E13*$W14","v":4.8055330366587818E-3},{"$f":"'Cost Allocation'!F13*$W14","v":1.794695085899762E-6},{"$f":"'Cost Allocation'!G13*$W14","v":5.7436435487125464E-3},{"$f":"'Cost Allocation'!H13*$W14","v":0},{"$f":"'Cost Allocation'!I13*$W14","v":0},{"$f":"'Cost Allocation'!J13*$W14","v":0},{"$f":"'Cost Allocation'!K13*$W14","v":0},{"$f":"'Cost Allocation'!L13*$W14","v":0},{"$f":"'Cost Allocation'!M13*$W14","v":0},{"$f":"'Cost Allocation'!N13*$W14","v":0},{"$f":"SUM(F14:O14)","v":1.0550971280457228E-2},{"$f":"'Cost Allocation'!P13*$W14","v":2.9449028719542782E-2},{"$f":"SUM(P14:Q14)","v":4.0000000000000008E-2},{"$f":"'Cost Allocation'!Q13*$W14","v":0.04},{"$f":"IF(W14>0,1-W14,0)","v":0},{"$f":"SUM(R14:T14)","v":8.0000000000000016E-2},null,{"$f":"VLOOKUP(B14,'NBN Scale Adjustments'!$C$748:$Q$767,AB14)","v":1},null,null,null,null,10]
[null,"CA02","Copper cables",null,4.8073277317446815E-3,{"$f":"'Cost Allocation'!E14*$W15","v":4.8055330366587818E-3},{"$f":"'Cost Allocation'!F14*$W15","v":1.794695085899762E-6},{"$f":"'Cost Allocation'!G14*$W15","v":5.7436435487125464E-3},{"$f":"'Cost Allocation'!H14*$W15","v":0},{"$f":"'Cost Allocation'!I14*$W15","v":0},{"$f":"'Cost Allocation'!J14*$W15","v":0},{"$f":"'Cost Allocation'!K14*$W15","v":0},{"$f":"'Cost Allocation'!L14*$W15","v":0},{"$f":"'Cost Allocation'!M14*$W15","v":0},{"$f":"'Cost Allocation'!N14*$W15","v":0},{"$f":"SUM(F15:O15)","v":1.0550971280457228E-2},{"$f":"'Cost Allocation'!P14*$W15","v":2.9449028719542782E-2},{"$f":"SUM(P15:Q15)","v":4.0000000000000008E-2},{"$f":"'Cost Allocation'!Q14*$W15","v":0},{"$f":"IF(W15>0,1-W15,0)","v":0},{"$f":"SUM(R15:T15)","v":4.0000000000000008E-2},null,1,null,null,null,null,10]
[null,"CA03","Other cables",null,6.6781354679631477E-2,{"$f":"'Cost Allocation'!E15*$W16","v":6.6774626311703902E-2},{"$f":"'Cost Allocation'!F15*$W16","v":6.7283679275781678E-6},{"$f":"'Cost Allocation'!G15*$W16","v":5.7909811557043007E-2},{"$f":"'Cost Allocation'!H15*$W16","v":0},{"$f":"'Cost Allocation'!I15*$W16","v":0},{"$f":"'Cost Allocation'!J15*$W16","v":2.6533946011872846E-2},{"$f":"'Cost Allocation'!K15*$W16","v":3.5565732005258671E-2},{"$f":"'Cost Allocation'!L15*$W16","v":0},{"$f":"'Cost Allocation'!M15*$W16","v":0},{"$f":"'Cost Allocation'!N15*$W16","v":0},{"$f":"SUM(F16:O16)","v":0.18679084425380599},{"$f":"'Cost Allocation'!P15*$W16","v":0.81320915574619446},{"$f":"SUM(P16:Q16)","v":1.0000000000000004},{"$f":"'Cost Allocation'!Q15*$W16","v":0},{"$f":"IF(W16>0,1-W16,0)","v":0},{"$f":"SUM(R16:T16)","v":1.0000000000000004},null,1,null,null,null,null,10]
[null,"CA04","Pair gain systems",null,6.6781354679631477E-2,{"$f":"'Cost Allocation'!E16*$W17","v":6.6774626311703902E-2},{"$f":"'Cost Allocation'!F16*$W17","v":6.7283679275781678E-6},{"$f":"'Cost Allocation'!G16*$W17","v":5.7909811557043007E-2},{"$f":"'Cost Allocation'!H16*$W17","v":0},{"$f":"'Cost Allocation'!I16*$W17","v":0},{"$f":"'Cost Allocation'!J16*$W17","v":2.6533946011872846E-2},{"$f":"'Cost Allocation'!K16*$W17","v":3.5565732005258671E-2},{"$f":"'Cost Allocation'!L16*$W17","v":0},{"$f":"'Cost Allocation'!M16*$W17","v":0},{"$f":"'Cost Allocation'!N16*$W17","v":0},0.18679084425380599,{"$f":"'Cost Allocation'!P16*$W17","v":0.81320915574619446},1.0000000000000004,{"$f":"'Cost Allocation'!Q16*$W17","v":0},0,1.0000000000000004,null,1,null,null,null,null,10]
[null,"CA05","CAN Radio Bearer Equipment",null,6.6781354679631477E-2,{"$f":"'Cost Allocation'!E17*$W18","v":6.6774626311703902E-2},{"$f":"'Cost Allocation'!F17*$W18","v":6.7283679275781678E-6},{"$f":"'Cost Allocation'!G17*$W18","v":5.7909811557043007E-2},{"$f":"'Cost Allocation'!H17*$W18","v":0},{"$f":"'Cost Allocation'!I17*$W18","v":0},{"$f":"'Cost Allocation'!J17*$W18","v":2.6533946011872846E-2},{"$f":"'Cost Allocation'!K17*$W18","v":3.5565732005258671E-2},{"$f":"'Cost Allocation'!L17*$W18","v":0},{"$f":"'Cost Allocation'!M17*$W18","v":0},{"$f":"'Cost Allocation'!N17*$W18","v":0},0.18679084425380599,{"$f":"'Cost Allocation'!P17*$W18","v":0.81320915574619446},1.0000000000000004,{"$f":"'Cost Allocation'!Q17*$W18","v":0},0,1.0000000000000004,null,1,null,null,null,null,10]
[null,"CA06","Other CAN assets",null,6.6781354679631477E-2,{"$f":"'Cost Allocation'!E18*$W19","v":6.6774626311703902E-2},{"$f":"'Cost Allocation'!F18*$W19","v":6.7283679275781678E-6},{"$f":"'Cost Allocation'!G18*$W19","v":5.7909811557043007E-2},{"$f":"'Cost Allocation'!H18*$W19","v":0},{"$f":"'Cost Allocation'!I18*$W19","v":0},{"$f":"'Cost Allocation'!J18*$W19","v":2.6533946011872846E-2},{"$f":"'Cost Allocation'!K18*$W19","v":3.5565732005258671E-2},{"$f":"'Cost Allocation'!L18*$W19","v":0},{"$f":"'Cost Allocation'!M18*$W19","v":0},{"$f":"'Cost Allocation'!N18*$W19","v":0},0.18679084425380599,{"$f":"'Cost Allocation'!P18*$W19","v":0.81320915574619446},1.0000000000000004,{"$f":"'Cost Allocation'!Q18*$W19","v":0},0,1.0000000000000004,null,1,null,null,null,null,10]
[null,"CA07","Other Communications Plant and Equipment",null,6.6781354679631477E-2,{"$f":"'Cost Allocation'!E19*$W20","v":6.6774626311703902E-2},{"$f":"'Cost Allocation'!F19*$W20","v":6.7283679275781678E-6},{"$f":"'Cost Allocation'!G19*$W20","v":5.7909811557043007E-2},{"$f":"'Cost Allocation'!H19*$W20","v":0},{"$f":"'Cost Allocation'!I19*$W20","v":0},{"$f":"'Cost Allocation'!J19*$W20","v":2.6533946011872846E-2},{"$f":"'Cost Allocation'!K19*$W20","v":3.5565732005258671E-2},{"$f":"'Cost Allocation'!L19*$W20","v":0},{"$f":"'Cost Allocation'!M19*$W20","v":0},{"$f":"'Cost Allocation'!N19*$W20","v":0},0.18679084425380599,{"$f":"'Cost Allocation'!P19*$W20","v":0.81320915574619446},1.0000000000000004,{"$f":"'Cost Allocation'!Q19*$W20","v":0},0,1.0000000000000004,null,{"$f":"VLOOKUP(B20,'NBN Scale Adjustments'!$C$748:$Q$767,AB20)","v":1},null,null,null,null,10]
[null,"CA08","Network Land",null,6.6781354679631477E-2,{"$f":"'Cost Allocation'!E20*$W21","v":6.6774626311703902E-2},{"$f":"'Cost Allocation'!F20*$W21","v":6.7283679275781678E-6},{"$f":"'Cost Allocation'!G20*$W21","v":5.7909811557043007E-2},{"$f":"'Cost Allocation'!H20*$W21","v":0},{"$f":"'Cost Allocation'!I20*$W21","v":0},{"$f":"'Cost Allocation'!J20*$W21","v":2.6533946011872846E-2},{"$f":"'Cost Allocation'!K20*$W21","v":3.5565732005258671E-2},{"$f":"'Cost Allocation'!L20*$W21","v":0},{"$f":"'Cost Allocation'!M20*$W21","v":0},{"$f":"'Cost Allocation'!N20*$W21","v":0},0.18679084425380599,{"$f":"'Cost Allocation'!P20*$W21","v":0.81320915574619446},1.0000000000000004,{"$f":"'Cost Allocation'!Q20*$W21","v":0},0,1.0000000000000004,null,{"$f":"VLOOKUP(B21,'NBN Scale Adjustments'!$C$748:$Q$767,AB21)","v":1},null,null,null,null,10]
[null,"CA09","Network Buildings/Support",null,6.6781354679631477E-2,{"$f":"'Cost Allocation'!E21*$W22","v":6.6774626311703902E-2},{"$f":"'Cost Allocation'!F21*$W22","v":6.7283679275781678E-6},{"$f":"'Cost Allocation'!G21*$W22","v":5.7909811557043007E-2},{"$f":"'Cost Allocation'!H21*$W22","v":0},{"$f":"'Cost Allocation'!I21*$W22","v":0},{"$f":"'Cost Allocation'!J21*$W22","v":2.6533946011872846E-2},{"$f":"'Cost Allocation'!K21*$W22","v":3.5565732005258671E-2},{"$f":"'Cost Allocation'!L21*$W22","v":0},{"$f":"'Cost Allocation'!M21*$W22","v":0},{"$f":"'Cost Allocation'!N21*$W22","v":0},0.18679084425380599,{"$f":"'Cost Allocation'!P21*$W22","v":0.81320915574619446},1.0000000000000004,{"$f":"'Cost Allocation'!Q21*$W22","v":0},0,1.0000000000000004,null,{"$f":"VLOOKUP(B22,'NBN Scale Adjustments'!$C$748:$Q$767,AB22)","v":1},null,null,null,null,10]
[null,"CA10","Indirect Capital Assets",null,3.7277974956532199E-2,{"$f":"'Cost Allocation'!E22*$W23","v":3.7273595314844407E-2},{"$f":"'Cost Allocation'!F22*$W23","v":4.3796416877942032E-6},{"$f":"'Cost Allocation'!G22*$W23","v":3.3075565030785174E-2},{"$f":"'Cost Allocation'!H22*$W23","v":0},{"$f":"'Cost Allocation'!I22*$W23","v":0},{"$f":"'Cost Allocation'!J22*$W23","v":1.3902185203449316E-2},{"$f":"'Cost Allocation'!K22*$W23","v":1.8634295592977714E-2},{"$f":"'Cost Allocation'!L22*$W23","v":0},{"$f":"'Cost Allocation'!M22*$W23","v":0},{"$f":"'Cost Allocation'!N22*$W23","v":0},0.1028900207837444,{"$f":"'Cost Allocation'!P22*$W23","v":0.44009200041052204},0.54298202119426642,{"$f":"'Cost Allocation'!Q22*$W23","v":1.102700174285348E-2},0,0.55400902293711984,null,{"$f":"VLOOKUP(B23,'NBN Scale Adjustments'!$C$748:$Q$767,AB23)","v":1},null,null,null,null,10]
[null,"CA11","Spare CAN Asset Class 11",null,null,{"$f":"'Cost Allocation'!E23*$W24","v":0},{"$f":"'Cost Allocation'!F23*$W24","v":0},{"$f":"'Cost Allocation'!G23*$W24","v":0},{"$f":"'Cost Allocation'!H23*$W24","v":0},{"$f":"'Cost Allocation'!I23*$W24","v":0},{"$f":"'Cost Allocation'!J23*$W24","v":0},{"$f":"'Cost Allocation'!K23*$W24","v":0},{"$f":"'Cost Allocation'!L23*$W24","v":0},{"$f":"'Cost Allocation'!M23*$W24","v":0},{"$f":"'Cost Allocation'!N23*$W24","v":0},0,{"$f":"'Cost Allocation'!P23*$W24","v":0},0,{"$f":"'Cost Allocation'!Q23*$W24","v":0},0,0,null,{"$f":"VLOOKUP(B24,'NBN Scale Adjustments'!$C$748:$Q$767,AB24)","v":0},null,null,null,null,10]
[null,"CA12","Spare CAN Asset Class 12",null,null,{"$f":"'Cost Allocation'!E24*$W25","v":0},{"$f":"'Cost Allocation'!F24*$W25","v":0},{"$f":"'Cost Allocation'!G24*$W25","v":0},{"$f":"'Cost Allocation'!H24*$W25","v":0},{"$f":"'Cost Allocation'!I24*$W25","v":0},{"$f":"'Cost Allocation'!J24*$W25","v":0},{"$f":"'Cost Allocation'!K24*$W25","v":0},{"$f":"'Cost Allocation'!L24*$W25","v":0},{"$f":"'Cost Allocation'!M24*$W25","v":0},{"$f":"'Cost Allocation'!N24*$W25","v":0},0,{"$f":"'Cost Allocation'!P24*$W25","v":0},0,{"$f":"'Cost Allocation'!Q24*$W25","v":0},0,0,null,{"$f":"VLOOKUP(B25,'NBN Scale Adjustments'!$C$748:$Q$767,AB25)","v":0},null,null,null,null,10]
[null,"CA13","Spare CAN Asset Class 13",null,null,{"$f":"'Cost Allocation'!E25*$W26","v":0},{"$f":"'Cost Allocation'!F25*$W26","v":0},{"$f":"'Cost Allocation'!G25*$W26","v":0},{"$f":"'Cost Allocation'!H25*$W26","v":0},{"$f":"'Cost Allocation'!I25*$W26","v":0},{"$f":"'Cost Allocation'!J25*$W26","v":0},{"$f":"'Cost Allocation'!K25*$W26","v":0},{"$f":"'Cost Allocation'!L25*$W26","v":0},{"$f":"'Cost Allocation'!M25*$W26","v":0},{"$f":"'Cost Allocation'!N25*$W26","v":0},0,{"$f":"'Cost Allocation'!P25*$W26","v":0},0,{"$f":"'Cost Allocation'!Q25*$W26","v":0},0,0,null,{"$f":"VLOOKUP(B26,'NBN Scale Adjustments'!$C$748:$Q$767,AB26)","v":0},null,null,null,null,10]
[null,"CA14","Spare CAN Asset Class 14",null,null,{"$f":"'Cost Allocation'!E26*$W27","v":0},{"$f":"'Cost Allocation'!F26*$W27","v":0},{"$f":"'Cost Allocation'!G26*$W27","v":0},{"$f":"'Cost Allocation'!H26*$W27","v":0},{"$f":"'Cost Allocation'!I26*$W27","v":0},{"$f":"'Cost Allocation'!J26*$W27","v":0},{"$f":"'Cost Allocation'!K26*$W27","v":0},{"$f":"'Cost Allocation'!L26*$W27","v":0},{"$f":"'Cost Allocation'!M26*$W27","v":0},{"$f":"'Cost Allocation'!N26*$W27","v":0},0,{"$f":"'Cost Allocation'!P26*$W27","v":0},0,{"$f":"'Cost Allocation'!Q26*$W27","v":0},0,0,null,{"$f":"VLOOKUP(B27,'NBN Scale Adjustments'!$C$748:$Q$767,AB27)","v":0},null,null,null,null,10]
[null,"CA15","Spare CAN Asset Class 15",null,null,{"$f":"'Cost Allocation'!E27*$W28","v":0},{"$f":"'Cost Allocation'!F27*$W28","v":0},{"$f":"'Cost Allocation'!G27*$W28","v":0},{"$f":"'Cost Allocation'!H27*$W28","v":0},{"$f":"'Cost Allocation'!I27*$W28","v":0},{"$f":"'Cost Allocation'!J27*$W28","v":0},{"$f":"'Cost Allocation'!K27*$W28","v":0},{"$f":"'Cost Allocation'!L27*$W28","v":0},{"$f":"'Cost Allocation'!M27*$W28","v":0},{"$f":"'Cost Allocation'!N27*$W28","v":0},0,{"$f":"'Cost Allocation'!P27*$W28","v":0},0,{"$f":"'Cost Allocation'!Q27*$W28","v":0},0,0,null,{"$f":"VLOOKUP(B28,'NBN Scale Adjustments'!$C$748:$Q$767,AB28)","v":0},null,null,null,null,10]
[null,"CA16","Spare CAN Asset Class 16",null,null,{"$f":"'Cost Allocation'!E28*$W29","v":0},{"$f":"'Cost Allocation'!F28*$W29","v":0},{"$f":"'Cost Allocation'!G28*$W29","v":0},{"$f":"'Cost Allocation'!H28*$W29","v":0},{"$f":"'Cost Allocation'!I28*$W29","v":0},{"$f":"'Cost Allocation'!J28*$W29","v":0},{"$f":"'Cost Allocation'!K28*$W29","v":0},{"$f":"'Cost Allocation'!L28*$W29","v":0},{"$f":"'Cost Allocation'!M28*$W29","v":0},{"$f":"'Cost Allocation'!N28*$W29","v":0},0,{"$f":"'Cost Allocation'!P28*$W29","v":0},0,{"$f":"'Cost Allocation'!Q28*$W29","v":0},0,0,null,{"$f":"VLOOKUP(B29,'NBN Scale Adjustments'!$C$748:$Q$767,AB29)","v":0},null,null,null,null,10]
[null,"CA17","Spare CAN Asset Class 17",null,null,{"$f":"'Cost Allocation'!E29*$W30","v":0},{"$f":"'Cost Allocation'!F29*$W30","v":0},{"$f":"'Cost Allocation'!G29*$W30","v":0},{"$f":"'Cost Allocation'!H29*$W30","v":0},{"$f":"'Cost Allocation'!I29*$W30","v":0},{"$f":"'Cost Allocation'!J29*$W30","v":0},{"$f":"'Cost Allocation'!K29*$W30","v":0},{"$f":"'Cost Allocation'!L29*$W30","v":0},{"$f":"'Cost Allocation'!M29*$W30","v":0},{"$f":"'Cost Allocation'!N29*$W30","v":0},0,{"$f":"'Cost Allocation'!P29*$W30","v":0},0,{"$f":"'Cost Allocation'!Q29*$W30","v":0},0,0,null,{"$f":"VLOOKUP(B30,'NBN Scale Adjustments'!$C$748:$Q$767,AB30)","v":0},null,null,null,null,10]
[null,"CA18","Spare CAN Asset Class 18",null,null,{"$f":"'Cost Allocation'!E30*$W31","v":0},{"$f":"'Cost Allocation'!F30*$W31","v":0},{"$f":"'Cost Allocation'!G30*$W31","v":0},{"$f":"'Cost Allocation'!H30*$W31","v":0},{"$f":"'Cost Allocation'!I30*$W31","v":0},{"$f":"'Cost Allocation'!J30*$W31","v":0},{"$f":"'Cost Allocation'!K30*$W31","v":0},{"$f":"'Cost Allocation'!L30*$W31","v":0},{"$f":"'Cost Allocation'!M30*$W31","v":0},{"$f":"'Cost Allocation'!N30*$W31","v":0},0,{"$f":"'Cost Allocation'!P30*$W31","v":0},0,{"$f":"'Cost Allocation'!Q30*$W31","v":0},0,0,null,{"$f":"VLOOKUP(B31,'NBN Scale Adjustments'!$C$748:$Q$767,AB31)","v":0},null,null,null,null,10]
[null,"CA19","Spare CAN Asset Class 19",null,null,{"$f":"'Cost Allocation'!E31*$W32","v":0},{"$f":"'Cost Allocation'!F31*$W32","v":0},{"$f":"'Cost Allocation'!G31*$W32","v":0},{"$f":"'Cost Allocation'!H31*$W32","v":0},{"$f":"'Cost Allocation'!I31*$W32","v":0},{"$f":"'Cost Allocation'!J31*$W32","v":0},{"$f":"'Cost Allocation'!K31*$W32","v":0},{"$f":"'Cost Allocation'!L31*$W32","v":0},{"$f":"'Cost Allocation'!M31*$W32","v":0},{"$f":"'Cost Allocation'!N31*$W32","v":0},0,{"$f":"'Cost Allocation'!P31*$W32","v":0},0,{"$f":"'Cost Allocation'!Q31*$W32","v":0},0,0,null,{"$f":"VLOOKUP(B32,'NBN Scale Adjustments'!$C$748:$Q$767,AB32)","v":0},null,null,null,null,10]
[null,"CA20","Spare CAN Asset Class 20",null,null,{"$f":"'Cost Allocation'!E32*$W33","v":0},{"$f":"'Cost Allocation'!F32*$W33","v":0},{"$f":"'Cost Allocation'!G32*$W33","v":0},{"$f":"'Cost Allocation'!H32*$W33","v":0},{"$f":"'Cost Allocation'!I32*$W33","v":0},{"$f":"'Cost Allocation'!J32*$W33","v":0},{"$f":"'Cost Allocation'!K32*$W33","v":0},{"$f":"'Cost Allocation'!L32*$W33","v":0},{"$f":"'Cost Allocation'!M32*$W33","v":0},{"$f":"'Cost Allocation'!N32*$W33","v":0},0,{"$f":"'Cost Allocation'!P32*$W33","v":0},0,{"$f":"'Cost Allocation'!Q32*$W33","v":0},0,0,null,{"$f":"VLOOKUP(B33,'NBN Scale Adjustments'!$C$748:$Q$767,AB33)","v":0},null,null,null,null,10]
[null,"Core Asset Class",null,null,null,{"$f":"'Cost Allocation'!E33*$W34","v":0},{"$f":"'Cost Allocation'!F33*$W34","v":0},{"$f":"'Cost Allocation'!G33*$W34","v":0},{"$f":"'Cost Allocation'!H33*$W34","v":0},{"$f":"'Cost Allocation'!I33*$W34","v":0},{"$f":"'Cost Allocation'!J33*$W34","v":0},{"$f":"'Cost Allocation'!K33*$W34","v":0},{"$f":"'Cost Allocation'!L33*$W34","v":0},{"$f":"'Cost Allocation'!M33*$W34","v":0},{"$f":"'Cost Allocation'!N33*$W34","v":0},0,{"$f":"'Cost Allocation'!P33*$W34","v":0},0,{"$f":"'Cost Allocation'!Q33*$W34","v":0},0,0]
[null,"CO01","Switching Equipment - Local",null,null,{"$f":"'Cost Allocation'!E34*$W35","v":6.6774626311703889E-4},{"$f":"'Cost Allocation'!F34*$W35","v":6.7283679275781681E-8},{"$f":"'Cost Allocation'!G34*$W35","v":5.7909811557043007E-4},{"$f":"'Cost Allocation'!H34*$W35","v":3.852250139912263E-3},{"$f":"'Cost Allocation'!I34*$W35","v":3.6758621121939797E-4},{"$f":"'Cost Allocation'!J34*$W35","v":2.6533946011872845E-4},{"$f":"'Cost Allocation'!K34*$W35","v":3.556573200525867E-4},{"$f":"'Cost Allocation'!L34*$W35","v":0},{"$f":"'Cost Allocation'!M34*$W35","v":0},{"$f":"'Cost Allocation'!N34*$W35","v":0},6.0877447936697211E-3,{"$f":"'Cost Allocation'!P34*$W35","v":1.3912255206330283E-2},2.0000000000000004E-2,{"$f":"'Cost Allocation'!Q34*$W35","v":0},0,2.0000000000000004E-2,null,{"$f":"VLOOKUP(B35,'NBN Scale Adjustments'!$C$770:$Q$789,AB35)","v":1},null,null,null,null,10]
[null,"CO02","Switching Equipment - Trunk",null,null,{"$f":"'Cost Allocation'!E35*$W36","v":0},{"$f":"'Cost Allocation'!F35*$W36","v":0},{"$f":"'Cost Allocation'!G35*$W36","v":0},{"$f":"'Cost Allocation'!H35*$W36","v":0.38522501399122627},{"$f":"'Cost Allocation'!I35*$W36","v":3.6758621121939797E-2},{"$f":"'Cost Allocation'!J35*$W36","v":0},{"$f":"'Cost Allocation'!K35*$W36","v":0},{"$f":"'Cost Allocation'!L35*$W36","v":0},{"$f":"'Cost Allocation'!M35*$W36","v":0},{"$f":"'Cost Allocation'!N35*$W36","v":0},0.42198363511316606,{"$f":"'Cost Allocation'!P35*$W36","v":0.57801636488683394},1,{"$f":"'Cost Allocation'!Q35*$W36","v":0},0,1,null,{"$f":"VLOOKUP(B36,'NBN Scale Adjustments'!$C$770:$Q$789,AB36)","v":1},null,null,null,null,10]
[null,"CO03","Switching Equipment - Other",null,null,{"$f":"'Cost Allocation'!E36*$W37","v":0},{"$f":"'Cost Allocation'!F36*$W37","v":0},{"$f":"'Cost Allocation'!G36*$W37","v":0},{"$f":"'Cost Allocation'!H36*$W37","v":0.38522501399122627},{"$f":"'Cost Allocation'!I36*$W37","v":3.6758621121939797E-2},{"$f":"'Cost Allocation'!J36*$W37","v":0},{"$f":"'Cost Allocation'!K36*$W37","v":0},{"$f":"'Cost Allocation'!L36*$W37","v":0},{"$f":"'Cost Allocation'!M36*$W37","v":0},{"$f":"'Cost Allocation'!N36*$W37","v":0},0.42198363511316606,{"$f":"'Cost Allocation'!P36*$W37","v":0.57801636488683394},1,{"$f":"'Cost Allocation'!Q36*$W37","v":0},0,1,null,{"$f":"VLOOKUP(B37,'NBN Scale Adjustments'!$C$770:$Q$789,AB37)","v":1},null,null,null,null,10]
[null,"CO04","Inter-exchange Cables ",null,null,{"$f":"'Cost Allocation'!E37*$W38","v":0},{"$f":"'Cost Allocation'!F37*$W38","v":0},{"$f":"'Cost Allocation'!G37*$W38","v":0},{"$f":"'Cost Allocation'!H37*$W38","v":3.853791039968228E-3},{"$f":"'Cost Allocation'!I37*$W38","v":3.6773324570388576E-4},{"$f":"'Cost Allocation'!J37*$W38","v":0},{"$f":"'Cost Allocation'!K37*$W38","v":2.5198870075460395E-3},{"$f":"'Cost Allocation'!L37*$W38","v":0},{"$f":"'Cost Allocation'!M37*$W38","v":0},{"$f":"'Cost Allocation'!N37*$W38","v":0},6.741411293218153E-3,{"$f":"'Cost Allocation'!P37*$W38","v":2.3270588706781843E-2},3.0011999999999997E-2,{"$f":"'Cost Allocation'!Q37*$W38","v":1.9987999999999999E-2},0,4.9999999999999996E-2,null,{"$f":"VLOOKUP(B38,'NBN Scale Adjustments'!$C$770:$Q$789,AB38)","v":1},null,null,null,null,10]
[null,"CO05","Transmission Equipment ",null,null,{"$f":"'Cost Allocation'!E38*$W39","v":0},{"$f":"'Cost Allocation'!F38*$W39","v":0},{"$f":"'Cost Allocation'!G38*$W39","v":0},{"$f":"'Cost Allocation'!H38*$W39","v":1.5409000559649051E-4},{"$f":"'Cost Allocation'!I38*$W39","v":1.470344844877592E-5},{"$f":"'Cost Allocation'!J38*$W39","v":0},{"$f":"'Cost Allocation'!K38*$W39","v":1.0075517823054936E-4},{"$f":"'Cost Allocation'!L38*$W39","v":0},{"$f":"'Cost Allocation'!M38*$W39","v":0},{"$f":"'Cost Allocation'!N38*$W39","v":0},2.6954863227581578E-4,{"$f":"'Cost Allocation'!P38*$W39","v":9.3045136772418433E-4},1.2000000000000001E-3,{"$f":"'Cost Allocation'!Q38*$W39","v":3.8800000000000001E-2},0,0.04,null,{"$f":"VLOOKUP(B39,'NBN Scale Adjustments'!$C$770:$Q$789,AB39)","v":1},null,null,null,null,10]
[null,"CO06","Core Radio Bearer Equipment",null,null,{"$f":"'Cost Allocation'!E39*$W40","v":0},{"$f":"'Cost Allocation'!F39*$W40","v":0},{"$f":"'Cost Allocation'!G39*$W40","v":0},{"$f":"'Cost Allocation'!H39*$W40","v":1.5409000559649051E-4},{"$f":"'Cost Allocation'!I39*$W40","v":1.470344844877592E-5},{"$f":"'Cost Allocation'!J39*$W40","v":0},{"$f":"'Cost Allocation'!K39*$W40","v":1.0075517823054936E-4},{"$f":"'Cost Allocation'!L39*$W40","v":0},{"$f":"'Cost Allocation'!M39*$W40","v":0},{"$f":"'Cost Allocation'!N39*$W40","v":0},2.6954863227581578E-4,{"$f":"'Cost Allocation'!P39*$W40","v":9.3045136772418433E-4},1.2000000000000001E-3,{"$f":"'Cost Allocation'!Q39*$W40","v":3.8800000000000001E-2},0,0.04,null,{"$f":"VLOOKUP(B40,'NBN Scale Adjustments'!$C$770:$Q$789,AB40)","v":1},null,null,null,null,10]
[null,"CO07","Other Communications Plant and Equipment",null,null,{"$f":"'Cost Allocation'!E40*$W41","v":-4.2579578441094154E-2},{"$f":"'Cost Allocation'!F40*$W41","v":-4.2904181689541262E-6},{"$f":"'Cost Allocation'!G40*$W41","v":-3.6926831341471775E-2},{"$f":"'Cost Allocation'!H40*$W41","v":-6.4226884219357593E-4},{"$f":"'Cost Allocation'!I40*$W41","v":-6.128604366578931E-5},{"$f":"'Cost Allocation'!J40*$W41","v":-1.6919663919800494E-2},{"$f":"'Cost Allocation'!K40*$W41","v":-2.2829666415316897E-2},{"$f":"'Cost Allocation'!L40*$W41","v":1},{"$f":"'Cost Allocation'!M40*$W41","v":0},{"$f":"'Cost Allocation'!N40*$W41","v":0},0.88003641457828841,{"$f":"'Cost Allocation'!P40*$W41","v":-0.52056195608559519},0.35947445849269322,{"$f":"'Cost Allocation'!Q40*$W41","v":0.9878783254940644},0,1.3473527839867576,null,{"$f":"VLOOKUP(B41,'NBN Scale Adjustments'!$C$770:$Q$789,AB41)","v":1},null,null,null,null,10]
[null,"CO08","Network Land",null,null,{"$f":"'Cost Allocation'!E41*$W42","v":-4.2579578441094154E-2},{"$f":"'Cost Allocation'!F41*$W42","v":-4.2904181689541262E-6},{"$f":"'Cost Allocation'!G41*$W42","v":-3.6926831341471775E-2},{"$f":"'Cost Allocation'!H41*$W42","v":-6.4226884219357593E-4},{"$f":"'Cost Allocation'!I41*$W42","v":-6.128604366578931E-5},{"$f":"'Cost Allocation'!J41*$W42","v":-1.6919663919800494E-2},{"$f":"'Cost Allocation'!K41*$W42","v":-2.2829666415316897E-2},{"$f":"'Cost Allocation'!L41*$W42","v":1},{"$f":"'Cost Allocation'!M41*$W42","v":0},{"$f":"'Cost Allocation'!N41*$W42","v":0},0.88003641457828841,{"$f":"'Cost Allocation'!P41*$W42","v":-0.52056195608559519},0.35947445849269322,{"$f":"'Cost Allocation'!Q41*$W42","v":0.9878783254940644},0,1.3473527839867576,null,{"$f":"VLOOKUP(B42,'NBN Scale Adjustments'!$C$770:$Q$789,AB42)","v":1},null,null,null,null,10]
[null,"CO09","Network Buildings/Support",null,null,{"$f":"'Cost Allocation'!E42*$W43","v":-4.2579578441094154E-2},{"$f":"'Cost Allocation'!F42*$W43","v":-4.2904181689541262E-6},{"$f":"'Cost Allocation'!G42*$W43","v":-3.6926831341471775E-2},{"$f":"'Cost Allocation'!H42*$W43","v":-6.4226884219357593E-4},{"$f":"'Cost Allocation'!I42*$W43","v":-6.128604366578931E-5},{"$f":"'Cost Allocation'!J42*$W43","v":-1.6919663919800494E-2},{"$f":"'Cost Allocation'!K42*$W43","v":-2.2829666415316897E-2},{"$f":"'Cost Allocation'!L42*$W43","v":1},{"$f":"'Cost Allocation'!M42*$W43","v":0},{"$f":"'Cost Allocation'!N42*$W43","v":0},0.88003641457828841,{"$f":"'Cost Allocation'!P42*$W43","v":-0.52056195608559519},0.35947445849269322,{"$f":"'Cost Allocation'!Q42*$W43","v":0.9878783254940644},0,1.3473527839867576,null,{"$f":"VLOOKUP(B43,'NBN Scale Adjustments'!$C$770:$Q$789,AB43)","v":1},null,null,null,null,10]
[null,"CO10","Indirect Capital Assets",null,null,{"$f":"'Cost Allocation'!E43*$W44","v":1.9130178857463983E-2},{"$f":"'Cost Allocation'!F43*$W44","v":1.9276016802034003E-6},{"$f":"'Cost Allocation'!G43*$W44","v":1.6590509208047693E-2},{"$f":"'Cost Allocation'!H43*$W44","v":2.8855893542340314E-4},{"$f":"'Cost Allocation'!I43*$W44","v":2.7534630912676785E-5},{"$f":"'Cost Allocation'!J43*$W44","v":7.6016768799565919E-3},{"$f":"'Cost Allocation'!K43*$W44","v":1.0256926389852447E-2},{"$f":"'Cost Allocation'!L43*$W44","v":0.27535969638674046},{"$f":"'Cost Allocation'!M43*$W44","v":0},{"$f":"'Cost Allocation'!N43*$W44","v":0},0.32925700889007747,{"$f":"'Cost Allocation'!P43*$W44","v":0.23387839172916075},0.56313540061923817,{"$f":"'Cost Allocation'!Q43*$W44","v":0.28080572966936951},0,0.84394113028860773,null,{"$f":"VLOOKUP(B44,'NBN Scale Adjustments'!$C$770:$Q$789,AB44)","v":1},null,null,null,null,10]
[null,"CO11","LSS equipment",null,null,{"$f":"'Cost Allocation'!E44*$W45","v":4.5374704881742659E-5},{"$f":"'Cost Allocation'!F44*$W45","v":4.572061663430543E-9},{"$f":"'Cost Allocation'!G44*$W45","v":3.9350884524494869E-5},{"$f":"'Cost Allocation'!H44*$W45","v":0.38496324582735325},{"$f":"'Cost Allocation'!I44*$W45","v":3.6733642897764006E-2},{"$f":"'Cost Allocation'!J44*$W45","v":1.8030351289675397E-5},{"$f":"'Cost Allocation'!K44*$W45","v":2.4167631970093201E-5},{"$f":"'Cost Allocation'!L44*$W45","v":0},{"$f":"'Cost Allocation'!M44*$W45","v":0},{"$f":"'Cost Allocation'!N44*$W45","v":0},0.42182381686984494,{"$f":"'Cost Allocation'!P44*$W45","v":0.57817618313015506},1,{"$f":"'Cost Allocation'!Q44*$W45","v":0},0,1,null,{"$f":"VLOOKUP(B45,'NBN Scale Adjustments'!$C$770:$Q$789,AB45)","v":1},null,null,null,null,10]
[null,"CO12","Data Equipment",null,null,{"$f":"'Cost Allocation'!E45*$W46","v":6.6774626311703902E-2},{"$f":"'Cost Allocation'!F45*$W46","v":6.7283679275781678E-6},{"$f":"'Cost Allocation'!G45*$W46","v":5.7909811557043007E-2},{"$f":"'Cost Allocation'!H45*$W46","v":0},{"$f":"'Cost Allocation'!I45*$W46","v":0},{"$f":"'Cost Allocation'!J45*$W46","v":2.6533946011872846E-2},{"$f":"'Cost Allocation'!K45*$W46","v":3.5565732005258671E-2},{"$f":"'Cost Allocation'!L45*$W46","v":0},{"$f":"'Cost Allocation'!M45*$W46","v":0},{"$f":"'Cost Allocation'!N45*$W46","v":0},0.18679084425380599,{"$f":"'Cost Allocation'!P45*$W46","v":0.81320915574619446},1.0000000000000004,{"$f":"'Cost Allocation'!Q45*$W46","v":0},0,1.0000000000000004,null,{"$f":"VLOOKUP(B46,'NBN Scale Adjustments'!$C$770:$Q$789,AB46)","v":1},null,null,null,null,10]
[null,"CO13","Spare Core Asset Class 13",null,null,{"$f":"'Cost Allocation'!E46*$W47","v":0},{"$f":"'Cost Allocation'!F46*$W47","v":0},{"$f":"'Cost Allocation'!G46*$W47","v":0},{"$f":"'Cost Allocation'!H46*$W47","v":0},{"$f":"'Cost Allocation'!I46*$W47","v":0},{"$f":"'Cost Allocation'!J46*$W47","v":0},{"$f":"'Cost Allocation'!K46*$W47","v":0},{"$f":"'Cost Allocation'!L46*$W47","v":0},{"$f":"'Cost Allocation'!M46*$W47","v":0},{"$f":"'Cost Allocation'!N46*$W47","v":0},0,{"$f":"'Cost Allocation'!P46*$W47","v":0},0,{"$f":"'Cost Allocation'!Q46*$W47","v":0},0,0,null,{"$f":"VLOOKUP(B47,'NBN Scale Adjustments'!$C$770:$Q$789,AB47)","v":0},null,null,null,null,10]
[null,"CO14","Spare Core Asset Class 14",null,null,{"$f":"'Cost Allocation'!E47*$W48","v":0},{"$f":"'Cost Allocation'!F47*$W48","v":0},{"$f":"'Cost Allocation'!G47*$W48","v":0},{"$f":"'Cost Allocation'!H47*$W48","v":0},{"$f":"'Cost Allocation'!I47*$W48","v":0},{"$f":"'Cost Allocation'!J47*$W48","v":0},{"$f":"'Cost Allocation'!K47*$W48","v":0},{"$f":"'Cost Allocation'!L47*$W48","v":0},{"$f":"'Cost Allocation'!M47*$W48","v":0},{"$f":"'Cost Allocation'!N47*$W48","v":0},0,{"$f":"'Cost Allocation'!P47*$W48","v":0},0,{"$f":"'Cost Allocation'!Q47*$W48","v":0},0,0,null,{"$f":"VLOOKUP(B48,'NBN Scale Adjustments'!$C$770:$Q$789,AB48)","v":0},null,null,null,null,10]
[null,"CO15","Spare Core Asset Class 15",null,null,{"$f":"'Cost Allocation'!E48*$W49","v":0},{"$f":"'Cost Allocation'!F48*$W49","v":0},{"$f":"'Cost Allocation'!G48*$W49","v":0},{"$f":"'Cost Allocation'!H48*$W49","v":0},{"$f":"'Cost Allocation'!I48*$W49","v":0},{"$f":"'Cost Allocation'!J48*$W49","v":0},{"$f":"'Cost Allocation'!K48*$W49","v":0},{"$f":"'Cost Allocation'!L48*$W49","v":0},{"$f":"'Cost Allocation'!M48*$W49","v":0},{"$f":"'Cost Allocation'!N48*$W49","v":0},0,{"$f":"'Cost Allocation'!P48*$W49","v":0},0,{"$f":"'Cost Allocation'!Q48*$W49","v":0},0,0,null,{"$f":"VLOOKUP(B49,'NBN Scale Adjustments'!$C$770:$Q$789,AB49)","v":0},null,null,null,null,10]
[null,"CO16","Spare Core Asset Class 16",null,null,{"$f":"'Cost Allocation'!E49*$W50","v":0},{"$f":"'Cost Allocation'!F49*$W50","v":0},{"$f":"'Cost Allocation'!G49*$W50","v":0},{"$f":"'Cost Allocation'!H49*$W50","v":0},{"$f":"'Cost Allocation'!I49*$W50","v":0},{"$f":"'Cost Allocation'!J49*$W50","v":0},{"$f":"'Cost Allocation'!K49*$W50","v":0},{"$f":"'Cost Allocation'!L49*$W50","v":0},{"$f":"'Cost Allocation'!M49*$W50","v":0},{"$f":"'Cost Allocation'!N49*$W50","v":0},0,{"$f":"'Cost Allocation'!P49*$W50","v":0},0,{"$f":"'Cost Allocation'!Q49*$W50","v":0},0,0,null,{"$f":"VLOOKUP(B50,'NBN Scale Adjustments'!$C$770:$Q$789,AB50)","v":0},null,null,null,null,10]
[null,"CO17","Spare Core Asset Class 17",null,null,{"$f":"'Cost Allocation'!E50*$W51","v":0},{"$f":"'Cost Allocation'!F50*$W51","v":0},{"$f":"'Cost Allocation'!G50*$W51","v":0},{"$f":"'Cost Allocation'!H50*$W51","v":0},{"$f":"'Cost Allocation'!I50*$W51","v":0},{"$f":"'Cost Allocation'!J50*$W51","v":0},{"$f":"'Cost Allocation'!K50*$W51","v":0},{"$f":"'Cost Allocation'!L50*$W51","v":0},{"$f":"'Cost Allocation'!M50*$W51","v":0},{"$f":"'Cost Allocation'!N50*$W51","v":0},0,{"$f":"'Cost Allocation'!P50*$W51","v":0},0,{"$f":"'Cost Allocation'!Q50*$W51","v":0},0,0,null,{"$f":"VLOOKUP(B51,'NBN Scale Adjustments'!$C$770:$Q$789,AB51)","v":0},null,null,null,null,10]
[null,"CO18","Spare Core Asset Class 18",null,null,{"$f":"'Cost Allocation'!E51*$W52","v":0},{"$f":"'Cost Allocation'!F51*$W52","v":0},{"$f":"'Cost Allocation'!G51*$W52","v":0},{"$f":"'Cost Allocation'!H51*$W52","v":0},{"$f":"'Cost Allocation'!I51*$W52","v":0},{"$f":"'Cost Allocation'!J51*$W52","v":0},{"$f":"'Cost Allocation'!K51*$W52","v":0},{"$f":"'Cost Allocation'!L51*$W52","v":0},{"$f":"'Cost Allocation'!M51*$W52","v":0},{"$f":"'Cost Allocation'!N51*$W52","v":0},0,{"$f":"'Cost Allocation'!P51*$W52","v":0},0,{"$f":"'Cost Allocation'!Q51*$W52","v":0},0,0,null,{"$f":"VLOOKUP(B52,'NBN Scale Adjustments'!$C$770:$Q$789,AB52)","v":0},null,null,null,null,10]
[null,"CO19","Spare Core Asset Class 19",null,null,{"$f":"'Cost Allocation'!E52*$W53","v":0},{"$f":"'Cost Allocation'!F52*$W53","v":0},{"$f":"'Cost Allocation'!G52*$W53","v":0},{"$f":"'Cost Allocation'!H52*$W53","v":0},{"$f":"'Cost Allocation'!I52*$W53","v":0},{"$f":"'Cost Allocation'!J52*$W53","v":0},{"$f":"'Cost Allocation'!K52*$W53","v":0},{"$f":"'Cost Allocation'!L52*$W53","v":0},{"$f":"'Cost Allocation'!M52*$W53","v":0},{"$f":"'Cost Allocation'!N52*$W53","v":0},0,{"$f":"'Cost Allocation'!P52*$W53","v":0},0,{"$f":"'Cost Allocation'!Q52*$W53","v":0},0,0,null,{"$f":"VLOOKUP(B53,'NBN Scale Adjustments'!$C$770:$Q$789,AB53)","v":0},null,null,null,null,10]
[null,"CO20","Spare Core Asset Class 20",null,null,{"$f":"'Cost Allocation'!E53*$W54","v":0},{"$f":"'Cost Allocation'!F53*$W54","v":0},{"$f":"'Cost Allocation'!G53*$W54","v":0},{"$f":"'Cost Allocation'!H53*$W54","v":0},{"$f":"'Cost Allocation'!I53*$W54","v":0},{"$f":"'Cost Allocation'!J53*$W54","v":0},{"$f":"'Cost Allocation'!K53*$W54","v":0},{"$f":"'Cost Allocation'!L53*$W54","v":0},{"$f":"'Cost Allocation'!M53*$W54","v":0},{"$f":"'Cost Allocation'!N53*$W54","v":0},0,{"$f":"'Cost Allocation'!P53*$W54","v":0},0,{"$f":"'Cost Allocation'!Q53*$W54","v":0},0,0,null,{"$f":"VLOOKUP(B54,'NBN Scale Adjustments'!$C$770:$Q$789,AB54)","v":0},null,null,null,null,10]
[]
[]
[null,"Y06","FY2015"]
[null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,"Code","Asset Class",null,"ULLS",{"$f":"VLOOKUP(F58,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL","TEBA","AS1","AS2","Total FLSM services","Other fixed line services","Total fixed line services","Other services","Telstra-NBN","Total",null,"NBN scale adjustment"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B61,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,{"$f":"SUM(F61:G61)","v":5.3429915354030735E-3},{"$f":"'Cost Allocation'!E58*$W61","v":5.3407472514556981E-3},{"$f":"'Cost Allocation'!F58*$W61","v":2.2442839473750016E-6},{"$f":"'Cost Allocation'!G58*$W61","v":5.8190349927504242E-3},{"$f":"'Cost Allocation'!H58*$W61","v":0},{"$f":"'Cost Allocation'!I58*$W61","v":0},{"$f":"'Cost Allocation'!J58*$W61","v":0},{"$f":"'Cost Allocation'!K58*$W61","v":0},{"$f":"'Cost Allocation'!L58*$W61","v":0},{"$f":"'Cost Allocation'!M58*$W61","v":0},{"$f":"'Cost Allocation'!N58*$W61","v":0},{"$f":"SUM(F61:O61)","v":1.1162026528153499E-2},{"$f":"'Cost Allocation'!P58*$W61","v":2.8837973471846502E-2},{"$f":"SUM(P61:Q61)","v":0.04},{"$f":"'Cost Allocation'!Q58*$W61","v":0.04},{"$f":"IF(W61>0,1-W61,0)","v":0},{"$f":"SUM(R61:T61)","v":0.08},null,{"$f":"VLOOKUP(B61,'NBN Scale Adjustments'!$C$748:$Q$767,AB61)","v":1},null,null,null,null,11]
[null,"CA02","Copper cables",null,5.3429915354030735E-3,{"$f":"'Cost Allocation'!E59*$W62","v":5.3407472514556981E-3},{"$f":"'Cost Allocation'!F59*$W62","v":2.2442839473750016E-6},{"$f":"'Cost Allocation'!G59*$W62","v":5.8190349927504242E-3},{"$f":"'Cost Allocation'!H59*$W62","v":0},{"$f":"'Cost Allocation'!I59*$W62","v":0},{"$f":"'Cost Allocation'!J59*$W62","v":0},{"$f":"'Cost Allocation'!K59*$W62","v":0},{"$f":"'Cost Allocation'!L59*$W62","v":0},{"$f":"'Cost Allocation'!M59*$W62","v":0},{"$f":"'Cost Allocation'!N59*$W62","v":0},{"$f":"SUM(F62:O62)","v":1.1162026528153499E-2},{"$f":"'Cost Allocation'!P59*$W62","v":2.8837973471846502E-2},{"$f":"SUM(P62:Q62)","v":0.04},{"$f":"'Cost Allocation'!Q59*$W62","v":0},{"$f":"IF(W62>0,1-W62,0)","v":0},{"$f":"SUM(R62:T62)","v":0.04},null,1,null,null,null,null,11]
[null,"CA03","Other cables",null,7.436049235608734E-2,{"$f":"'Cost Allocation'!E60*$W63","v":7.4352231198531057E-2},{"$f":"'Cost Allocation'!F60*$W63","v":8.2611575562873487E-6},{"$f":"'Cost Allocation'!G60*$W63","v":5.814701847790029E-2},{"$f":"'Cost Allocation'!H60*$W63","v":0},{"$f":"'Cost Allocation'!I60*$W63","v":0},{"$f":"'Cost Allocation'!J60*$W63","v":2.5441242877310945E-2},{"$f":"'Cost Allocation'!K60*$W63","v":3.4110556022744314E-2},{"$f":"'Cost Allocation'!L60*$W63","v":0},{"$f":"'Cost Allocation'!M60*$W63","v":0},{"$f":"'Cost Allocation'!N60*$W63","v":0},{"$f":"SUM(F63:O63)","v":0.19205930973404289},{"$f":"'Cost Allocation'!P60*$W63","v":0.80794069026595694},{"$f":"SUM(P63:Q63)","v":0.99999999999999978},{"$f":"'Cost Allocation'!Q60*$W63","v":0},{"$f":"IF(W63>0,1-W63,0)","v":0},{"$f":"SUM(R63:T63)","v":0.99999999999999978},null,1,null,null,null,null,11]
[null,"CA04","Pair gain systems",null,7.436049235608734E-2,{"$f":"'Cost Allocation'!E61*$W64","v":7.4352231198531057E-2},{"$f":"'Cost Allocation'!F61*$W64","v":8.2611575562873487E-6},{"$f":"'Cost Allocation'!G61*$W64","v":5.814701847790029E-2},{"$f":"'Cost Allocation'!H61*$W64","v":0},{"$f":"'Cost Allocation'!I61*$W64","v":0},{"$f":"'Cost Allocation'!J61*$W64","v":2.5441242877310945E-2},{"$f":"'Cost Allocation'!K61*$W64","v":3.4110556022744314E-2},{"$f":"'Cost Allocation'!L61*$W64","v":0},{"$f":"'Cost Allocation'!M61*$W64","v":0},{"$f":"'Cost Allocation'!N61*$W64","v":0},0.19205930973404289,{"$f":"'Cost Allocation'!P61*$W64","v":0.80794069026595694},0.99999999999999978,{"$f":"'Cost Allocation'!Q61*$W64","v":0},0,0.99999999999999978,null,1,null,null,null,null,11]
[null,"CA05","CAN Radio Bearer Equipment",null,7.436049235608734E-2,{"$f":"'Cost Allocation'!E62*$W65","v":7.4352231198531057E-2},{"$f":"'Cost Allocation'!F62*$W65","v":8.2611575562873487E-6},{"$f":"'Cost Allocation'!G62*$W65","v":5.814701847790029E-2},{"$f":"'Cost Allocation'!H62*$W65","v":0},{"$f":"'Cost Allocation'!I62*$W65","v":0},{"$f":"'Cost Allocation'!J62*$W65","v":2.5441242877310945E-2},{"$f":"'Cost Allocation'!K62*$W65","v":3.4110556022744314E-2},{"$f":"'Cost Allocation'!L62*$W65","v":0},{"$f":"'Cost Allocation'!M62*$W65","v":0},{"$f":"'Cost Allocation'!N62*$W65","v":0},0.19205930973404289,{"$f":"'Cost Allocation'!P62*$W65","v":0.80794069026595694},0.99999999999999978,{"$f":"'Cost Allocation'!Q62*$W65","v":0},0,0.99999999999999978,null,1,null,null,null,null,11]
[null,"CA06","Other CAN assets",null,7.436049235608734E-2,{"$f":"'Cost Allocation'!E63*$W66","v":7.4352231198531057E-2},{"$f":"'Cost Allocation'!F63*$W66","v":8.2611575562873487E-6},{"$f":"'Cost Allocation'!G63*$W66","v":5.814701847790029E-2},{"$f":"'Cost Allocation'!H63*$W66","v":0},{"$f":"'Cost Allocation'!I63*$W66","v":0},{"$f":"'Cost Allocation'!J63*$W66","v":2.5441242877310945E-2},{"$f":"'Cost Allocation'!K63*$W66","v":3.4110556022744314E-2},{"$f":"'Cost Allocation'!L63*$W66","v":0},{"$f":"'Cost Allocation'!M63*$W66","v":0},{"$f":"'Cost Allocation'!N63*$W66","v":0},0.19205930973404289,{"$f":"'Cost Allocation'!P63*$W66","v":0.80794069026595694},0.99999999999999978,{"$f":"'Cost Allocation'!Q63*$W66","v":0},0,0.99999999999999978,null,1,null,null,null,null,11]
[null,"CA07","Other Communications Plant and Equipment",null,7.436049235608734E-2,{"$f":"'Cost Allocation'!E64*$W67","v":7.4352231198531057E-2},{"$f":"'Cost Allocation'!F64*$W67","v":8.2611575562873487E-6},{"$f":"'Cost Allocation'!G64*$W67","v":5.814701847790029E-2},{"$f":"'Cost Allocation'!H64*$W67","v":0},{"$f":"'Cost Allocation'!I64*$W67","v":0},{"$f":"'Cost Allocation'!J64*$W67","v":2.5441242877310945E-2},{"$f":"'Cost Allocation'!K64*$W67","v":3.4110556022744314E-2},{"$f":"'Cost Allocation'!L64*$W67","v":0},{"$f":"'Cost Allocation'!M64*$W67","v":0},{"$f":"'Cost Allocation'!N64*$W67","v":0},0.19205930973404289,{"$f":"'Cost Allocation'!P64*$W67","v":0.80794069026595694},0.99999999999999978,{"$f":"'Cost Allocation'!Q64*$W67","v":0},0,0.99999999999999978,null,{"$f":"VLOOKUP(B67,'NBN Scale Adjustments'!$C$748:$Q$767,AB67)","v":1},null,null,null,null,11]
[null,"CA08","Network Land",null,7.436049235608734E-2,{"$f":"'Cost Allocation'!E65*$W68","v":7.4352231198531057E-2},{"$f":"'Cost Allocation'!F65*$W68","v":8.2611575562873487E-6},{"$f":"'Cost Allocation'!G65*$W68","v":5.814701847790029E-2},{"$f":"'Cost Allocation'!H65*$W68","v":0},{"$f":"'Cost Allocation'!I65*$W68","v":0},{"$f":"'Cost Allocation'!J65*$W68","v":2.5441242877310945E-2},{"$f":"'Cost Allocation'!K65*$W68","v":3.4110556022744314E-2},{"$f":"'Cost Allocation'!L65*$W68","v":0},{"$f":"'Cost Allocation'!M65*$W68","v":0},{"$f":"'Cost Allocation'!N65*$W68","v":0},0.19205930973404289,{"$f":"'Cost Allocation'!P65*$W68","v":0.80794069026595694},0.99999999999999978,{"$f":"'Cost Allocation'!Q65*$W68","v":0},0,0.99999999999999978,null,{"$f":"VLOOKUP(B68,'NBN Scale Adjustments'!$C$748:$Q$767,AB68)","v":1},null,null,null,null,11]
[null,"CA09","Network Buildings/Support",null,7.436049235608734E-2,{"$f":"'Cost Allocation'!E66*$W69","v":7.4352231198531057E-2},{"$f":"'Cost Allocation'!F66*$W69","v":8.2611575562873487E-6},{"$f":"'Cost Allocation'!G66*$W69","v":5.814701847790029E-2},{"$f":"'Cost Allocation'!H66*$W69","v":0},{"$f":"'Cost Allocation'!I66*$W69","v":0},{"$f":"'Cost Allocation'!J66*$W69","v":2.5441242877310945E-2},{"$f":"'Cost Allocation'!K66*$W69","v":3.4110556022744314E-2},{"$f":"'Cost Allocation'!L66*$W69","v":0},{"$f":"'Cost Allocation'!M66*$W69","v":0},{"$f":"'Cost Allocation'!N66*$W69","v":0},0.19205930973404289,{"$f":"'Cost Allocation'!P66*$W69","v":0.80794069026595694},0.99999999999999978,{"$f":"'Cost Allocation'!Q66*$W69","v":0},0,0.99999999999999978,null,{"$f":"VLOOKUP(B69,'NBN Scale Adjustments'!$C$748:$Q$767,AB69)","v":1},null,null,null,null,11]
[null,"CA10","Indirect Capital Assets",null,4.2158435848117418E-2,{"$f":"'Cost Allocation'!E67*$W70","v":4.2152982032201317E-2},{"$f":"'Cost Allocation'!F67*$W70","v":5.4538159161009146E-6},{"$f":"'Cost Allocation'!G67*$W70","v":3.3731925768082774E-2},{"$f":"'Cost Allocation'!H67*$W70","v":0},{"$f":"'Cost Allocation'!I67*$W70","v":0},{"$f":"'Cost Allocation'!J67*$W70","v":1.3570915336812329E-2},{"$f":"'Cost Allocation'!K67*$W70","v":1.8195316561719216E-2},{"$f":"'Cost Allocation'!L67*$W70","v":0},{"$f":"'Cost Allocation'!M67*$W70","v":0},{"$f":"'Cost Allocation'!N67*$W70","v":0},0.10765659351473174,{"$f":"'Cost Allocation'!P67*$W70","v":0.44442840115974452},0.55208499467447625,{"$f":"'Cost Allocation'!Q67*$W70","v":1.0435399642856922E-2},0,0.56252039431733314,null,{"$f":"VLOOKUP(B70,'NBN Scale Adjustments'!$C$748:$Q$767,AB70)","v":1},null,null,null,null,11]
[null,"CA11","Spare CAN Asset Class 11",null,null,{"$f":"'Cost Allocation'!E68*$W71","v":0},{"$f":"'Cost Allocation'!F68*$W71","v":0},{"$f":"'Cost Allocation'!G68*$W71","v":0},{"$f":"'Cost Allocation'!H68*$W71","v":0},{"$f":"'Cost Allocation'!I68*$W71","v":0},{"$f":"'Cost Allocation'!J68*$W71","v":0},{"$f":"'Cost Allocation'!K68*$W71","v":0},{"$f":"'Cost Allocation'!L68*$W71","v":0},{"$f":"'Cost Allocation'!M68*$W71","v":0},{"$f":"'Cost Allocation'!N68*$W71","v":0},0,{"$f":"'Cost Allocation'!P68*$W71","v":0},0,{"$f":"'Cost Allocation'!Q68*$W71","v":0},0,0,null,{"$f":"VLOOKUP(B71,'NBN Scale Adjustments'!$C$748:$Q$767,AB71)","v":0},null,null,null,null,11]
[null,"CA12","Spare CAN Asset Class 12",null,null,{"$f":"'Cost Allocation'!E69*$W72","v":0},{"$f":"'Cost Allocation'!F69*$W72","v":0},{"$f":"'Cost Allocation'!G69*$W72","v":0},{"$f":"'Cost Allocation'!H69*$W72","v":0},{"$f":"'Cost Allocation'!I69*$W72","v":0},{"$f":"'Cost Allocation'!J69*$W72","v":0},{"$f":"'Cost Allocation'!K69*$W72","v":0},{"$f":"'Cost Allocation'!L69*$W72","v":0},{"$f":"'Cost Allocation'!M69*$W72","v":0},{"$f":"'Cost Allocation'!N69*$W72","v":0},0,{"$f":"'Cost Allocation'!P69*$W72","v":0},0,{"$f":"'Cost Allocation'!Q69*$W72","v":0},0,0,null,{"$f":"VLOOKUP(B72,'NBN Scale Adjustments'!$C$748:$Q$767,AB72)","v":0},null,null,null,null,11]
[null,"CA13","Spare CAN Asset Class 13",null,null,{"$f":"'Cost Allocation'!E70*$W73","v":0},{"$f":"'Cost Allocation'!F70*$W73","v":0},{"$f":"'Cost Allocation'!G70*$W73","v":0},{"$f":"'Cost Allocation'!H70*$W73","v":0},{"$f":"'Cost Allocation'!I70*$W73","v":0},{"$f":"'Cost Allocation'!J70*$W73","v":0},{"$f":"'Cost Allocation'!K70*$W73","v":0},{"$f":"'Cost Allocation'!L70*$W73","v":0},{"$f":"'Cost Allocation'!M70*$W73","v":0},{"$f":"'Cost Allocation'!N70*$W73","v":0},0,{"$f":"'Cost Allocation'!P70*$W73","v":0},0,{"$f":"'Cost Allocation'!Q70*$W73","v":0},0,0,null,{"$f":"VLOOKUP(B73,'NBN Scale Adjustments'!$C$748:$Q$767,AB73)","v":0},null,null,null,null,11]
[null,"CA14","Spare CAN Asset Class 14",null,null,{"$f":"'Cost Allocation'!E71*$W74","v":0},{"$f":"'Cost Allocation'!F71*$W74","v":0},{"$f":"'Cost Allocation'!G71*$W74","v":0},{"$f":"'Cost Allocation'!H71*$W74","v":0},{"$f":"'Cost Allocation'!I71*$W74","v":0},{"$f":"'Cost Allocation'!J71*$W74","v":0},{"$f":"'Cost Allocation'!K71*$W74","v":0},{"$f":"'Cost Allocation'!L71*$W74","v":0},{"$f":"'Cost Allocation'!M71*$W74","v":0},{"$f":"'Cost Allocation'!N71*$W74","v":0},0,{"$f":"'Cost Allocation'!P71*$W74","v":0},0,{"$f":"'Cost Allocation'!Q71*$W74","v":0},0,0,null,{"$f":"VLOOKUP(B74,'NBN Scale Adjustments'!$C$748:$Q$767,AB74)","v":0},null,null,null,null,11]
[null,"CA15","Spare CAN Asset Class 15",null,null,{"$f":"'Cost Allocation'!E72*$W75","v":0},{"$f":"'Cost Allocation'!F72*$W75","v":0},{"$f":"'Cost Allocation'!G72*$W75","v":0},{"$f":"'Cost Allocation'!H72*$W75","v":0},{"$f":"'Cost Allocation'!I72*$W75","v":0},{"$f":"'Cost Allocation'!J72*$W75","v":0},{"$f":"'Cost Allocation'!K72*$W75","v":0},{"$f":"'Cost Allocation'!L72*$W75","v":0},{"$f":"'Cost Allocation'!M72*$W75","v":0},{"$f":"'Cost Allocation'!N72*$W75","v":0},0,{"$f":"'Cost Allocation'!P72*$W75","v":0},0,{"$f":"'Cost Allocation'!Q72*$W75","v":0},0,0,null,{"$f":"VLOOKUP(B75,'NBN Scale Adjustments'!$C$748:$Q$767,AB75)","v":0},null,null,null,null,11]
[null,"CA16","Spare CAN Asset Class 16",null,null,{"$f":"'Cost Allocation'!E73*$W76","v":0},{"$f":"'Cost Allocation'!F73*$W76","v":0},{"$f":"'Cost Allocation'!G73*$W76","v":0},{"$f":"'Cost Allocation'!H73*$W76","v":0},{"$f":"'Cost Allocation'!I73*$W76","v":0},{"$f":"'Cost Allocation'!J73*$W76","v":0},{"$f":"'Cost Allocation'!K73*$W76","v":0},{"$f":"'Cost Allocation'!L73*$W76","v":0},{"$f":"'Cost Allocation'!M73*$W76","v":0},{"$f":"'Cost Allocation'!N73*$W76","v":0},0,{"$f":"'Cost Allocation'!P73*$W76","v":0},0,{"$f":"'Cost Allocation'!Q73*$W76","v":0},0,0,null,{"$f":"VLOOKUP(B76,'NBN Scale Adjustments'!$C$748:$Q$767,AB76)","v":0},null,null,null,null,11]
[null,"CA17","Spare CAN Asset Class 17",null,null,{"$f":"'Cost Allocation'!E74*$W77","v":0},{"$f":"'Cost Allocation'!F74*$W77","v":0},{"$f":"'Cost Allocation'!G74*$W77","v":0},{"$f":"'Cost Allocation'!H74*$W77","v":0},{"$f":"'Cost Allocation'!I74*$W77","v":0},{"$f":"'Cost Allocation'!J74*$W77","v":0},{"$f":"'Cost Allocation'!K74*$W77","v":0},{"$f":"'Cost Allocation'!L74*$W77","v":0},{"$f":"'Cost Allocation'!M74*$W77","v":0},{"$f":"'Cost Allocation'!N74*$W77","v":0},0,{"$f":"'Cost Allocation'!P74*$W77","v":0},0,{"$f":"'Cost Allocation'!Q74*$W77","v":0},0,0,null,{"$f":"VLOOKUP(B77,'NBN Scale Adjustments'!$C$748:$Q$767,AB77)","v":0},null,null,null,null,11]
[null,"CA18","Spare CAN Asset Class 18",null,null,{"$f":"'Cost Allocation'!E75*$W78","v":0},{"$f":"'Cost Allocation'!F75*$W78","v":0},{"$f":"'Cost Allocation'!G75*$W78","v":0},{"$f":"'Cost Allocation'!H75*$W78","v":0},{"$f":"'Cost Allocation'!I75*$W78","v":0},{"$f":"'Cost Allocation'!J75*$W78","v":0},{"$f":"'Cost Allocation'!K75*$W78","v":0},{"$f":"'Cost Allocation'!L75*$W78","v":0},{"$f":"'Cost Allocation'!M75*$W78","v":0},{"$f":"'Cost Allocation'!N75*$W78","v":0},0,{"$f":"'Cost Allocation'!P75*$W78","v":0},0,{"$f":"'Cost Allocation'!Q75*$W78","v":0},0,0,null,{"$f":"VLOOKUP(B78,'NBN Scale Adjustments'!$C$748:$Q$767,AB78)","v":0},null,null,null,null,11]
[null,"CA19","Spare CAN Asset Class 19",null,null,{"$f":"'Cost Allocation'!E76*$W79","v":0},{"$f":"'Cost Allocation'!F76*$W79","v":0},{"$f":"'Cost Allocation'!G76*$W79","v":0},{"$f":"'Cost Allocation'!H76*$W79","v":0},{"$f":"'Cost Allocation'!I76*$W79","v":0},{"$f":"'Cost Allocation'!J76*$W79","v":0},{"$f":"'Cost Allocation'!K76*$W79","v":0},{"$f":"'Cost Allocation'!L76*$W79","v":0},{"$f":"'Cost Allocation'!M76*$W79","v":0},{"$f":"'Cost Allocation'!N76*$W79","v":0},0,{"$f":"'Cost Allocation'!P76*$W79","v":0},0,{"$f":"'Cost Allocation'!Q76*$W79","v":0},0,0,null,{"$f":"VLOOKUP(B79,'NBN Scale Adjustments'!$C$748:$Q$767,AB79)","v":0},null,null,null,null,11]
[null,"CA20","Spare CAN Asset Class 20",null,null,{"$f":"'Cost Allocation'!E77*$W80","v":0},{"$f":"'Cost Allocation'!F77*$W80","v":0},{"$f":"'Cost Allocation'!G77*$W80","v":0},{"$f":"'Cost Allocation'!H77*$W80","v":0},{"$f":"'Cost Allocation'!I77*$W80","v":0},{"$f":"'Cost Allocation'!J77*$W80","v":0},{"$f":"'Cost Allocation'!K77*$W80","v":0},{"$f":"'Cost Allocation'!L77*$W80","v":0},{"$f":"'Cost Allocation'!M77*$W80","v":0},{"$f":"'Cost Allocation'!N77*$W80","v":0},0,{"$f":"'Cost Allocation'!P77*$W80","v":0},0,{"$f":"'Cost Allocation'!Q77*$W80","v":0},0,0,null,{"$f":"VLOOKUP(B80,'NBN Scale Adjustments'!$C$748:$Q$767,AB80)","v":0},null,null,null,null,11]
[null,"Core Asset Class",null,null,null,{"$f":"'Cost Allocation'!E78*$W81","v":0},{"$f":"'Cost Allocation'!F78*$W81","v":0},{"$f":"'Cost Allocation'!G78*$W81","v":0},{"$f":"'Cost Allocation'!H78*$W81","v":0},{"$f":"'Cost Allocation'!I78*$W81","v":0},{"$f":"'Cost Allocation'!J78*$W81","v":0},{"$f":"'Cost Allocation'!K78*$W81","v":0},{"$f":"'Cost Allocation'!L78*$W81","v":0},{"$f":"'Cost Allocation'!M78*$W81","v":0},{"$f":"'Cost Allocation'!N78*$W81","v":0},0,{"$f":"'Cost Allocation'!P78*$W81","v":0},0,{"$f":"'Cost Allocation'!Q78*$W81","v":0},0,0]
[null,"CO01",{"$f":"VLOOKUP(B82,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"'Cost Allocation'!E79*$W82","v":7.4352231198531057E-4},{"$f":"'Cost Allocation'!F79*$W82","v":8.261157556287349E-8},{"$f":"'Cost Allocation'!G79*$W82","v":5.8147018477900292E-4},{"$f":"'Cost Allocation'!H79*$W82","v":4.1094670880294087E-3},{"$f":"'Cost Allocation'!I79*$W82","v":3.8119243004458819E-4},{"$f":"'Cost Allocation'!J79*$W82","v":2.5441242877310944E-4},{"$f":"'Cost Allocation'!K79*$W82","v":3.4110556022744313E-4},{"$f":"'Cost Allocation'!L79*$W82","v":0},{"$f":"'Cost Allocation'!M79*$W82","v":0},{"$f":"'Cost Allocation'!N79*$W82","v":0},6.4112526154144261E-3,{"$f":"'Cost Allocation'!P79*$W82","v":1.3588747384585563E-2},1.999999999999999E-2,{"$f":"'Cost Allocation'!Q79*$W82","v":0},0,1.999999999999999E-2,null,{"$f":"VLOOKUP(B82,'NBN Scale Adjustments'!$C$770:$Q$789,AB82)","v":1},null,null,null,null,11]
[null,"CO02","Switching Equipment - Trunk",null,null,{"$f":"'Cost Allocation'!E80*$W83","v":0},{"$f":"'Cost Allocation'!F80*$W83","v":0},{"$f":"'Cost Allocation'!G80*$W83","v":0},{"$f":"'Cost Allocation'!H80*$W83","v":0.41094670880294087},{"$f":"'Cost Allocation'!I80*$W83","v":3.8119243004458819E-2},{"$f":"'Cost Allocation'!J80*$W83","v":0},{"$f":"'Cost Allocation'!K80*$W83","v":0},{"$f":"'Cost Allocation'!L80*$W83","v":0},{"$f":"'Cost Allocation'!M80*$W83","v":0},{"$f":"'Cost Allocation'!N80*$W83","v":0},0.44906595180739972,{"$f":"'Cost Allocation'!P80*$W83","v":0.55093404819260017},0.99999999999999989,{"$f":"'Cost Allocation'!Q80*$W83","v":0},0,0.99999999999999989,null,{"$f":"VLOOKUP(B83,'NBN Scale Adjustments'!$C$770:$Q$789,AB83)","v":1},null,null,null,null,11]
[null,"CO03","Switching Equipment - Other",null,null,{"$f":"'Cost Allocation'!E81*$W84","v":0},{"$f":"'Cost Allocation'!F81*$W84","v":0},{"$f":"'Cost Allocation'!G81*$W84","v":0},{"$f":"'Cost Allocation'!H81*$W84","v":0.41094670880294087},{"$f":"'Cost Allocation'!I81*$W84","v":3.8119243004458819E-2},{"$f":"'Cost Allocation'!J81*$W84","v":0},{"$f":"'Cost Allocation'!K81*$W84","v":0},{"$f":"'Cost Allocation'!L81*$W84","v":0},{"$f":"'Cost Allocation'!M81*$W84","v":0},{"$f":"'Cost Allocation'!N81*$W84","v":0},0.44906595180739972,{"$f":"'Cost Allocation'!P81*$W84","v":0.55093404819260017},0.99999999999999989,{"$f":"'Cost Allocation'!Q81*$W84","v":0},0,0.99999999999999989,null,{"$f":"VLOOKUP(B84,'NBN Scale Adjustments'!$C$770:$Q$789,AB84)","v":1},null,null,null,null,11]
[null,"CO04","Inter-exchange Cables ",null,null,{"$f":"'Cost Allocation'!E82*$W85","v":0},{"$f":"'Cost Allocation'!F82*$W85","v":0},{"$f":"'Cost Allocation'!G82*$W85","v":0},{"$f":"'Cost Allocation'!H82*$W85","v":4.1111108748646203E-3},{"$f":"'Cost Allocation'!I82*$W85","v":3.8134490701660601E-4},{"$f":"'Cost Allocation'!J82*$W85","v":0},{"$f":"'Cost Allocation'!K82*$W85","v":2.3760536060368322E-3},{"$f":"'Cost Allocation'!L82*$W85","v":0},{"$f":"'Cost Allocation'!M82*$W85","v":0},{"$f":"'Cost Allocation'!N82*$W85","v":0},6.8685093879180589E-3,{"$f":"'Cost Allocation'!P82*$W85","v":2.3143490612081936E-2},3.0011999999999997E-2,{"$f":"'Cost Allocation'!Q82*$W85","v":1.9987999999999999E-2},0,4.9999999999999996E-2,null,{"$f":"VLOOKUP(B85,'NBN Scale Adjustments'!$C$770:$Q$789,AB85)","v":1},null,null,null,null,11]
[null,"CO05","Transmission Equipment ",null,null,{"$f":"'Cost Allocation'!E83*$W86","v":0},{"$f":"'Cost Allocation'!F83*$W86","v":0},{"$f":"'Cost Allocation'!G83*$W86","v":0},{"$f":"'Cost Allocation'!H83*$W86","v":1.6437868352117636E-4},{"$f":"'Cost Allocation'!I83*$W86","v":1.5247697201783528E-5},{"$f":"'Cost Allocation'!J83*$W86","v":0},{"$f":"'Cost Allocation'!K83*$W86","v":9.5004142584439509E-5},{"$f":"'Cost Allocation'!L83*$W86","v":0},{"$f":"'Cost Allocation'!M83*$W86","v":0},{"$f":"'Cost Allocation'!N83*$W86","v":0},2.7463052330739941E-4,{"$f":"'Cost Allocation'!P83*$W86","v":9.2536947669260086E-4},1.2000000000000003E-3,{"$f":"'Cost Allocation'!Q83*$W86","v":3.8800000000000001E-2},0,0.04,null,{"$f":"VLOOKUP(B86,'NBN Scale Adjustments'!$C$770:$Q$789,AB86)","v":1},null,null,null,null,11]
[null,"CO06","Core Radio Bearer Equipment",null,null,{"$f":"'Cost Allocation'!E84*$W87","v":0},{"$f":"'Cost Allocation'!F84*$W87","v":0},{"$f":"'Cost Allocation'!G84*$W87","v":0},{"$f":"'Cost Allocation'!H84*$W87","v":1.6437868352117636E-4},{"$f":"'Cost Allocation'!I84*$W87","v":1.5247697201783528E-5},{"$f":"'Cost Allocation'!J84*$W87","v":0},{"$f":"'Cost Allocation'!K84*$W87","v":9.5004142584439509E-5},{"$f":"'Cost Allocation'!L84*$W87","v":0},{"$f":"'Cost Allocation'!M84*$W87","v":0},{"$f":"'Cost Allocation'!N84*$W87","v":0},2.7463052330739941E-4,{"$f":"'Cost Allocation'!P84*$W87","v":9.2536947669260086E-4},1.2000000000000003E-3,{"$f":"'Cost Allocation'!Q84*$W87","v":3.8800000000000001E-2},0,0.04,null,{"$f":"VLOOKUP(B87,'NBN Scale Adjustments'!$C$770:$Q$789,AB87)","v":1},null,null,null,null,11]
[null,"CO07","Other Communications Plant and Equipment",null,null,{"$f":"'Cost Allocation'!E85*$W88","v":-4.9938987260263294E-2},{"$f":"'Cost Allocation'!F85*$W88","v":-5.5486410469227777E-6},{"$f":"'Cost Allocation'!G85*$W88","v":-3.9054688315090215E-2},{"$f":"'Cost Allocation'!H85*$W88","v":-2.1484670477283055E-3},{"$f":"'Cost Allocation'!I85*$W88","v":-1.9929089520631638E-4},{"$f":"'Cost Allocation'!J85*$W88","v":-1.7087717254144708E-2},{"$f":"'Cost Allocation'!K85*$W88","v":-2.3054962591533189E-2},{"$f":"'Cost Allocation'!L85*$W88","v":1},{"$f":"'Cost Allocation'!M85*$W88","v":0},{"$f":"'Cost Allocation'!N85*$W88","v":0},0.868510337994987,{"$f":"'Cost Allocation'!P85*$W88","v":-0.54660910809803198},0.32190122989695502,{"$f":"'Cost Allocation'!Q85*$W88","v":0.98907791428372338},0,1.3109791441806784,null,{"$f":"VLOOKUP(B88,'NBN Scale Adjustments'!$C$770:$Q$789,AB88)","v":1},null,null,null,null,11]
[null,"CO08","Network Land",null,null,{"$f":"'Cost Allocation'!E86*$W89","v":-4.9938987260263294E-2},{"$f":"'Cost Allocation'!F86*$W89","v":-5.5486410469227777E-6},{"$f":"'Cost Allocation'!G86*$W89","v":-3.9054688315090215E-2},{"$f":"'Cost Allocation'!H86*$W89","v":-2.1484670477283055E-3},{"$f":"'Cost Allocation'!I86*$W89","v":-1.9929089520631638E-4},{"$f":"'Cost Allocation'!J86*$W89","v":-1.7087717254144708E-2},{"$f":"'Cost Allocation'!K86*$W89","v":-2.3054962591533189E-2},{"$f":"'Cost Allocation'!L86*$W89","v":1},{"$f":"'Cost Allocation'!M86*$W89","v":0},{"$f":"'Cost Allocation'!N86*$W89","v":0},0.868510337994987,{"$f":"'Cost Allocation'!P86*$W89","v":-0.54660910809803198},0.32190122989695502,{"$f":"'Cost Allocation'!Q86*$W89","v":0.98907791428372338},0,1.3109791441806784,null,{"$f":"VLOOKUP(B89,'NBN Scale Adjustments'!$C$770:$Q$789,AB89)","v":1},null,null,null,null,11]
[null,"CO09","Network Buildings/Support",null,null,{"$f":"'Cost Allocation'!E87*$W90","v":-4.9938987260263294E-2},{"$f":"'Cost Allocation'!F87*$W90","v":-5.5486410469227777E-6},{"$f":"'Cost Allocation'!G87*$W90","v":-3.9054688315090215E-2},{"$f":"'Cost Allocation'!H87*$W90","v":-2.1484670477283055E-3},{"$f":"'Cost Allocation'!I87*$W90","v":-1.9929089520631638E-4},{"$f":"'Cost Allocation'!J87*$W90","v":-1.7087717254144708E-2},{"$f":"'Cost Allocation'!K87*$W90","v":-2.3054962591533189E-2},{"$f":"'Cost Allocation'!L87*$W90","v":1},{"$f":"'Cost Allocation'!M87*$W90","v":0},{"$f":"'Cost Allocation'!N87*$W90","v":0},0.868510337994987,{"$f":"'Cost Allocation'!P87*$W90","v":-0.54660910809803198},0.32190122989695502,{"$f":"'Cost Allocation'!Q87*$W90","v":0.98907791428372338},0,1.3109791441806784,null,{"$f":"VLOOKUP(B90,'NBN Scale Adjustments'!$C$770:$Q$789,AB90)","v":1},null,null,null,null,11]
[null,"CO10","Indirect Capital Assets",null,null,{"$f":"'Cost Allocation'!E88*$W91","v":2.475363661897214E-2},{"$f":"'Cost Allocation'!F88*$W91","v":2.750336995999295E-6},{"$f":"'Cost Allocation'!G88*$W91","v":1.9358533599823421E-2},{"$f":"'Cost Allocation'!H88*$W91","v":1.0649469583781457E-3},{"$f":"'Cost Allocation'!I88*$W91","v":9.8784029714037988E-5},{"$f":"'Cost Allocation'!J88*$W91","v":8.469998427329109E-3},{"$f":"'Cost Allocation'!K88*$W91","v":1.1427828187235048E-2},{"$f":"'Cost Allocation'!L88*$W91","v":0.25216120733520814},{"$f":"'Cost Allocation'!M88*$W91","v":0},{"$f":"'Cost Allocation'!N88*$W91","v":0},0.31733768549365604,{"$f":"'Cost Allocation'!P88*$W91","v":0.27094188282118981},0.58827956831484585,{"$f":"'Cost Allocation'!Q88*$W91","v":0.25757504040981488},0,0.84585460872466078,null,{"$f":"VLOOKUP(B91,'NBN Scale Adjustments'!$C$770:$Q$789,AB91)","v":1},null,null,null,null,11]
[null,"CO11","LSS equipment",null,null,{"$f":"'Cost Allocation'!E89*$W92","v":5.6544086262335226E-5},{"$f":"'Cost Allocation'!F89*$W92","v":6.2825230387798104E-9},{"$f":"'Cost Allocation'!G89*$W92","v":4.4220193203522205E-5},{"$f":"'Cost Allocation'!H89*$W92","v":0.41063418817272962},{"$f":"'Cost Allocation'!I89*$W92","v":3.8090253722900556E-2},{"$f":"'Cost Allocation'!J89*$W92","v":1.9347796410232175E-5},{"$f":"'Cost Allocation'!K89*$W92","v":2.5940717462213537E-5},{"$f":"'Cost Allocation'!L89*$W92","v":0},{"$f":"'Cost Allocation'!M89*$W92","v":0},{"$f":"'Cost Allocation'!N89*$W92","v":0},0.44887050097149145,{"$f":"'Cost Allocation'!P89*$W92","v":0.55112949902850827},0.99999999999999978,{"$f":"'Cost Allocation'!Q89*$W92","v":0},0,0.99999999999999978,null,{"$f":"VLOOKUP(B92,'NBN Scale Adjustments'!$C$770:$Q$789,AB92)","v":1},null,null,null,null,11]
[null,"CO12","Data Equipment",null,null,{"$f":"'Cost Allocation'!E90*$W93","v":7.4352231198531057E-2},{"$f":"'Cost Allocation'!F90*$W93","v":8.2611575562873487E-6},{"$f":"'Cost Allocation'!G90*$W93","v":5.814701847790029E-2},{"$f":"'Cost Allocation'!H90*$W93","v":0},{"$f":"'Cost Allocation'!I90*$W93","v":0},{"$f":"'Cost Allocation'!J90*$W93","v":2.5441242877310945E-2},{"$f":"'Cost Allocation'!K90*$W93","v":3.4110556022744314E-2},{"$f":"'Cost Allocation'!L90*$W93","v":0},{"$f":"'Cost Allocation'!M90*$W93","v":0},{"$f":"'Cost Allocation'!N90*$W93","v":0},0.19205930973404289,{"$f":"'Cost Allocation'!P90*$W93","v":0.80794069026595694},0.99999999999999978,{"$f":"'Cost Allocation'!Q90*$W93","v":0},0,0.99999999999999978,null,{"$f":"VLOOKUP(B93,'NBN Scale Adjustments'!$C$770:$Q$789,AB93)","v":1},null,null,null,null,11]
[null,"CO13","Spare Core Asset Class 13",null,null,{"$f":"'Cost Allocation'!E91*$W94","v":0},{"$f":"'Cost Allocation'!F91*$W94","v":0},{"$f":"'Cost Allocation'!G91*$W94","v":0},{"$f":"'Cost Allocation'!H91*$W94","v":0},{"$f":"'Cost Allocation'!I91*$W94","v":0},{"$f":"'Cost Allocation'!J91*$W94","v":0},{"$f":"'Cost Allocation'!K91*$W94","v":0},{"$f":"'Cost Allocation'!L91*$W94","v":0},{"$f":"'Cost Allocation'!M91*$W94","v":0},{"$f":"'Cost Allocation'!N91*$W94","v":0},0,{"$f":"'Cost Allocation'!P91*$W94","v":0},0,{"$f":"'Cost Allocation'!Q91*$W94","v":0},0,0,null,{"$f":"VLOOKUP(B94,'NBN Scale Adjustments'!$C$770:$Q$789,AB94)","v":0},null,null,null,null,11]
[null,"CO14","Spare Core Asset Class 14",null,null,{"$f":"'Cost Allocation'!E92*$W95","v":0},{"$f":"'Cost Allocation'!F92*$W95","v":0},{"$f":"'Cost Allocation'!G92*$W95","v":0},{"$f":"'Cost Allocation'!H92*$W95","v":0},{"$f":"'Cost Allocation'!I92*$W95","v":0},{"$f":"'Cost Allocation'!J92*$W95","v":0},{"$f":"'Cost Allocation'!K92*$W95","v":0},{"$f":"'Cost Allocation'!L92*$W95","v":0},{"$f":"'Cost Allocation'!M92*$W95","v":0},{"$f":"'Cost Allocation'!N92*$W95","v":0},0,{"$f":"'Cost Allocation'!P92*$W95","v":0},0,{"$f":"'Cost Allocation'!Q92*$W95","v":0},0,0,null,{"$f":"VLOOKUP(B95,'NBN Scale Adjustments'!$C$770:$Q$789,AB95)","v":0},null,null,null,null,11]
[null,"CO15","Spare Core Asset Class 15",null,null,{"$f":"'Cost Allocation'!E93*$W96","v":0},{"$f":"'Cost Allocation'!F93*$W96","v":0},{"$f":"'Cost Allocation'!G93*$W96","v":0},{"$f":"'Cost Allocation'!H93*$W96","v":0},{"$f":"'Cost Allocation'!I93*$W96","v":0},{"$f":"'Cost Allocation'!J93*$W96","v":0},{"$f":"'Cost Allocation'!K93*$W96","v":0},{"$f":"'Cost Allocation'!L93*$W96","v":0},{"$f":"'Cost Allocation'!M93*$W96","v":0},{"$f":"'Cost Allocation'!N93*$W96","v":0},0,{"$f":"'Cost Allocation'!P93*$W96","v":0},0,{"$f":"'Cost Allocation'!Q93*$W96","v":0},0,0,null,{"$f":"VLOOKUP(B96,'NBN Scale Adjustments'!$C$770:$Q$789,AB96)","v":0},null,null,null,null,11]
[null,"CO16","Spare Core Asset Class 16",null,null,{"$f":"'Cost Allocation'!E94*$W97","v":0},{"$f":"'Cost Allocation'!F94*$W97","v":0},{"$f":"'Cost Allocation'!G94*$W97","v":0},{"$f":"'Cost Allocation'!H94*$W97","v":0},{"$f":"'Cost Allocation'!I94*$W97","v":0},{"$f":"'Cost Allocation'!J94*$W97","v":0},{"$f":"'Cost Allocation'!K94*$W97","v":0},{"$f":"'Cost Allocation'!L94*$W97","v":0},{"$f":"'Cost Allocation'!M94*$W97","v":0},{"$f":"'Cost Allocation'!N94*$W97","v":0},0,{"$f":"'Cost Allocation'!P94*$W97","v":0},0,{"$f":"'Cost Allocation'!Q94*$W97","v":0},0,0,null,{"$f":"VLOOKUP(B97,'NBN Scale Adjustments'!$C$770:$Q$789,AB97)","v":0},null,null,null,null,11]
[null,"CO17","Spare Core Asset Class 17",null,null,{"$f":"'Cost Allocation'!E95*$W98","v":0},{"$f":"'Cost Allocation'!F95*$W98","v":0},{"$f":"'Cost Allocation'!G95*$W98","v":0},{"$f":"'Cost Allocation'!H95*$W98","v":0},{"$f":"'Cost Allocation'!I95*$W98","v":0},{"$f":"'Cost Allocation'!J95*$W98","v":0},{"$f":"'Cost Allocation'!K95*$W98","v":0},{"$f":"'Cost Allocation'!L95*$W98","v":0},{"$f":"'Cost Allocation'!M95*$W98","v":0},{"$f":"'Cost Allocation'!N95*$W98","v":0},0,{"$f":"'Cost Allocation'!P95*$W98","v":0},0,{"$f":"'Cost Allocation'!Q95*$W98","v":0},0,0,null,{"$f":"VLOOKUP(B98,'NBN Scale Adjustments'!$C$770:$Q$789,AB98)","v":0},null,null,null,null,11]
[null,"CO18","Spare Core Asset Class 18",null,null,{"$f":"'Cost Allocation'!E96*$W99","v":0},{"$f":"'Cost Allocation'!F96*$W99","v":0},{"$f":"'Cost Allocation'!G96*$W99","v":0},{"$f":"'Cost Allocation'!H96*$W99","v":0},{"$f":"'Cost Allocation'!I96*$W99","v":0},{"$f":"'Cost Allocation'!J96*$W99","v":0},{"$f":"'Cost Allocation'!K96*$W99","v":0},{"$f":"'Cost Allocation'!L96*$W99","v":0},{"$f":"'Cost Allocation'!M96*$W99","v":0},{"$f":"'Cost Allocation'!N96*$W99","v":0},0,{"$f":"'Cost Allocation'!P96*$W99","v":0},0,{"$f":"'Cost Allocation'!Q96*$W99","v":0},0,0,null,{"$f":"VLOOKUP(B99,'NBN Scale Adjustments'!$C$770:$Q$789,AB99)","v":0},null,null,null,null,11]
[null,"CO19","Spare Core Asset Class 19",null,null,{"$f":"'Cost Allocation'!E97*$W100","v":0},{"$f":"'Cost Allocation'!F97*$W100","v":0},{"$f":"'Cost Allocation'!G97*$W100","v":0},{"$f":"'Cost Allocation'!H97*$W100","v":0},{"$f":"'Cost Allocation'!I97*$W100","v":0},{"$f":"'Cost Allocation'!J97*$W100","v":0},{"$f":"'Cost Allocation'!K97*$W100","v":0},{"$f":"'Cost Allocation'!L97*$W100","v":0},{"$f":"'Cost Allocation'!M97*$W100","v":0},{"$f":"'Cost Allocation'!N97*$W100","v":0},0,{"$f":"'Cost Allocation'!P97*$W100","v":0},0,{"$f":"'Cost Allocation'!Q97*$W100","v":0},0,0,null,{"$f":"VLOOKUP(B100,'NBN Scale Adjustments'!$C$770:$Q$789,AB100)","v":0},null,null,null,null,11]
[null,"CO20","Spare Core Asset Class 20",null,null,{"$f":"'Cost Allocation'!E98*$W101","v":0},{"$f":"'Cost Allocation'!F98*$W101","v":0},{"$f":"'Cost Allocation'!G98*$W101","v":0},{"$f":"'Cost Allocation'!H98*$W101","v":0},{"$f":"'Cost Allocation'!I98*$W101","v":0},{"$f":"'Cost Allocation'!J98*$W101","v":0},{"$f":"'Cost Allocation'!K98*$W101","v":0},{"$f":"'Cost Allocation'!L98*$W101","v":0},{"$f":"'Cost Allocation'!M98*$W101","v":0},{"$f":"'Cost Allocation'!N98*$W101","v":0},0,{"$f":"'Cost Allocation'!P98*$W101","v":0},0,{"$f":"'Cost Allocation'!Q98*$W101","v":0},0,0,null,{"$f":"VLOOKUP(B101,'NBN Scale Adjustments'!$C$770:$Q$789,AB101)","v":0},null,null,null,null,11]
[]
[null,"Y07","FY2016"]
[null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,"Code","Asset Class",null,"ULLS",{"$f":"VLOOKUP(F104,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL","TEBA","AS1","AS2","Total FLSM services","Other fixed line services","Total fixed line services","Other services","Telstra-NBN","Total",null,"NBN scale adjustment"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B107,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,{"$f":"SUM(F107:G107)","v":5.9266633890305072E-5},{"$f":"'Cost Allocation'!E103*$W107","v":5.9238853205872162E-5},{"$f":"'Cost Allocation'!F103*$W107","v":2.7780684432907794E-8},{"$f":"'Cost Allocation'!G103*$W107","v":5.6713330638536472E-5},{"$f":"'Cost Allocation'!H103*$W107","v":0},{"$f":"'Cost Allocation'!I103*$W107","v":0},{"$f":"'Cost Allocation'!J103*$W107","v":0},{"$f":"'Cost Allocation'!K103*$W107","v":0},{"$f":"'Cost Allocation'!L103*$W107","v":0},{"$f":"'Cost Allocation'!M103*$W107","v":0},{"$f":"'Cost Allocation'!N103*$W107","v":0},{"$f":"SUM(F107:O107)","v":1.1597996452884154E-4},{"$f":"'Cost Allocation'!P103*$W107","v":2.8402003547115841E-4},{"$f":"SUM(P107:Q107)","v":3.9999999999999996E-4},{"$f":"'Cost Allocation'!Q103*$W107","v":4.0000000000000002E-4},{"$f":"IF(W107>0,1-W107,0)","v":0.99},{"$f":"SUM(R107:T107)","v":0.99080000000000001},null,{"$f":"VLOOKUP(B107,'NBN Scale Adjustments'!$C$748:$Q$767,AB107)","v":0.01},null,null,null,null,12]
[null,"CA02","Copper cables",null,5.926663389030507E-3,{"$f":"'Cost Allocation'!E104*$W108","v":5.9238853205872159E-3},{"$f":"'Cost Allocation'!F104*$W108","v":2.7780684432907793E-6},{"$f":"'Cost Allocation'!G104*$W108","v":5.671333063853647E-3},{"$f":"'Cost Allocation'!H104*$W108","v":0},{"$f":"'Cost Allocation'!I104*$W108","v":0},{"$f":"'Cost Allocation'!J104*$W108","v":0},{"$f":"'Cost Allocation'!K104*$W108","v":0},{"$f":"'Cost Allocation'!L104*$W108","v":0},{"$f":"'Cost Allocation'!M104*$W108","v":0},{"$f":"'Cost Allocation'!N104*$W108","v":0},{"$f":"SUM(F108:O108)","v":1.1597996452884153E-2},{"$f":"'Cost Allocation'!P104*$W108","v":2.8402003547115841E-2},{"$f":"SUM(P108:Q108)","v":3.9999999999999994E-2},{"$f":"'Cost Allocation'!Q104*$W108","v":0},{"$f":"IF(W108>0,1-W108,0)","v":0},{"$f":"SUM(R108:T108)","v":3.9999999999999994E-2},null,1,null,null,null,null,12]
[null,"CA03","Other cables",null,8.2473993350864444E-2,{"$f":"'Cost Allocation'!E105*$W109","v":8.2464005747095379E-2},{"$f":"'Cost Allocation'!F105*$W109","v":9.9876037690681746E-6},{"$f":"'Cost Allocation'!G105*$W109","v":5.6127555531627078E-2},{"$f":"'Cost Allocation'!H105*$W109","v":0},{"$f":"'Cost Allocation'!I105*$W109","v":0},{"$f":"'Cost Allocation'!J105*$W109","v":2.4218902628881905E-2},{"$f":"'Cost Allocation'!K105*$W109","v":3.2551505671837587E-2},{"$f":"'Cost Allocation'!L105*$W109","v":0},{"$f":"'Cost Allocation'!M105*$W109","v":0},{"$f":"'Cost Allocation'!N105*$W109","v":0},{"$f":"SUM(F109:O109)","v":0.19537195718321101},{"$f":"'Cost Allocation'!P105*$W109","v":0.80462804281678901},{"$f":"SUM(P109:Q109)","v":1},{"$f":"'Cost Allocation'!Q105*$W109","v":0},{"$f":"IF(W109>0,1-W109,0)","v":0},{"$f":"SUM(R109:T109)","v":1},null,1,null,null,null,null,12]
[null,"CA04","Pair gain systems",null,8.2473993350864444E-2,{"$f":"'Cost Allocation'!E106*$W110","v":8.2464005747095379E-2},{"$f":"'Cost Allocation'!F106*$W110","v":9.9876037690681746E-6},{"$f":"'Cost Allocation'!G106*$W110","v":5.6127555531627078E-2},{"$f":"'Cost Allocation'!H106*$W110","v":0},{"$f":"'Cost Allocation'!I106*$W110","v":0},{"$f":"'Cost Allocation'!J106*$W110","v":2.4218902628881905E-2},{"$f":"'Cost Allocation'!K106*$W110","v":3.2551505671837587E-2},{"$f":"'Cost Allocation'!L106*$W110","v":0},{"$f":"'Cost Allocation'!M106*$W110","v":0},{"$f":"'Cost Allocation'!N106*$W110","v":0},0.19537195718321101,{"$f":"'Cost Allocation'!P106*$W110","v":0.80462804281678901},1,{"$f":"'Cost Allocation'!Q106*$W110","v":0},0,1,null,1,null,null,null,null,12]
[null,"CA05","CAN Radio Bearer Equipment",null,8.2473993350864444E-2,{"$f":"'Cost Allocation'!E107*$W111","v":8.2464005747095379E-2},{"$f":"'Cost Allocation'!F107*$W111","v":9.9876037690681746E-6},{"$f":"'Cost Allocation'!G107*$W111","v":5.6127555531627078E-2},{"$f":"'Cost Allocation'!H107*$W111","v":0},{"$f":"'Cost Allocation'!I107*$W111","v":0},{"$f":"'Cost Allocation'!J107*$W111","v":2.4218902628881905E-2},{"$f":"'Cost Allocation'!K107*$W111","v":3.2551505671837587E-2},{"$f":"'Cost Allocation'!L107*$W111","v":0},{"$f":"'Cost Allocation'!M107*$W111","v":0},{"$f":"'Cost Allocation'!N107*$W111","v":0},0.19537195718321101,{"$f":"'Cost Allocation'!P107*$W111","v":0.80462804281678901},1,{"$f":"'Cost Allocation'!Q107*$W111","v":0},0,1,null,1,null,null,null,null,12]
[null,"CA06","Other CAN assets",null,8.2473993350864444E-2,{"$f":"'Cost Allocation'!E108*$W112","v":8.2464005747095379E-2},{"$f":"'Cost Allocation'!F108*$W112","v":9.9876037690681746E-6},{"$f":"'Cost Allocation'!G108*$W112","v":5.6127555531627078E-2},{"$f":"'Cost Allocation'!H108*$W112","v":0},{"$f":"'Cost Allocation'!I108*$W112","v":0},{"$f":"'Cost Allocation'!J108*$W112","v":2.4218902628881905E-2},{"$f":"'Cost Allocation'!K108*$W112","v":3.2551505671837587E-2},{"$f":"'Cost Allocation'!L108*$W112","v":0},{"$f":"'Cost Allocation'!M108*$W112","v":0},{"$f":"'Cost Allocation'!N108*$W112","v":0},0.19537195718321101,{"$f":"'Cost Allocation'!P108*$W112","v":0.80462804281678901},1,{"$f":"'Cost Allocation'!Q108*$W112","v":0},0,1,null,1,null,null,null,null,12]
[null,"CA07","Other Communications Plant and Equipment",null,8.2473993350864452E-4,{"$f":"'Cost Allocation'!E109*$W113","v":8.2464005747095385E-4},{"$f":"'Cost Allocation'!F109*$W113","v":9.9876037690681745E-8},{"$f":"'Cost Allocation'!G109*$W113","v":5.612755553162708E-4},{"$f":"'Cost Allocation'!H109*$W113","v":0},{"$f":"'Cost Allocation'!I109*$W113","v":0},{"$f":"'Cost Allocation'!J109*$W113","v":2.4218902628881907E-4},{"$f":"'Cost Allocation'!K109*$W113","v":3.2551505671837589E-4},{"$f":"'Cost Allocation'!L109*$W113","v":0},{"$f":"'Cost Allocation'!M109*$W113","v":0},{"$f":"'Cost Allocation'!N109*$W113","v":0},1.9537195718321103E-3,{"$f":"'Cost Allocation'!P109*$W113","v":8.0462804281678894E-3},0.01,{"$f":"'Cost Allocation'!Q109*$W113","v":0},0.99,1,null,{"$f":"VLOOKUP(B113,'NBN Scale Adjustments'!$C$748:$Q$767,AB113)","v":0.01},null,null,null,null,12]
[null,"CA08","Network Land",null,8.2473993350864452E-4,{"$f":"'Cost Allocation'!E110*$W114","v":8.2464005747095385E-4},{"$f":"'Cost Allocation'!F110*$W114","v":9.9876037690681745E-8},{"$f":"'Cost Allocation'!G110*$W114","v":5.612755553162708E-4},{"$f":"'Cost Allocation'!H110*$W114","v":0},{"$f":"'Cost Allocation'!I110*$W114","v":0},{"$f":"'Cost Allocation'!J110*$W114","v":2.4218902628881907E-4},{"$f":"'Cost Allocation'!K110*$W114","v":3.2551505671837589E-4},{"$f":"'Cost Allocation'!L110*$W114","v":0},{"$f":"'Cost Allocation'!M110*$W114","v":0},{"$f":"'Cost Allocation'!N110*$W114","v":0},1.9537195718321103E-3,{"$f":"'Cost Allocation'!P110*$W114","v":8.0462804281678894E-3},0.01,{"$f":"'Cost Allocation'!Q110*$W114","v":0},0.99,1,null,{"$f":"VLOOKUP(B114,'NBN Scale Adjustments'!$C$748:$Q$767,AB114)","v":0.01},null,null,null,null,12]
[null,"CA09","Network Buildings/Support",null,8.2473993350864452E-4,{"$f":"'Cost Allocation'!E111*$W115","v":8.2464005747095385E-4},{"$f":"'Cost Allocation'!F111*$W115","v":9.9876037690681745E-8},{"$f":"'Cost Allocation'!G111*$W115","v":5.612755553162708E-4},{"$f":"'Cost Allocation'!H111*$W115","v":0},{"$f":"'Cost Allocation'!I111*$W115","v":0},{"$f":"'Cost Allocation'!J111*$W115","v":2.4218902628881907E-4},{"$f":"'Cost Allocation'!K111*$W115","v":3.2551505671837589E-4},{"$f":"'Cost Allocation'!L111*$W115","v":0},{"$f":"'Cost Allocation'!M111*$W115","v":0},{"$f":"'Cost Allocation'!N111*$W115","v":0},1.9537195718321103E-3,{"$f":"'Cost Allocation'!P111*$W115","v":8.0462804281678894E-3},0.01,{"$f":"'Cost Allocation'!Q111*$W115","v":0},0.99,1,null,{"$f":"VLOOKUP(B115,'NBN Scale Adjustments'!$C$748:$Q$767,AB115)","v":0.01},null,null,null,null,12]
[null,"CA10","Indirect Capital Assets",null,3.479076484872312E-4,{"$f":"'Cost Allocation'!E112*$W116","v":3.4785268243144382E-4},{"$f":"'Cost Allocation'!F112*$W116","v":5.4966055787366879E-8},{"$f":"'Cost Allocation'!G112*$W116","v":2.4697124365898726E-4},{"$f":"'Cost Allocation'!H112*$W116","v":0},{"$f":"'Cost Allocation'!I112*$W116","v":0},{"$f":"'Cost Allocation'!J112*$W116","v":9.1323480919714553E-5},{"$f":"'Cost Allocation'!K112*$W116","v":1.227436623649896E-4},{"$f":"'Cost Allocation'!L112*$W116","v":0},{"$f":"'Cost Allocation'!M112*$W116","v":0},{"$f":"'Cost Allocation'!N112*$W116","v":0},8.0894603543092268E-4,{"$f":"'Cost Allocation'!P112*$W116","v":3.2109760983810242E-3},4.0199221338119472E-3,{"$f":"'Cost Allocation'!Q112*$W116","v":1.3794590458105518E-4},0.99,0.99415786803839301,null,{"$f":"VLOOKUP(B116,'NBN Scale Adjustments'!$C$748:$Q$767,AB116)","v":0.01},null,null,null,null,12]
[null,"CA11","Spare CAN Asset Class 11",null,null,{"$f":"'Cost Allocation'!E113*$W117","v":0},{"$f":"'Cost Allocation'!F113*$W117","v":0},{"$f":"'Cost Allocation'!G113*$W117","v":0},{"$f":"'Cost Allocation'!H113*$W117","v":0},{"$f":"'Cost Allocation'!I113*$W117","v":0},{"$f":"'Cost Allocation'!J113*$W117","v":0},{"$f":"'Cost Allocation'!K113*$W117","v":0},{"$f":"'Cost Allocation'!L113*$W117","v":0},{"$f":"'Cost Allocation'!M113*$W117","v":0},{"$f":"'Cost Allocation'!N113*$W117","v":0},0,{"$f":"'Cost Allocation'!P113*$W117","v":0},0,{"$f":"'Cost Allocation'!Q113*$W117","v":0},0,0,null,{"$f":"VLOOKUP(B117,'NBN Scale Adjustments'!$C$748:$Q$767,AB117)","v":0},null,null,null,null,12]
[null,"CA12","Spare CAN Asset Class 12",null,null,{"$f":"'Cost Allocation'!E114*$W118","v":0},{"$f":"'Cost Allocation'!F114*$W118","v":0},{"$f":"'Cost Allocation'!G114*$W118","v":0},{"$f":"'Cost Allocation'!H114*$W118","v":0},{"$f":"'Cost Allocation'!I114*$W118","v":0},{"$f":"'Cost Allocation'!J114*$W118","v":0},{"$f":"'Cost Allocation'!K114*$W118","v":0},{"$f":"'Cost Allocation'!L114*$W118","v":0},{"$f":"'Cost Allocation'!M114*$W118","v":0},{"$f":"'Cost Allocation'!N114*$W118","v":0},0,{"$f":"'Cost Allocation'!P114*$W118","v":0},0,{"$f":"'Cost Allocation'!Q114*$W118","v":0},0,0,null,{"$f":"VLOOKUP(B118,'NBN Scale Adjustments'!$C$748:$Q$767,AB118)","v":0},null,null,null,null,12]
[null,"CA13","Spare CAN Asset Class 13",null,null,{"$f":"'Cost Allocation'!E115*$W119","v":0},{"$f":"'Cost Allocation'!F115*$W119","v":0},{"$f":"'Cost Allocation'!G115*$W119","v":0},{"$f":"'Cost Allocation'!H115*$W119","v":0},{"$f":"'Cost Allocation'!I115*$W119","v":0},{"$f":"'Cost Allocation'!J115*$W119","v":0},{"$f":"'Cost Allocation'!K115*$W119","v":0},{"$f":"'Cost Allocation'!L115*$W119","v":0},{"$f":"'Cost Allocation'!M115*$W119","v":0},{"$f":"'Cost Allocation'!N115*$W119","v":0},0,{"$f":"'Cost Allocation'!P115*$W119","v":0},0,{"$f":"'Cost Allocation'!Q115*$W119","v":0},0,0,null,{"$f":"VLOOKUP(B119,'NBN Scale Adjustments'!$C$748:$Q$767,AB119)","v":0},null,null,null,null,12]
[null,"CA14","Spare CAN Asset Class 14",null,null,{"$f":"'Cost Allocation'!E116*$W120","v":0},{"$f":"'Cost Allocation'!F116*$W120","v":0},{"$f":"'Cost Allocation'!G116*$W120","v":0},{"$f":"'Cost Allocation'!H116*$W120","v":0},{"$f":"'Cost Allocation'!I116*$W120","v":0},{"$f":"'Cost Allocation'!J116*$W120","v":0},{"$f":"'Cost Allocation'!K116*$W120","v":0},{"$f":"'Cost Allocation'!L116*$W120","v":0},{"$f":"'Cost Allocation'!M116*$W120","v":0},{"$f":"'Cost Allocation'!N116*$W120","v":0},0,{"$f":"'Cost Allocation'!P116*$W120","v":0},0,{"$f":"'Cost Allocation'!Q116*$W120","v":0},0,0,null,{"$f":"VLOOKUP(B120,'NBN Scale Adjustments'!$C$748:$Q$767,AB120)","v":0},null,null,null,null,12]
[null,"CA15","Spare CAN Asset Class 15",null,null,{"$f":"'Cost Allocation'!E117*$W121","v":0},{"$f":"'Cost Allocation'!F117*$W121","v":0},{"$f":"'Cost Allocation'!G117*$W121","v":0},{"$f":"'Cost Allocation'!H117*$W121","v":0},{"$f":"'Cost Allocation'!I117*$W121","v":0},{"$f":"'Cost Allocation'!J117*$W121","v":0},{"$f":"'Cost Allocation'!K117*$W121","v":0},{"$f":"'Cost Allocation'!L117*$W121","v":0},{"$f":"'Cost Allocation'!M117*$W121","v":0},{"$f":"'Cost Allocation'!N117*$W121","v":0},0,{"$f":"'Cost Allocation'!P117*$W121","v":0},0,{"$f":"'Cost Allocation'!Q117*$W121","v":0},0,0,null,{"$f":"VLOOKUP(B121,'NBN Scale Adjustments'!$C$748:$Q$767,AB121)","v":0},null,null,null,null,12]
[null,"CA16","Spare CAN Asset Class 16",null,null,{"$f":"'Cost Allocation'!E118*$W122","v":0},{"$f":"'Cost Allocation'!F118*$W122","v":0},{"$f":"'Cost Allocation'!G118*$W122","v":0},{"$f":"'Cost Allocation'!H118*$W122","v":0},{"$f":"'Cost Allocation'!I118*$W122","v":0},{"$f":"'Cost Allocation'!J118*$W122","v":0},{"$f":"'Cost Allocation'!K118*$W122","v":0},{"$f":"'Cost Allocation'!L118*$W122","v":0},{"$f":"'Cost Allocation'!M118*$W122","v":0},{"$f":"'Cost Allocation'!N118*$W122","v":0},0,{"$f":"'Cost Allocation'!P118*$W122","v":0},0,{"$f":"'Cost Allocation'!Q118*$W122","v":0},0,0,null,{"$f":"VLOOKUP(B122,'NBN Scale Adjustments'!$C$748:$Q$767,AB122)","v":0},null,null,null,null,12]
[null,"CA17","Spare CAN Asset Class 17",null,null,{"$f":"'Cost Allocation'!E119*$W123","v":0},{"$f":"'Cost Allocation'!F119*$W123","v":0},{"$f":"'Cost Allocation'!G119*$W123","v":0},{"$f":"'Cost Allocation'!H119*$W123","v":0},{"$f":"'Cost Allocation'!I119*$W123","v":0},{"$f":"'Cost Allocation'!J119*$W123","v":0},{"$f":"'Cost Allocation'!K119*$W123","v":0},{"$f":"'Cost Allocation'!L119*$W123","v":0},{"$f":"'Cost Allocation'!M119*$W123","v":0},{"$f":"'Cost Allocation'!N119*$W123","v":0},0,{"$f":"'Cost Allocation'!P119*$W123","v":0},0,{"$f":"'Cost Allocation'!Q119*$W123","v":0},0,0,null,{"$f":"VLOOKUP(B123,'NBN Scale Adjustments'!$C$748:$Q$767,AB123)","v":0},null,null,null,null,12]
[null,"CA18","Spare CAN Asset Class 18",null,null,{"$f":"'Cost Allocation'!E120*$W124","v":0},{"$f":"'Cost Allocation'!F120*$W124","v":0},{"$f":"'Cost Allocation'!G120*$W124","v":0},{"$f":"'Cost Allocation'!H120*$W124","v":0},{"$f":"'Cost Allocation'!I120*$W124","v":0},{"$f":"'Cost Allocation'!J120*$W124","v":0},{"$f":"'Cost Allocation'!K120*$W124","v":0},{"$f":"'Cost Allocation'!L120*$W124","v":0},{"$f":"'Cost Allocation'!M120*$W124","v":0},{"$f":"'Cost Allocation'!N120*$W124","v":0},0,{"$f":"'Cost Allocation'!P120*$W124","v":0},0,{"$f":"'Cost Allocation'!Q120*$W124","v":0},0,0,null,{"$f":"VLOOKUP(B124,'NBN Scale Adjustments'!$C$748:$Q$767,AB124)","v":0},null,null,null,null,12]
[null,"CA19","Spare CAN Asset Class 19",null,null,{"$f":"'Cost Allocation'!E121*$W125","v":0},{"$f":"'Cost Allocation'!F121*$W125","v":0},{"$f":"'Cost Allocation'!G121*$W125","v":0},{"$f":"'Cost Allocation'!H121*$W125","v":0},{"$f":"'Cost Allocation'!I121*$W125","v":0},{"$f":"'Cost Allocation'!J121*$W125","v":0},{"$f":"'Cost Allocation'!K121*$W125","v":0},{"$f":"'Cost Allocation'!L121*$W125","v":0},{"$f":"'Cost Allocation'!M121*$W125","v":0},{"$f":"'Cost Allocation'!N121*$W125","v":0},0,{"$f":"'Cost Allocation'!P121*$W125","v":0},0,{"$f":"'Cost Allocation'!Q121*$W125","v":0},0,0,null,{"$f":"VLOOKUP(B125,'NBN Scale Adjustments'!$C$748:$Q$767,AB125)","v":0},null,null,null,null,12]
[null,"CA20","Spare CAN Asset Class 20",null,null,{"$f":"'Cost Allocation'!E122*$W126","v":0},{"$f":"'Cost Allocation'!F122*$W126","v":0},{"$f":"'Cost Allocation'!G122*$W126","v":0},{"$f":"'Cost Allocation'!H122*$W126","v":0},{"$f":"'Cost Allocation'!I122*$W126","v":0},{"$f":"'Cost Allocation'!J122*$W126","v":0},{"$f":"'Cost Allocation'!K122*$W126","v":0},{"$f":"'Cost Allocation'!L122*$W126","v":0},{"$f":"'Cost Allocation'!M122*$W126","v":0},{"$f":"'Cost Allocation'!N122*$W126","v":0},0,{"$f":"'Cost Allocation'!P122*$W126","v":0},0,{"$f":"'Cost Allocation'!Q122*$W126","v":0},0,0,null,{"$f":"VLOOKUP(B126,'NBN Scale Adjustments'!$C$748:$Q$767,AB126)","v":0},null,null,null,null,12]
[null,"Core Asset Class",null,null,null,{"$f":"'Cost Allocation'!E123*$W127","v":0},{"$f":"'Cost Allocation'!F123*$W127","v":0},{"$f":"'Cost Allocation'!G123*$W127","v":0},{"$f":"'Cost Allocation'!H123*$W127","v":0},{"$f":"'Cost Allocation'!I123*$W127","v":0},{"$f":"'Cost Allocation'!J123*$W127","v":0},{"$f":"'Cost Allocation'!K123*$W127","v":0},{"$f":"'Cost Allocation'!L123*$W127","v":0},{"$f":"'Cost Allocation'!M123*$W127","v":0},{"$f":"'Cost Allocation'!N123*$W127","v":0},0,{"$f":"'Cost Allocation'!P123*$W127","v":0},0,{"$f":"'Cost Allocation'!Q123*$W127","v":0},0,0]
[null,"CO01",{"$f":"VLOOKUP(B128,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"'Cost Allocation'!E124*$W128","v":8.2464005747095384E-6},{"$f":"'Cost Allocation'!F124*$W128","v":9.9876037690681746E-10},{"$f":"'Cost Allocation'!G124*$W128","v":5.6127555531627081E-6},{"$f":"'Cost Allocation'!H124*$W128","v":4.3292699310689432E-5},{"$f":"'Cost Allocation'!I124*$W128","v":3.7445984252682484E-6},{"$f":"'Cost Allocation'!J124*$W128","v":2.4218902628881908E-6},{"$f":"'Cost Allocation'!K124*$W128","v":3.2551505671837588E-6},{"$f":"'Cost Allocation'!L124*$W128","v":0},{"$f":"'Cost Allocation'!M124*$W128","v":0},{"$f":"'Cost Allocation'!N124*$W128","v":0},6.6574493454278771E-5,{"$f":"'Cost Allocation'!P124*$W128","v":1.3342550654572128E-4},2.0000000000000004E-4,{"$f":"'Cost Allocation'!Q124*$W128","v":0},0.99,0.99019999999999997,null,{"$f":"VLOOKUP(B128,'NBN Scale Adjustments'!$C$770:$Q$789,AB128)","v":0.01},null,null,null,null,12]
[null,"CO02","Switching Equipment - Trunk",null,null,{"$f":"'Cost Allocation'!E125*$W129","v":0},{"$f":"'Cost Allocation'!F125*$W129","v":0},{"$f":"'Cost Allocation'!G125*$W129","v":0},{"$f":"'Cost Allocation'!H125*$W129","v":4.3292699310689435E-3},{"$f":"'Cost Allocation'!I125*$W129","v":3.7445984252682484E-4},{"$f":"'Cost Allocation'!J125*$W129","v":0},{"$f":"'Cost Allocation'!K125*$W129","v":0},{"$f":"'Cost Allocation'!L125*$W129","v":0},{"$f":"'Cost Allocation'!M125*$W129","v":0},{"$f":"'Cost Allocation'!N125*$W129","v":0},4.7037297735957684E-3,{"$f":"'Cost Allocation'!P125*$W129","v":5.2962702264042335E-3},1.0000000000000002E-2,{"$f":"'Cost Allocation'!Q125*$W129","v":0},0.99,1,null,{"$f":"VLOOKUP(B129,'NBN Scale Adjustments'!$C$770:$Q$789,AB129)","v":0.01},null,null,null,null,12]
[null,"CO03","Switching Equipment - Other",null,null,{"$f":"'Cost Allocation'!E126*$W130","v":0},{"$f":"'Cost Allocation'!F126*$W130","v":0},{"$f":"'Cost Allocation'!G126*$W130","v":0},{"$f":"'Cost Allocation'!H126*$W130","v":4.3292699310689435E-3},{"$f":"'Cost Allocation'!I126*$W130","v":3.7445984252682484E-4},{"$f":"'Cost Allocation'!J126*$W130","v":0},{"$f":"'Cost Allocation'!K126*$W130","v":0},{"$f":"'Cost Allocation'!L126*$W130","v":0},{"$f":"'Cost Allocation'!M126*$W130","v":0},{"$f":"'Cost Allocation'!N126*$W130","v":0},4.7037297735957684E-3,{"$f":"'Cost Allocation'!P126*$W130","v":5.2962702264042335E-3},1.0000000000000002E-2,{"$f":"'Cost Allocation'!Q126*$W130","v":0},0.99,1,null,{"$f":"VLOOKUP(B130,'NBN Scale Adjustments'!$C$770:$Q$789,AB130)","v":0.01},null,null,null,null,12]
[null,"CO04","Inter-exchange Cables ",null,null,{"$f":"'Cost Allocation'!E127*$W131","v":0},{"$f":"'Cost Allocation'!F127*$W131","v":0},{"$f":"'Cost Allocation'!G127*$W131","v":0},{"$f":"'Cost Allocation'!H127*$W131","v":4.3310016390413715E-5},{"$f":"'Cost Allocation'!I127*$W131","v":3.7460962646383558E-6},{"$f":"'Cost Allocation'!J127*$W131","v":0},{"$f":"'Cost Allocation'!K127*$W131","v":2.2322202045276232E-5},{"$f":"'Cost Allocation'!L127*$W131","v":0},{"$f":"'Cost Allocation'!M127*$W131","v":0},{"$f":"'Cost Allocation'!N127*$W131","v":0},6.9378314700328309E-5,{"$f":"'Cost Allocation'!P127*$W131","v":2.3074168529967171E-4},3.0012000000000002E-4,{"$f":"'Cost Allocation'!Q127*$W131","v":1.9987999999999999E-4},0.99,0.99049999999999994,null,{"$f":"VLOOKUP(B131,'NBN Scale Adjustments'!$C$770:$Q$789,AB131)","v":0.01},null,null,null,null,12]
[null,"CO05","Transmission Equipment ",null,null,{"$f":"'Cost Allocation'!E128*$W132","v":0},{"$f":"'Cost Allocation'!F128*$W132","v":0},{"$f":"'Cost Allocation'!G128*$W132","v":0},{"$f":"'Cost Allocation'!H128*$W132","v":1.7317079724275774E-6},{"$f":"'Cost Allocation'!I128*$W132","v":1.4978393701072994E-7},{"$f":"'Cost Allocation'!J128*$W132","v":0},{"$f":"'Cost Allocation'!K128*$W132","v":8.9253106938329625E-7},{"$f":"'Cost Allocation'!L128*$W132","v":0},{"$f":"'Cost Allocation'!M128*$W132","v":0},{"$f":"'Cost Allocation'!N128*$W132","v":0},2.7740229788216035E-6,{"$f":"'Cost Allocation'!P128*$W132","v":9.2259770211783968E-6},1.2E-5,{"$f":"'Cost Allocation'!Q128*$W132","v":3.88E-4},0.99,0.99039999999999995,null,{"$f":"VLOOKUP(B132,'NBN Scale Adjustments'!$C$770:$Q$789,AB132)","v":0.01},null,null,null,null,12]
[null,"CO06","Core Radio Bearer Equipment",null,null,{"$f":"'Cost Allocation'!E129*$W133","v":0},{"$f":"'Cost Allocation'!F129*$W133","v":0},{"$f":"'Cost Allocation'!G129*$W133","v":0},{"$f":"'Cost Allocation'!H129*$W133","v":1.7317079724275774E-6},{"$f":"'Cost Allocation'!I129*$W133","v":1.4978393701072994E-7},{"$f":"'Cost Allocation'!J129*$W133","v":0},{"$f":"'Cost Allocation'!K129*$W133","v":8.9253106938329625E-7},{"$f":"'Cost Allocation'!L129*$W133","v":0},{"$f":"'Cost Allocation'!M129*$W133","v":0},{"$f":"'Cost Allocation'!N129*$W133","v":0},2.7740229788216035E-6,{"$f":"'Cost Allocation'!P129*$W133","v":9.2259770211783968E-6},1.2E-5,{"$f":"'Cost Allocation'!Q129*$W133","v":3.88E-4},0.99,0.99039999999999995,null,{"$f":"VLOOKUP(B133,'NBN Scale Adjustments'!$C$770:$Q$789,AB133)","v":0.01},null,null,null,null,12]
[null,"CO07","Other Communications Plant and Equipment",null,null,{"$f":"'Cost Allocation'!E130*$W134","v":-7.2860644699677469E-4},{"$f":"'Cost Allocation'!F130*$W134","v":-8.8244955241562166E-8},{"$f":"'Cost Allocation'!G130*$W134","v":-4.9591210667029005E-4},{"$f":"'Cost Allocation'!H130*$W134","v":-3.1969882613925954E-5},{"$f":"'Cost Allocation'!I130*$W134","v":-2.7652323370503973E-6},{"$f":"'Cost Allocation'!J130*$W134","v":-2.1398485842063329E-4},{"$f":"'Cost Allocation'!K130*$W134","v":-2.8915917116882633E-4},{"$f":"'Cost Allocation'!L130*$W134","v":0.01},{"$f":"'Cost Allocation'!M130*$W134","v":0},{"$f":"'Cost Allocation'!N130*$W134","v":0},8.2375140568372585E-3,{"$f":"'Cost Allocation'!P130*$W134","v":-7.1607193793442707E-3},1.0767946774929878E-3,{"$f":"'Cost Allocation'!Q130*$W134","v":9.9800259071991578E-3},0.99,1.0010568205846921,null,{"$f":"VLOOKUP(B134,'NBN Scale Adjustments'!$C$770:$Q$789,AB134)","v":0.01},null,null,null,null,12]
[null,"CO08","Network Land",null,null,{"$f":"'Cost Allocation'!E131*$W135","v":-7.2860644699677469E-4},{"$f":"'Cost Allocation'!F131*$W135","v":-8.8244955241562166E-8},{"$f":"'Cost Allocation'!G131*$W135","v":-4.9591210667029005E-4},{"$f":"'Cost Allocation'!H131*$W135","v":-3.1969882613925954E-5},{"$f":"'Cost Allocation'!I131*$W135","v":-2.7652323370503973E-6},{"$f":"'Cost Allocation'!J131*$W135","v":-2.1398485842063329E-4},{"$f":"'Cost Allocation'!K131*$W135","v":-2.8915917116882633E-4},{"$f":"'Cost Allocation'!L131*$W135","v":0.01},{"$f":"'Cost Allocation'!M131*$W135","v":0},{"$f":"'Cost Allocation'!N131*$W135","v":0},8.2375140568372585E-3,{"$f":"'Cost Allocation'!P131*$W135","v":-7.1607193793442707E-3},1.0767946774929878E-3,{"$f":"'Cost Allocation'!Q131*$W135","v":9.9800259071991578E-3},0.99,1.0010568205846921,null,{"$f":"VLOOKUP(B135,'NBN Scale Adjustments'!$C$770:$Q$789,AB135)","v":0.01},null,null,null,null,12]
[null,"CO09","Network Buildings/Support",null,null,{"$f":"'Cost Allocation'!E132*$W136","v":-7.2860644699677469E-4},{"$f":"'Cost Allocation'!F132*$W136","v":-8.8244955241562166E-8},{"$f":"'Cost Allocation'!G132*$W136","v":-4.9591210667029005E-4},{"$f":"'Cost Allocation'!H132*$W136","v":-3.1969882613925954E-5},{"$f":"'Cost Allocation'!I132*$W136","v":-2.7652323370503973E-6},{"$f":"'Cost Allocation'!J132*$W136","v":-2.1398485842063329E-4},{"$f":"'Cost Allocation'!K132*$W136","v":-2.8915917116882633E-4},{"$f":"'Cost Allocation'!L132*$W136","v":0.01},{"$f":"'Cost Allocation'!M132*$W136","v":0},{"$f":"'Cost Allocation'!N132*$W136","v":0},8.2375140568372585E-3,{"$f":"'Cost Allocation'!P132*$W136","v":-7.1607193793442707E-3},1.0767946774929878E-3,{"$f":"'Cost Allocation'!Q132*$W136","v":9.9800259071991578E-3},0.99,1.0010568205846921,null,{"$f":"VLOOKUP(B136,'NBN Scale Adjustments'!$C$770:$Q$789,AB136)","v":0.01},null,null,null,null,12]
[null,"CO10","Indirect Capital Assets",null,null,{"$f":"'Cost Allocation'!E133*$W137","v":7.1025140845066117E-4},{"$f":"'Cost Allocation'!F133*$W137","v":8.6021890153907116E-8},{"$f":"'Cost Allocation'!G133*$W137","v":4.8341909913386649E-4},{"$f":"'Cost Allocation'!H133*$W137","v":3.1164497992211319E-5},{"$f":"'Cost Allocation'!I133*$W137","v":2.6955706611968152E-6},{"$f":"'Cost Allocation'!J133*$W137","v":2.0859415629222793E-4},{"$f":"'Cost Allocation'!K133*$W137","v":2.8187467930817508E-4},{"$f":"'Cost Allocation'!L133*$W137","v":1.2595989660653368E-4},{"$f":"'Cost Allocation'!M133*$W137","v":0},{"$f":"'Cost Allocation'!N133*$W137","v":0},1.8440453303350264E-3,{"$f":"'Cost Allocation'!P133*$W137","v":6.9803266848141492E-3},8.8243720151491758E-3,{"$f":"'Cost Allocation'!Q133*$W137","v":1.4543080247457493E-4},0.99,0.99896980281762371,null,{"$f":"VLOOKUP(B137,'NBN Scale Adjustments'!$C$770:$Q$789,AB137)","v":0.01},null,null,null,null,12]
[null,"CO11","LSS equipment",null,null,{"$f":"'Cost Allocation'!E134*$W138","v":6.9409340034090942E-7},{"$f":"'Cost Allocation'!F134*$W138","v":8.4064917760490798E-11},{"$f":"'Cost Allocation'!G134*$W138","v":4.7242145853607734E-7},{"$f":"'Cost Allocation'!H134*$W138","v":4.325626016781459E-3},{"$f":"'Cost Allocation'!I134*$W138","v":3.7414466246367374E-4},{"$f":"'Cost Allocation'!J134*$W138","v":2.0384870133231597E-7},{"$f":"'Cost Allocation'!K134*$W138","v":2.7398360112742855E-7},{"$f":"'Cost Allocation'!L134*$W138","v":0},{"$f":"'Cost Allocation'!M134*$W138","v":0},{"$f":"'Cost Allocation'!N134*$W138","v":0},4.7014151104713868E-3,{"$f":"'Cost Allocation'!P134*$W138","v":5.2985848895286108E-3},9.9999999999999985E-3,{"$f":"'Cost Allocation'!Q134*$W138","v":0},0.99,1,null,{"$f":"VLOOKUP(B138,'NBN Scale Adjustments'!$C$770:$Q$789,AB138)","v":0.01},null,null,null,null,12]
[null,"CO12","Data Equipment",null,null,{"$f":"'Cost Allocation'!E135*$W139","v":8.2464005747095385E-4},{"$f":"'Cost Allocation'!F135*$W139","v":9.9876037690681745E-8},{"$f":"'Cost Allocation'!G135*$W139","v":5.612755553162708E-4},{"$f":"'Cost Allocation'!H135*$W139","v":0},{"$f":"'Cost Allocation'!I135*$W139","v":0},{"$f":"'Cost Allocation'!J135*$W139","v":2.4218902628881907E-4},{"$f":"'Cost Allocation'!K135*$W139","v":3.2551505671837589E-4},{"$f":"'Cost Allocation'!L135*$W139","v":0},{"$f":"'Cost Allocation'!M135*$W139","v":0},{"$f":"'Cost Allocation'!N135*$W139","v":0},1.9537195718321103E-3,{"$f":"'Cost Allocation'!P135*$W139","v":8.0462804281678894E-3},0.01,{"$f":"'Cost Allocation'!Q135*$W139","v":0},0.99,1,null,{"$f":"VLOOKUP(B139,'NBN Scale Adjustments'!$C$770:$Q$789,AB139)","v":0.01},null,null,null,null,12]
[null,"CO13","Spare Core Asset Class 13",null,null,{"$f":"'Cost Allocation'!E136*$W140","v":0},{"$f":"'Cost Allocation'!F136*$W140","v":0},{"$f":"'Cost Allocation'!G136*$W140","v":0},{"$f":"'Cost Allocation'!H136*$W140","v":0},{"$f":"'Cost Allocation'!I136*$W140","v":0},{"$f":"'Cost Allocation'!J136*$W140","v":0},{"$f":"'Cost Allocation'!K136*$W140","v":0},{"$f":"'Cost Allocation'!L136*$W140","v":0},{"$f":"'Cost Allocation'!M136*$W140","v":0},{"$f":"'Cost Allocation'!N136*$W140","v":0},0,{"$f":"'Cost Allocation'!P136*$W140","v":0},0,{"$f":"'Cost Allocation'!Q136*$W140","v":0},0,0,null,{"$f":"VLOOKUP(B140,'NBN Scale Adjustments'!$C$770:$Q$789,AB140)","v":0},null,null,null,null,12]
[null,"CO14","Spare Core Asset Class 14",null,null,{"$f":"'Cost Allocation'!E137*$W141","v":0},{"$f":"'Cost Allocation'!F137*$W141","v":0},{"$f":"'Cost Allocation'!G137*$W141","v":0},{"$f":"'Cost Allocation'!H137*$W141","v":0},{"$f":"'Cost Allocation'!I137*$W141","v":0},{"$f":"'Cost Allocation'!J137*$W141","v":0},{"$f":"'Cost Allocation'!K137*$W141","v":0},{"$f":"'Cost Allocation'!L137*$W141","v":0},{"$f":"'Cost Allocation'!M137*$W141","v":0},{"$f":"'Cost Allocation'!N137*$W141","v":0},0,{"$f":"'Cost Allocation'!P137*$W141","v":0},0,{"$f":"'Cost Allocation'!Q137*$W141","v":0},0,0,null,{"$f":"VLOOKUP(B141,'NBN Scale Adjustments'!$C$770:$Q$789,AB141)","v":0},null,null,null,null,12]
[null,"CO15","Spare Core Asset Class 15",null,null,{"$f":"'Cost Allocation'!E138*$W142","v":0},{"$f":"'Cost Allocation'!F138*$W142","v":0},{"$f":"'Cost Allocation'!G138*$W142","v":0},{"$f":"'Cost Allocation'!H138*$W142","v":0},{"$f":"'Cost Allocation'!I138*$W142","v":0},{"$f":"'Cost Allocation'!J138*$W142","v":0},{"$f":"'Cost Allocation'!K138*$W142","v":0},{"$f":"'Cost Allocation'!L138*$W142","v":0},{"$f":"'Cost Allocation'!M138*$W142","v":0},{"$f":"'Cost Allocation'!N138*$W142","v":0},0,{"$f":"'Cost Allocation'!P138*$W142","v":0},0,{"$f":"'Cost Allocation'!Q138*$W142","v":0},0,0,null,{"$f":"VLOOKUP(B142,'NBN Scale Adjustments'!$C$770:$Q$789,AB142)","v":0},null,null,null,null,12]
[null,"CO16","Spare Core Asset Class 16",null,null,{"$f":"'Cost Allocation'!E139*$W143","v":0},{"$f":"'Cost Allocation'!F139*$W143","v":0},{"$f":"'Cost Allocation'!G139*$W143","v":0},{"$f":"'Cost Allocation'!H139*$W143","v":0},{"$f":"'Cost Allocation'!I139*$W143","v":0},{"$f":"'Cost Allocation'!J139*$W143","v":0},{"$f":"'Cost Allocation'!K139*$W143","v":0},{"$f":"'Cost Allocation'!L139*$W143","v":0},{"$f":"'Cost Allocation'!M139*$W143","v":0},{"$f":"'Cost Allocation'!N139*$W143","v":0},0,{"$f":"'Cost Allocation'!P139*$W143","v":0},0,{"$f":"'Cost Allocation'!Q139*$W143","v":0},0,0,null,{"$f":"VLOOKUP(B143,'NBN Scale Adjustments'!$C$770:$Q$789,AB143)","v":0},null,null,null,null,12]
[null,"CO17","Spare Core Asset Class 17",null,null,{"$f":"'Cost Allocation'!E140*$W144","v":0},{"$f":"'Cost Allocation'!F140*$W144","v":0},{"$f":"'Cost Allocation'!G140*$W144","v":0},{"$f":"'Cost Allocation'!H140*$W144","v":0},{"$f":"'Cost Allocation'!I140*$W144","v":0},{"$f":"'Cost Allocation'!J140*$W144","v":0},{"$f":"'Cost Allocation'!K140*$W144","v":0},{"$f":"'Cost Allocation'!L140*$W144","v":0},{"$f":"'Cost Allocation'!M140*$W144","v":0},{"$f":"'Cost Allocation'!N140*$W144","v":0},0,{"$f":"'Cost Allocation'!P140*$W144","v":0},0,{"$f":"'Cost Allocation'!Q140*$W144","v":0},0,0,null,{"$f":"VLOOKUP(B144,'NBN Scale Adjustments'!$C$770:$Q$789,AB144)","v":0},null,null,null,null,12]
[null,"CO18","Spare Core Asset Class 18",null,null,{"$f":"'Cost Allocation'!E141*$W145","v":0},{"$f":"'Cost Allocation'!F141*$W145","v":0},{"$f":"'Cost Allocation'!G141*$W145","v":0},{"$f":"'Cost Allocation'!H141*$W145","v":0},{"$f":"'Cost Allocation'!I141*$W145","v":0},{"$f":"'Cost Allocation'!J141*$W145","v":0},{"$f":"'Cost Allocation'!K141*$W145","v":0},{"$f":"'Cost Allocation'!L141*$W145","v":0},{"$f":"'Cost Allocation'!M141*$W145","v":0},{"$f":"'Cost Allocation'!N141*$W145","v":0},0,{"$f":"'Cost Allocation'!P141*$W145","v":0},0,{"$f":"'Cost Allocation'!Q141*$W145","v":0},0,0,null,{"$f":"VLOOKUP(B145,'NBN Scale Adjustments'!$C$770:$Q$789,AB145)","v":0},null,null,null,null,12]
[null,"CO19","Spare Core Asset Class 19",null,null,{"$f":"'Cost Allocation'!E142*$W146","v":0},{"$f":"'Cost Allocation'!F142*$W146","v":0},{"$f":"'Cost Allocation'!G142*$W146","v":0},{"$f":"'Cost Allocation'!H142*$W146","v":0},{"$f":"'Cost Allocation'!I142*$W146","v":0},{"$f":"'Cost Allocation'!J142*$W146","v":0},{"$f":"'Cost Allocation'!K142*$W146","v":0},{"$f":"'Cost Allocation'!L142*$W146","v":0},{"$f":"'Cost Allocation'!M142*$W146","v":0},{"$f":"'Cost Allocation'!N142*$W146","v":0},0,{"$f":"'Cost Allocation'!P142*$W146","v":0},0,{"$f":"'Cost Allocation'!Q142*$W146","v":0},0,0,null,{"$f":"VLOOKUP(B146,'NBN Scale Adjustments'!$C$770:$Q$789,AB146)","v":0},null,null,null,null,12]
[null,"CO20","Spare Core Asset Class 20",null,null,{"$f":"'Cost Allocation'!E143*$W147","v":0},{"$f":"'Cost Allocation'!F143*$W147","v":0},{"$f":"'Cost Allocation'!G143*$W147","v":0},{"$f":"'Cost Allocation'!H143*$W147","v":0},{"$f":"'Cost Allocation'!I143*$W147","v":0},{"$f":"'Cost Allocation'!J143*$W147","v":0},{"$f":"'Cost Allocation'!K143*$W147","v":0},{"$f":"'Cost Allocation'!L143*$W147","v":0},{"$f":"'Cost Allocation'!M143*$W147","v":0},{"$f":"'Cost Allocation'!N143*$W147","v":0},0,{"$f":"'Cost Allocation'!P143*$W147","v":0},0,{"$f":"'Cost Allocation'!Q143*$W147","v":0},0,0,null,{"$f":"VLOOKUP(B147,'NBN Scale Adjustments'!$C$770:$Q$789,AB147)","v":0},null,null,null,null,12]
[]
[null,"Y08","FY2017"]
[null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,"Code","Asset Class",null,"ULLS",{"$f":"VLOOKUP(F150,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL","TEBA","AS1","AS2","Total FLSM services","Other fixed line services","Total fixed line services","Other services","Telstra-NBN","Total",null,"NBN scale adjustment"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B153,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,{"$f":"SUM(F153:G153)","v":6.527323936316992E-5},{"$f":"'Cost Allocation'!E148*$W153","v":6.5239239187298782E-5},{"$f":"'Cost Allocation'!F148*$W153","v":3.4000175871134661E-8},{"$f":"'Cost Allocation'!G148*$W153","v":5.4842316246959427E-5},{"$f":"'Cost Allocation'!H148*$W153","v":0},{"$f":"'Cost Allocation'!I148*$W153","v":0},{"$f":"'Cost Allocation'!J148*$W153","v":0},{"$f":"'Cost Allocation'!K148*$W153","v":0},{"$f":"'Cost Allocation'!L148*$W153","v":0},{"$f":"'Cost Allocation'!M148*$W153","v":0},{"$f":"'Cost Allocation'!N148*$W153","v":0},{"$f":"SUM(F153:O153)","v":1.2011555561012934E-4},{"$f":"'Cost Allocation'!P148*$W153","v":2.7988444438987054E-4},{"$f":"SUM(P153:Q153)","v":3.9999999999999986E-4},{"$f":"'Cost Allocation'!Q148*$W153","v":4.0000000000000002E-4},{"$f":"IF(W153>0,1-W153,0)","v":0.99},{"$f":"SUM(R153:T153)","v":0.99080000000000001},null,{"$f":"VLOOKUP(B153,'NBN Scale Adjustments'!$C$748:$Q$767,AB153)","v":0.01},null,null,null,null,13]
[null,"CA02","Copper cables",null,6.5273239363169925E-3,{"$f":"'Cost Allocation'!E149*$W154","v":6.5239239187298787E-3},{"$f":"'Cost Allocation'!F149*$W154","v":3.400017587113466E-6},{"$f":"'Cost Allocation'!G149*$W154","v":5.4842316246959425E-3},{"$f":"'Cost Allocation'!H149*$W154","v":0},{"$f":"'Cost Allocation'!I149*$W154","v":0},{"$f":"'Cost Allocation'!J149*$W154","v":0},{"$f":"'Cost Allocation'!K149*$W154","v":0},{"$f":"'Cost Allocation'!L149*$W154","v":0},{"$f":"'Cost Allocation'!M149*$W154","v":0},{"$f":"'Cost Allocation'!N149*$W154","v":0},{"$f":"SUM(F154:O154)","v":1.2011555561012934E-2},{"$f":"'Cost Allocation'!P149*$W154","v":2.7988444438987053E-2},{"$f":"SUM(P154:Q154)","v":3.9999999999999987E-2},{"$f":"'Cost Allocation'!Q149*$W154","v":0},{"$f":"IF(W154>0,1-W154,0)","v":0},{"$f":"SUM(R154:T154)","v":3.9999999999999987E-2},null,1,null,null,null,null,13]
[null,"CA03","Other cables",null,9.0990461974847447E-2,{"$f":"'Cost Allocation'!E150*$W155","v":9.0978526941789054E-2},{"$f":"'Cost Allocation'!F150*$W155","v":1.193503305838952E-5},{"$f":"'Cost Allocation'!G150*$W155","v":5.373083385875492E-2},{"$f":"'Cost Allocation'!H150*$W155","v":0},{"$f":"'Cost Allocation'!I150*$W155","v":0},{"$f":"'Cost Allocation'!J150*$W155","v":2.284289891476014E-2},{"$f":"'Cost Allocation'!K150*$W155","v":3.0885723846923119E-2},{"$f":"'Cost Allocation'!L150*$W155","v":0},{"$f":"'Cost Allocation'!M150*$W155","v":0},{"$f":"'Cost Allocation'!N150*$W155","v":0},{"$f":"SUM(F155:O155)","v":0.19844991859528563},{"$f":"'Cost Allocation'!P150*$W155","v":0.80155008140471429},{"$f":"SUM(P155:Q155)","v":0.99999999999999989},{"$f":"'Cost Allocation'!Q150*$W155","v":0},{"$f":"IF(W155>0,1-W155,0)","v":0},{"$f":"SUM(R155:T155)","v":0.99999999999999989},null,1,null,null,null,null,13]
[null,"CA04","Pair gain systems",null,9.0990461974847447E-2,{"$f":"'Cost Allocation'!E151*$W156","v":9.0978526941789054E-2},{"$f":"'Cost Allocation'!F151*$W156","v":1.193503305838952E-5},{"$f":"'Cost Allocation'!G151*$W156","v":5.373083385875492E-2},{"$f":"'Cost Allocation'!H151*$W156","v":0},{"$f":"'Cost Allocation'!I151*$W156","v":0},{"$f":"'Cost Allocation'!J151*$W156","v":2.284289891476014E-2},{"$f":"'Cost Allocation'!K151*$W156","v":3.0885723846923119E-2},{"$f":"'Cost Allocation'!L151*$W156","v":0},{"$f":"'Cost Allocation'!M151*$W156","v":0},{"$f":"'Cost Allocation'!N151*$W156","v":0},0.19844991859528563,{"$f":"'Cost Allocation'!P151*$W156","v":0.80155008140471429},0.99999999999999989,{"$f":"'Cost Allocation'!Q151*$W156","v":0},0,0.99999999999999989,null,1,null,null,null,null,13]
[null,"CA05","CAN Radio Bearer Equipment",null,9.0990461974847447E-2,{"$f":"'Cost Allocation'!E152*$W157","v":9.0978526941789054E-2},{"$f":"'Cost Allocation'!F152*$W157","v":1.193503305838952E-5},{"$f":"'Cost Allocation'!G152*$W157","v":5.373083385875492E-2},{"$f":"'Cost Allocation'!H152*$W157","v":0},{"$f":"'Cost Allocation'!I152*$W157","v":0},{"$f":"'Cost Allocation'!J152*$W157","v":2.284289891476014E-2},{"$f":"'Cost Allocation'!K152*$W157","v":3.0885723846923119E-2},{"$f":"'Cost Allocation'!L152*$W157","v":0},{"$f":"'Cost Allocation'!M152*$W157","v":0},{"$f":"'Cost Allocation'!N152*$W157","v":0},0.19844991859528563,{"$f":"'Cost Allocation'!P152*$W157","v":0.80155008140471429},0.99999999999999989,{"$f":"'Cost Allocation'!Q152*$W157","v":0},0,0.99999999999999989,null,1,null,null,null,null,13]
[null,"CA06","Other CAN assets",null,9.0990461974847447E-2,{"$f":"'Cost Allocation'!E153*$W158","v":9.0978526941789054E-2},{"$f":"'Cost Allocation'!F153*$W158","v":1.193503305838952E-5},{"$f":"'Cost Allocation'!G153*$W158","v":5.373083385875492E-2},{"$f":"'Cost Allocation'!H153*$W158","v":0},{"$f":"'Cost Allocation'!I153*$W158","v":0},{"$f":"'Cost Allocation'!J153*$W158","v":2.284289891476014E-2},{"$f":"'Cost Allocation'!K153*$W158","v":3.0885723846923119E-2},{"$f":"'Cost Allocation'!L153*$W158","v":0},{"$f":"'Cost Allocation'!M153*$W158","v":0},{"$f":"'Cost Allocation'!N153*$W158","v":0},0.19844991859528563,{"$f":"'Cost Allocation'!P153*$W158","v":0.80155008140471429},0.99999999999999989,{"$f":"'Cost Allocation'!Q153*$W158","v":0},0,0.99999999999999989,null,1,null,null,null,null,13]
[null,"CA07","Other Communications Plant and Equipment",null,9.0990461974847444E-4,{"$f":"'Cost Allocation'!E154*$W159","v":9.0978526941789054E-4},{"$f":"'Cost Allocation'!F154*$W159","v":1.193503305838952E-7},{"$f":"'Cost Allocation'!G154*$W159","v":5.3730833858754918E-4},{"$f":"'Cost Allocation'!H154*$W159","v":0},{"$f":"'Cost Allocation'!I154*$W159","v":0},{"$f":"'Cost Allocation'!J154*$W159","v":2.2842898914760139E-4},{"$f":"'Cost Allocation'!K154*$W159","v":3.0885723846923118E-4},{"$f":"'Cost Allocation'!L154*$W159","v":0},{"$f":"'Cost Allocation'!M154*$W159","v":0},{"$f":"'Cost Allocation'!N154*$W159","v":0},1.9844991859528562E-3,{"$f":"'Cost Allocation'!P154*$W159","v":8.0155008140471423E-3},9.9999999999999985E-3,{"$f":"'Cost Allocation'!Q154*$W159","v":0},0.99,1,null,{"$f":"VLOOKUP(B159,'NBN Scale Adjustments'!$C$748:$Q$767,AB159)","v":0.01},null,null,null,null,13]
[null,"CA08","Network Land",null,9.0990461974847444E-4,{"$f":"'Cost Allocation'!E155*$W160","v":9.0978526941789054E-4},{"$f":"'Cost Allocation'!F155*$W160","v":1.193503305838952E-7},{"$f":"'Cost Allocation'!G155*$W160","v":5.3730833858754918E-4},{"$f":"'Cost Allocation'!H155*$W160","v":0},{"$f":"'Cost Allocation'!I155*$W160","v":0},{"$f":"'Cost Allocation'!J155*$W160","v":2.2842898914760139E-4},{"$f":"'Cost Allocation'!K155*$W160","v":3.0885723846923118E-4},{"$f":"'Cost Allocation'!L155*$W160","v":0},{"$f":"'Cost Allocation'!M155*$W160","v":0},{"$f":"'Cost Allocation'!N155*$W160","v":0},1.9844991859528562E-3,{"$f":"'Cost Allocation'!P155*$W160","v":8.0155008140471423E-3},9.9999999999999985E-3,{"$f":"'Cost Allocation'!Q155*$W160","v":0},0.99,1,null,{"$f":"VLOOKUP(B160,'NBN Scale Adjustments'!$C$748:$Q$767,AB160)","v":0.01},null,null,null,null,13]
[null,"CA09","Network Buildings/Support",null,9.0990461974847444E-4,{"$f":"'Cost Allocation'!E156*$W161","v":9.0978526941789054E-4},{"$f":"'Cost Allocation'!F156*$W161","v":1.193503305838952E-7},{"$f":"'Cost Allocation'!G156*$W161","v":5.3730833858754918E-4},{"$f":"'Cost Allocation'!H156*$W161","v":0},{"$f":"'Cost Allocation'!I156*$W161","v":0},{"$f":"'Cost Allocation'!J156*$W161","v":2.2842898914760139E-4},{"$f":"'Cost Allocation'!K156*$W161","v":3.0885723846923118E-4},{"$f":"'Cost Allocation'!L156*$W161","v":0},{"$f":"'Cost Allocation'!M156*$W161","v":0},{"$f":"'Cost Allocation'!N156*$W161","v":0},1.9844991859528562E-3,{"$f":"'Cost Allocation'!P156*$W161","v":8.0155008140471423E-3},9.9999999999999985E-3,{"$f":"'Cost Allocation'!Q156*$W161","v":0},0.99,1,null,{"$f":"VLOOKUP(B161,'NBN Scale Adjustments'!$C$748:$Q$767,AB161)","v":0.01},null,null,null,null,13]
[null,"CA10","Indirect Capital Assets",null,3.8488630477077532E-4,{"$f":"'Cost Allocation'!E157*$W162","v":3.8482000763647443E-4},{"$f":"'Cost Allocation'!F157*$W162","v":6.6297134300875458E-8},{"$f":"'Cost Allocation'!G157*$W162","v":2.3741005873948427E-4},{"$f":"'Cost Allocation'!H157*$W162","v":0},{"$f":"'Cost Allocation'!I157*$W162","v":0},{"$f":"'Cost Allocation'!J157*$W162","v":8.6438760321834424E-5},{"$f":"'Cost Allocation'!K157*$W162","v":1.1687324323120336E-4},{"$f":"'Cost Allocation'!L157*$W162","v":0},{"$f":"'Cost Allocation'!M157*$W162","v":0},{"$f":"'Cost Allocation'!N157*$W162","v":0},8.2560836706329743E-4,{"$f":"'Cost Allocation'!P157*$W162","v":3.2070833599636079E-3},4.0326917270269054E-3,{"$f":"'Cost Allocation'!Q157*$W162","v":1.3863738697069509E-4},0.99,0.99417132911399764,null,{"$f":"VLOOKUP(B162,'NBN Scale Adjustments'!$C$748:$Q$767,AB162)","v":0.01},null,null,null,null,13]
[null,"CA11","Spare CAN Asset Class 11",null,null,{"$f":"'Cost Allocation'!E158*$W163","v":0},{"$f":"'Cost Allocation'!F158*$W163","v":0},{"$f":"'Cost Allocation'!G158*$W163","v":0},{"$f":"'Cost Allocation'!H158*$W163","v":0},{"$f":"'Cost Allocation'!I158*$W163","v":0},{"$f":"'Cost Allocation'!J158*$W163","v":0},{"$f":"'Cost Allocation'!K158*$W163","v":0},{"$f":"'Cost Allocation'!L158*$W163","v":0},{"$f":"'Cost Allocation'!M158*$W163","v":0},{"$f":"'Cost Allocation'!N158*$W163","v":0},0,{"$f":"'Cost Allocation'!P158*$W163","v":0},0,{"$f":"'Cost Allocation'!Q158*$W163","v":0},0,0,null,{"$f":"VLOOKUP(B163,'NBN Scale Adjustments'!$C$748:$Q$767,AB163)","v":0},null,null,null,null,13]
[null,"CA12","Spare CAN Asset Class 12",null,null,{"$f":"'Cost Allocation'!E159*$W164","v":0},{"$f":"'Cost Allocation'!F159*$W164","v":0},{"$f":"'Cost Allocation'!G159*$W164","v":0},{"$f":"'Cost Allocation'!H159*$W164","v":0},{"$f":"'Cost Allocation'!I159*$W164","v":0},{"$f":"'Cost Allocation'!J159*$W164","v":0},{"$f":"'Cost Allocation'!K159*$W164","v":0},{"$f":"'Cost Allocation'!L159*$W164","v":0},{"$f":"'Cost Allocation'!M159*$W164","v":0},{"$f":"'Cost Allocation'!N159*$W164","v":0},0,{"$f":"'Cost Allocation'!P159*$W164","v":0},0,{"$f":"'Cost Allocation'!Q159*$W164","v":0},0,0,null,{"$f":"VLOOKUP(B164,'NBN Scale Adjustments'!$C$748:$Q$767,AB164)","v":0},null,null,null,null,13]
[null,"CA13","Spare CAN Asset Class 13",null,null,{"$f":"'Cost Allocation'!E160*$W165","v":0},{"$f":"'Cost Allocation'!F160*$W165","v":0},{"$f":"'Cost Allocation'!G160*$W165","v":0},{"$f":"'Cost Allocation'!H160*$W165","v":0},{"$f":"'Cost Allocation'!I160*$W165","v":0},{"$f":"'Cost Allocation'!J160*$W165","v":0},{"$f":"'Cost Allocation'!K160*$W165","v":0},{"$f":"'Cost Allocation'!L160*$W165","v":0},{"$f":"'Cost Allocation'!M160*$W165","v":0},{"$f":"'Cost Allocation'!N160*$W165","v":0},0,{"$f":"'Cost Allocation'!P160*$W165","v":0},0,{"$f":"'Cost Allocation'!Q160*$W165","v":0},0,0,null,{"$f":"VLOOKUP(B165,'NBN Scale Adjustments'!$C$748:$Q$767,AB165)","v":0},null,null,null,null,13]
[null,"CA14","Spare CAN Asset Class 14",null,null,{"$f":"'Cost Allocation'!E161*$W166","v":0},{"$f":"'Cost Allocation'!F161*$W166","v":0},{"$f":"'Cost Allocation'!G161*$W166","v":0},{"$f":"'Cost Allocation'!H161*$W166","v":0},{"$f":"'Cost Allocation'!I161*$W166","v":0},{"$f":"'Cost Allocation'!J161*$W166","v":0},{"$f":"'Cost Allocation'!K161*$W166","v":0},{"$f":"'Cost Allocation'!L161*$W166","v":0},{"$f":"'Cost Allocation'!M161*$W166","v":0},{"$f":"'Cost Allocation'!N161*$W166","v":0},0,{"$f":"'Cost Allocation'!P161*$W166","v":0},0,{"$f":"'Cost Allocation'!Q161*$W166","v":0},0,0,null,{"$f":"VLOOKUP(B166,'NBN Scale Adjustments'!$C$748:$Q$767,AB166)","v":0},null,null,null,null,13]
[null,"CA15","Spare CAN Asset Class 15",null,null,{"$f":"'Cost Allocation'!E162*$W167","v":0},{"$f":"'Cost Allocation'!F162*$W167","v":0},{"$f":"'Cost Allocation'!G162*$W167","v":0},{"$f":"'Cost Allocation'!H162*$W167","v":0},{"$f":"'Cost Allocation'!I162*$W167","v":0},{"$f":"'Cost Allocation'!J162*$W167","v":0},{"$f":"'Cost Allocation'!K162*$W167","v":0},{"$f":"'Cost Allocation'!L162*$W167","v":0},{"$f":"'Cost Allocation'!M162*$W167","v":0},{"$f":"'Cost Allocation'!N162*$W167","v":0},0,{"$f":"'Cost Allocation'!P162*$W167","v":0},0,{"$f":"'Cost Allocation'!Q162*$W167","v":0},0,0,null,{"$f":"VLOOKUP(B167,'NBN Scale Adjustments'!$C$748:$Q$767,AB167)","v":0},null,null,null,null,13]
[null,"CA16","Spare CAN Asset Class 16",null,null,{"$f":"'Cost Allocation'!E163*$W168","v":0},{"$f":"'Cost Allocation'!F163*$W168","v":0},{"$f":"'Cost Allocation'!G163*$W168","v":0},{"$f":"'Cost Allocation'!H163*$W168","v":0},{"$f":"'Cost Allocation'!I163*$W168","v":0},{"$f":"'Cost Allocation'!J163*$W168","v":0},{"$f":"'Cost Allocation'!K163*$W168","v":0},{"$f":"'Cost Allocation'!L163*$W168","v":0},{"$f":"'Cost Allocation'!M163*$W168","v":0},{"$f":"'Cost Allocation'!N163*$W168","v":0},0,{"$f":"'Cost Allocation'!P163*$W168","v":0},0,{"$f":"'Cost Allocation'!Q163*$W168","v":0},0,0,null,{"$f":"VLOOKUP(B168,'NBN Scale Adjustments'!$C$748:$Q$767,AB168)","v":0},null,null,null,null,13]
[null,"CA17","Spare CAN Asset Class 17",null,null,{"$f":"'Cost Allocation'!E164*$W169","v":0},{"$f":"'Cost Allocation'!F164*$W169","v":0},{"$f":"'Cost Allocation'!G164*$W169","v":0},{"$f":"'Cost Allocation'!H164*$W169","v":0},{"$f":"'Cost Allocation'!I164*$W169","v":0},{"$f":"'Cost Allocation'!J164*$W169","v":0},{"$f":"'Cost Allocation'!K164*$W169","v":0},{"$f":"'Cost Allocation'!L164*$W169","v":0},{"$f":"'Cost Allocation'!M164*$W169","v":0},{"$f":"'Cost Allocation'!N164*$W169","v":0},0,{"$f":"'Cost Allocation'!P164*$W169","v":0},0,{"$f":"'Cost Allocation'!Q164*$W169","v":0},0,0,null,{"$f":"VLOOKUP(B169,'NBN Scale Adjustments'!$C$748:$Q$767,AB169)","v":0},null,null,null,null,13]
[null,"CA18","Spare CAN Asset Class 18",null,null,{"$f":"'Cost Allocation'!E165*$W170","v":0},{"$f":"'Cost Allocation'!F165*$W170","v":0},{"$f":"'Cost Allocation'!G165*$W170","v":0},{"$f":"'Cost Allocation'!H165*$W170","v":0},{"$f":"'Cost Allocation'!I165*$W170","v":0},{"$f":"'Cost Allocation'!J165*$W170","v":0},{"$f":"'Cost Allocation'!K165*$W170","v":0},{"$f":"'Cost Allocation'!L165*$W170","v":0},{"$f":"'Cost Allocation'!M165*$W170","v":0},{"$f":"'Cost Allocation'!N165*$W170","v":0},0,{"$f":"'Cost Allocation'!P165*$W170","v":0},0,{"$f":"'Cost Allocation'!Q165*$W170","v":0},0,0,null,{"$f":"VLOOKUP(B170,'NBN Scale Adjustments'!$C$748:$Q$767,AB170)","v":0},null,null,null,null,13]
[null,"CA19","Spare CAN Asset Class 19",null,null,{"$f":"'Cost Allocation'!E166*$W171","v":0},{"$f":"'Cost Allocation'!F166*$W171","v":0},{"$f":"'Cost Allocation'!G166*$W171","v":0},{"$f":"'Cost Allocation'!H166*$W171","v":0},{"$f":"'Cost Allocation'!I166*$W171","v":0},{"$f":"'Cost Allocation'!J166*$W171","v":0},{"$f":"'Cost Allocation'!K166*$W171","v":0},{"$f":"'Cost Allocation'!L166*$W171","v":0},{"$f":"'Cost Allocation'!M166*$W171","v":0},{"$f":"'Cost Allocation'!N166*$W171","v":0},0,{"$f":"'Cost Allocation'!P166*$W171","v":0},0,{"$f":"'Cost Allocation'!Q166*$W171","v":0},0,0,null,{"$f":"VLOOKUP(B171,'NBN Scale Adjustments'!$C$748:$Q$767,AB171)","v":0},null,null,null,null,13]
[null,"CA20","Spare CAN Asset Class 20",null,null,{"$f":"'Cost Allocation'!E167*$W172","v":0},{"$f":"'Cost Allocation'!F167*$W172","v":0},{"$f":"'Cost Allocation'!G167*$W172","v":0},{"$f":"'Cost Allocation'!H167*$W172","v":0},{"$f":"'Cost Allocation'!I167*$W172","v":0},{"$f":"'Cost Allocation'!J167*$W172","v":0},{"$f":"'Cost Allocation'!K167*$W172","v":0},{"$f":"'Cost Allocation'!L167*$W172","v":0},{"$f":"'Cost Allocation'!M167*$W172","v":0},{"$f":"'Cost Allocation'!N167*$W172","v":0},0,{"$f":"'Cost Allocation'!P167*$W172","v":0},0,{"$f":"'Cost Allocation'!Q167*$W172","v":0},0,0,null,{"$f":"VLOOKUP(B172,'NBN Scale Adjustments'!$C$748:$Q$767,AB172)","v":0},null,null,null,null,13]
[null,"Core Asset Class",null,null,null,{"$f":"'Cost Allocation'!E168*$W173","v":0},{"$f":"'Cost Allocation'!F168*$W173","v":0},{"$f":"'Cost Allocation'!G168*$W173","v":0},{"$f":"'Cost Allocation'!H168*$W173","v":0},{"$f":"'Cost Allocation'!I168*$W173","v":0},{"$f":"'Cost Allocation'!J168*$W173","v":0},{"$f":"'Cost Allocation'!K168*$W173","v":0},{"$f":"'Cost Allocation'!L168*$W173","v":0},{"$f":"'Cost Allocation'!M168*$W173","v":0},{"$f":"'Cost Allocation'!N168*$W173","v":0},0,{"$f":"'Cost Allocation'!P168*$W173","v":0},0,{"$f":"'Cost Allocation'!Q168*$W173","v":0},0,0]
[null,"CO01",{"$f":"VLOOKUP(B174,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"'Cost Allocation'!E169*$W174","v":9.0978526941789064E-6},{"$f":"'Cost Allocation'!F169*$W174","v":1.193503305838952E-9},{"$f":"'Cost Allocation'!G169*$W174","v":5.373083385875492E-6},{"$f":"'Cost Allocation'!H169*$W174","v":4.5820848037129321E-5},{"$f":"'Cost Allocation'!I169*$W174","v":3.6586510445280671E-6},{"$f":"'Cost Allocation'!J169*$W174","v":2.284289891476014E-6},{"$f":"'Cost Allocation'!K169*$W174","v":3.0885723846923119E-6},{"$f":"'Cost Allocation'!L169*$W174","v":0},{"$f":"'Cost Allocation'!M169*$W174","v":0},{"$f":"'Cost Allocation'!N169*$W174","v":0},6.9324490941185954E-5,{"$f":"'Cost Allocation'!P169*$W174","v":1.3067550905881408E-4},2.0000000000000004E-4,{"$f":"'Cost Allocation'!Q169*$W174","v":0},0.99,0.99019999999999997,null,{"$f":"VLOOKUP(B174,'NBN Scale Adjustments'!$C$770:$Q$789,AB174)","v":0.01},null,null,null,null,13]
[null,"CO02","Switching Equipment - Trunk",null,null,{"$f":"'Cost Allocation'!E170*$W175","v":0},{"$f":"'Cost Allocation'!F170*$W175","v":0},{"$f":"'Cost Allocation'!G170*$W175","v":0},{"$f":"'Cost Allocation'!H170*$W175","v":4.5820848037129323E-3},{"$f":"'Cost Allocation'!I170*$W175","v":3.658651044528067E-4},{"$f":"'Cost Allocation'!J170*$W175","v":0},{"$f":"'Cost Allocation'!K170*$W175","v":0},{"$f":"'Cost Allocation'!L170*$W175","v":0},{"$f":"'Cost Allocation'!M170*$W175","v":0},{"$f":"'Cost Allocation'!N170*$W175","v":0},4.9479499081657389E-3,{"$f":"'Cost Allocation'!P170*$W175","v":5.0520500918342639E-3},1.0000000000000002E-2,{"$f":"'Cost Allocation'!Q170*$W175","v":0},0.99,1,null,{"$f":"VLOOKUP(B175,'NBN Scale Adjustments'!$C$770:$Q$789,AB175)","v":0.01},null,null,null,null,13]
[null,"CO03","Switching Equipment - Other",null,null,{"$f":"'Cost Allocation'!E171*$W176","v":0},{"$f":"'Cost Allocation'!F171*$W176","v":0},{"$f":"'Cost Allocation'!G171*$W176","v":0},{"$f":"'Cost Allocation'!H171*$W176","v":4.5820848037129323E-3},{"$f":"'Cost Allocation'!I171*$W176","v":3.658651044528067E-4},{"$f":"'Cost Allocation'!J171*$W176","v":0},{"$f":"'Cost Allocation'!K171*$W176","v":0},{"$f":"'Cost Allocation'!L171*$W176","v":0},{"$f":"'Cost Allocation'!M171*$W176","v":0},{"$f":"'Cost Allocation'!N171*$W176","v":0},4.9479499081657389E-3,{"$f":"'Cost Allocation'!P171*$W176","v":5.0520500918342639E-3},1.0000000000000002E-2,{"$f":"'Cost Allocation'!Q171*$W176","v":0},0.99,1,null,{"$f":"VLOOKUP(B176,'NBN Scale Adjustments'!$C$770:$Q$789,AB176)","v":0.01},null,null,null,null,13]
[null,"CO04","Inter-exchange Cables ",null,null,{"$f":"'Cost Allocation'!E172*$W177","v":0},{"$f":"'Cost Allocation'!F172*$W177","v":0},{"$f":"'Cost Allocation'!G172*$W177","v":0},{"$f":"'Cost Allocation'!H172*$W177","v":4.5839176376344173E-5},{"$f":"'Cost Allocation'!I172*$W177","v":3.6601145049458783E-6},{"$f":"'Cost Allocation'!J172*$W177","v":0},{"$f":"'Cost Allocation'!K172*$W177","v":2.0883868030184159E-5},{"$f":"'Cost Allocation'!L172*$W177","v":0},{"$f":"'Cost Allocation'!M172*$W177","v":0},{"$f":"'Cost Allocation'!N172*$W177","v":0},7.038315891147421E-5,{"$f":"'Cost Allocation'!P172*$W177","v":2.2973684108852581E-4},3.0012000000000002E-4,{"$f":"'Cost Allocation'!Q172*$W177","v":1.9987999999999999E-4},0.99,0.99049999999999994,null,{"$f":"VLOOKUP(B177,'NBN Scale Adjustments'!$C$770:$Q$789,AB177)","v":0.01},null,null,null,null,13]
[null,"CO05","Transmission Equipment ",null,null,{"$f":"'Cost Allocation'!E173*$W178","v":0},{"$f":"'Cost Allocation'!F173*$W178","v":0},{"$f":"'Cost Allocation'!G173*$W178","v":0},{"$f":"'Cost Allocation'!H173*$W178","v":1.8328339214851732E-6},{"$f":"'Cost Allocation'!I173*$W178","v":1.4634604178112272E-7},{"$f":"'Cost Allocation'!J173*$W178","v":0},{"$f":"'Cost Allocation'!K173*$W178","v":8.3502071292219771E-7},{"$f":"'Cost Allocation'!L173*$W178","v":0},{"$f":"'Cost Allocation'!M173*$W178","v":0},{"$f":"'Cost Allocation'!N173*$W178","v":0},2.8142006761884936E-6,{"$f":"'Cost Allocation'!P173*$W178","v":9.1857993238115088E-6},1.2000000000000002E-5,{"$f":"'Cost Allocation'!Q173*$W178","v":3.88E-4},0.99,0.99039999999999995,null,{"$f":"VLOOKUP(B178,'NBN Scale Adjustments'!$C$770:$Q$789,AB178)","v":0.01},null,null,null,null,13]
[null,"CO06","Core Radio Bearer Equipment",null,null,{"$f":"'Cost Allocation'!E174*$W179","v":0},{"$f":"'Cost Allocation'!F174*$W179","v":0},{"$f":"'Cost Allocation'!G174*$W179","v":0},{"$f":"'Cost Allocation'!H174*$W179","v":1.8328339214851732E-6},{"$f":"'Cost Allocation'!I174*$W179","v":1.4634604178112272E-7},{"$f":"'Cost Allocation'!J174*$W179","v":0},{"$f":"'Cost Allocation'!K174*$W179","v":8.3502071292219771E-7},{"$f":"'Cost Allocation'!L174*$W179","v":0},{"$f":"'Cost Allocation'!M174*$W179","v":0},{"$f":"'Cost Allocation'!N174*$W179","v":0},2.8142006761884936E-6,{"$f":"'Cost Allocation'!P174*$W179","v":9.1857993238115088E-6},1.2000000000000002E-5,{"$f":"'Cost Allocation'!Q174*$W179","v":3.88E-4},0.99,0.99039999999999995,null,{"$f":"VLOOKUP(B179,'NBN Scale Adjustments'!$C$770:$Q$789,AB179)","v":0.01},null,null,null,null,13]
[null,"CO07","Other Communications Plant and Equipment",null,null,{"$f":"'Cost Allocation'!E175*$W180","v":-7.7388554463794323E-4},{"$f":"'Cost Allocation'!F175*$W180","v":-1.0152230278001027E-7},{"$f":"'Cost Allocation'!G175*$W180","v":-4.5704758059271012E-4},{"$f":"'Cost Allocation'!H175*$W180","v":-4.5730516510596247E-5},{"$f":"'Cost Allocation'!I175*$W180","v":-3.6514383553688377E-6},{"$f":"'Cost Allocation'!J175*$W180","v":-1.9430727075927975E-4},{"$f":"'Cost Allocation'!K175*$W180","v":-2.645744921863223E-4},{"$f":"'Cost Allocation'!L175*$W180","v":0.01},{"$f":"'Cost Allocation'!M175*$W180","v":0},{"$f":"'Cost Allocation'!N175*$W180","v":0},8.2607016346549992E-3,{"$f":"'Cost Allocation'!P175*$W180","v":-6.8845012087059114E-3},1.3762004259490878E-3,{"$f":"'Cost Allocation'!Q175*$W180","v":9.9744336524185892E-3},0.99,1.0013506340783678,null,{"$f":"VLOOKUP(B180,'NBN Scale Adjustments'!$C$770:$Q$789,AB180)","v":0.01},null,null,null,null,13]
[null,"CO08","Network Land",null,null,{"$f":"'Cost Allocation'!E176*$W181","v":-7.7388554463794323E-4},{"$f":"'Cost Allocation'!F176*$W181","v":-1.0152230278001027E-7},{"$f":"'Cost Allocation'!G176*$W181","v":-4.5704758059271012E-4},{"$f":"'Cost Allocation'!H176*$W181","v":-4.5730516510596247E-5},{"$f":"'Cost Allocation'!I176*$W181","v":-3.6514383553688377E-6},{"$f":"'Cost Allocation'!J176*$W181","v":-1.9430727075927975E-4},{"$f":"'Cost Allocation'!K176*$W181","v":-2.645744921863223E-4},{"$f":"'Cost Allocation'!L176*$W181","v":0.01},{"$f":"'Cost Allocation'!M176*$W181","v":0},{"$f":"'Cost Allocation'!N176*$W181","v":0},8.2607016346549992E-3,{"$f":"'Cost Allocation'!P176*$W181","v":-6.8845012087059114E-3},1.3762004259490878E-3,{"$f":"'Cost Allocation'!Q176*$W181","v":9.9744336524185892E-3},0.99,1.0013506340783678,null,{"$f":"VLOOKUP(B181,'NBN Scale Adjustments'!$C$770:$Q$789,AB181)","v":0.01},null,null,null,null,13]
[null,"CO09","Network Buildings/Support",null,null,{"$f":"'Cost Allocation'!E177*$W182","v":-7.7388554463794323E-4},{"$f":"'Cost Allocation'!F177*$W182","v":-1.0152230278001027E-7},{"$f":"'Cost Allocation'!G177*$W182","v":-4.5704758059271012E-4},{"$f":"'Cost Allocation'!H177*$W182","v":-4.5730516510596247E-5},{"$f":"'Cost Allocation'!I177*$W182","v":-3.6514383553688377E-6},{"$f":"'Cost Allocation'!J177*$W182","v":-1.9430727075927975E-4},{"$f":"'Cost Allocation'!K177*$W182","v":-2.645744921863223E-4},{"$f":"'Cost Allocation'!L177*$W182","v":0.01},{"$f":"'Cost Allocation'!M177*$W182","v":0},{"$f":"'Cost Allocation'!N177*$W182","v":0},8.2607016346549992E-3,{"$f":"'Cost Allocation'!P177*$W182","v":-6.8845012087059114E-3},1.3762004259490878E-3,{"$f":"'Cost Allocation'!Q177*$W182","v":9.9744336524185892E-3},0.99,1.0013506340783678,null,{"$f":"VLOOKUP(B182,'NBN Scale Adjustments'!$C$770:$Q$789,AB182)","v":0.01},null,null,null,null,13]
[null,"CO10","Indirect Capital Assets",null,null,{"$f":"'Cost Allocation'!E178*$W183","v":7.4875156486533645E-4},{"$f":"'Cost Allocation'!F178*$W183","v":9.8225097499176397E-8},{"$f":"'Cost Allocation'!G178*$W183","v":4.4220375165013667E-4},{"$f":"'Cost Allocation'!H178*$W183","v":4.424529704250822E-5},{"$f":"'Cost Allocation'!I178*$W183","v":3.5328482377466047E-6},{"$f":"'Cost Allocation'!J178*$W183","v":1.8799662825306912E-4},{"$f":"'Cost Allocation'!K178*$W183","v":2.5598173582715064E-4},{"$f":"'Cost Allocation'!L178*$W183","v":1.6238822359943006E-4},{"$f":"'Cost Allocation'!M178*$W183","v":0},{"$f":"'Cost Allocation'!N178*$W183","v":0},1.845198274572877E-3,{"$f":"'Cost Allocation'!P178*$W183","v":6.6609088243759339E-3},8.5061070989488115E-3,{"$f":"'Cost Allocation'!Q178*$W183","v":1.8712423642730682E-4},0.99,0.99869323133537613,null,{"$f":"VLOOKUP(B183,'NBN Scale Adjustments'!$C$770:$Q$789,AB183)","v":0.01},null,null,null,null,13]
[null,"CO11","LSS equipment",null,null,{"$f":"'Cost Allocation'!E179*$W184","v":8.5335113614345397E-7},{"$f":"'Cost Allocation'!F179*$W184","v":1.1194700950481337E-10},{"$f":"'Cost Allocation'!G179*$W184","v":5.0397901197763691E-7},{"$f":"'Cost Allocation'!H179*$W184","v":4.5777869464002328E-3},{"$f":"'Cost Allocation'!I179*$W184","v":3.655219340223162E-4},{"$f":"'Cost Allocation'!J179*$W184","v":2.1425950053239359E-7},{"$f":"'Cost Allocation'!K179*$W184","v":2.8969877202175906E-7},{"$f":"'Cost Allocation'!L179*$W184","v":0},{"$f":"'Cost Allocation'!M179*$W184","v":0},{"$f":"'Cost Allocation'!N179*$W184","v":0},4.9451702807902335E-3,{"$f":"'Cost Allocation'!P179*$W184","v":5.0548297192097667E-3},0.01,{"$f":"'Cost Allocation'!Q179*$W184","v":0},0.99,1,null,{"$f":"VLOOKUP(B184,'NBN Scale Adjustments'!$C$770:$Q$789,AB184)","v":0.01},null,null,null,null,13]
[null,"CO12","Data Equipment",null,null,{"$f":"'Cost Allocation'!E180*$W185","v":9.0978526941789054E-4},{"$f":"'Cost Allocation'!F180*$W185","v":1.193503305838952E-7},{"$f":"'Cost Allocation'!G180*$W185","v":5.3730833858754918E-4},{"$f":"'Cost Allocation'!H180*$W185","v":0},{"$f":"'Cost Allocation'!I180*$W185","v":0},{"$f":"'Cost Allocation'!J180*$W185","v":2.2842898914760139E-4},{"$f":"'Cost Allocation'!K180*$W185","v":3.0885723846923118E-4},{"$f":"'Cost Allocation'!L180*$W185","v":0},{"$f":"'Cost Allocation'!M180*$W185","v":0},{"$f":"'Cost Allocation'!N180*$W185","v":0},1.9844991859528562E-3,{"$f":"'Cost Allocation'!P180*$W185","v":8.0155008140471423E-3},9.9999999999999985E-3,{"$f":"'Cost Allocation'!Q180*$W185","v":0},0.99,1,null,{"$f":"VLOOKUP(B185,'NBN Scale Adjustments'!$C$770:$Q$789,AB185)","v":0.01},null,null,null,null,13]
[null,"CO13","Spare Core Asset Class 13",null,null,{"$f":"'Cost Allocation'!E181*$W186","v":0},{"$f":"'Cost Allocation'!F181*$W186","v":0},{"$f":"'Cost Allocation'!G181*$W186","v":0},{"$f":"'Cost Allocation'!H181*$W186","v":0},{"$f":"'Cost Allocation'!I181*$W186","v":0},{"$f":"'Cost Allocation'!J181*$W186","v":0},{"$f":"'Cost Allocation'!K181*$W186","v":0},{"$f":"'Cost Allocation'!L181*$W186","v":0},{"$f":"'Cost Allocation'!M181*$W186","v":0},{"$f":"'Cost Allocation'!N181*$W186","v":0},0,{"$f":"'Cost Allocation'!P181*$W186","v":0},0,{"$f":"'Cost Allocation'!Q181*$W186","v":0},0,0,null,{"$f":"VLOOKUP(B186,'NBN Scale Adjustments'!$C$770:$Q$789,AB186)","v":0},null,null,null,null,13]
[null,"CO14","Spare Core Asset Class 14",null,null,{"$f":"'Cost Allocation'!E182*$W187","v":0},{"$f":"'Cost Allocation'!F182*$W187","v":0},{"$f":"'Cost Allocation'!G182*$W187","v":0},{"$f":"'Cost Allocation'!H182*$W187","v":0},{"$f":"'Cost Allocation'!I182*$W187","v":0},{"$f":"'Cost Allocation'!J182*$W187","v":0},{"$f":"'Cost Allocation'!K182*$W187","v":0},{"$f":"'Cost Allocation'!L182*$W187","v":0},{"$f":"'Cost Allocation'!M182*$W187","v":0},{"$f":"'Cost Allocation'!N182*$W187","v":0},0,{"$f":"'Cost Allocation'!P182*$W187","v":0},0,{"$f":"'Cost Allocation'!Q182*$W187","v":0},0,0,null,{"$f":"VLOOKUP(B187,'NBN Scale Adjustments'!$C$770:$Q$789,AB187)","v":0},null,null,null,null,13]
[null,"CO15","Spare Core Asset Class 15",null,null,{"$f":"'Cost Allocation'!E183*$W188","v":0},{"$f":"'Cost Allocation'!F183*$W188","v":0},{"$f":"'Cost Allocation'!G183*$W188","v":0},{"$f":"'Cost Allocation'!H183*$W188","v":0},{"$f":"'Cost Allocation'!I183*$W188","v":0},{"$f":"'Cost Allocation'!J183*$W188","v":0},{"$f":"'Cost Allocation'!K183*$W188","v":0},{"$f":"'Cost Allocation'!L183*$W188","v":0},{"$f":"'Cost Allocation'!M183*$W188","v":0},{"$f":"'Cost Allocation'!N183*$W188","v":0},0,{"$f":"'Cost Allocation'!P183*$W188","v":0},0,{"$f":"'Cost Allocation'!Q183*$W188","v":0},0,0,null,{"$f":"VLOOKUP(B188,'NBN Scale Adjustments'!$C$770:$Q$789,AB188)","v":0},null,null,null,null,13]
[null,"CO16","Spare Core Asset Class 16",null,null,{"$f":"'Cost Allocation'!E184*$W189","v":0},{"$f":"'Cost Allocation'!F184*$W189","v":0},{"$f":"'Cost Allocation'!G184*$W189","v":0},{"$f":"'Cost Allocation'!H184*$W189","v":0},{"$f":"'Cost Allocation'!I184*$W189","v":0},{"$f":"'Cost Allocation'!J184*$W189","v":0},{"$f":"'Cost Allocation'!K184*$W189","v":0},{"$f":"'Cost Allocation'!L184*$W189","v":0},{"$f":"'Cost Allocation'!M184*$W189","v":0},{"$f":"'Cost Allocation'!N184*$W189","v":0},0,{"$f":"'Cost Allocation'!P184*$W189","v":0},0,{"$f":"'Cost Allocation'!Q184*$W189","v":0},0,0,null,{"$f":"VLOOKUP(B189,'NBN Scale Adjustments'!$C$770:$Q$789,AB189)","v":0},null,null,null,null,13]
[null,"CO17","Spare Core Asset Class 17",null,null,{"$f":"'Cost Allocation'!E185*$W190","v":0},{"$f":"'Cost Allocation'!F185*$W190","v":0},{"$f":"'Cost Allocation'!G185*$W190","v":0},{"$f":"'Cost Allocation'!H185*$W190","v":0},{"$f":"'Cost Allocation'!I185*$W190","v":0},{"$f":"'Cost Allocation'!J185*$W190","v":0},{"$f":"'Cost Allocation'!K185*$W190","v":0},{"$f":"'Cost Allocation'!L185*$W190","v":0},{"$f":"'Cost Allocation'!M185*$W190","v":0},{"$f":"'Cost Allocation'!N185*$W190","v":0},0,{"$f":"'Cost Allocation'!P185*$W190","v":0},0,{"$f":"'Cost Allocation'!Q185*$W190","v":0},0,0,null,{"$f":"VLOOKUP(B190,'NBN Scale Adjustments'!$C$770:$Q$789,AB190)","v":0},null,null,null,null,13]
[null,"CO18","Spare Core Asset Class 18",null,null,{"$f":"'Cost Allocation'!E186*$W191","v":0},{"$f":"'Cost Allocation'!F186*$W191","v":0},{"$f":"'Cost Allocation'!G186*$W191","v":0},{"$f":"'Cost Allocation'!H186*$W191","v":0},{"$f":"'Cost Allocation'!I186*$W191","v":0},{"$f":"'Cost Allocation'!J186*$W191","v":0},{"$f":"'Cost Allocation'!K186*$W191","v":0},{"$f":"'Cost Allocation'!L186*$W191","v":0},{"$f":"'Cost Allocation'!M186*$W191","v":0},{"$f":"'Cost Allocation'!N186*$W191","v":0},0,{"$f":"'Cost Allocation'!P186*$W191","v":0},0,{"$f":"'Cost Allocation'!Q186*$W191","v":0},0,0,null,{"$f":"VLOOKUP(B191,'NBN Scale Adjustments'!$C$770:$Q$789,AB191)","v":0},null,null,null,null,13]
[null,"CO19","Spare Core Asset Class 19",null,null,{"$f":"'Cost Allocation'!E187*$W192","v":0},{"$f":"'Cost Allocation'!F187*$W192","v":0},{"$f":"'Cost Allocation'!G187*$W192","v":0},{"$f":"'Cost Allocation'!H187*$W192","v":0},{"$f":"'Cost Allocation'!I187*$W192","v":0},{"$f":"'Cost Allocation'!J187*$W192","v":0},{"$f":"'Cost Allocation'!K187*$W192","v":0},{"$f":"'Cost Allocation'!L187*$W192","v":0},{"$f":"'Cost Allocation'!M187*$W192","v":0},{"$f":"'Cost Allocation'!N187*$W192","v":0},0,{"$f":"'Cost Allocation'!P187*$W192","v":0},0,{"$f":"'Cost Allocation'!Q187*$W192","v":0},0,0,null,{"$f":"VLOOKUP(B192,'NBN Scale Adjustments'!$C$770:$Q$789,AB192)","v":0},null,null,null,null,13]
[null,"CO20","Spare Core Asset Class 20",null,null,{"$f":"'Cost Allocation'!E188*$W193","v":0},{"$f":"'Cost Allocation'!F188*$W193","v":0},{"$f":"'Cost Allocation'!G188*$W193","v":0},{"$f":"'Cost Allocation'!H188*$W193","v":0},{"$f":"'Cost Allocation'!I188*$W193","v":0},{"$f":"'Cost Allocation'!J188*$W193","v":0},{"$f":"'Cost Allocation'!K188*$W193","v":0},{"$f":"'Cost Allocation'!L188*$W193","v":0},{"$f":"'Cost Allocation'!M188*$W193","v":0},{"$f":"'Cost Allocation'!N188*$W193","v":0},0,{"$f":"'Cost Allocation'!P188*$W193","v":0},0,{"$f":"'Cost Allocation'!Q188*$W193","v":0},0,0,null,{"$f":"VLOOKUP(B193,'NBN Scale Adjustments'!$C$770:$Q$789,AB193)","v":0},null,null,null,null,13]
[]
[null,"Y09","FY2018"]
[null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,"Code","Asset Class",null,"ULLS",{"$f":"VLOOKUP(F196,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL","TEBA","AS1","AS2","Total FLSM services","Other fixed line services","Total fixed line services","Other services","Telstra-NBN","Total",null,"NBN scale adjustment"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B199,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,{"$f":"SUM(F199:G199)","v":7.14370727385216E-5},{"$f":"'Cost Allocation'!E193*$W199","v":7.1395801307659661E-5},{"$f":"'Cost Allocation'!F193*$W199","v":4.1271430861945608E-8},{"$f":"'Cost Allocation'!G193*$W199","v":5.2600787694906125E-5},{"$f":"'Cost Allocation'!H193*$W199","v":0},{"$f":"'Cost Allocation'!I193*$W199","v":0},{"$f":"'Cost Allocation'!J193*$W199","v":0},{"$f":"'Cost Allocation'!K193*$W199","v":0},{"$f":"'Cost Allocation'!L193*$W199","v":0},{"$f":"'Cost Allocation'!M193*$W199","v":0},{"$f":"'Cost Allocation'!N193*$W199","v":0},{"$f":"SUM(F199:O199)","v":1.2403786043342773E-4},{"$f":"'Cost Allocation'!P193*$W199","v":2.7596213956657221E-4},{"$f":"SUM(P199:Q199)","v":3.9999999999999996E-4},{"$f":"'Cost Allocation'!Q193*$W199","v":4.0000000000000002E-4},{"$f":"IF(W199>0,1-W199,0)","v":0.99},{"$f":"SUM(R199:T199)","v":0.99080000000000001},null,{"$f":"VLOOKUP(B199,'NBN Scale Adjustments'!$C$748:$Q$767,AB199)","v":0.01},null,null,null,null,14]
[null,"CA02","Copper cables",null,7.1437072738521606E-3,{"$f":"'Cost Allocation'!E194*$W200","v":7.1395801307659662E-3},{"$f":"'Cost Allocation'!F194*$W200","v":4.1271430861945606E-6},{"$f":"'Cost Allocation'!G194*$W200","v":5.2600787694906124E-3},{"$f":"'Cost Allocation'!H194*$W200","v":0},{"$f":"'Cost Allocation'!I194*$W200","v":0},{"$f":"'Cost Allocation'!J194*$W200","v":0},{"$f":"'Cost Allocation'!K194*$W200","v":0},{"$f":"'Cost Allocation'!L194*$W200","v":0},{"$f":"'Cost Allocation'!M194*$W200","v":0},{"$f":"'Cost Allocation'!N194*$W200","v":0},{"$f":"SUM(F200:O200)","v":1.2403786043342774E-2},{"$f":"'Cost Allocation'!P194*$W200","v":2.759621395665722E-2},{"$f":"SUM(P200:Q200)","v":3.9999999999999994E-2},{"$f":"'Cost Allocation'!Q194*$W200","v":0},{"$f":"IF(W200>0,1-W200,0)","v":0},{"$f":"SUM(R200:T200)","v":3.9999999999999994E-2},null,1,null,null,null,null,14]
[null,"CA03","Other cables",null,9.9935118638051421E-2,{"$f":"'Cost Allocation'!E195*$W201","v":9.9921006540314078E-2},{"$f":"'Cost Allocation'!F195*$W201","v":1.4112097737342616E-5},{"$f":"'Cost Allocation'!G195*$W201","v":5.0965742772303972E-2},{"$f":"'Cost Allocation'!H195*$W201","v":0},{"$f":"'Cost Allocation'!I195*$W201","v":0},{"$f":"'Cost Allocation'!J195*$W201","v":2.131663245266166E-2},{"$f":"'Cost Allocation'!K195*$W201","v":2.9127856320590662E-2},{"$f":"'Cost Allocation'!L195*$W201","v":0},{"$f":"'Cost Allocation'!M195*$W201","v":0},{"$f":"'Cost Allocation'!N195*$W201","v":0},{"$f":"SUM(F201:O201)","v":0.20134535018360772},{"$f":"'Cost Allocation'!P195*$W201","v":0.79865464981639245},{"$f":"SUM(P201:Q201)","v":1.0000000000000002},{"$f":"'Cost Allocation'!Q195*$W201","v":0},{"$f":"IF(W201>0,1-W201,0)","v":0},{"$f":"SUM(R201:T201)","v":1.0000000000000002},null,1,null,null,null,null,14]
[null,"CA04","Pair gain systems",null,9.9935118638051421E-2,{"$f":"'Cost Allocation'!E196*$W202","v":9.9921006540314078E-2},{"$f":"'Cost Allocation'!F196*$W202","v":1.4112097737342616E-5},{"$f":"'Cost Allocation'!G196*$W202","v":5.0965742772303972E-2},{"$f":"'Cost Allocation'!H196*$W202","v":0},{"$f":"'Cost Allocation'!I196*$W202","v":0},{"$f":"'Cost Allocation'!J196*$W202","v":2.131663245266166E-2},{"$f":"'Cost Allocation'!K196*$W202","v":2.9127856320590662E-2},{"$f":"'Cost Allocation'!L196*$W202","v":0},{"$f":"'Cost Allocation'!M196*$W202","v":0},{"$f":"'Cost Allocation'!N196*$W202","v":0},0.20134535018360772,{"$f":"'Cost Allocation'!P196*$W202","v":0.79865464981639245},1.0000000000000002,{"$f":"'Cost Allocation'!Q196*$W202","v":0},0,1.0000000000000002,null,1,null,null,null,null,14]
[null,"CA05","CAN Radio Bearer Equipment",null,9.9935118638051421E-2,{"$f":"'Cost Allocation'!E197*$W203","v":9.9921006540314078E-2},{"$f":"'Cost Allocation'!F197*$W203","v":1.4112097737342616E-5},{"$f":"'Cost Allocation'!G197*$W203","v":5.0965742772303972E-2},{"$f":"'Cost Allocation'!H197*$W203","v":0},{"$f":"'Cost Allocation'!I197*$W203","v":0},{"$f":"'Cost Allocation'!J197*$W203","v":2.131663245266166E-2},{"$f":"'Cost Allocation'!K197*$W203","v":2.9127856320590662E-2},{"$f":"'Cost Allocation'!L197*$W203","v":0},{"$f":"'Cost Allocation'!M197*$W203","v":0},{"$f":"'Cost Allocation'!N197*$W203","v":0},0.20134535018360772,{"$f":"'Cost Allocation'!P197*$W203","v":0.79865464981639245},1.0000000000000002,{"$f":"'Cost Allocation'!Q197*$W203","v":0},0,1.0000000000000002,null,1,null,null,null,null,14]
[null,"CA06","Other CAN assets",null,9.9935118638051421E-2,{"$f":"'Cost Allocation'!E198*$W204","v":9.9921006540314078E-2},{"$f":"'Cost Allocation'!F198*$W204","v":1.4112097737342616E-5},{"$f":"'Cost Allocation'!G198*$W204","v":5.0965742772303972E-2},{"$f":"'Cost Allocation'!H198*$W204","v":0},{"$f":"'Cost Allocation'!I198*$W204","v":0},{"$f":"'Cost Allocation'!J198*$W204","v":2.131663245266166E-2},{"$f":"'Cost Allocation'!K198*$W204","v":2.9127856320590662E-2},{"$f":"'Cost Allocation'!L198*$W204","v":0},{"$f":"'Cost Allocation'!M198*$W204","v":0},{"$f":"'Cost Allocation'!N198*$W204","v":0},0.20134535018360772,{"$f":"'Cost Allocation'!P198*$W204","v":0.79865464981639245},1.0000000000000002,{"$f":"'Cost Allocation'!Q198*$W204","v":0},0,1.0000000000000002,null,1,null,null,null,null,14]
[null,"CA07","Other Communications Plant and Equipment",null,9.9935118638051421E-4,{"$f":"'Cost Allocation'!E199*$W205","v":9.9921006540314074E-4},{"$f":"'Cost Allocation'!F199*$W205","v":1.4112097737342615E-7},{"$f":"'Cost Allocation'!G199*$W205","v":5.0965742772303977E-4},{"$f":"'Cost Allocation'!H199*$W205","v":0},{"$f":"'Cost Allocation'!I199*$W205","v":0},{"$f":"'Cost Allocation'!J199*$W205","v":2.1316632452661661E-4},{"$f":"'Cost Allocation'!K199*$W205","v":2.9127856320590662E-4},{"$f":"'Cost Allocation'!L199*$W205","v":0},{"$f":"'Cost Allocation'!M199*$W205","v":0},{"$f":"'Cost Allocation'!N199*$W205","v":0},2.0134535018360772E-3,{"$f":"'Cost Allocation'!P199*$W205","v":7.9865464981639239E-3},1.0000000000000002E-2,{"$f":"'Cost Allocation'!Q199*$W205","v":0},0.99,1,null,{"$f":"VLOOKUP(B205,'NBN Scale Adjustments'!$C$748:$Q$767,AB205)","v":0.01},null,null,null,null,14]
[null,"CA08","Network Land",null,9.9935118638051421E-4,{"$f":"'Cost Allocation'!E200*$W206","v":9.9921006540314074E-4},{"$f":"'Cost Allocation'!F200*$W206","v":1.4112097737342615E-7},{"$f":"'Cost Allocation'!G200*$W206","v":5.0965742772303977E-4},{"$f":"'Cost Allocation'!H200*$W206","v":0},{"$f":"'Cost Allocation'!I200*$W206","v":0},{"$f":"'Cost Allocation'!J200*$W206","v":2.1316632452661661E-4},{"$f":"'Cost Allocation'!K200*$W206","v":2.9127856320590662E-4},{"$f":"'Cost Allocation'!L200*$W206","v":0},{"$f":"'Cost Allocation'!M200*$W206","v":0},{"$f":"'Cost Allocation'!N200*$W206","v":0},2.0134535018360772E-3,{"$f":"'Cost Allocation'!P200*$W206","v":7.9865464981639239E-3},1.0000000000000002E-2,{"$f":"'Cost Allocation'!Q200*$W206","v":0},0.99,1,null,{"$f":"VLOOKUP(B206,'NBN Scale Adjustments'!$C$748:$Q$767,AB206)","v":0.01},null,null,null,null,14]
[null,"CA09","Network Buildings/Support",null,9.9935118638051421E-4,{"$f":"'Cost Allocation'!E201*$W207","v":9.9921006540314074E-4},{"$f":"'Cost Allocation'!F201*$W207","v":1.4112097737342615E-7},{"$f":"'Cost Allocation'!G201*$W207","v":5.0965742772303977E-4},{"$f":"'Cost Allocation'!H201*$W207","v":0},{"$f":"'Cost Allocation'!I201*$W207","v":0},{"$f":"'Cost Allocation'!J201*$W207","v":2.1316632452661661E-4},{"$f":"'Cost Allocation'!K201*$W207","v":2.9127856320590662E-4},{"$f":"'Cost Allocation'!L201*$W207","v":0},{"$f":"'Cost Allocation'!M201*$W207","v":0},{"$f":"'Cost Allocation'!N201*$W207","v":0},2.0134535018360772E-3,{"$f":"'Cost Allocation'!P201*$W207","v":7.9865464981639239E-3},1.0000000000000002E-2,{"$f":"'Cost Allocation'!Q201*$W207","v":0},0.99,1,null,{"$f":"VLOOKUP(B207,'NBN Scale Adjustments'!$C$748:$Q$767,AB207)","v":0.01},null,null,null,null,14]
[null,"CA10","Indirect Capital Assets",null,4.2365945981019112E-4,{"$f":"'Cost Allocation'!E202*$W208","v":4.2358028697756878E-4},{"$f":"'Cost Allocation'!F202*$W208","v":7.9172832622352842E-8},{"$f":"'Cost Allocation'!G202*$W208","v":2.2609268571746101E-4},{"$f":"'Cost Allocation'!H202*$W208","v":0},{"$f":"'Cost Allocation'!I202*$W208","v":0},{"$f":"'Cost Allocation'!J202*$W208","v":8.0914764162135782E-5},{"$f":"'Cost Allocation'!K202*$W208","v":1.1056500739331752E-4},{"$f":"'Cost Allocation'!L202*$W208","v":0},{"$f":"'Cost Allocation'!M202*$W208","v":0},{"$f":"'Cost Allocation'!N202*$W208","v":0},8.4123191708310543E-4,{"$f":"'Cost Allocation'!P202*$W208","v":3.2027852027950959E-3},4.0440171198782016E-3,{"$f":"'Cost Allocation'!Q202*$W208","v":1.3936239747770296E-4},0.99,0.99418337951735591,null,{"$f":"VLOOKUP(B208,'NBN Scale Adjustments'!$C$748:$Q$767,AB208)","v":0.01},null,null,null,null,14]
[null,"CA11","Spare CAN Asset Class 11",null,null,{"$f":"'Cost Allocation'!E203*$W209","v":0},{"$f":"'Cost Allocation'!F203*$W209","v":0},{"$f":"'Cost Allocation'!G203*$W209","v":0},{"$f":"'Cost Allocation'!H203*$W209","v":0},{"$f":"'Cost Allocation'!I203*$W209","v":0},{"$f":"'Cost Allocation'!J203*$W209","v":0},{"$f":"'Cost Allocation'!K203*$W209","v":0},{"$f":"'Cost Allocation'!L203*$W209","v":0},{"$f":"'Cost Allocation'!M203*$W209","v":0},{"$f":"'Cost Allocation'!N203*$W209","v":0},0,{"$f":"'Cost Allocation'!P203*$W209","v":0},0,{"$f":"'Cost Allocation'!Q203*$W209","v":0},0,0,null,{"$f":"VLOOKUP(B209,'NBN Scale Adjustments'!$C$748:$Q$767,AB209)","v":0},null,null,null,null,14]
[null,"CA12","Spare CAN Asset Class 12",null,null,{"$f":"'Cost Allocation'!E204*$W210","v":0},{"$f":"'Cost Allocation'!F204*$W210","v":0},{"$f":"'Cost Allocation'!G204*$W210","v":0},{"$f":"'Cost Allocation'!H204*$W210","v":0},{"$f":"'Cost Allocation'!I204*$W210","v":0},{"$f":"'Cost Allocation'!J204*$W210","v":0},{"$f":"'Cost Allocation'!K204*$W210","v":0},{"$f":"'Cost Allocation'!L204*$W210","v":0},{"$f":"'Cost Allocation'!M204*$W210","v":0},{"$f":"'Cost Allocation'!N204*$W210","v":0},0,{"$f":"'Cost Allocation'!P204*$W210","v":0},0,{"$f":"'Cost Allocation'!Q204*$W210","v":0},0,0,null,{"$f":"VLOOKUP(B210,'NBN Scale Adjustments'!$C$748:$Q$767,AB210)","v":0},null,null,null,null,14]
[null,"CA13","Spare CAN Asset Class 13",null,null,{"$f":"'Cost Allocation'!E205*$W211","v":0},{"$f":"'Cost Allocation'!F205*$W211","v":0},{"$f":"'Cost Allocation'!G205*$W211","v":0},{"$f":"'Cost Allocation'!H205*$W211","v":0},{"$f":"'Cost Allocation'!I205*$W211","v":0},{"$f":"'Cost Allocation'!J205*$W211","v":0},{"$f":"'Cost Allocation'!K205*$W211","v":0},{"$f":"'Cost Allocation'!L205*$W211","v":0},{"$f":"'Cost Allocation'!M205*$W211","v":0},{"$f":"'Cost Allocation'!N205*$W211","v":0},0,{"$f":"'Cost Allocation'!P205*$W211","v":0},0,{"$f":"'Cost Allocation'!Q205*$W211","v":0},0,0,null,{"$f":"VLOOKUP(B211,'NBN Scale Adjustments'!$C$748:$Q$767,AB211)","v":0},null,null,null,null,14]
[null,"CA14","Spare CAN Asset Class 14",null,null,{"$f":"'Cost Allocation'!E206*$W212","v":0},{"$f":"'Cost Allocation'!F206*$W212","v":0},{"$f":"'Cost Allocation'!G206*$W212","v":0},{"$f":"'Cost Allocation'!H206*$W212","v":0},{"$f":"'Cost Allocation'!I206*$W212","v":0},{"$f":"'Cost Allocation'!J206*$W212","v":0},{"$f":"'Cost Allocation'!K206*$W212","v":0},{"$f":"'Cost Allocation'!L206*$W212","v":0},{"$f":"'Cost Allocation'!M206*$W212","v":0},{"$f":"'Cost Allocation'!N206*$W212","v":0},0,{"$f":"'Cost Allocation'!P206*$W212","v":0},0,{"$f":"'Cost Allocation'!Q206*$W212","v":0},0,0,null,{"$f":"VLOOKUP(B212,'NBN Scale Adjustments'!$C$748:$Q$767,AB212)","v":0},null,null,null,null,14]
[null,"CA15","Spare CAN Asset Class 15",null,null,{"$f":"'Cost Allocation'!E207*$W213","v":0},{"$f":"'Cost Allocation'!F207*$W213","v":0},{"$f":"'Cost Allocation'!G207*$W213","v":0},{"$f":"'Cost Allocation'!H207*$W213","v":0},{"$f":"'Cost Allocation'!I207*$W213","v":0},{"$f":"'Cost Allocation'!J207*$W213","v":0},{"$f":"'Cost Allocation'!K207*$W213","v":0},{"$f":"'Cost Allocation'!L207*$W213","v":0},{"$f":"'Cost Allocation'!M207*$W213","v":0},{"$f":"'Cost Allocation'!N207*$W213","v":0},0,{"$f":"'Cost Allocation'!P207*$W213","v":0},0,{"$f":"'Cost Allocation'!Q207*$W213","v":0},0,0,null,{"$f":"VLOOKUP(B213,'NBN Scale Adjustments'!$C$748:$Q$767,AB213)","v":0},null,null,null,null,14]
[null,"CA16","Spare CAN Asset Class 16",null,null,{"$f":"'Cost Allocation'!E208*$W214","v":0},{"$f":"'Cost Allocation'!F208*$W214","v":0},{"$f":"'Cost Allocation'!G208*$W214","v":0},{"$f":"'Cost Allocation'!H208*$W214","v":0},{"$f":"'Cost Allocation'!I208*$W214","v":0},{"$f":"'Cost Allocation'!J208*$W214","v":0},{"$f":"'Cost Allocation'!K208*$W214","v":0},{"$f":"'Cost Allocation'!L208*$W214","v":0},{"$f":"'Cost Allocation'!M208*$W214","v":0},{"$f":"'Cost Allocation'!N208*$W214","v":0},0,{"$f":"'Cost Allocation'!P208*$W214","v":0},0,{"$f":"'Cost Allocation'!Q208*$W214","v":0},0,0,null,{"$f":"VLOOKUP(B214,'NBN Scale Adjustments'!$C$748:$Q$767,AB214)","v":0},null,null,null,null,14]
[null,"CA17","Spare CAN Asset Class 17",null,null,{"$f":"'Cost Allocation'!E209*$W215","v":0},{"$f":"'Cost Allocation'!F209*$W215","v":0},{"$f":"'Cost Allocation'!G209*$W215","v":0},{"$f":"'Cost Allocation'!H209*$W215","v":0},{"$f":"'Cost Allocation'!I209*$W215","v":0},{"$f":"'Cost Allocation'!J209*$W215","v":0},{"$f":"'Cost Allocation'!K209*$W215","v":0},{"$f":"'Cost Allocation'!L209*$W215","v":0},{"$f":"'Cost Allocation'!M209*$W215","v":0},{"$f":"'Cost Allocation'!N209*$W215","v":0},0,{"$f":"'Cost Allocation'!P209*$W215","v":0},0,{"$f":"'Cost Allocation'!Q209*$W215","v":0},0,0,null,{"$f":"VLOOKUP(B215,'NBN Scale Adjustments'!$C$748:$Q$767,AB215)","v":0},null,null,null,null,14]
[null,"CA18","Spare CAN Asset Class 18",null,null,{"$f":"'Cost Allocation'!E210*$W216","v":0},{"$f":"'Cost Allocation'!F210*$W216","v":0},{"$f":"'Cost Allocation'!G210*$W216","v":0},{"$f":"'Cost Allocation'!H210*$W216","v":0},{"$f":"'Cost Allocation'!I210*$W216","v":0},{"$f":"'Cost Allocation'!J210*$W216","v":0},{"$f":"'Cost Allocation'!K210*$W216","v":0},{"$f":"'Cost Allocation'!L210*$W216","v":0},{"$f":"'Cost Allocation'!M210*$W216","v":0},{"$f":"'Cost Allocation'!N210*$W216","v":0},0,{"$f":"'Cost Allocation'!P210*$W216","v":0},0,{"$f":"'Cost Allocation'!Q210*$W216","v":0},0,0,null,{"$f":"VLOOKUP(B216,'NBN Scale Adjustments'!$C$748:$Q$767,AB216)","v":0},null,null,null,null,14]
[null,"CA19","Spare CAN Asset Class 19",null,null,{"$f":"'Cost Allocation'!E211*$W217","v":0},{"$f":"'Cost Allocation'!F211*$W217","v":0},{"$f":"'Cost Allocation'!G211*$W217","v":0},{"$f":"'Cost Allocation'!H211*$W217","v":0},{"$f":"'Cost Allocation'!I211*$W217","v":0},{"$f":"'Cost Allocation'!J211*$W217","v":0},{"$f":"'Cost Allocation'!K211*$W217","v":0},{"$f":"'Cost Allocation'!L211*$W217","v":0},{"$f":"'Cost Allocation'!M211*$W217","v":0},{"$f":"'Cost Allocation'!N211*$W217","v":0},0,{"$f":"'Cost Allocation'!P211*$W217","v":0},0,{"$f":"'Cost Allocation'!Q211*$W217","v":0},0,0,null,{"$f":"VLOOKUP(B217,'NBN Scale Adjustments'!$C$748:$Q$767,AB217)","v":0},null,null,null,null,14]
[null,"CA20","Spare CAN Asset Class 20",null,null,{"$f":"'Cost Allocation'!E212*$W218","v":0},{"$f":"'Cost Allocation'!F212*$W218","v":0},{"$f":"'Cost Allocation'!G212*$W218","v":0},{"$f":"'Cost Allocation'!H212*$W218","v":0},{"$f":"'Cost Allocation'!I212*$W218","v":0},{"$f":"'Cost Allocation'!J212*$W218","v":0},{"$f":"'Cost Allocation'!K212*$W218","v":0},{"$f":"'Cost Allocation'!L212*$W218","v":0},{"$f":"'Cost Allocation'!M212*$W218","v":0},{"$f":"'Cost Allocation'!N212*$W218","v":0},0,{"$f":"'Cost Allocation'!P212*$W218","v":0},0,{"$f":"'Cost Allocation'!Q212*$W218","v":0},0,0,null,{"$f":"VLOOKUP(B218,'NBN Scale Adjustments'!$C$748:$Q$767,AB218)","v":0},null,null,null,null,14]
[null,"Core Asset Class",null,null,null,{"$f":"'Cost Allocation'!E213*$W219","v":0},{"$f":"'Cost Allocation'!F213*$W219","v":0},{"$f":"'Cost Allocation'!G213*$W219","v":0},{"$f":"'Cost Allocation'!H213*$W219","v":0},{"$f":"'Cost Allocation'!I213*$W219","v":0},{"$f":"'Cost Allocation'!J213*$W219","v":0},{"$f":"'Cost Allocation'!K213*$W219","v":0},{"$f":"'Cost Allocation'!L213*$W219","v":0},{"$f":"'Cost Allocation'!M213*$W219","v":0},{"$f":"'Cost Allocation'!N213*$W219","v":0},0,{"$f":"'Cost Allocation'!P213*$W219","v":0},0,{"$f":"'Cost Allocation'!Q213*$W219","v":0},0,0]
[null,"CO01",{"$f":"VLOOKUP(B220,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"'Cost Allocation'!E214*$W220","v":9.9921006540314085E-6},{"$f":"'Cost Allocation'!F214*$W220","v":1.4112097737342615E-9},{"$f":"'Cost Allocation'!G214*$W220","v":5.0965742772303974E-6},{"$f":"'Cost Allocation'!H214*$W220","v":4.883645056389669E-5},{"$f":"'Cost Allocation'!I214*$W220","v":3.5589327982175525E-6},{"$f":"'Cost Allocation'!J214*$W220","v":2.131663245266166E-6},{"$f":"'Cost Allocation'!K214*$W220","v":2.9127856320590664E-6},{"$f":"'Cost Allocation'!L214*$W220","v":0},{"$f":"'Cost Allocation'!M214*$W220","v":0},{"$f":"'Cost Allocation'!N214*$W220","v":0},7.2529918380475017E-5,{"$f":"'Cost Allocation'!P214*$W220","v":1.2747008161952499E-4},2.0000000000000001E-4,{"$f":"'Cost Allocation'!Q214*$W220","v":0},0.99,0.99019999999999997,null,{"$f":"VLOOKUP(B220,'NBN Scale Adjustments'!$C$770:$Q$789,AB220)","v":0.01},null,null,null,null,14]
[null,"CO02","Switching Equipment - Trunk",null,null,{"$f":"'Cost Allocation'!E215*$W221","v":0},{"$f":"'Cost Allocation'!F215*$W221","v":0},{"$f":"'Cost Allocation'!G215*$W221","v":0},{"$f":"'Cost Allocation'!H215*$W221","v":4.8836450563896688E-3},{"$f":"'Cost Allocation'!I215*$W221","v":3.5589327982175526E-4},{"$f":"'Cost Allocation'!J215*$W221","v":0},{"$f":"'Cost Allocation'!K215*$W221","v":0},{"$f":"'Cost Allocation'!L215*$W221","v":0},{"$f":"'Cost Allocation'!M215*$W221","v":0},{"$f":"'Cost Allocation'!N215*$W221","v":0},5.2395383362114243E-3,{"$f":"'Cost Allocation'!P215*$W221","v":4.7604616637885767E-3},1.0000000000000002E-2,{"$f":"'Cost Allocation'!Q215*$W221","v":0},0.99,1,null,{"$f":"VLOOKUP(B221,'NBN Scale Adjustments'!$C$770:$Q$789,AB221)","v":0.01},null,null,null,null,14]
[null,"CO03","Switching Equipment - Other",null,null,{"$f":"'Cost Allocation'!E216*$W222","v":0},{"$f":"'Cost Allocation'!F216*$W222","v":0},{"$f":"'Cost Allocation'!G216*$W222","v":0},{"$f":"'Cost Allocation'!H216*$W222","v":4.8836450563896688E-3},{"$f":"'Cost Allocation'!I216*$W222","v":3.5589327982175526E-4},{"$f":"'Cost Allocation'!J216*$W222","v":0},{"$f":"'Cost Allocation'!K216*$W222","v":0},{"$f":"'Cost Allocation'!L216*$W222","v":0},{"$f":"'Cost Allocation'!M216*$W222","v":0},{"$f":"'Cost Allocation'!N216*$W222","v":0},5.2395383362114243E-3,{"$f":"'Cost Allocation'!P216*$W222","v":4.7604616637885767E-3},1.0000000000000002E-2,{"$f":"'Cost Allocation'!Q216*$W222","v":0},0.99,1,null,{"$f":"VLOOKUP(B222,'NBN Scale Adjustments'!$C$770:$Q$789,AB222)","v":0.01},null,null,null,null,14]
[null,"CO04","Inter-exchange Cables ",null,null,{"$f":"'Cost Allocation'!E217*$W223","v":0},{"$f":"'Cost Allocation'!F217*$W223","v":0},{"$f":"'Cost Allocation'!G217*$W223","v":0},{"$f":"'Cost Allocation'!H217*$W223","v":4.8855985144122243E-5},{"$f":"'Cost Allocation'!I217*$W223","v":3.5603563713368397E-6},{"$f":"'Cost Allocation'!J217*$W223","v":0},{"$f":"'Cost Allocation'!K217*$W223","v":1.9445534015092086E-5},{"$f":"'Cost Allocation'!L217*$W223","v":0},{"$f":"'Cost Allocation'!M217*$W223","v":0},{"$f":"'Cost Allocation'!N217*$W223","v":0},7.1861875530551171E-5,{"$f":"'Cost Allocation'!P217*$W223","v":2.2825812446944889E-4},3.0012000000000007E-4,{"$f":"'Cost Allocation'!Q217*$W223","v":1.9987999999999999E-4},0.99,0.99049999999999994,null,{"$f":"VLOOKUP(B223,'NBN Scale Adjustments'!$C$770:$Q$789,AB223)","v":0.01},null,null,null,null,14]
[null,"CO05","Transmission Equipment ",null,null,{"$f":"'Cost Allocation'!E218*$W224","v":0},{"$f":"'Cost Allocation'!F218*$W224","v":0},{"$f":"'Cost Allocation'!G218*$W224","v":0},{"$f":"'Cost Allocation'!H218*$W224","v":1.9534580225558675E-6},{"$f":"'Cost Allocation'!I218*$W224","v":1.4235731192870209E-7},{"$f":"'Cost Allocation'!J218*$W224","v":0},{"$f":"'Cost Allocation'!K218*$W224","v":7.7751035646109895E-7},{"$f":"'Cost Allocation'!L218*$W224","v":0},{"$f":"'Cost Allocation'!M218*$W224","v":0},{"$f":"'Cost Allocation'!N218*$W224","v":0},2.8733256909456686E-6,{"$f":"'Cost Allocation'!P218*$W224","v":9.1266743090543322E-6},1.2E-5,{"$f":"'Cost Allocation'!Q218*$W224","v":3.88E-4},0.99,0.99039999999999995,null,{"$f":"VLOOKUP(B224,'NBN Scale Adjustments'!$C$770:$Q$789,AB224)","v":0.01},null,null,null,null,14]
[null,"CO06","Core Radio Bearer Equipment",null,null,{"$f":"'Cost Allocation'!E219*$W225","v":0},{"$f":"'Cost Allocation'!F219*$W225","v":0},{"$f":"'Cost Allocation'!G219*$W225","v":0},{"$f":"'Cost Allocation'!H219*$W225","v":1.9534580225558675E-6},{"$f":"'Cost Allocation'!I219*$W225","v":1.4235731192870209E-7},{"$f":"'Cost Allocation'!J219*$W225","v":0},{"$f":"'Cost Allocation'!K219*$W225","v":7.7751035646109895E-7},{"$f":"'Cost Allocation'!L219*$W225","v":0},{"$f":"'Cost Allocation'!M219*$W225","v":0},{"$f":"'Cost Allocation'!N219*$W225","v":0},2.8733256909456686E-6,{"$f":"'Cost Allocation'!P219*$W225","v":9.1266743090543322E-6},1.2E-5,{"$f":"'Cost Allocation'!Q219*$W225","v":3.88E-4},0.99,0.99039999999999995,null,{"$f":"VLOOKUP(B225,'NBN Scale Adjustments'!$C$770:$Q$789,AB225)","v":0.01},null,null,null,null,14]
[null,"CO07","Other Communications Plant and Equipment",null,null,{"$f":"'Cost Allocation'!E220*$W226","v":-8.0408241571420873E-4},{"$f":"'Cost Allocation'!F220*$W226","v":-1.1356260342372851E-7},{"$f":"'Cost Allocation'!G220*$W226","v":-4.1013055198247148E-4},{"$f":"'Cost Allocation'!H220*$W226","v":-6.6915939948049128E-5},{"$f":"'Cost Allocation'!I220*$W226","v":-4.8764668737151197E-6},{"$f":"'Cost Allocation'!J220*$W226","v":-1.7153879760521286E-4},{"$f":"'Cost Allocation'!K220*$W226","v":-2.366418719953342E-4},{"$f":"'Cost Allocation'!L220*$W226","v":0.01},{"$f":"'Cost Allocation'!M220*$W226","v":0},{"$f":"'Cost Allocation'!N220*$W226","v":0},8.305700393277585E-3,{"$f":"'Cost Allocation'!P220*$W226","v":-6.5129985038479441E-3},1.7927018894296409E-3,{"$f":"'Cost Allocation'!Q220*$W226","v":9.9666483271995641E-3},0.99,1.0017593502166291,null,{"$f":"VLOOKUP(B226,'NBN Scale Adjustments'!$C$770:$Q$789,AB226)","v":0.01},null,null,null,null,14]
[null,"CO08","Network Land",null,null,{"$f":"'Cost Allocation'!E221*$W227","v":-8.0408241571420873E-4},{"$f":"'Cost Allocation'!F221*$W227","v":-1.1356260342372851E-7},{"$f":"'Cost Allocation'!G221*$W227","v":-4.1013055198247148E-4},{"$f":"'Cost Allocation'!H221*$W227","v":-6.6915939948049128E-5},{"$f":"'Cost Allocation'!I221*$W227","v":-4.8764668737151197E-6},{"$f":"'Cost Allocation'!J221*$W227","v":-1.7153879760521286E-4},{"$f":"'Cost Allocation'!K221*$W227","v":-2.366418719953342E-4},{"$f":"'Cost Allocation'!L221*$W227","v":0.01},{"$f":"'Cost Allocation'!M221*$W227","v":0},{"$f":"'Cost Allocation'!N221*$W227","v":0},8.305700393277585E-3,{"$f":"'Cost Allocation'!P221*$W227","v":-6.5129985038479441E-3},1.7927018894296409E-3,{"$f":"'Cost Allocation'!Q221*$W227","v":9.9666483271995641E-3},0.99,1.0017593502166291,null,{"$f":"VLOOKUP(B227,'NBN Scale Adjustments'!$C$770:$Q$789,AB227)","v":0.01},null,null,null,null,14]
[null,"CO09","Network Buildings/Support",null,null,{"$f":"'Cost Allocation'!E222*$W228","v":-8.0408241571420873E-4},{"$f":"'Cost Allocation'!F222*$W228","v":-1.1356260342372851E-7},{"$f":"'Cost Allocation'!G222*$W228","v":-4.1013055198247148E-4},{"$f":"'Cost Allocation'!H222*$W228","v":-6.6915939948049128E-5},{"$f":"'Cost Allocation'!I222*$W228","v":-4.8764668737151197E-6},{"$f":"'Cost Allocation'!J222*$W228","v":-1.7153879760521286E-4},{"$f":"'Cost Allocation'!K222*$W228","v":-2.366418719953342E-4},{"$f":"'Cost Allocation'!L222*$W228","v":0.01},{"$f":"'Cost Allocation'!M222*$W228","v":0},{"$f":"'Cost Allocation'!N222*$W228","v":0},8.305700393277585E-3,{"$f":"'Cost Allocation'!P222*$W228","v":-6.5129985038479441E-3},1.7927018894296409E-3,{"$f":"'Cost Allocation'!Q222*$W228","v":9.9666483271995641E-3},0.99,1.0017593502166291,null,{"$f":"VLOOKUP(B228,'NBN Scale Adjustments'!$C$770:$Q$789,AB228)","v":0.01},null,null,null,null,14]
[null,"CO10","Indirect Capital Assets",null,null,{"$f":"'Cost Allocation'!E223*$W229","v":7.6982910179461211E-4},{"$f":"'Cost Allocation'!F223*$W229","v":1.0872492083226864E-7},{"$f":"'Cost Allocation'!G223*$W229","v":3.9265929496885447E-4},{"$f":"'Cost Allocation'!H223*$W229","v":6.4065370587905256E-5},{"$f":"'Cost Allocation'!I223*$W229","v":4.6687330054206468E-6},{"$f":"'Cost Allocation'!J223*$W229","v":1.642313721859634E-4},{"$f":"'Cost Allocation'!K223*$W229","v":2.2656110394274923E-4},{"$f":"'Cost Allocation'!L223*$W229","v":2.1299628775721838E-4},{"$f":"'Cost Allocation'!M223*$W229","v":0},{"$f":"'Cost Allocation'!N223*$W229","v":0},1.835119989163556E-3,{"$f":"'Cost Allocation'!P223*$W229","v":6.2355496031503586E-3},8.070669592313914E-3,{"$f":"'Cost Allocation'!Q223*$W229","v":2.4492720405825649E-4},0.99,0.99831559679637216,null,{"$f":"VLOOKUP(B229,'NBN Scale Adjustments'!$C$770:$Q$789,AB229)","v":0.01},null,null,null,null,14]
[null,"CO11","LSS equipment",null,null,{"$f":"'Cost Allocation'!E224*$W230","v":1.0540394754216692E-6},{"$f":"'Cost Allocation'!F224*$W230","v":1.4886467431817348E-10},{"$f":"'Cost Allocation'!G224*$W230","v":5.3762373535059622E-7},{"$f":"'Cost Allocation'!H224*$W230","v":4.8784934322701643E-3},{"$f":"'Cost Allocation'!I224*$W230","v":3.5551785769686104E-4},{"$f":"'Cost Allocation'!J224*$W230","v":2.2486334821992481E-7},{"$f":"'Cost Allocation'!K224*$W230","v":3.0726182070560068E-7},{"$f":"'Cost Allocation'!L224*$W230","v":0},{"$f":"'Cost Allocation'!M224*$W230","v":0},{"$f":"'Cost Allocation'!N224*$W230","v":0},5.2361352272113975E-3,{"$f":"'Cost Allocation'!P224*$W230","v":4.7638647727886061E-3},1.0000000000000004E-2,{"$f":"'Cost Allocation'!Q224*$W230","v":0},0.99,1,null,{"$f":"VLOOKUP(B230,'NBN Scale Adjustments'!$C$770:$Q$789,AB230)","v":0.01},null,null,null,null,14]
[null,"CO12","Data Equipment",null,null,{"$f":"'Cost Allocation'!E225*$W231","v":9.9921006540314074E-4},{"$f":"'Cost Allocation'!F225*$W231","v":1.4112097737342615E-7},{"$f":"'Cost Allocation'!G225*$W231","v":5.0965742772303977E-4},{"$f":"'Cost Allocation'!H225*$W231","v":0},{"$f":"'Cost Allocation'!I225*$W231","v":0},{"$f":"'Cost Allocation'!J225*$W231","v":2.1316632452661661E-4},{"$f":"'Cost Allocation'!K225*$W231","v":2.9127856320590662E-4},{"$f":"'Cost Allocation'!L225*$W231","v":0},{"$f":"'Cost Allocation'!M225*$W231","v":0},{"$f":"'Cost Allocation'!N225*$W231","v":0},2.0134535018360772E-3,{"$f":"'Cost Allocation'!P225*$W231","v":7.9865464981639239E-3},1.0000000000000002E-2,{"$f":"'Cost Allocation'!Q225*$W231","v":0},0.99,1,null,{"$f":"VLOOKUP(B231,'NBN Scale Adjustments'!$C$770:$Q$789,AB231)","v":0.01},null,null,null,null,14]
[null,"CO13","Spare Core Asset Class 13",null,null,{"$f":"'Cost Allocation'!E226*$W232","v":0},{"$f":"'Cost Allocation'!F226*$W232","v":0},{"$f":"'Cost Allocation'!G226*$W232","v":0},{"$f":"'Cost Allocation'!H226*$W232","v":0},{"$f":"'Cost Allocation'!I226*$W232","v":0},{"$f":"'Cost Allocation'!J226*$W232","v":0},{"$f":"'Cost Allocation'!K226*$W232","v":0},{"$f":"'Cost Allocation'!L226*$W232","v":0},{"$f":"'Cost Allocation'!M226*$W232","v":0},{"$f":"'Cost Allocation'!N226*$W232","v":0},0,{"$f":"'Cost Allocation'!P226*$W232","v":0},0,{"$f":"'Cost Allocation'!Q226*$W232","v":0},0,0,null,{"$f":"VLOOKUP(B232,'NBN Scale Adjustments'!$C$770:$Q$789,AB232)","v":0},null,null,null,null,14]
[null,"CO14","Spare Core Asset Class 14",null,null,{"$f":"'Cost Allocation'!E227*$W233","v":0},{"$f":"'Cost Allocation'!F227*$W233","v":0},{"$f":"'Cost Allocation'!G227*$W233","v":0},{"$f":"'Cost Allocation'!H227*$W233","v":0},{"$f":"'Cost Allocation'!I227*$W233","v":0},{"$f":"'Cost Allocation'!J227*$W233","v":0},{"$f":"'Cost Allocation'!K227*$W233","v":0},{"$f":"'Cost Allocation'!L227*$W233","v":0},{"$f":"'Cost Allocation'!M227*$W233","v":0},{"$f":"'Cost Allocation'!N227*$W233","v":0},0,{"$f":"'Cost Allocation'!P227*$W233","v":0},0,{"$f":"'Cost Allocation'!Q227*$W233","v":0},0,0,null,{"$f":"VLOOKUP(B233,'NBN Scale Adjustments'!$C$770:$Q$789,AB233)","v":0},null,null,null,null,14]
[null,"CO15","Spare Core Asset Class 15",null,null,{"$f":"'Cost Allocation'!E228*$W234","v":0},{"$f":"'Cost Allocation'!F228*$W234","v":0},{"$f":"'Cost Allocation'!G228*$W234","v":0},{"$f":"'Cost Allocation'!H228*$W234","v":0},{"$f":"'Cost Allocation'!I228*$W234","v":0},{"$f":"'Cost Allocation'!J228*$W234","v":0},{"$f":"'Cost Allocation'!K228*$W234","v":0},{"$f":"'Cost Allocation'!L228*$W234","v":0},{"$f":"'Cost Allocation'!M228*$W234","v":0},{"$f":"'Cost Allocation'!N228*$W234","v":0},0,{"$f":"'Cost Allocation'!P228*$W234","v":0},0,{"$f":"'Cost Allocation'!Q228*$W234","v":0},0,0,null,{"$f":"VLOOKUP(B234,'NBN Scale Adjustments'!$C$770:$Q$789,AB234)","v":0},null,null,null,null,14]
[null,"CO16","Spare Core Asset Class 16",null,null,{"$f":"'Cost Allocation'!E229*$W235","v":0},{"$f":"'Cost Allocation'!F229*$W235","v":0},{"$f":"'Cost Allocation'!G229*$W235","v":0},{"$f":"'Cost Allocation'!H229*$W235","v":0},{"$f":"'Cost Allocation'!I229*$W235","v":0},{"$f":"'Cost Allocation'!J229*$W235","v":0},{"$f":"'Cost Allocation'!K229*$W235","v":0},{"$f":"'Cost Allocation'!L229*$W235","v":0},{"$f":"'Cost Allocation'!M229*$W235","v":0},{"$f":"'Cost Allocation'!N229*$W235","v":0},0,{"$f":"'Cost Allocation'!P229*$W235","v":0},0,{"$f":"'Cost Allocation'!Q229*$W235","v":0},0,0,null,{"$f":"VLOOKUP(B235,'NBN Scale Adjustments'!$C$770:$Q$789,AB235)","v":0},null,null,null,null,14]
[null,"CO17","Spare Core Asset Class 17",null,null,{"$f":"'Cost Allocation'!E230*$W236","v":0},{"$f":"'Cost Allocation'!F230*$W236","v":0},{"$f":"'Cost Allocation'!G230*$W236","v":0},{"$f":"'Cost Allocation'!H230*$W236","v":0},{"$f":"'Cost Allocation'!I230*$W236","v":0},{"$f":"'Cost Allocation'!J230*$W236","v":0},{"$f":"'Cost Allocation'!K230*$W236","v":0},{"$f":"'Cost Allocation'!L230*$W236","v":0},{"$f":"'Cost Allocation'!M230*$W236","v":0},{"$f":"'Cost Allocation'!N230*$W236","v":0},0,{"$f":"'Cost Allocation'!P230*$W236","v":0},0,{"$f":"'Cost Allocation'!Q230*$W236","v":0},0,0,null,{"$f":"VLOOKUP(B236,'NBN Scale Adjustments'!$C$770:$Q$789,AB236)","v":0},null,null,null,null,14]
[null,"CO18","Spare Core Asset Class 18",null,null,{"$f":"'Cost Allocation'!E231*$W237","v":0},{"$f":"'Cost Allocation'!F231*$W237","v":0},{"$f":"'Cost Allocation'!G231*$W237","v":0},{"$f":"'Cost Allocation'!H231*$W237","v":0},{"$f":"'Cost Allocation'!I231*$W237","v":0},{"$f":"'Cost Allocation'!J231*$W237","v":0},{"$f":"'Cost Allocation'!K231*$W237","v":0},{"$f":"'Cost Allocation'!L231*$W237","v":0},{"$f":"'Cost Allocation'!M231*$W237","v":0},{"$f":"'Cost Allocation'!N231*$W237","v":0},0,{"$f":"'Cost Allocation'!P231*$W237","v":0},0,{"$f":"'Cost Allocation'!Q231*$W237","v":0},0,0,null,{"$f":"VLOOKUP(B237,'NBN Scale Adjustments'!$C$770:$Q$789,AB237)","v":0},null,null,null,null,14]
[null,"CO19","Spare Core Asset Class 19",null,null,{"$f":"'Cost Allocation'!E232*$W238","v":0},{"$f":"'Cost Allocation'!F232*$W238","v":0},{"$f":"'Cost Allocation'!G232*$W238","v":0},{"$f":"'Cost Allocation'!H232*$W238","v":0},{"$f":"'Cost Allocation'!I232*$W238","v":0},{"$f":"'Cost Allocation'!J232*$W238","v":0},{"$f":"'Cost Allocation'!K232*$W238","v":0},{"$f":"'Cost Allocation'!L232*$W238","v":0},{"$f":"'Cost Allocation'!M232*$W238","v":0},{"$f":"'Cost Allocation'!N232*$W238","v":0},0,{"$f":"'Cost Allocation'!P232*$W238","v":0},0,{"$f":"'Cost Allocation'!Q232*$W238","v":0},0,0,null,{"$f":"VLOOKUP(B238,'NBN Scale Adjustments'!$C$770:$Q$789,AB238)","v":0},null,null,null,null,14]
[null,"CO20","Spare Core Asset Class 20",null,null,{"$f":"'Cost Allocation'!E233*$W239","v":0},{"$f":"'Cost Allocation'!F233*$W239","v":0},{"$f":"'Cost Allocation'!G233*$W239","v":0},{"$f":"'Cost Allocation'!H233*$W239","v":0},{"$f":"'Cost Allocation'!I233*$W239","v":0},{"$f":"'Cost Allocation'!J233*$W239","v":0},{"$f":"'Cost Allocation'!K233*$W239","v":0},{"$f":"'Cost Allocation'!L233*$W239","v":0},{"$f":"'Cost Allocation'!M233*$W239","v":0},{"$f":"'Cost Allocation'!N233*$W239","v":0},0,{"$f":"'Cost Allocation'!P233*$W239","v":0},0,{"$f":"'Cost Allocation'!Q233*$W239","v":0},0,0,null,{"$f":"VLOOKUP(B239,'NBN Scale Adjustments'!$C$770:$Q$789,AB239)","v":0},null,null,null,null,14]
[]
[null,"Y10","FY2019"]
[null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,"Code","Asset Class",null,"ULLS",{"$f":"VLOOKUP(F242,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL","TEBA","AS1","AS2","Total FLSM services","Other fixed line services","Total fixed line services","Other services","Telstra-NBN","Total",null,"NBN scale adjustment"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B245,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,{"$f":"SUM(F245:G245)","v":7.7878011020307607E-5},{"$f":"'Cost Allocation'!E238*$W245","v":7.7828295832695432E-5},{"$f":"'Cost Allocation'!F238*$W245","v":4.9715187612172035E-8},{"$f":"'Cost Allocation'!G238*$W245","v":4.7928838640425326E-5},{"$f":"'Cost Allocation'!H238*$W245","v":0},{"$f":"'Cost Allocation'!I238*$W245","v":0},{"$f":"'Cost Allocation'!J238*$W245","v":0},{"$f":"'Cost Allocation'!K238*$W245","v":0},{"$f":"'Cost Allocation'!L238*$W245","v":0},{"$f":"'Cost Allocation'!M238*$W245","v":0},{"$f":"'Cost Allocation'!N238*$W245","v":0},{"$f":"SUM(F245:O245)","v":1.2580684966073295E-4},{"$f":"'Cost Allocation'!P238*$W245","v":2.7419315033926702E-4},{"$f":"SUM(P245:Q245)","v":3.9999999999999996E-4},{"$f":"'Cost Allocation'!Q238*$W245","v":4.0000000000000002E-4},{"$f":"IF(W245>0,1-W245,0)","v":0.99},{"$f":"SUM(R245:T245)","v":0.99080000000000001},null,{"$f":"VLOOKUP(B245,'NBN Scale Adjustments'!$C$748:$Q$767,AB245)","v":0.01},null,null,null,null,15]
[null,"CA02","Copper cables",null,7.7878011020307602E-3,{"$f":"'Cost Allocation'!E239*$W246","v":7.7828295832695427E-3},{"$f":"'Cost Allocation'!F239*$W246","v":4.9715187612172033E-6},{"$f":"'Cost Allocation'!G239*$W246","v":4.7928838640425324E-3},{"$f":"'Cost Allocation'!H239*$W246","v":0},{"$f":"'Cost Allocation'!I239*$W246","v":0},{"$f":"'Cost Allocation'!J239*$W246","v":0},{"$f":"'Cost Allocation'!K239*$W246","v":0},{"$f":"'Cost Allocation'!L239*$W246","v":0},{"$f":"'Cost Allocation'!M239*$W246","v":0},{"$f":"'Cost Allocation'!N239*$W246","v":0},{"$f":"SUM(F246:O246)","v":1.2580684966073293E-2},{"$f":"'Cost Allocation'!P239*$W246","v":2.7419315033926701E-2},{"$f":"SUM(P246:Q246)","v":3.9999999999999994E-2},{"$f":"'Cost Allocation'!Q239*$W246","v":0},{"$f":"IF(W246>0,1-W246,0)","v":0},{"$f":"SUM(R246:T246)","v":3.9999999999999994E-2},null,1,null,null,null,null,15]
[null,"CA03","Other cables",null,0.10941582570101163,{"$f":"'Cost Allocation'!E240*$W247","v":0.10939927512155989},{"$f":"'Cost Allocation'!F240*$W247","v":1.6550579451739259E-5},{"$f":"'Cost Allocation'!G240*$W247","v":4.5889886326313092E-2},{"$f":"'Cost Allocation'!H240*$W247","v":0},{"$f":"'Cost Allocation'!I240*$W247","v":0},{"$f":"'Cost Allocation'!J240*$W247","v":1.9638737946335447E-2},{"$f":"'Cost Allocation'!K240*$W247","v":2.7269790405482938E-2},{"$f":"'Cost Allocation'!L240*$W247","v":0},{"$f":"'Cost Allocation'!M240*$W247","v":0},{"$f":"'Cost Allocation'!N240*$W247","v":0},{"$f":"SUM(F247:O247)","v":0.20221424037914312},{"$f":"'Cost Allocation'!P240*$W247","v":0.79778575962085674},{"$f":"SUM(P247:Q247)","v":0.99999999999999989},{"$f":"'Cost Allocation'!Q240*$W247","v":0},{"$f":"IF(W247>0,1-W247,0)","v":0},{"$f":"SUM(R247:T247)","v":0.99999999999999989},null,1,null,null,null,null,15]
[null,"CA04","Pair gain systems",null,0.10941582570101163,{"$f":"'Cost Allocation'!E241*$W248","v":0.10939927512155989},{"$f":"'Cost Allocation'!F241*$W248","v":1.6550579451739259E-5},{"$f":"'Cost Allocation'!G241*$W248","v":4.5889886326313092E-2},{"$f":"'Cost Allocation'!H241*$W248","v":0},{"$f":"'Cost Allocation'!I241*$W248","v":0},{"$f":"'Cost Allocation'!J241*$W248","v":1.9638737946335447E-2},{"$f":"'Cost Allocation'!K241*$W248","v":2.7269790405482938E-2},{"$f":"'Cost Allocation'!L241*$W248","v":0},{"$f":"'Cost Allocation'!M241*$W248","v":0},{"$f":"'Cost Allocation'!N241*$W248","v":0},0.20221424037914312,{"$f":"'Cost Allocation'!P241*$W248","v":0.79778575962085674},0.99999999999999989,{"$f":"'Cost Allocation'!Q241*$W248","v":0},0,{"$f":"SUM(R248:T248)","v":0.99999999999999989},null,1,null,null,null,null,15]
[null,"CA05","CAN Radio Bearer Equipment",null,0.10941582570101163,{"$f":"'Cost Allocation'!E242*$W249","v":0.10939927512155989},{"$f":"'Cost Allocation'!F242*$W249","v":1.6550579451739259E-5},{"$f":"'Cost Allocation'!G242*$W249","v":4.5889886326313092E-2},{"$f":"'Cost Allocation'!H242*$W249","v":0},{"$f":"'Cost Allocation'!I242*$W249","v":0},{"$f":"'Cost Allocation'!J242*$W249","v":1.9638737946335447E-2},{"$f":"'Cost Allocation'!K242*$W249","v":2.7269790405482938E-2},{"$f":"'Cost Allocation'!L242*$W249","v":0},{"$f":"'Cost Allocation'!M242*$W249","v":0},{"$f":"'Cost Allocation'!N242*$W249","v":0},0.20221424037914312,{"$f":"'Cost Allocation'!P242*$W249","v":0.79778575962085674},0.99999999999999989,{"$f":"'Cost Allocation'!Q242*$W249","v":0},0,0.99999999999999989,null,1,null,null,null,null,15]
[null,"CA06","Other CAN assets",null,0.10941582570101163,{"$f":"'Cost Allocation'!E243*$W250","v":0.10939927512155989},{"$f":"'Cost Allocation'!F243*$W250","v":1.6550579451739259E-5},{"$f":"'Cost Allocation'!G243*$W250","v":4.5889886326313092E-2},{"$f":"'Cost Allocation'!H243*$W250","v":0},{"$f":"'Cost Allocation'!I243*$W250","v":0},{"$f":"'Cost Allocation'!J243*$W250","v":1.9638737946335447E-2},{"$f":"'Cost Allocation'!K243*$W250","v":2.7269790405482938E-2},{"$f":"'Cost Allocation'!L243*$W250","v":0},{"$f":"'Cost Allocation'!M243*$W250","v":0},{"$f":"'Cost Allocation'!N243*$W250","v":0},0.20221424037914312,{"$f":"'Cost Allocation'!P243*$W250","v":0.79778575962085674},0.99999999999999989,{"$f":"'Cost Allocation'!Q243*$W250","v":0},0,0.99999999999999989,null,1,null,null,null,null,15]
[null,"CA07","Other Communications Plant and Equipment",null,1.0941582570101163E-3,{"$f":"'Cost Allocation'!E244*$W251","v":1.0939927512155989E-3},{"$f":"'Cost Allocation'!F244*$W251","v":1.655057945173926E-7},{"$f":"'Cost Allocation'!G244*$W251","v":4.5889886326313091E-4},{"$f":"'Cost Allocation'!H244*$W251","v":0},{"$f":"'Cost Allocation'!I244*$W251","v":0},{"$f":"'Cost Allocation'!J244*$W251","v":1.9638737946335447E-4},{"$f":"'Cost Allocation'!K244*$W251","v":2.7269790405482939E-4},{"$f":"'Cost Allocation'!L244*$W251","v":0},{"$f":"'Cost Allocation'!M244*$W251","v":0},{"$f":"'Cost Allocation'!N244*$W251","v":0},2.0221424037914311E-3,{"$f":"'Cost Allocation'!P244*$W251","v":7.9778575962085683E-3},9.9999999999999985E-3,{"$f":"'Cost Allocation'!Q244*$W251","v":0},0.99,1,null,{"$f":"VLOOKUP(B251,'NBN Scale Adjustments'!$C$748:$Q$767,AB251)","v":0.01},null,null,null,null,15]
[null,"CA08","Network Land",null,1.0941582570101163E-3,{"$f":"'Cost Allocation'!E245*$W252","v":1.0939927512155989E-3},{"$f":"'Cost Allocation'!F245*$W252","v":1.655057945173926E-7},{"$f":"'Cost Allocation'!G245*$W252","v":4.5889886326313091E-4},{"$f":"'Cost Allocation'!H245*$W252","v":0},{"$f":"'Cost Allocation'!I245*$W252","v":0},{"$f":"'Cost Allocation'!J245*$W252","v":1.9638737946335447E-4},{"$f":"'Cost Allocation'!K245*$W252","v":2.7269790405482939E-4},{"$f":"'Cost Allocation'!L245*$W252","v":0},{"$f":"'Cost Allocation'!M245*$W252","v":0},{"$f":"'Cost Allocation'!N245*$W252","v":0},2.0221424037914311E-3,{"$f":"'Cost Allocation'!P245*$W252","v":7.9778575962085683E-3},9.9999999999999985E-3,{"$f":"'Cost Allocation'!Q245*$W252","v":0},0.99,1,null,{"$f":"VLOOKUP(B252,'NBN Scale Adjustments'!$C$748:$Q$767,AB252)","v":0.01},null,null,null,null,15]
[null,"CA09","Network Buildings/Support",null,1.0941582570101163E-3,{"$f":"'Cost Allocation'!E246*$W253","v":1.0939927512155989E-3},{"$f":"'Cost Allocation'!F246*$W253","v":1.655057945173926E-7},{"$f":"'Cost Allocation'!G246*$W253","v":4.5889886326313091E-4},{"$f":"'Cost Allocation'!H246*$W253","v":0},{"$f":"'Cost Allocation'!I246*$W253","v":0},{"$f":"'Cost Allocation'!J246*$W253","v":1.9638737946335447E-4},{"$f":"'Cost Allocation'!K246*$W253","v":2.7269790405482939E-4},{"$f":"'Cost Allocation'!L246*$W253","v":0},{"$f":"'Cost Allocation'!M246*$W253","v":0},{"$f":"'Cost Allocation'!N246*$W253","v":0},2.0221424037914311E-3,{"$f":"'Cost Allocation'!P246*$W253","v":7.9778575962085683E-3},9.9999999999999985E-3,{"$f":"'Cost Allocation'!Q246*$W253","v":0},0.99,1,null,{"$f":"VLOOKUP(B253,'NBN Scale Adjustments'!$C$748:$Q$767,AB253)","v":0.01},null,null,null,null,15]
[null,"CA10","Indirect Capital Assets",null,4.6465849662674543E-4,{"$f":"'Cost Allocation'!E247*$W254","v":4.645647133315968E-4},{"$f":"'Cost Allocation'!F247*$W254","v":9.3783295148638385E-8},{"$f":"'Cost Allocation'!G247*$W254","v":2.0433765040321327E-4},{"$f":"'Cost Allocation'!H247*$W254","v":0},{"$f":"'Cost Allocation'!I247*$W254","v":0},{"$f":"'Cost Allocation'!J247*$W254","v":7.4741988044677333E-5},{"$f":"'Cost Allocation'!K247*$W254","v":1.0378458911346623E-4},{"$f":"'Cost Allocation'!L247*$W254","v":0},{"$f":"'Cost Allocation'!M247*$W254","v":0},{"$f":"'Cost Allocation'!N247*$W254","v":0},8.4752272418810225E-4,{"$f":"'Cost Allocation'!P247*$W254","v":3.2060882521872443E-3},4.0536109763753469E-3,{"$f":"'Cost Allocation'!Q247*$W254","v":1.4015436757116207E-4},0.99,0.99419376534394654,null,{"$f":"VLOOKUP(B254,'NBN Scale Adjustments'!$C$748:$Q$767,AB254)","v":0.01},null,null,null,null,15]
[null,"CA11","Spare CAN Asset Class 11",null,null,{"$f":"'Cost Allocation'!E248*$W255","v":0},{"$f":"'Cost Allocation'!F248*$W255","v":0},{"$f":"'Cost Allocation'!G248*$W255","v":0},{"$f":"'Cost Allocation'!H248*$W255","v":0},{"$f":"'Cost Allocation'!I248*$W255","v":0},{"$f":"'Cost Allocation'!J248*$W255","v":0},{"$f":"'Cost Allocation'!K248*$W255","v":0},{"$f":"'Cost Allocation'!L248*$W255","v":0},{"$f":"'Cost Allocation'!M248*$W255","v":0},{"$f":"'Cost Allocation'!N248*$W255","v":0},0,{"$f":"'Cost Allocation'!P248*$W255","v":0},0,{"$f":"'Cost Allocation'!Q248*$W255","v":0},0,0,null,{"$f":"VLOOKUP(B255,'NBN Scale Adjustments'!$C$748:$Q$767,AB255)","v":0},null,null,null,null,15]
[null,"CA12","Spare CAN Asset Class 12",null,null,{"$f":"'Cost Allocation'!E249*$W256","v":0},{"$f":"'Cost Allocation'!F249*$W256","v":0},{"$f":"'Cost Allocation'!G249*$W256","v":0},{"$f":"'Cost Allocation'!H249*$W256","v":0},{"$f":"'Cost Allocation'!I249*$W256","v":0},{"$f":"'Cost Allocation'!J249*$W256","v":0},{"$f":"'Cost Allocation'!K249*$W256","v":0},{"$f":"'Cost Allocation'!L249*$W256","v":0},{"$f":"'Cost Allocation'!M249*$W256","v":0},{"$f":"'Cost Allocation'!N249*$W256","v":0},0,{"$f":"'Cost Allocation'!P249*$W256","v":0},0,{"$f":"'Cost Allocation'!Q249*$W256","v":0},0,0,null,{"$f":"VLOOKUP(B256,'NBN Scale Adjustments'!$C$748:$Q$767,AB256)","v":0},null,null,null,null,15]
[null,"CA13","Spare CAN Asset Class 13",null,null,{"$f":"'Cost Allocation'!E250*$W257","v":0},{"$f":"'Cost Allocation'!F250*$W257","v":0},{"$f":"'Cost Allocation'!G250*$W257","v":0},{"$f":"'Cost Allocation'!H250*$W257","v":0},{"$f":"'Cost Allocation'!I250*$W257","v":0},{"$f":"'Cost Allocation'!J250*$W257","v":0},{"$f":"'Cost Allocation'!K250*$W257","v":0},{"$f":"'Cost Allocation'!L250*$W257","v":0},{"$f":"'Cost Allocation'!M250*$W257","v":0},{"$f":"'Cost Allocation'!N250*$W257","v":0},0,{"$f":"'Cost Allocation'!P250*$W257","v":0},0,{"$f":"'Cost Allocation'!Q250*$W257","v":0},0,0,null,{"$f":"VLOOKUP(B257,'NBN Scale Adjustments'!$C$748:$Q$767,AB257)","v":0},null,null,null,null,15]
[null,"CA14","Spare CAN Asset Class 14",null,null,{"$f":"'Cost Allocation'!E251*$W258","v":0},{"$f":"'Cost Allocation'!F251*$W258","v":0},{"$f":"'Cost Allocation'!G251*$W258","v":0},{"$f":"'Cost Allocation'!H251*$W258","v":0},{"$f":"'Cost Allocation'!I251*$W258","v":0},{"$f":"'Cost Allocation'!J251*$W258","v":0},{"$f":"'Cost Allocation'!K251*$W258","v":0},{"$f":"'Cost Allocation'!L251*$W258","v":0},{"$f":"'Cost Allocation'!M251*$W258","v":0},{"$f":"'Cost Allocation'!N251*$W258","v":0},0,{"$f":"'Cost Allocation'!P251*$W258","v":0},0,{"$f":"'Cost Allocation'!Q251*$W258","v":0},0,0,null,{"$f":"VLOOKUP(B258,'NBN Scale Adjustments'!$C$748:$Q$767,AB258)","v":0},null,null,null,null,15]
[null,"CA15","Spare CAN Asset Class 15",null,null,{"$f":"'Cost Allocation'!E252*$W259","v":0},{"$f":"'Cost Allocation'!F252*$W259","v":0},{"$f":"'Cost Allocation'!G252*$W259","v":0},{"$f":"'Cost Allocation'!H252*$W259","v":0},{"$f":"'Cost Allocation'!I252*$W259","v":0},{"$f":"'Cost Allocation'!J252*$W259","v":0},{"$f":"'Cost Allocation'!K252*$W259","v":0},{"$f":"'Cost Allocation'!L252*$W259","v":0},{"$f":"'Cost Allocation'!M252*$W259","v":0},{"$f":"'Cost Allocation'!N252*$W259","v":0},0,{"$f":"'Cost Allocation'!P252*$W259","v":0},0,{"$f":"'Cost Allocation'!Q252*$W259","v":0},0,0,null,{"$f":"VLOOKUP(B259,'NBN Scale Adjustments'!$C$748:$Q$767,AB259)","v":0},null,null,null,null,15]
[null,"CA16","Spare CAN Asset Class 16",null,null,{"$f":"'Cost Allocation'!E253*$W260","v":0},{"$f":"'Cost Allocation'!F253*$W260","v":0},{"$f":"'Cost Allocation'!G253*$W260","v":0},{"$f":"'Cost Allocation'!H253*$W260","v":0},{"$f":"'Cost Allocation'!I253*$W260","v":0},{"$f":"'Cost Allocation'!J253*$W260","v":0},{"$f":"'Cost Allocation'!K253*$W260","v":0},{"$f":"'Cost Allocation'!L253*$W260","v":0},{"$f":"'Cost Allocation'!M253*$W260","v":0},{"$f":"'Cost Allocation'!N253*$W260","v":0},0,{"$f":"'Cost Allocation'!P253*$W260","v":0},0,{"$f":"'Cost Allocation'!Q253*$W260","v":0},0,0,null,{"$f":"VLOOKUP(B260,'NBN Scale Adjustments'!$C$748:$Q$767,AB260)","v":0},null,null,null,null,15]
[null,"CA17","Spare CAN Asset Class 17",null,null,{"$f":"'Cost Allocation'!E254*$W261","v":0},{"$f":"'Cost Allocation'!F254*$W261","v":0},{"$f":"'Cost Allocation'!G254*$W261","v":0},{"$f":"'Cost Allocation'!H254*$W261","v":0},{"$f":"'Cost Allocation'!I254*$W261","v":0},{"$f":"'Cost Allocation'!J254*$W261","v":0},{"$f":"'Cost Allocation'!K254*$W261","v":0},{"$f":"'Cost Allocation'!L254*$W261","v":0},{"$f":"'Cost Allocation'!M254*$W261","v":0},{"$f":"'Cost Allocation'!N254*$W261","v":0},0,{"$f":"'Cost Allocation'!P254*$W261","v":0},0,{"$f":"'Cost Allocation'!Q254*$W261","v":0},0,0,null,{"$f":"VLOOKUP(B261,'NBN Scale Adjustments'!$C$748:$Q$767,AB261)","v":0},null,null,null,null,15]
[null,"CA18","Spare CAN Asset Class 18",null,null,{"$f":"'Cost Allocation'!E255*$W262","v":0},{"$f":"'Cost Allocation'!F255*$W262","v":0},{"$f":"'Cost Allocation'!G255*$W262","v":0},{"$f":"'Cost Allocation'!H255*$W262","v":0},{"$f":"'Cost Allocation'!I255*$W262","v":0},{"$f":"'Cost Allocation'!J255*$W262","v":0},{"$f":"'Cost Allocation'!K255*$W262","v":0},{"$f":"'Cost Allocation'!L255*$W262","v":0},{"$f":"'Cost Allocation'!M255*$W262","v":0},{"$f":"'Cost Allocation'!N255*$W262","v":0},0,{"$f":"'Cost Allocation'!P255*$W262","v":0},0,{"$f":"'Cost Allocation'!Q255*$W262","v":0},0,0,null,{"$f":"VLOOKUP(B262,'NBN Scale Adjustments'!$C$748:$Q$767,AB262)","v":0},null,null,null,null,15]
[null,"CA19","Spare CAN Asset Class 19",null,null,{"$f":"'Cost Allocation'!E256*$W263","v":0},{"$f":"'Cost Allocation'!F256*$W263","v":0},{"$f":"'Cost Allocation'!G256*$W263","v":0},{"$f":"'Cost Allocation'!H256*$W263","v":0},{"$f":"'Cost Allocation'!I256*$W263","v":0},{"$f":"'Cost Allocation'!J256*$W263","v":0},{"$f":"'Cost Allocation'!K256*$W263","v":0},{"$f":"'Cost Allocation'!L256*$W263","v":0},{"$f":"'Cost Allocation'!M256*$W263","v":0},{"$f":"'Cost Allocation'!N256*$W263","v":0},0,{"$f":"'Cost Allocation'!P256*$W263","v":0},0,{"$f":"'Cost Allocation'!Q256*$W263","v":0},0,0,null,{"$f":"VLOOKUP(B263,'NBN Scale Adjustments'!$C$748:$Q$767,AB263)","v":0},null,null,null,null,15]
[null,"CA20","Spare CAN Asset Class 20",null,null,{"$f":"'Cost Allocation'!E257*$W264","v":0},{"$f":"'Cost Allocation'!F257*$W264","v":0},{"$f":"'Cost Allocation'!G257*$W264","v":0},{"$f":"'Cost Allocation'!H257*$W264","v":0},{"$f":"'Cost Allocation'!I257*$W264","v":0},{"$f":"'Cost Allocation'!J257*$W264","v":0},{"$f":"'Cost Allocation'!K257*$W264","v":0},{"$f":"'Cost Allocation'!L257*$W264","v":0},{"$f":"'Cost Allocation'!M257*$W264","v":0},{"$f":"'Cost Allocation'!N257*$W264","v":0},0,{"$f":"'Cost Allocation'!P257*$W264","v":0},0,{"$f":"'Cost Allocation'!Q257*$W264","v":0},0,0,null,{"$f":"VLOOKUP(B264,'NBN Scale Adjustments'!$C$748:$Q$767,AB264)","v":0},null,null,null,null,15]
[null,"Core Asset Class",null,null,null,{"$f":"'Cost Allocation'!E258*$W265","v":0},{"$f":"'Cost Allocation'!F258*$W265","v":0},{"$f":"'Cost Allocation'!G258*$W265","v":0},{"$f":"'Cost Allocation'!H258*$W265","v":0},{"$f":"'Cost Allocation'!I258*$W265","v":0},{"$f":"'Cost Allocation'!J258*$W265","v":0},{"$f":"'Cost Allocation'!K258*$W265","v":0},{"$f":"'Cost Allocation'!L258*$W265","v":0},{"$f":"'Cost Allocation'!M258*$W265","v":0},{"$f":"'Cost Allocation'!N258*$W265","v":0},0,{"$f":"'Cost Allocation'!P258*$W265","v":0},0,{"$f":"'Cost Allocation'!Q258*$W265","v":0},0,0]
[null,"CO01",{"$f":"VLOOKUP(B266,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"'Cost Allocation'!E259*$W266","v":1.093992751215599E-5},{"$f":"'Cost Allocation'!F259*$W266","v":1.655057945173926E-9},{"$f":"'Cost Allocation'!G259*$W266","v":4.5889886326313096E-6},{"$f":"'Cost Allocation'!H259*$W266","v":5.2409673485460352E-5},{"$f":"'Cost Allocation'!I259*$W266","v":3.3016052697555151E-6},{"$f":"'Cost Allocation'!J259*$W266","v":1.9638737946335446E-6},{"$f":"'Cost Allocation'!K259*$W266","v":2.7269790405482938E-6},{"$f":"'Cost Allocation'!L259*$W266","v":0},{"$f":"'Cost Allocation'!M259*$W266","v":0},{"$f":"'Cost Allocation'!N259*$W266","v":0},7.5932702793130187E-5,{"$f":"'Cost Allocation'!P259*$W266","v":1.240672972068698E-4},1.9999999999999998E-4,{"$f":"'Cost Allocation'!Q259*$W266","v":0},0.99,0.99019999999999997,null,{"$f":"VLOOKUP(B266,'NBN Scale Adjustments'!$C$770:$Q$789,AB266)","v":0.01},null,null,null,null,15]
[null,"CO02","Switching Equipment - Trunk",null,null,{"$f":"'Cost Allocation'!E260*$W267","v":0},{"$f":"'Cost Allocation'!F260*$W267","v":0},{"$f":"'Cost Allocation'!G260*$W267","v":0},{"$f":"'Cost Allocation'!H260*$W267","v":5.2409673485460349E-3},{"$f":"'Cost Allocation'!I260*$W267","v":3.3016052697555149E-4},{"$f":"'Cost Allocation'!J260*$W267","v":0},{"$f":"'Cost Allocation'!K260*$W267","v":0},{"$f":"'Cost Allocation'!L260*$W267","v":0},{"$f":"'Cost Allocation'!M260*$W267","v":0},{"$f":"'Cost Allocation'!N260*$W267","v":0},5.5711278755215862E-3,{"$f":"'Cost Allocation'!P260*$W267","v":4.4288721244784132E-3},9.9999999999999985E-3,{"$f":"'Cost Allocation'!Q260*$W267","v":0},0.99,1,null,{"$f":"VLOOKUP(B267,'NBN Scale Adjustments'!$C$770:$Q$789,AB267)","v":0.01},null,null,null,null,15]
[null,"CO03","Switching Equipment - Other",null,null,{"$f":"'Cost Allocation'!E261*$W268","v":0},{"$f":"'Cost Allocation'!F261*$W268","v":0},{"$f":"'Cost Allocation'!G261*$W268","v":0},{"$f":"'Cost Allocation'!H261*$W268","v":5.2409673485460349E-3},{"$f":"'Cost Allocation'!I261*$W268","v":3.3016052697555149E-4},{"$f":"'Cost Allocation'!J261*$W268","v":0},{"$f":"'Cost Allocation'!K261*$W268","v":0},{"$f":"'Cost Allocation'!L261*$W268","v":0},{"$f":"'Cost Allocation'!M261*$W268","v":0},{"$f":"'Cost Allocation'!N261*$W268","v":0},5.5711278755215862E-3,{"$f":"'Cost Allocation'!P261*$W268","v":4.4288721244784132E-3},9.9999999999999985E-3,{"$f":"'Cost Allocation'!Q261*$W268","v":0},0.99,1,null,{"$f":"VLOOKUP(B268,'NBN Scale Adjustments'!$C$770:$Q$789,AB268)","v":0.01},null,null,null,null,15]
[null,"CO04","Inter-exchange Cables ",null,null,{"$f":"'Cost Allocation'!E262*$W269","v":0},{"$f":"'Cost Allocation'!F262*$W269","v":0},{"$f":"'Cost Allocation'!G262*$W269","v":0},{"$f":"'Cost Allocation'!H262*$W269","v":5.2430637354854533E-5},{"$f":"'Cost Allocation'!I262*$W269","v":3.3029259118634174E-6},{"$f":"'Cost Allocation'!J262*$W269","v":0},{"$f":"'Cost Allocation'!K262*$W269","v":1.8007199999999999E-5},{"$f":"'Cost Allocation'!L262*$W269","v":0},{"$f":"'Cost Allocation'!M262*$W269","v":0},{"$f":"'Cost Allocation'!N262*$W269","v":0},7.3740763266717959E-5,{"$f":"'Cost Allocation'!P262*$W269","v":2.2637923673328203E-4},3.0011999999999997E-4,{"$f":"'Cost Allocation'!Q262*$W269","v":1.9987999999999999E-4},0.99,0.99049999999999994,null,{"$f":"VLOOKUP(B269,'NBN Scale Adjustments'!$C$770:$Q$789,AB269)","v":0.01},null,null,null,null,15]
[null,"CO05","Transmission Equipment ",null,null,{"$f":"'Cost Allocation'!E263*$W270","v":0},{"$f":"'Cost Allocation'!F263*$W270","v":0},{"$f":"'Cost Allocation'!G263*$W270","v":0},{"$f":"'Cost Allocation'!H263*$W270","v":2.0963869394184141E-6},{"$f":"'Cost Allocation'!I263*$W270","v":1.320642107902206E-7},{"$f":"'Cost Allocation'!J263*$W270","v":0},{"$f":"'Cost Allocation'!K263*$W270","v":7.1999999999999999E-7},{"$f":"'Cost Allocation'!L263*$W270","v":0},{"$f":"'Cost Allocation'!M263*$W270","v":0},{"$f":"'Cost Allocation'!N263*$W270","v":0},2.9484511502086346E-6,{"$f":"'Cost Allocation'!P263*$W270","v":9.0515488497913669E-6},1.2000000000000002E-5,{"$f":"'Cost Allocation'!Q263*$W270","v":3.88E-4},0.99,0.99039999999999995,null,{"$f":"VLOOKUP(B270,'NBN Scale Adjustments'!$C$770:$Q$789,AB270)","v":0.01},null,null,null,null,15]
[null,"CO06","Core Radio Bearer Equipment",null,null,{"$f":"'Cost Allocation'!E264*$W271","v":0},{"$f":"'Cost Allocation'!F264*$W271","v":0},{"$f":"'Cost Allocation'!G264*$W271","v":0},{"$f":"'Cost Allocation'!H264*$W271","v":2.0963869394184141E-6},{"$f":"'Cost Allocation'!I264*$W271","v":1.320642107902206E-7},{"$f":"'Cost Allocation'!J264*$W271","v":0},{"$f":"'Cost Allocation'!K264*$W271","v":7.1999999999999999E-7},{"$f":"'Cost Allocation'!L264*$W271","v":0},{"$f":"'Cost Allocation'!M264*$W271","v":0},{"$f":"'Cost Allocation'!N264*$W271","v":0},2.9484511502086346E-6,{"$f":"'Cost Allocation'!P264*$W271","v":9.0515488497913669E-6},1.2000000000000002E-5,{"$f":"'Cost Allocation'!Q264*$W271","v":3.88E-4},0.99,0.99039999999999995,null,{"$f":"VLOOKUP(B271,'NBN Scale Adjustments'!$C$770:$Q$789,AB271)","v":0.01},null,null,null,null,15]
[null,"CO07","Other Communications Plant and Equipment",null,null,{"$f":"'Cost Allocation'!E265*$W272","v":-7.9802544618138617E-4},{"$f":"'Cost Allocation'!F265*$W272","v":-1.2073008287174453E-7},{"$f":"'Cost Allocation'!G265*$W272","v":-3.3474899143597656E-4},{"$f":"'Cost Allocation'!H265*$W272","v":-1.0430056925762302E-4},{"$f":"'Cost Allocation'!I265*$W272","v":-6.5705295644515203E-6},{"$f":"'Cost Allocation'!J265*$W272","v":-1.4325700599614907E-4},{"$f":"'Cost Allocation'!K265*$W272","v":-2.0178792139386337E-4},{"$f":"'Cost Allocation'!L265*$W272","v":0.01},{"$f":"'Cost Allocation'!M265*$W272","v":0},{"$f":"'Cost Allocation'!N265*$W272","v":0},8.4111888060876792E-3,{"$f":"'Cost Allocation'!P265*$W272","v":-5.9366496761486635E-3},2.4745391299390157E-3,{"$f":"'Cost Allocation'!Q265*$W272","v":9.9538935275192558E-3},0.99,1.0024284326574582,null,{"$f":"VLOOKUP(B272,'NBN Scale Adjustments'!$C$770:$Q$789,AB272)","v":0.01},null,null,null,null,15]
[null,"CO08","Network Land",null,null,{"$f":"'Cost Allocation'!E266*$W273","v":-7.9802544618138617E-4},{"$f":"'Cost Allocation'!F266*$W273","v":-1.2073008287174453E-7},{"$f":"'Cost Allocation'!G266*$W273","v":-3.3474899143597656E-4},{"$f":"'Cost Allocation'!H266*$W273","v":-1.0430056925762302E-4},{"$f":"'Cost Allocation'!I266*$W273","v":-6.5705295644515203E-6},{"$f":"'Cost Allocation'!J266*$W273","v":-1.4325700599614907E-4},{"$f":"'Cost Allocation'!K266*$W273","v":-2.0178792139386337E-4},{"$f":"'Cost Allocation'!L266*$W273","v":0.01},{"$f":"'Cost Allocation'!M266*$W273","v":0},{"$f":"'Cost Allocation'!N266*$W273","v":0},8.4111888060876792E-3,{"$f":"'Cost Allocation'!P266*$W273","v":-5.9366496761486635E-3},2.4745391299390157E-3,{"$f":"'Cost Allocation'!Q266*$W273","v":9.9538935275192558E-3},0.99,1.0024284326574582,null,{"$f":"VLOOKUP(B273,'NBN Scale Adjustments'!$C$770:$Q$789,AB273)","v":0.01},null,null,null,null,15]
[null,"CO09","Network Buildings/Support",null,null,{"$f":"'Cost Allocation'!E267*$W274","v":-7.9802544618138617E-4},{"$f":"'Cost Allocation'!F267*$W274","v":-1.2073008287174453E-7},{"$f":"'Cost Allocation'!G267*$W274","v":-3.3474899143597656E-4},{"$f":"'Cost Allocation'!H267*$W274","v":-1.0430056925762302E-4},{"$f":"'Cost Allocation'!I267*$W274","v":-6.5705295644515203E-6},{"$f":"'Cost Allocation'!J267*$W274","v":-1.4325700599614907E-4},{"$f":"'Cost Allocation'!K267*$W274","v":-2.0178792139386337E-4},{"$f":"'Cost Allocation'!L267*$W274","v":0.01},{"$f":"'Cost Allocation'!M267*$W274","v":0},{"$f":"'Cost Allocation'!N267*$W274","v":0},8.4111888060876792E-3,{"$f":"'Cost Allocation'!P267*$W274","v":-5.9366496761486635E-3},2.4745391299390157E-3,{"$f":"'Cost Allocation'!Q267*$W274","v":9.9538935275192558E-3},0.99,1.0024284326574582,null,{"$f":"VLOOKUP(B274,'NBN Scale Adjustments'!$C$770:$Q$789,AB274)","v":0.01},null,null,null,null,15]
[null,"CO10","Indirect Capital Assets",null,null,{"$f":"'Cost Allocation'!E268*$W275","v":7.5085239771851588E-4},{"$f":"'Cost Allocation'!F268*$W275","v":1.1359346075338079E-7},{"$f":"'Cost Allocation'!G268*$W275","v":3.1496123846209832E-4},{"$f":"'Cost Allocation'!H268*$W275","v":9.8135132012685202E-5},{"$f":"'Cost Allocation'!I268*$W275","v":6.1821310352395279E-6},{"$f":"'Cost Allocation'!J268*$W275","v":1.3478876764756132E-4},{"$f":"'Cost Allocation'!K268*$W275","v":1.8985979123124319E-4},{"$f":"'Cost Allocation'!L268*$W275","v":2.9556105440369819E-4},{"$f":"'Cost Allocation'!M268*$W275","v":0},{"$f":"'Cost Allocation'!N268*$W275","v":0},1.7904541059717946E-3,{"$f":"'Cost Allocation'!P268*$W275","v":5.58572118856709E-3},7.376175294538885E-3,{"$f":"'Cost Allocation'!Q268*$W275","v":3.3894207136019456E-4},0.99,0.99771511736589902,null,{"$f":"VLOOKUP(B275,'NBN Scale Adjustments'!$C$770:$Q$789,AB275)","v":0.01},null,null,null,null,15]
[null,"CO11","LSS equipment",null,null,{"$f":"'Cost Allocation'!E269*$W276","v":1.310274434928909E-6},{"$f":"'Cost Allocation'!F269*$W276","v":1.9822618673457674E-10},{"$f":"'Cost Allocation'!G269*$W276","v":5.4962288194642654E-7},{"$f":"'Cost Allocation'!H269*$W276","v":5.2346902452256828E-3},{"$f":"'Cost Allocation'!I269*$W276","v":3.2976509391857917E-4},{"$f":"'Cost Allocation'!J269*$W276","v":2.3521304173870558E-7},{"$f":"'Cost Allocation'!K269*$W276","v":3.2661010938574543E-7},{"$f":"'Cost Allocation'!L269*$W276","v":0},{"$f":"'Cost Allocation'!M269*$W276","v":0},{"$f":"'Cost Allocation'!N269*$W276","v":0},5.5668772578384498E-3,{"$f":"'Cost Allocation'!P269*$W276","v":4.4331227421615538E-3},1.0000000000000004E-2,{"$f":"'Cost Allocation'!Q269*$W276","v":0},0.99,1,null,{"$f":"VLOOKUP(B276,'NBN Scale Adjustments'!$C$770:$Q$789,AB276)","v":0.01},null,null,null,null,15]
[null,"CO12","Data Equipment",null,null,{"$f":"'Cost Allocation'!E270*$W277","v":1.0939927512155989E-3},{"$f":"'Cost Allocation'!F270*$W277","v":1.655057945173926E-7},{"$f":"'Cost Allocation'!G270*$W277","v":4.5889886326313091E-4},{"$f":"'Cost Allocation'!H270*$W277","v":0},{"$f":"'Cost Allocation'!I270*$W277","v":0},{"$f":"'Cost Allocation'!J270*$W277","v":1.9638737946335447E-4},{"$f":"'Cost Allocation'!K270*$W277","v":2.7269790405482939E-4},{"$f":"'Cost Allocation'!L270*$W277","v":0},{"$f":"'Cost Allocation'!M270*$W277","v":0},{"$f":"'Cost Allocation'!N270*$W277","v":0},2.0221424037914311E-3,{"$f":"'Cost Allocation'!P270*$W277","v":7.9778575962085683E-3},9.9999999999999985E-3,{"$f":"'Cost Allocation'!Q270*$W277","v":0},0.99,1,null,{"$f":"VLOOKUP(B277,'NBN Scale Adjustments'!$C$770:$Q$789,AB277)","v":0.01},null,null,null,null,15]
[null,"CO13","Spare Core Asset Class 13",null,null,{"$f":"'Cost Allocation'!E271*$W278","v":0},{"$f":"'Cost Allocation'!F271*$W278","v":0},{"$f":"'Cost Allocation'!G271*$W278","v":0},{"$f":"'Cost Allocation'!H271*$W278","v":0},{"$f":"'Cost Allocation'!I271*$W278","v":0},{"$f":"'Cost Allocation'!J271*$W278","v":0},{"$f":"'Cost Allocation'!K271*$W278","v":0},{"$f":"'Cost Allocation'!L271*$W278","v":0},{"$f":"'Cost Allocation'!M271*$W278","v":0},{"$f":"'Cost Allocation'!N271*$W278","v":0},0,{"$f":"'Cost Allocation'!P271*$W278","v":0},0,{"$f":"'Cost Allocation'!Q271*$W278","v":0},0,0,null,{"$f":"VLOOKUP(B278,'NBN Scale Adjustments'!$C$770:$Q$789,AB278)","v":0},null,null,null,null,15]
[null,"CO14","Spare Core Asset Class 14",null,null,{"$f":"'Cost Allocation'!E272*$W279","v":0},{"$f":"'Cost Allocation'!F272*$W279","v":0},{"$f":"'Cost Allocation'!G272*$W279","v":0},{"$f":"'Cost Allocation'!H272*$W279","v":0},{"$f":"'Cost Allocation'!I272*$W279","v":0},{"$f":"'Cost Allocation'!J272*$W279","v":0},{"$f":"'Cost Allocation'!K272*$W279","v":0},{"$f":"'Cost Allocation'!L272*$W279","v":0},{"$f":"'Cost Allocation'!M272*$W279","v":0},{"$f":"'Cost Allocation'!N272*$W279","v":0},0,{"$f":"'Cost Allocation'!P272*$W279","v":0},0,{"$f":"'Cost Allocation'!Q272*$W279","v":0},0,0,null,{"$f":"VLOOKUP(B279,'NBN Scale Adjustments'!$C$770:$Q$789,AB279)","v":0},null,null,null,null,15]
[null,"CO15","Spare Core Asset Class 15",null,null,{"$f":"'Cost Allocation'!E273*$W280","v":0},{"$f":"'Cost Allocation'!F273*$W280","v":0},{"$f":"'Cost Allocation'!G273*$W280","v":0},{"$f":"'Cost Allocation'!H273*$W280","v":0},{"$f":"'Cost Allocation'!I273*$W280","v":0},{"$f":"'Cost Allocation'!J273*$W280","v":0},{"$f":"'Cost Allocation'!K273*$W280","v":0},{"$f":"'Cost Allocation'!L273*$W280","v":0},{"$f":"'Cost Allocation'!M273*$W280","v":0},{"$f":"'Cost Allocation'!N273*$W280","v":0},0,{"$f":"'Cost Allocation'!P273*$W280","v":0},0,{"$f":"'Cost Allocation'!Q273*$W280","v":0},0,0,null,{"$f":"VLOOKUP(B280,'NBN Scale Adjustments'!$C$770:$Q$789,AB280)","v":0},null,null,null,null,15]
[null,"CO16","Spare Core Asset Class 16",null,null,{"$f":"'Cost Allocation'!E274*$W281","v":0},{"$f":"'Cost Allocation'!F274*$W281","v":0},{"$f":"'Cost Allocation'!G274*$W281","v":0},{"$f":"'Cost Allocation'!H274*$W281","v":0},{"$f":"'Cost Allocation'!I274*$W281","v":0},{"$f":"'Cost Allocation'!J274*$W281","v":0},{"$f":"'Cost Allocation'!K274*$W281","v":0},{"$f":"'Cost Allocation'!L274*$W281","v":0},{"$f":"'Cost Allocation'!M274*$W281","v":0},{"$f":"'Cost Allocation'!N274*$W281","v":0},0,{"$f":"'Cost Allocation'!P274*$W281","v":0},0,{"$f":"'Cost Allocation'!Q274*$W281","v":0},0,0,null,{"$f":"VLOOKUP(B281,'NBN Scale Adjustments'!$C$770:$Q$789,AB281)","v":0},null,null,null,null,15]
[null,"CO17","Spare Core Asset Class 17",null,null,{"$f":"'Cost Allocation'!E275*$W282","v":0},{"$f":"'Cost Allocation'!F275*$W282","v":0},{"$f":"'Cost Allocation'!G275*$W282","v":0},{"$f":"'Cost Allocation'!H275*$W282","v":0},{"$f":"'Cost Allocation'!I275*$W282","v":0},{"$f":"'Cost Allocation'!J275*$W282","v":0},{"$f":"'Cost Allocation'!K275*$W282","v":0},{"$f":"'Cost Allocation'!L275*$W282","v":0},{"$f":"'Cost Allocation'!M275*$W282","v":0},{"$f":"'Cost Allocation'!N275*$W282","v":0},0,{"$f":"'Cost Allocation'!P275*$W282","v":0},0,{"$f":"'Cost Allocation'!Q275*$W282","v":0},0,0,null,{"$f":"VLOOKUP(B282,'NBN Scale Adjustments'!$C$770:$Q$789,AB282)","v":0},null,null,null,null,15]
[null,"CO18","Spare Core Asset Class 18",null,null,{"$f":"'Cost Allocation'!E276*$W283","v":0},{"$f":"'Cost Allocation'!F276*$W283","v":0},{"$f":"'Cost Allocation'!G276*$W283","v":0},{"$f":"'Cost Allocation'!H276*$W283","v":0},{"$f":"'Cost Allocation'!I276*$W283","v":0},{"$f":"'Cost Allocation'!J276*$W283","v":0},{"$f":"'Cost Allocation'!K276*$W283","v":0},{"$f":"'Cost Allocation'!L276*$W283","v":0},{"$f":"'Cost Allocation'!M276*$W283","v":0},{"$f":"'Cost Allocation'!N276*$W283","v":0},0,{"$f":"'Cost Allocation'!P276*$W283","v":0},0,{"$f":"'Cost Allocation'!Q276*$W283","v":0},0,0,null,{"$f":"VLOOKUP(B283,'NBN Scale Adjustments'!$C$770:$Q$789,AB283)","v":0},null,null,null,null,15]
[null,"CO19","Spare Core Asset Class 19",null,null,{"$f":"'Cost Allocation'!E277*$W284","v":0},{"$f":"'Cost Allocation'!F277*$W284","v":0},{"$f":"'Cost Allocation'!G277*$W284","v":0},{"$f":"'Cost Allocation'!H277*$W284","v":0},{"$f":"'Cost Allocation'!I277*$W284","v":0},{"$f":"'Cost Allocation'!J277*$W284","v":0},{"$f":"'Cost Allocation'!K277*$W284","v":0},{"$f":"'Cost Allocation'!L277*$W284","v":0},{"$f":"'Cost Allocation'!M277*$W284","v":0},{"$f":"'Cost Allocation'!N277*$W284","v":0},0,{"$f":"'Cost Allocation'!P277*$W284","v":0},0,{"$f":"'Cost Allocation'!Q277*$W284","v":0},0,0,null,{"$f":"VLOOKUP(B284,'NBN Scale Adjustments'!$C$770:$Q$789,AB284)","v":0},null,null,null,null,15]
[null,"CO20","Spare Core Asset Class 20",null,null,{"$f":"'Cost Allocation'!E278*$W285","v":0},{"$f":"'Cost Allocation'!F278*$W285","v":0},{"$f":"'Cost Allocation'!G278*$W285","v":0},{"$f":"'Cost Allocation'!H278*$W285","v":0},{"$f":"'Cost Allocation'!I278*$W285","v":0},{"$f":"'Cost Allocation'!J278*$W285","v":0},{"$f":"'Cost Allocation'!K278*$W285","v":0},{"$f":"'Cost Allocation'!L278*$W285","v":0},{"$f":"'Cost Allocation'!M278*$W285","v":0},{"$f":"'Cost Allocation'!N278*$W285","v":0},0,{"$f":"'Cost Allocation'!P278*$W285","v":0},0,{"$f":"'Cost Allocation'!Q278*$W285","v":0},0,0,null,{"$f":"VLOOKUP(B285,'NBN Scale Adjustments'!$C$770:$Q$789,AB285)","v":0},null,null,null,null,15]
[]
[]
[]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[]
[null,"7.1","Summary of Inputs for Calculations"]
[]
[null,"7.1.1","Revenue Requirement (incl. Tax)"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H294,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C297,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C297,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":1.583991043208532},{"$f":"VLOOKUP($C297,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":13.62914222997246},{"$f":"VLOOKUP($C297,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":21.934553785761576},{"$f":"VLOOKUP($C297,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":29.954259056019367},{"$f":"VLOOKUP($C297,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":38.200274480589066},{"$f":"VLOOKUP($C297,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":32.77904268643934},{"$f":"VLOOKUP($C297,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":32.514074063750677},{"$f":"VLOOKUP($C297,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":32.291123373021534},{"$f":"VLOOKUP($C297,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":32.099734293872601},{"$f":"VLOOKUP($C297,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":31.951099769507504},{"$f":"VLOOKUP($C297,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":41.983895437666639},{"$f":"VLOOKUP($C297,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":41.036081765962997},{"$f":"SUM(OFFSET(H297,0,0,1,Model_period))","v":266.93729478214266}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C298,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":1.5663928164352121},{"$f":"VLOOKUP($C298,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":10.437179852034671},{"$f":"VLOOKUP($C298,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":16.378907399642788},{"$f":"VLOOKUP($C298,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":22.056109806136231},{"$f":"VLOOKUP($C298,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":27.767386237103331},{"$f":"VLOOKUP($C298,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":25.844431185945645},{"$f":"VLOOKUP($C298,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":26.215679228171719},{"$f":"VLOOKUP($C298,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":25.621071122824461},{"$f":"VLOOKUP($C298,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":25.061030066707556},{"$f":"VLOOKUP($C298,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":24.532354942689288},{"$f":"VLOOKUP($C298,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":28.17526663419407},{"$f":"VLOOKUP($C298,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":24.919670416166809},205.48054265769093]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C299,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":1.0704371050598678},{"$f":"VLOOKUP($C299,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":4.5719768859985628},{"$f":"VLOOKUP($C299,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":9.133353071025212},{"$f":"VLOOKUP($C299,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":13.494973456541219},{"$f":"VLOOKUP($C299,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":17.855151855389305},{"$f":"VLOOKUP($C299,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":17.696230439702354},{"$f":"VLOOKUP($C299,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":17.337551788307245},{"$f":"VLOOKUP($C299,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":16.979583994367232},{"$f":"VLOOKUP($C299,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":16.635997247034144},{"$f":"VLOOKUP($C299,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":16.308408738644331},{"$f":"VLOOKUP($C299,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":18.628194583413091},{"$f":"VLOOKUP($C299,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":17.961807994589098},131.08366458206947]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C300,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":1.2360426594780891},{"$f":"VLOOKUP($C300,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":2.2025377672070618},{"$f":"VLOOKUP($C300,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":4.790656916758568},{"$f":"VLOOKUP($C300,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":7.2415432378321132},{"$f":"VLOOKUP($C300,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":19.081322673574359},{"$f":"VLOOKUP($C300,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":10.279379689820027},{"$f":"VLOOKUP($C300,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":10.438395408354356},{"$f":"VLOOKUP($C300,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":10.234232739879907},{"$f":"VLOOKUP($C300,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":10.033449114054985},{"$f":"VLOOKUP($C300,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":9.8351535890119557},{"$f":"VLOOKUP($C300,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":9.7497975927076865},{"$f":"VLOOKUP($C300,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":9.259079185670128},85.372713795971421]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C301,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":1.1314642550579088},{"$f":"VLOOKUP($C301,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0.22029420803705324},{"$f":"VLOOKUP($C301,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0.28921714639312424},{"$f":"VLOOKUP($C301,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0.35429509060596054},{"$f":"VLOOKUP($C301,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0.41842478964801061},{"$f":"VLOOKUP($C301,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":1.3432720288099491},{"$f":"VLOOKUP($C301,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":1.4534130107363279},{"$f":"VLOOKUP($C301,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":1.5600597812410277},{"$f":"VLOOKUP($C301,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":1.6635369770550428},{"$f":"VLOOKUP($C301,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":1.7639967992344987},{"$f":"VLOOKUP($C301,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":1.013184909498829},{"$f":"VLOOKUP($C301,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0.96847109206869308},10.197974086818903]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C302,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":1.0685083809555145},{"$f":"VLOOKUP($C302,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C302,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":1.3872267666691885E-2},{"$f":"VLOOKUP($C302,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":2.6880902778716492E-2},{"$f":"VLOOKUP($C302,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":3.9533902063259754E-2},{"$f":"VLOOKUP($C302,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":1.0419943281011759},{"$f":"VLOOKUP($C302,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":1.1622529967057185},{"$f":"VLOOKUP($C302,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":1.279355621180237},{"$f":"VLOOKUP($C302,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":1.3933143005436346},{"$f":"VLOOKUP($C302,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":1.5043359034007719},{"$f":"VLOOKUP($C302,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0.73555750652257657},{"$f":"VLOOKUP($C302,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0.70549556357820442},7.5302048951468565]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C303,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":1.0699785880195254},{"$f":"VLOOKUP($C303,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":3.4410364805627118},{"$f":"VLOOKUP($C303,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":3.573153917828539},{"$f":"VLOOKUP($C303,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":3.5129985508452442},{"$f":"VLOOKUP($C303,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":3.4646788493435836},{"$f":"VLOOKUP($C303,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":4.318674415782465},{"$f":"VLOOKUP($C303,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":2.0382262685973291},{"$f":"VLOOKUP($C303,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":2.0388050806025109},{"$f":"VLOOKUP($C303,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":2.0394966332117659},{"$f":"VLOOKUP($C303,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":2.0403390768043703},{"$f":"VLOOKUP($C303,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":1.0692537322475444},{"$f":"VLOOKUP($C303,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},27.537387861598049]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C304,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":7.3660460791506094E-2},{"$f":"VLOOKUP($C304,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":7.1847921784022731E-2},{"$f":"VLOOKUP($C304,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":7.3669018993131885E-2},{"$f":"VLOOKUP($C304,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":7.5565756993594357E-2},{"$f":"VLOOKUP($C304,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":7.8920091142516219E-2},{"$f":"VLOOKUP($C304,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":1.0429122205680232},{"$f":"VLOOKUP($C304,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":1.0828315232322998},{"$f":"VLOOKUP($C304,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":1.1241068710617663},{"$f":"VLOOKUP($C304,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":1.1670735404725403},{"$f":"VLOOKUP($C304,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":1.2122820316249467},{"$f":"VLOOKUP($C304,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0.43556954992814673},{"$f":"VLOOKUP($C304,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0.43626859305773419},6.0028694366643478]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C305,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":1.1147934938332491},{"$f":"VLOOKUP($C305,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":24.987734001249017},{"$f":"VLOOKUP($C305,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":32.654629684638337},{"$f":"VLOOKUP($C305,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":32.105408776462802},{"$f":"VLOOKUP($C305,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":31.664247967837326},{"$f":"VLOOKUP($C305,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":31.299630240492142},{"$f":"VLOOKUP($C305,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":2.0382262685973291},{"$f":"VLOOKUP($C305,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":2.0388050806025109},{"$f":"VLOOKUP($C305,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":2.0394966332117659},{"$f":"VLOOKUP($C305,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":2.0403390768043703},{"$f":"VLOOKUP($C305,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":1.0692537322475444},{"$f":"VLOOKUP($C305,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},161.98331122372886]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C306,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0.26835208920437825},{"$f":"VLOOKUP($C306,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":32.022179684295317},{"$f":"VLOOKUP($C306,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":62.575761307186653},{"$f":"VLOOKUP($C306,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":91.869073210961574},{"$f":"VLOOKUP($C306,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":120.78476892171743},{"$f":"VLOOKUP($C306,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":126.2964792655448},{"$f":"VLOOKUP($C306,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":123.1053515525375},{"$f":"VLOOKUP($C306,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":119.89669550512862},{"$f":"VLOOKUP($C306,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":116.62828553913221},{"$f":"VLOOKUP($C306,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":113.28244916828561},{"$f":"VLOOKUP($C306,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":116.98431880430874},{"$f":"VLOOKUP($C306,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":91.041864050980067},906.72939624399396]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C307,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0},{"$f":"VLOOKUP($C307,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0},{"$f":"VLOOKUP($C307,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0},{"$f":"VLOOKUP($C307,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0},{"$f":"VLOOKUP($C307,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0},{"$f":"VLOOKUP($C307,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":0},{"$f":"VLOOKUP($C307,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":0},{"$f":"VLOOKUP($C307,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":0},{"$f":"VLOOKUP($C307,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":0},{"$f":"VLOOKUP($C307,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":0},{"$f":"VLOOKUP($C307,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0},{"$f":"VLOOKUP($C307,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C308,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0},{"$f":"VLOOKUP($C308,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0},{"$f":"VLOOKUP($C308,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0},{"$f":"VLOOKUP($C308,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0},{"$f":"VLOOKUP($C308,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0},{"$f":"VLOOKUP($C308,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":0},{"$f":"VLOOKUP($C308,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":0},{"$f":"VLOOKUP($C308,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":0},{"$f":"VLOOKUP($C308,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":0},{"$f":"VLOOKUP($C308,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":0},{"$f":"VLOOKUP($C308,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0},{"$f":"VLOOKUP($C308,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C309,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0},{"$f":"VLOOKUP($C309,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0},{"$f":"VLOOKUP($C309,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0},{"$f":"VLOOKUP($C309,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0},{"$f":"VLOOKUP($C309,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0},{"$f":"VLOOKUP($C309,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":0},{"$f":"VLOOKUP($C309,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":0},{"$f":"VLOOKUP($C309,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":0},{"$f":"VLOOKUP($C309,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":0},{"$f":"VLOOKUP($C309,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":0},{"$f":"VLOOKUP($C309,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0},{"$f":"VLOOKUP($C309,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C310,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0},{"$f":"VLOOKUP($C310,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0},{"$f":"VLOOKUP($C310,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0},{"$f":"VLOOKUP($C310,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0},{"$f":"VLOOKUP($C310,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0},{"$f":"VLOOKUP($C310,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":0},{"$f":"VLOOKUP($C310,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":0},{"$f":"VLOOKUP($C310,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":0},{"$f":"VLOOKUP($C310,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":0},{"$f":"VLOOKUP($C310,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":0},{"$f":"VLOOKUP($C310,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0},{"$f":"VLOOKUP($C310,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C311,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0},{"$f":"VLOOKUP($C311,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0},{"$f":"VLOOKUP($C311,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0},{"$f":"VLOOKUP($C311,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0},{"$f":"VLOOKUP($C311,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0},{"$f":"VLOOKUP($C311,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":0},{"$f":"VLOOKUP($C311,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":0},{"$f":"VLOOKUP($C311,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":0},{"$f":"VLOOKUP($C311,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":0},{"$f":"VLOOKUP($C311,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":0},{"$f":"VLOOKUP($C311,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0},{"$f":"VLOOKUP($C311,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C312,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0},{"$f":"VLOOKUP($C312,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0},{"$f":"VLOOKUP($C312,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0},{"$f":"VLOOKUP($C312,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0},{"$f":"VLOOKUP($C312,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0},{"$f":"VLOOKUP($C312,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":0},{"$f":"VLOOKUP($C312,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":0},{"$f":"VLOOKUP($C312,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":0},{"$f":"VLOOKUP($C312,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":0},{"$f":"VLOOKUP($C312,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":0},{"$f":"VLOOKUP($C312,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0},{"$f":"VLOOKUP($C312,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C313,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0},{"$f":"VLOOKUP($C313,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0},{"$f":"VLOOKUP($C313,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0},{"$f":"VLOOKUP($C313,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0},{"$f":"VLOOKUP($C313,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0},{"$f":"VLOOKUP($C313,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":0},{"$f":"VLOOKUP($C313,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":0},{"$f":"VLOOKUP($C313,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":0},{"$f":"VLOOKUP($C313,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":0},{"$f":"VLOOKUP($C313,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":0},{"$f":"VLOOKUP($C313,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0},{"$f":"VLOOKUP($C313,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C314,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0},{"$f":"VLOOKUP($C314,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0},{"$f":"VLOOKUP($C314,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0},{"$f":"VLOOKUP($C314,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0},{"$f":"VLOOKUP($C314,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0},{"$f":"VLOOKUP($C314,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":0},{"$f":"VLOOKUP($C314,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":0},{"$f":"VLOOKUP($C314,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":0},{"$f":"VLOOKUP($C314,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":0},{"$f":"VLOOKUP($C314,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":0},{"$f":"VLOOKUP($C314,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0},{"$f":"VLOOKUP($C314,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C315,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0},{"$f":"VLOOKUP($C315,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0},{"$f":"VLOOKUP($C315,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0},{"$f":"VLOOKUP($C315,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0},{"$f":"VLOOKUP($C315,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0},{"$f":"VLOOKUP($C315,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":0},{"$f":"VLOOKUP($C315,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":0},{"$f":"VLOOKUP($C315,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":0},{"$f":"VLOOKUP($C315,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":0},{"$f":"VLOOKUP($C315,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":0},{"$f":"VLOOKUP($C315,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0},{"$f":"VLOOKUP($C315,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C316,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0},{"$f":"VLOOKUP($C316,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0},{"$f":"VLOOKUP($C316,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0},{"$f":"VLOOKUP($C316,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0},{"$f":"VLOOKUP($C316,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0},{"$f":"VLOOKUP($C316,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":0},{"$f":"VLOOKUP($C316,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":0},{"$f":"VLOOKUP($C316,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":0},{"$f":"VLOOKUP($C316,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":0},{"$f":"VLOOKUP($C316,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":0},{"$f":"VLOOKUP($C316,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0},{"$f":"VLOOKUP($C316,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H297:H316)","v":10.183620892043784},91.584085322892008,151.41777451589462,200.69110784517682,259.35470976840821,251.94204650120594,217.38600210899048,213.06383916990981,208.76141434529626,204.47075909600767,219.84429248273489,186.32873866207373,1808.8553595658254]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C319,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C319,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":1.4753243372971097},{"$f":"VLOOKUP($C319,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":6.4603803488518468},{"$f":"VLOOKUP($C319,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":8.1330055708242828},{"$f":"VLOOKUP($C319,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":12.294589408327703},{"$f":"VLOOKUP($C319,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":12.717142527021741},{"$f":"VLOOKUP($C319,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":9.9338746475952302},{"$f":"VLOOKUP($C319,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":10.291130136655342},{"$f":"VLOOKUP($C319,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":10.242198596257968},{"$f":"VLOOKUP($C319,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":10.198145296823245},{"$f":"VLOOKUP($C319,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":10.138081982361149},{"$f":"VLOOKUP($C319,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":10.956006674447366},{"$f":"VLOOKUP($C319,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":10.230703641824078},{"$f":"SUM(OFFSET(H319,0,0,1,Model_period))","v":91.883872852015614}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C320,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":1.0795591135019569},{"$f":"VLOOKUP($C320,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":1.1925637994479252E-2},{"$f":"VLOOKUP($C320,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":1.3324979120237586E-2},{"$f":"VLOOKUP($C320,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":1.3932629452381766E-2},{"$f":"VLOOKUP($C320,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":1.4970247065022197E-2},{"$f":"VLOOKUP($C320,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":1.0045798731266362},{"$f":"VLOOKUP($C320,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":1.0852991558712304},{"$f":"VLOOKUP($C320,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":1.1655959806762541},{"$f":"VLOOKUP($C320,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":1.2457418992225768},{"$f":"VLOOKUP($C320,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":1.325198042629393},{"$f":"VLOOKUP($C320,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0.5303472498798687},{"$f":"VLOOKUP($C320,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0.50717349854134242},6.9601275586601687]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C321,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":1.0695668345048801},{"$f":"VLOOKUP($C321,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0.16058476069999689},{"$f":"VLOOKUP($C321,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0.26757300728219813},{"$f":"VLOOKUP($C321,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0.3007189677067148},{"$f":"VLOOKUP($C321,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0.38183406454172858},{"$f":"VLOOKUP($C321,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":1.4367510448112368},{"$f":"VLOOKUP($C321,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":1.5225926180266709},{"$f":"VLOOKUP($C321,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":1.6046682713055558},{"$f":"VLOOKUP($C321,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":1.6862390614163481},{"$f":"VLOOKUP($C321,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":1.7659815856034637},{"$f":"VLOOKUP($C321,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":1.0560263490296977},{"$f":"VLOOKUP($C321,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":1.0057197431054163},10.196510215898796]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C322,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":1.3306568812009665},{"$f":"VLOOKUP($C322,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":9.1035612285848391},{"$f":"VLOOKUP($C322,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":16.639085148908478},{"$f":"VLOOKUP($C322,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":18.257043375200155},{"$f":"VLOOKUP($C322,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":23.703021033871973},{"$f":"VLOOKUP($C322,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":27.820140720081525},{"$f":"VLOOKUP($C322,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":27.918113700354301},{"$f":"VLOOKUP($C322,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":27.772054783316957},{"$f":"VLOOKUP($C322,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":27.651706644595897},{"$f":"VLOOKUP($C322,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":27.48359318470985},{"$f":"VLOOKUP($C322,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":35.748290968735787},{"$f":"VLOOKUP($C322,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":34.284162996365147},207.67897670082493]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C323,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":1.3751537065002475},{"$f":"VLOOKUP($C323,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":172.95259720349648},{"$f":"VLOOKUP($C323,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":145.59145821592108},{"$f":"VLOOKUP($C323,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":140.14251808946466},{"$f":"VLOOKUP($C323,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":138.06741156146327},{"$f":"VLOOKUP($C323,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":136.08843890782117},{"$f":"VLOOKUP($C323,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":2.0407495577794972},{"$f":"VLOOKUP($C323,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":2.0413835253325834},{"$f":"VLOOKUP($C323,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":2.0421252743423328},{"$f":"VLOOKUP($C323,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":2.042778641208292},{"$f":"VLOOKUP($C323,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":1.0706281994693434},{"$f":"VLOOKUP($C323,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},742.38461468332946]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C324,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":1.1076824181216556},{"$f":"VLOOKUP($C324,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0.87180446072200124},{"$f":"VLOOKUP($C324,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":1.7805346227405636},{"$f":"VLOOKUP($C324,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":2.2066296416093456},{"$f":"VLOOKUP($C324,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":2.9049515873608245},{"$f":"VLOOKUP($C324,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":4.3883339985927119},{"$f":"VLOOKUP($C324,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":4.4398001091597425},{"$f":"VLOOKUP($C324,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":4.4695114207307549},{"$f":"VLOOKUP($C324,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":4.4979137112531848},{"$f":"VLOOKUP($C324,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":4.5194499744614367},{"$f":"VLOOKUP($C324,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":4.1902405114567465},{"$f":"VLOOKUP($C324,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":3.9711250554065058},31.186611944752222]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C325,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":1.0705987070216756},{"$f":"VLOOKUP($C325,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":8.5072636211698427},{"$f":"VLOOKUP($C325,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":8.8324908268730464},{"$f":"VLOOKUP($C325,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":8.5013073147037357},{"$f":"VLOOKUP($C325,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":8.3751835085836817},{"$f":"VLOOKUP($C325,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":9.2105992381414428},{"$f":"VLOOKUP($C325,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":2.0407495577794972},{"$f":"VLOOKUP($C325,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":2.0413835253325834},{"$f":"VLOOKUP($C325,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":2.0421252743423328},{"$f":"VLOOKUP($C325,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":2.042778641208292},{"$f":"VLOOKUP($C325,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":1.0706281994693434},{"$f":"VLOOKUP($C325,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},52.664480215156132]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C326,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0.11201214325798062},{"$f":"VLOOKUP($C326,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0.11143476972146234},{"$f":"VLOOKUP($C326,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0.1131018316880076},{"$f":"VLOOKUP($C326,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":9.0870633650708396E-2},{"$f":"VLOOKUP($C326,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":9.2347284801873764E-2},{"$f":"VLOOKUP($C326,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":1.0449120386856634},{"$f":"VLOOKUP($C326,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":1.08828597213168},{"$f":"VLOOKUP($C326,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":1.132333349895966},{"$f":"VLOOKUP($C326,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":1.1781662561861623},{"$f":"VLOOKUP($C326,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":1.2250898583446328},{"$f":"VLOOKUP($C326,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0.44420231771486984},{"$f":"VLOOKUP($C326,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0.43160346214831768},6.1885541383641378]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C327,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":1.2954371568311591},{"$f":"VLOOKUP($C327,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":143.53258698732458},{"$f":"VLOOKUP($C327,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":187.5530466223976},{"$f":"VLOOKUP($C327,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":180.52733691594165},{"$f":"VLOOKUP($C327,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":177.85175308911212},{"$f":"VLOOKUP($C327,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":175.17922282839808},{"$f":"VLOOKUP($C327,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":2.0407495577794972},{"$f":"VLOOKUP($C327,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":2.0413835253325834},{"$f":"VLOOKUP($C327,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":2.0421252743423328},{"$f":"VLOOKUP($C327,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":2.042778641208292},{"$f":"VLOOKUP($C327,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":1.0706281994693434},{"$f":"VLOOKUP($C327,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},874.1064205986678]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C328,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0.26843236647084784},{"$f":"VLOOKUP($C328,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":22.264111556181465},{"$f":"VLOOKUP($C328,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":43.372597337491513},{"$f":"VLOOKUP($C328,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":55.606140236620767},{"$f":"VLOOKUP($C328,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":72.987481576771586},{"$f":"VLOOKUP($C328,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":88.071725506682156},{"$f":"VLOOKUP($C328,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":86.158250196013398},{"$f":"VLOOKUP($C328,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":83.852074432656735},{"$f":"VLOOKUP($C328,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":81.494894710739075},{"$f":"VLOOKUP($C328,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":79.012799855729895},{"$f":"VLOOKUP($C328,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":80.944710207134548},{"$f":"VLOOKUP($C328,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":62.720265260325924},613.08850777535747]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C329,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":1},{"$f":"VLOOKUP($C329,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":1},{"$f":"VLOOKUP($C329,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":1},{"$f":"VLOOKUP($C329,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":1},{"$f":"VLOOKUP($C329,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":1},{"$f":"VLOOKUP($C329,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":1},{"$f":"VLOOKUP($C329,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":2.0407495577794972},{"$f":"VLOOKUP($C329,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":2.0413835253325834},{"$f":"VLOOKUP($C329,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":2.0421252743423328},{"$f":"VLOOKUP($C329,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":2.042778641208292},{"$f":"VLOOKUP($C329,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":1.0706281994693434},{"$f":"VLOOKUP($C329,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},14.167036998662704]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C330,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":2.0684323664708479},{"$f":"VLOOKUP($C330,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":108.41669523766507},{"$f":"VLOOKUP($C330,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":193.51071761955896},{"$f":"VLOOKUP($C330,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":246.16339201800244},{"$f":"VLOOKUP($C330,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":312.53101801040702},{"$f":"VLOOKUP($C330,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":369.2748339371322},{"$f":"VLOOKUP($C330,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":357.96356577922484},{"$f":"VLOOKUP($C330,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":268.63964711134855},{"$f":"VLOOKUP($C330,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":194.48183909225364},{"$f":"VLOOKUP($C330,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":127.09447635088236},{"$f":"VLOOKUP($C330,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":63.643500538971338},{"$f":"VLOOKUP($C330,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":1.0049054011468526},2180.1446175229457]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C331,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0},{"$f":"VLOOKUP($C331,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0},{"$f":"VLOOKUP($C331,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0},{"$f":"VLOOKUP($C331,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0},{"$f":"VLOOKUP($C331,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0},{"$f":"VLOOKUP($C331,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":0},{"$f":"VLOOKUP($C331,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":0},{"$f":"VLOOKUP($C331,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":0},{"$f":"VLOOKUP($C331,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":0},{"$f":"VLOOKUP($C331,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":0},{"$f":"VLOOKUP($C331,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0},{"$f":"VLOOKUP($C331,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C332,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0},{"$f":"VLOOKUP($C332,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0},{"$f":"VLOOKUP($C332,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0},{"$f":"VLOOKUP($C332,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0},{"$f":"VLOOKUP($C332,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0},{"$f":"VLOOKUP($C332,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":0},{"$f":"VLOOKUP($C332,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":0},{"$f":"VLOOKUP($C332,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":0},{"$f":"VLOOKUP($C332,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":0},{"$f":"VLOOKUP($C332,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":0},{"$f":"VLOOKUP($C332,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0},{"$f":"VLOOKUP($C332,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C333,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0},{"$f":"VLOOKUP($C333,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0},{"$f":"VLOOKUP($C333,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0},{"$f":"VLOOKUP($C333,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0},{"$f":"VLOOKUP($C333,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0},{"$f":"VLOOKUP($C333,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":0},{"$f":"VLOOKUP($C333,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":0},{"$f":"VLOOKUP($C333,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":0},{"$f":"VLOOKUP($C333,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":0},{"$f":"VLOOKUP($C333,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":0},{"$f":"VLOOKUP($C333,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0},{"$f":"VLOOKUP($C333,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C334,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0},{"$f":"VLOOKUP($C334,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0},{"$f":"VLOOKUP($C334,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0},{"$f":"VLOOKUP($C334,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0},{"$f":"VLOOKUP($C334,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0},{"$f":"VLOOKUP($C334,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":0},{"$f":"VLOOKUP($C334,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":0},{"$f":"VLOOKUP($C334,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":0},{"$f":"VLOOKUP($C334,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":0},{"$f":"VLOOKUP($C334,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":0},{"$f":"VLOOKUP($C334,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0},{"$f":"VLOOKUP($C334,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C335,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0},{"$f":"VLOOKUP($C335,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0},{"$f":"VLOOKUP($C335,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0},{"$f":"VLOOKUP($C335,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0},{"$f":"VLOOKUP($C335,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0},{"$f":"VLOOKUP($C335,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":0},{"$f":"VLOOKUP($C335,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":0},{"$f":"VLOOKUP($C335,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":0},{"$f":"VLOOKUP($C335,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":0},{"$f":"VLOOKUP($C335,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":0},{"$f":"VLOOKUP($C335,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0},{"$f":"VLOOKUP($C335,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C336,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0},{"$f":"VLOOKUP($C336,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0},{"$f":"VLOOKUP($C336,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0},{"$f":"VLOOKUP($C336,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0},{"$f":"VLOOKUP($C336,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0},{"$f":"VLOOKUP($C336,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":0},{"$f":"VLOOKUP($C336,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":0},{"$f":"VLOOKUP($C336,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":0},{"$f":"VLOOKUP($C336,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":0},{"$f":"VLOOKUP($C336,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":0},{"$f":"VLOOKUP($C336,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0},{"$f":"VLOOKUP($C336,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C337,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0},{"$f":"VLOOKUP($C337,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0},{"$f":"VLOOKUP($C337,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0},{"$f":"VLOOKUP($C337,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0},{"$f":"VLOOKUP($C337,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0},{"$f":"VLOOKUP($C337,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":0},{"$f":"VLOOKUP($C337,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":0},{"$f":"VLOOKUP($C337,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":0},{"$f":"VLOOKUP($C337,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":0},{"$f":"VLOOKUP($C337,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":0},{"$f":"VLOOKUP($C337,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0},{"$f":"VLOOKUP($C337,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C338,'6. Revenue Requirement'!$C$283:$S$326,H$289,FALSE)","v":0},{"$f":"VLOOKUP($C338,'6. Revenue Requirement'!$C$283:$S$326,I$289,FALSE)","v":0},{"$f":"VLOOKUP($C338,'6. Revenue Requirement'!$C$283:$S$326,J$289,FALSE)","v":0},{"$f":"VLOOKUP($C338,'6. Revenue Requirement'!$C$283:$S$326,K$289,FALSE)","v":0},{"$f":"VLOOKUP($C338,'6. Revenue Requirement'!$C$283:$S$326,L$289,FALSE)","v":0},{"$f":"VLOOKUP($C338,'6. Revenue Requirement'!$C$283:$S$326,M$289,FALSE)","v":0},{"$f":"VLOOKUP($C338,'6. Revenue Requirement'!$C$283:$S$326,N$289,FALSE)","v":0},{"$f":"VLOOKUP($C338,'6. Revenue Requirement'!$C$283:$S$326,O$289,FALSE)","v":0},{"$f":"VLOOKUP($C338,'6. Revenue Requirement'!$C$283:$S$326,P$289,FALSE)","v":0},{"$f":"VLOOKUP($C338,'6. Revenue Requirement'!$C$283:$S$326,Q$289,FALSE)","v":0},{"$f":"VLOOKUP($C338,'6. Revenue Requirement'!$C$283:$S$326,R$289,FALSE)","v":0},{"$f":"VLOOKUP($C338,'6. Revenue Requirement'!$C$283:$S$326,S$289,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H319:H338)","v":13.252856031179329},473.39294581241205,606.80693578280602,665.10447923068023,750.62711449100084,824.45341274106795,498.63003589855521,407.04361804751909,330.60314776985945,260.73578539955531,201.79583761524759,114.15565905886359,4830.6503312046352]
[]
[]
[null,"7.1.2","Allocation of costs to fixed line services"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H344,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C347,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R61","v":0.04},{"$f":"'NBN Scale Adjustments'!R107","v":3.9999999999999996E-4},{"$f":"'NBN Scale Adjustments'!R153","v":3.9999999999999986E-4},{"$f":"'NBN Scale Adjustments'!R199","v":3.9999999999999996E-4},{"$f":"'NBN Scale Adjustments'!R245","v":3.9999999999999996E-4}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R62","v":0.04},{"$f":"'NBN Scale Adjustments'!R108","v":3.9999999999999994E-2},{"$f":"'NBN Scale Adjustments'!R154","v":3.9999999999999987E-2},{"$f":"'NBN Scale Adjustments'!R200","v":3.9999999999999994E-2},{"$f":"'NBN Scale Adjustments'!R246","v":3.9999999999999994E-2}]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R63","v":0.99999999999999978},{"$f":"'NBN Scale Adjustments'!R109","v":1},{"$f":"'NBN Scale Adjustments'!R155","v":0.99999999999999989},{"$f":"'NBN Scale Adjustments'!R201","v":1.0000000000000002},{"$f":"'NBN Scale Adjustments'!R247","v":0.99999999999999989}]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R64","v":0.99999999999999978},{"$f":"'NBN Scale Adjustments'!R110","v":1},{"$f":"'NBN Scale Adjustments'!R156","v":0.99999999999999989},{"$f":"'NBN Scale Adjustments'!R202","v":1.0000000000000002},{"$f":"'NBN Scale Adjustments'!R248","v":0.99999999999999989}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R65","v":0.99999999999999978},{"$f":"'NBN Scale Adjustments'!R111","v":1},{"$f":"'NBN Scale Adjustments'!R157","v":0.99999999999999989},{"$f":"'NBN Scale Adjustments'!R203","v":1.0000000000000002},{"$f":"'NBN Scale Adjustments'!R249","v":0.99999999999999989}]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R66","v":0.99999999999999978},{"$f":"'NBN Scale Adjustments'!R112","v":1},{"$f":"'NBN Scale Adjustments'!R158","v":0.99999999999999989},{"$f":"'NBN Scale Adjustments'!R204","v":1.0000000000000002},{"$f":"'NBN Scale Adjustments'!R250","v":0.99999999999999989}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R67","v":0.99999999999999978},{"$f":"'NBN Scale Adjustments'!R113","v":0.01},{"$f":"'NBN Scale Adjustments'!R159","v":9.9999999999999985E-3},{"$f":"'NBN Scale Adjustments'!R205","v":1.0000000000000002E-2},{"$f":"'NBN Scale Adjustments'!R251","v":9.9999999999999985E-3}]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R68","v":0.99999999999999978},{"$f":"'NBN Scale Adjustments'!R114","v":0.01},{"$f":"'NBN Scale Adjustments'!R160","v":9.9999999999999985E-3},{"$f":"'NBN Scale Adjustments'!R206","v":1.0000000000000002E-2},{"$f":"'NBN Scale Adjustments'!R252","v":9.9999999999999985E-3}]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R69","v":0.99999999999999978},{"$f":"'NBN Scale Adjustments'!R115","v":0.01},{"$f":"'NBN Scale Adjustments'!R161","v":9.9999999999999985E-3},{"$f":"'NBN Scale Adjustments'!R207","v":1.0000000000000002E-2},{"$f":"'NBN Scale Adjustments'!R253","v":9.9999999999999985E-3}]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R70","v":0.55208499467447625},{"$f":"'NBN Scale Adjustments'!R116","v":4.0199221338119472E-3},{"$f":"'NBN Scale Adjustments'!R162","v":4.0326917270269054E-3},{"$f":"'NBN Scale Adjustments'!R208","v":4.0440171198782016E-3},{"$f":"'NBN Scale Adjustments'!R254","v":4.0536109763753469E-3}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Total"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C369,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R82","v":1.999999999999999E-2},{"$f":"'NBN Scale Adjustments'!R128","v":2.0000000000000004E-4},{"$f":"'NBN Scale Adjustments'!R174","v":2.0000000000000004E-4},{"$f":"'NBN Scale Adjustments'!R220","v":2.0000000000000001E-4},{"$f":"'NBN Scale Adjustments'!R266","v":1.9999999999999998E-4}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R83","v":0.99999999999999989},{"$f":"'NBN Scale Adjustments'!R129","v":1.0000000000000002E-2},{"$f":"'NBN Scale Adjustments'!R175","v":1.0000000000000002E-2},{"$f":"'NBN Scale Adjustments'!R221","v":1.0000000000000002E-2},{"$f":"'NBN Scale Adjustments'!R267","v":9.9999999999999985E-3}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R84","v":0.99999999999999989},{"$f":"'NBN Scale Adjustments'!R130","v":1.0000000000000002E-2},{"$f":"'NBN Scale Adjustments'!R176","v":1.0000000000000002E-2},{"$f":"'NBN Scale Adjustments'!R222","v":1.0000000000000002E-2},{"$f":"'NBN Scale Adjustments'!R268","v":9.9999999999999985E-3}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R85","v":3.0011999999999997E-2},{"$f":"'NBN Scale Adjustments'!R131","v":3.0012000000000002E-4},{"$f":"'NBN Scale Adjustments'!R177","v":3.0012000000000002E-4},{"$f":"'NBN Scale Adjustments'!R223","v":3.0012000000000007E-4},{"$f":"'NBN Scale Adjustments'!R269","v":3.0011999999999997E-4}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R86","v":1.2000000000000003E-3},{"$f":"'NBN Scale Adjustments'!R132","v":1.2E-5},{"$f":"'NBN Scale Adjustments'!R178","v":1.2000000000000002E-5},{"$f":"'NBN Scale Adjustments'!R224","v":1.2E-5},{"$f":"'NBN Scale Adjustments'!R270","v":1.2000000000000002E-5}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R87","v":1.2000000000000003E-3},{"$f":"'NBN Scale Adjustments'!R133","v":1.2E-5},{"$f":"'NBN Scale Adjustments'!R179","v":1.2000000000000002E-5},{"$f":"'NBN Scale Adjustments'!R225","v":1.2E-5},{"$f":"'NBN Scale Adjustments'!R271","v":1.2000000000000002E-5}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R88","v":0.32190122989695502},{"$f":"'NBN Scale Adjustments'!R134","v":1.0767946774929878E-3},{"$f":"'NBN Scale Adjustments'!R180","v":1.3762004259490878E-3},{"$f":"'NBN Scale Adjustments'!R226","v":1.7927018894296409E-3},{"$f":"'NBN Scale Adjustments'!R272","v":2.4745391299390157E-3}]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R89","v":0.32190122989695502},{"$f":"'NBN Scale Adjustments'!R135","v":1.0767946774929878E-3},{"$f":"'NBN Scale Adjustments'!R181","v":1.3762004259490878E-3},{"$f":"'NBN Scale Adjustments'!R227","v":1.7927018894296409E-3},{"$f":"'NBN Scale Adjustments'!R273","v":2.4745391299390157E-3}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R90","v":0.32190122989695502},{"$f":"'NBN Scale Adjustments'!R136","v":1.0767946774929878E-3},{"$f":"'NBN Scale Adjustments'!R182","v":1.3762004259490878E-3},{"$f":"'NBN Scale Adjustments'!R228","v":1.7927018894296409E-3},{"$f":"'NBN Scale Adjustments'!R274","v":2.4745391299390157E-3}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R91","v":0.58827956831484585},{"$f":"'NBN Scale Adjustments'!R137","v":8.8243720151491758E-3},{"$f":"'NBN Scale Adjustments'!R183","v":8.5061070989488115E-3},{"$f":"'NBN Scale Adjustments'!R229","v":8.070669592313914E-3},{"$f":"'NBN Scale Adjustments'!R275","v":7.376175294538885E-3}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R92","v":0.99999999999999978},{"$f":"'NBN Scale Adjustments'!R138","v":9.9999999999999985E-3},{"$f":"'NBN Scale Adjustments'!R184","v":0.01},{"$f":"'NBN Scale Adjustments'!R230","v":1.0000000000000004E-2},{"$f":"'NBN Scale Adjustments'!R276","v":1.0000000000000004E-2}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,{"$f":"'NBN Scale Adjustments'!R93","v":0.99999999999999978},{"$f":"'NBN Scale Adjustments'!R139","v":0.01},{"$f":"'NBN Scale Adjustments'!R185","v":9.9999999999999985E-3},{"$f":"'NBN Scale Adjustments'!R231","v":1.0000000000000002E-2},{"$f":"'NBN Scale Adjustments'!R277","v":9.9999999999999985E-3}]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[null,null,null,"Total"]
[]
[]
[null,"7.2","Calculation of Scale Adjustments"]
[]
[]
[null,"7.1.1","Revenue allocated to fixed line services"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H396,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C399,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,{"$f":"M297*M347","v":1.3111617074575737},1.3005629625500269E-2,1.291644934920861E-2,1.2839893717549039E-2,1.2780439907803001E-2]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,1.0337772474378257,1.0486271691268687,1.0248428449129781,1.0024412026683021,0.98129419770757143]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,17.696230439702351,17.337551788307245,16.979583994367228,16.635997247034148,16.308408738644328]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,10.279379689820026,10.438395408354356,10.234232739879905,10.033449114054987,9.8351535890119539]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,1.3432720288099489,1.4534130107363279,1.5600597812410275,1.6635369770550432,1.7639967992344985]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,1.0419943281011756,1.1622529967057185,1.2793556211802368,1.3933143005436348,1.5043359034007717]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,4.3186744157824641,2.038226268597329E-2,2.0388050806025106E-2,2.0394966332117664E-2,2.0403390768043698E-2]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,1.042912220568023,1.0828315232322997E-2,1.1241068710617662E-2,1.1670735404725406E-2,1.2122820316249465E-2]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,31.299630240492135,2.038226268597329E-2,2.0388050806025106E-2,2.0394966332117664E-2,2.0403390768043698E-2]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,69.72639108272341,0.49487392749674647,0.48350641206139616,0.47164678338229393,0.45920297937924481]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H399:H418)","v":0},0,0,0,0,139.09342340089492,31.999712770957036,31.626515013314648,31.265686186524913,30.91810224913851,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C421,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,{"$f":"M319*M369","v":0.19867749295190451},2.0582260273310686E-3,2.048439719251594E-3,2.0396290593646493E-3,2.0276163964722295E-3]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,1.004579873126636,1.0852991558712307E-2,1.1655959806762544E-2,1.245741899222577E-2,1.3251980426293927E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,1.4367510448112366,1.5225926180266712E-2,1.6046682713055562E-2,1.6862390614163485E-2,1.7659815856034634E-2]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,0.83493806329108666,8.3787842837503325E-3,8.334949081569086E-3,8.2988301981761232E-3,8.2483759865951186E-3]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,0.16330612668938546,2.4488994693353966E-5,2.4496602303991005E-5,2.4505503292107995E-5,2.4513343694499507E-5]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,5.2660007983112555E-3,5.327760130991691E-5,5.363413704876907E-5,5.397496453503822E-5,5.4233399693537247E-5]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,2.9649032228456873,2.1974682619131311E-3,2.8093528770881519E-3,3.6609218377655238E-3,5.054935681473572E-3]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,0.33635847038704969,1.171860542381675E-3,1.5583176384431859E-3,2.1121008735271794E-3,3.0315327921652396E-3]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,56.390407280854085,2.1974682619131311E-3,2.8093528770881519E-3,3.6609218377655238E-3,5.054935681473572E-3]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,51.810796661814578,0.76029245190392158,0.71325472559320557,0.65771836867078592,0.58281226224818039]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,0.99999999999999978,2.0407495577794969E-2,2.0413835253325834E-2,2.0421252743423334E-2,2.0427786412082927E-2]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,369.27483393713214,3.5796356577922483,2.6863964711134849,1.9448183909225367,1.2709447635088233]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H421:H440)","v":0},0,0,0,0,485.42081817470211,4.402496096986237,3.4654062174126272,2.6721287062175616,1.9285927517329831,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Y06","Y07","Y08","Y09","Y10"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(M444,FYears,2,FALSE)","v":"2014/2015"},{"$f":"VLOOKUP(N444,FYears,2,FALSE)","v":"2015/2016"},{"$f":"VLOOKUP(O444,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P444,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q444,FYears,2,FALSE)","v":"2018/2019"}]
[null,null,null,null,null,null,null,null,null,null,null,"Access lines",{"$f":"SUM('5. Service Demand'!M26,'5. Service Demand'!M33,'5. Service Demand'!M34,'5. Service Demand'!M36,'5. Service Demand'!M38,'5. Service Demand'!M41)","v":6},{"$f":"SUM('5. Service Demand'!N26,'5. Service Demand'!N33,'5. Service Demand'!N34,'5. Service Demand'!N36,'5. Service Demand'!N38,'5. Service Demand'!N41)","v":6},{"$f":"SUM('5. Service Demand'!O26,'5. Service Demand'!O33,'5. Service Demand'!O34,'5. Service Demand'!O36,'5. Service Demand'!O38,'5. Service Demand'!O41)","v":6},{"$f":"SUM('5. Service Demand'!P26,'5. Service Demand'!P33,'5. Service Demand'!P34,'5. Service Demand'!P36,'5. Service Demand'!P38,'5. Service Demand'!P41)","v":6},{"$f":"SUM('5. Service Demand'!Q26,'5. Service Demand'!Q33,'5. Service Demand'!Q34,'5. Service Demand'!Q36,'5. Service Demand'!Q38,'5. Service Demand'!Q41)","v":6}]
[]
[null,"7.1.1","Unit costs"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H449,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C452,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,{"$f":"M399*1000000/M$446","v":218526.95124292895},2167.6049375833782,2152.7415582014351,2139.9822862581732,2130.0733179671665]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,172296.20790630431,174771.19485447812,170807.14081882968,167073.53377805036,163549.03295126191]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,2949371.7399503919,2889591.9647178743,2829930.665727871,2772666.2078390247,2718068.1231073881]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,1713229.9483033374,1739732.5680590596,1705705.456646651,1672241.5190091645,1639192.2648353258]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,223878.67146832481,242235.50178938798,260009.96354017124,277256.16284250718,293999.46653908311]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,173665.72135019593,193708.83278428644,213225.9368633728,232219.05009060583,250722.65056679529]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,719779.06929707725,3397.0437809955488,3398.0084676708507,3399.161055352944,3400.565128007283]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,173818.70342800385,1804.7192053871661,1873.5114517696102,1945.1225674542345,2020.4700527082441]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,5216605.0400820225,3397.0437809955488,3398.0084676708507,3399.161055352944,3400.565128007283]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,11621065.180453902,82478.987916124417,80584.40201023269,78607.797230382319,76533.829896540803]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H452:H471)","v":0},0,0,0,0,23182237.233482487,5333285.4618261727,5271085.8355524419,5210947.6977541521,5153017.0415230831,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C474,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,{"$f":"M421*1000000/M$446","v":33112.915491984088},343.03767122184473,341.40661987526568,339.93817656077488,337.93606607870493]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,167429.97885443934,1808.8319264520512,1942.6599677937575,2076.2364987042952,2208.663404382321]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,239458.50746853944,2537.6543633777851,2674.4471188425937,2810.3984356939145,2943.3026426724391]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,139156.34388184777,1396.464047291722,1389.1581802615144,1383.1383663626873,1374.7293310991863]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,27217.68778156424,4.0814991155589944,4.0827670506651677,4.0842505486846656,4.0855572824165849]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,877.66679971854262,8.8796002183194851,8.9390228414615116,8.9958274225063697,9.0388999489228734]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,494150.53714094794,366.2447103188552,468.22547951469193,610.15363962758727,842.4892802455953]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,56059.745064508286,195.31009039694584,259.71960640719766,352.0168122545299,505.2554653608733]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,9398401.21347568,366.2447103188552,468.22547951469193,610.15363962758727,842.4892802455953]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,8635132.7769690957,126715.4086506536,118875.7875988676,109619.72811179765,97135.37704136339]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,166666.66666666663,3401.2492629658282,3402.3058755543057,3403.5421239038892,3404.6310686804877]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,61545805.656188689,596605.94296537468,447732.7451855808,324136.39848708943,211824.12725147055]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H474:H493)","v":0},0,0,0,0,80903469.695783675,733749.34949770605,577567.70290210459,445354.78436959354,321432.12528883049,0,0,0]
[]
[]
[null,"7.1.1","Unit costs - no NBN scenario"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H498,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C501,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H501:H520)","v":0},0,0,0,0,10,10,10,10,10,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C523,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H523:H542)","v":0},0,0,0,0,12,12,12,12,12,0,0,0]
[]
[]
[null,"7.1.1","Difference in unit costs"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H547,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C550,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,{"$f":"M452-M501","v":218525.95124292895},{"$f":"N452-N501","v":2166.6049375833782},2151.7415582014351,2138.9822862581732,2129.0733179671665]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,{"$f":"M453-M502","v":172295.20790630431},174770.19485447812,170806.14081882968,167072.53377805036,163548.03295126191]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,{"$f":"M454-M503","v":2949370.7399503919},2889590.9647178743,2829929.665727871,2772665.2078390247,2718067.1231073881]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,{"$f":"M455-M504","v":1713228.9483033374},1739731.5680590596,1705704.456646651,1672240.5190091645,1639191.2648353258]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,{"$f":"M456-M505","v":223877.67146832481},242234.50178938798,260008.96354017124,277255.16284250718,293998.46653908311]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,{"$f":"M457-M506","v":173664.72135019593},193707.83278428644,213224.9368633728,232218.05009060583,250721.65056679529]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,{"$f":"M458-M507","v":719778.06929707725},3396.0437809955488,3397.0084676708507,3398.161055352944,3399.565128007283]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,{"$f":"M459-M508","v":173817.70342800385},1803.7192053871661,1872.5114517696102,1944.1225674542345,2019.4700527082441]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,{"$f":"M460-M509","v":5216604.0400820225},3396.0437809955488,3397.0084676708507,3398.161055352944,3399.565128007283]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,{"$f":"M461-M510","v":11621064.180453902},82477.987916124417,80583.40201023269,78606.797230382319,76532.829896540803]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R550:R569)","v":0},{"$f":"SUM(S550:S569)","v":0},{"$f":"SUM(T550:T569)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C572,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,{"$f":"M474-M523","v":33111.915491984088},{"$f":"N474-N523","v":342.03767122184473},340.40661987526568,338.93817656077488,336.93606607870493]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,{"$f":"M475-M524","v":167428.97885443934},1807.8319264520512,1941.6599677937575,2075.2364987042952,2207.663404382321]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,{"$f":"M476-M525","v":239457.50746853944},2536.6543633777851,2673.4471188425937,2809.3984356939145,2942.3026426724391]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,{"$f":"M477-M526","v":139155.34388184777},1395.464047291722,1388.1581802615144,1382.1383663626873,1373.7293310991863]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,{"$f":"M478-M527","v":27216.68778156424},3.0814991155589944,3.0827670506651677,3.0842505486846656,3.0855572824165849]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,{"$f":"M479-M528","v":876.66679971854262},7.8796002183194851,7.9390228414615116,7.9958274225063697,8.0388999489228734]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,{"$f":"M480-M529","v":494149.53714094794},365.2447103188552,467.22547951469193,609.15363962758727,841.4892802455953]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,{"$f":"M481-M530","v":56058.745064508286},194.31009039694584,258.71960640719766,351.0168122545299,504.2554653608733]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,{"$f":"M482-M531","v":9398400.21347568},365.2447103188552,467.22547951469193,609.15363962758727,841.4892802455953]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,{"$f":"M483-M532","v":8635131.7769690957},126714.4086506536,118874.7875988676,109618.72811179765,97134.37704136339]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,{"$f":"M484-M533","v":166665.66666666663},3400.2492629658282,3401.3058755543057,3402.5421239038892,3403.6310686804877]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,{"$f":"M485-M534","v":61545804.656188689},596604.94296537468,447731.7451855808,324135.39848708943,211823.12725147055]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R572:R591)","v":0},{"$f":"SUM(S572:S591)","v":0},{"$f":"SUM(T572:T591)","v":0}]
[]
[]
[]
[]
[null,"7.1.1","Difference in unit costs (proportionate)"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H598,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C601,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,{"$f":"IF((M452-M501)/M452<0,0,(M452-M501)/M452)","v":0.99999542390540708},0.99953866132030733,0.99953547605554871,0.99953270641237479,{"$f":"IF((Q452-Q501)/Q452<0,0,(Q452-Q501)/Q452)","v":0.99953053259173519}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,0.99999419604173445,0.99999427823331621,0.99999414544383092,0.99999401461154624,0.99999388562572367]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,0.99999966094474069,0.9999996539303776,0.99999964663445218,0.9999996393363193,0.99999963209163467]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,0.99999941630719158,0.99999942519901142,0.99999941373230872,0.99999940200025617,0.99999938994343651]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,0.99999553329491619,0.99999587178595783,0.99999615399353781,0.99999639322715228,0.99999659863328405]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,0.99999424181126695,0.99999483761279429,0.99999531013902576,0.99999569372108099,0.99999601152908313]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0.99999861068480222,0.99970562640211047,0.99970570997408803,0.9997058097619631,0.99970593123132268]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,0.99999424687918914,0.99944589718056143,0.99946624292098374,0.99948589357980211,0.99950506566595254]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,0.99999980830444468,0.99970562640211047,0.99970570997408803,0.9997058097619631,0.99970593123132268]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0.99999991394936827,0.99998787569991743,0.99998759065060916,0.99998727861566872,0.99998693388268489]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R601:R620)","v":0},{"$f":"SUM(S601:S620)","v":0},{"$f":"SUM(T601:T620)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C623,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,{"$f":"IF((M474-M523)/M474<0,0,(M474-M523)/M474)*'Cost Allocation'!LS_Port_Alloc","v":9.999698003034423E-3},{"$f":"IF((N474-N523)/N474<0,0,(N474-N523)/N474)*'Cost Allocation'!LS_Port_Alloc","v":9.9708486826989538E-3},{"$f":"IF((O474-O523)/O474<0,0,(O474-O523)/O474)*'Cost Allocation'!LS_Port_Alloc","v":9.9707094138840845E-3},{"$f":"IF((P474-P523)/P474<0,0,(P474-P523)/P474)*'Cost Allocation'!LS_Port_Alloc","v":9.9705828862731091E-3},{"$f":"IF((Q474-Q523)/Q474<0,0,(Q474-Q523)/Q474)*'Cost Allocation'!LS_Port_Alloc","v":9.9704086038639311E-3}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,{"$f":"IF((M475-M524)/M475<0,0,(M475-M524)/M475)","v":0.99999402735396103},0.99944715703798892,0.99948524187630439,0.99951835930028965,0.99954723748398422]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,0.99999582391116282,0.99960593530213115,0.99962609094307586,0.99964417856653376,0.99966024560794331]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,0.99999281383821892,0.99928390566019987,0.99928013957358564,0.99927700653505136,0.99927258408082376]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,0.99996325918615769,0.75499198414917656,0.75506807329674142,0.75515703846277249,0.75523534958038685]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,0.99886061544048299,0.88738231728756189,0.88813094923958136,0.88883735169283795,0.88936706837659318]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0.99999797632517862,0.99726958513850095,0.99786427684149848,0.99836106853249229,0.99881304127726289]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,0.99998216188819888,0.99487993683292242,0.99614969384162644,0.99715922659035694,0.99802080320044484]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,0.99999989359892416,0.99726958513850095,0.99786427684149848,0.99836106853249229,0.99881304127726289]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0.99999988419402164,0.99999210829992458,0.99999158785804743,0.99999087755445826,0.99998970508963414]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,0.99999400000000005,0.99970599038097896,0.99970608168795605,0.99970618844615533,0.99970628241949644]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,0.9999999837519391,0.99999832385176213,0.99999776652476113,0.99999691487903031,0.99999527910246588]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,{"$f":"IF((M486-M535)/M486<0,0,(M486-M535)/M486)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R623:R642)","v":0},{"$f":"SUM(S623:S642)","v":0},{"$f":"SUM(T623:T642)","v":0}]
[]
[]
[null,"7.1.1","Scale adjustment (calculated)"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,"FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019",{"$f":"VLOOKUP(R647,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S647,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C650,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,1,1,{"$f":"1-N601","v":4.6133867969266884E-4},4.6452394445128942E-4,4.6729358762520601E-4,4.6946740826481204E-4]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,1,1,5.7217666837861003E-6,5.854556169082592E-6,5.9853884537552915E-6,6.1143742763336562E-6]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,1,1,3.4606962240335548E-7,3.53365547822726E-7,3.6066368069853638E-7,3.6790836532851756E-7]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,1,1,5.7480098858420092E-7,5.8626769128267142E-7,5.9799974383434318E-7,6.1005656348811499E-7]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,1,1,4.1282140421650126E-6,3.8460064621936851E-6,3.6067728477195971E-6,3.4013667159493721E-6]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,1,1,5.1623872057149356E-6,4.6898609742385133E-6,4.3062789190084771E-6,3.9884709168713783E-6]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,1,1,2.943735978895301E-4,2.9429002591196962E-4,2.9419023803689548E-4,2.9406876867732468E-4]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,1,1,5.5410281943857331E-4,5.3375707901626157E-4,5.1410642019789066E-4,4.9493433404745879E-4]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,1,1,2.943735978895301E-4,2.9429002591196962E-4,2.9419023803689548E-4,2.9406876867732468E-4]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,1,1,1.2124300082572148E-5,1.2409349390840596E-5,1.2721384331282337E-5,1.3066117315108094E-5]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R650:R669)","v":0},{"$f":"SUM(S650:S669)","v":0},{"$f":"SUM(T650:T669)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C672,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,1,1,{"$f":"1-N623","v":0.99002915131730107},0.99002929058611588,0.99002941711372694,0.99002959139613611]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,1,1,5.5284296201107974E-4,5.1475812369561336E-4,4.8164069971035062E-4,4.527625160157811E-4]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,1,1,3.9406469786884557E-4,3.7390905692413767E-4,3.5582143346624129E-4,3.3975439205669034E-4]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,1,1,7.1609433980013293E-4,7.1986042641436487E-4,7.2299346494864025E-4,7.2741591917624415E-4]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,1,1,0.24500801585082344,0.24493192670325858,0.24484296153722751,0.24476465041961315]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,1,1,0.11261768271243811,0.11186905076041864,0.11116264830716205,0.11063293162340682]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,1,1,2.7304148614990531E-3,2.1357231585015235E-3,1.6389314675077093E-3,1.1869587227371081E-3]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,1,1,5.120063167077582E-3,3.850306158373562E-3,2.8407734096430604E-3,1.9791967995551607E-3]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,1,1,2.7304148614990531E-3,2.1357231585015235E-3,1.6389314675077093E-3,1.1869587227371081E-3]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,1,1,7.8917000754241684E-6,8.4121419525740038E-6,9.1224455417426853E-6,1.0294910365860055E-5]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,1,1,2.9400961902104061E-4,2.9391831204395036E-4,2.938115538446695E-4,2.9371758050356078E-4]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,1,1,1.6761482378724324E-6,2.2334752388664114E-6,3.0851209696924897E-6,4.7208975341161974E-6]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R672:R691)","v":0},{"$f":"SUM(S672:S691)","v":0},{"$f":"SUM(T672:T691)","v":0}]
[]
[]
[null,"7.1.1","Scale adjustment (copied from table above)"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,"FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019",{"$f":"VLOOKUP(R696,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S696,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C699,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R699:R718)","v":0},{"$f":"SUM(S699:S718)","v":0},{"$f":"SUM(T699:T718)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C721,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R721:R740)","v":0},{"$f":"SUM(S721:S740)","v":0},{"$f":"SUM(T721:T740)","v":0}]
[]
[]
[null,"7.1.1","Scale adjustment (for input into cost allocation)"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,"FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019",{"$f":"VLOOKUP(R745,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S745,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C748,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,1,1,{"$f":"IF(nbn_scale_adjust=TRUE,N699,1)","v":0.01},0.01,0.01,0.01]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply NBN scale adjustments",true]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R748:R767)","v":0},{"$f":"SUM(S748:S767)","v":0},{"$f":"SUM(T748:T767)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C770,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,1,1,{"$f":"IF(nbn_scale_adjust=TRUE,N721,1)","v":0.01},0.01,0.01,0.01]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,1,1,0.01,0.01,0.01,0.01]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R770:R789)","v":0},{"$f":"SUM(S770:S789)","v":0},{"$f":"SUM(T770:T789)","v":0}]

{"sheet":"C. Dimensions & Masterlists","index":6,"n_rows":115,"n_cols":7,"rows_kept":115,"cut":false,"hidden":false,"merged":[]}
["C.","Dimensions & Masterlists"]
[]
[null,"C.0","Purpose"]
[null,null,"Input for reference data (used in other sheets)"]
[]
[null,"B.1","Dimensions"]
[]
[]
[null,null,"Period"]
[]
[null,null,"Select model calculation period (years)",null,10]
[]
[]
[null,null,"Tax Depreciation method for new assets"]
[]
[null,null,"Select Depreciation method for CAN Asset Classes",null,"Straight-line",{"$f":"IF(E16='C. Dimensions & Masterlists'!D113,1,IF(E16='C. Dimensions & Masterlists'!D114,'C. Dimensions & Masterlists'!E114,'C. Dimensions & Masterlists'!E115))","v":1}]
[null,null,"Select Depreciation method for Core Asset Classes",null,"Straight-line",{"$f":"IF(E17='C. Dimensions & Masterlists'!D113,1,IF(E17='C. Dimensions & Masterlists'!D114,'C. Dimensions & Masterlists'!E114,'C. Dimensions & Masterlists'!E115))","v":1}]
[null,null,"For all existing assets Straight line Depreciation Used"]
[]
[]
[null,null,"Asset Classes"]
[]
[null,null,"Number of actual CAN Asset Classes",null,10,null,"Note: you must change the number of classes when you add extra asset classes"]
[null,null,"Number of actual Core Asset Classes",null,12,null,"Note: you must change the number of classes when you add extra asset classes"]
[]
[]
[]
[null,"C.1","CAN Asset Classes"]
[]
[null,null,"Code","Asset Class Description"]
[null,null,"CA01","Ducts and pipes"]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables"]
[null,null,"CA04","Pair gain systems"]
[null,null,"CA05","CAN Radio Bearer Equipment"]
[null,null,"CA06","Other CAN assets"]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[]
[]
[null,"C.2","Core Asset Classes"]
[]
[null,null,"Code","Asset Class Description"]
[null,null,"CO01","Switching Equipment - Local"]
[null,null,"CO02","Switching Equipment - Trunk"]
[null,null,"CO03","Switching Equipment - Other"]
[null,null,"CO04","Inter-exchange Cables "]
[null,null,"CO05","Transmission Equipment "]
[null,null,"CO06","Core Radio Bearer Equipment"]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,"C.3","Services"]
[]
[null,null,"Code","Service","Unit","Abbreviation"]
[null,null,"S01","Unconditioned Local Loop Service Band 1-3","Line","ULLS13"]
[null,null,"S02","Unconditioned Local Loop Service Band 4","Line","ULLS4"]
[null,null,"S03","Wholesale Line Rental","Line","WLR"]
[null,null,"S04","Fixed Originating & Terminating Access Service","Minute","FOTAS"]
[null,null,"S05","Local Carriage Service","Call","LCS"]
[null,null,"S06","Line Sharing Service","Line","LSS"]
[null,null,"S07","Wholesale ADSL","SIO","WADSL"]
[null,null,"S08","Telstra Equipment Building Access","Rack","TEBA"]
[null,null,"S09","Additional Service 01","Unit","AS1"]
[null,null,"S10","Additional Service 02","Unit","AS2"]
[]
[]
[null,"C.4","Years"]
[]
[null,null,"Code","Financial Year"]
[null,null,"Y00",{"$f":"Start_year-1&\"/\"&Start_year","v":"2008/2009"}]
[null,null,"Y01",{"$f":"Start_year&\"/\"&Start_year+1","v":"2009/2010"}]
[null,null,"Y02",{"$f":"Start_year+1&\"/\"&Start_year+2","v":"2010/2011"}]
[null,null,"Y03",{"$f":"Start_year+2&\"/\"&Start_year+3","v":"2011/2012"}]
[null,null,"Y04",{"$f":"Start_year+3&\"/\"&Start_year+4","v":"2012/2013"}]
[null,null,"Y05",{"$f":"Start_year+4&\"/\"&Start_year+5","v":"2013/2014"}]
[null,null,"Y06",{"$f":"Start_year+5&\"/\"&Start_year+6","v":"2014/2015"}]
[null,null,"Y07",{"$f":"Start_year+6&\"/\"&Start_year+7","v":"2015/2016"}]
[null,null,"Y08",{"$f":"Start_year+7&\"/\"&Start_year+8","v":"2016/2017"}]
[null,null,"Y09",{"$f":"Start_year+8&\"/\"&Start_year+9","v":"2017/2018"}]
[null,null,"Y10",{"$f":"Start_year+9&\"/\"&Start_year+10","v":"2018/2019"}]
[null,null,"Y11",{"$f":"Start_year+10&\"/\"&Start_year+11","v":"2019/2020"}]
[null,null,"Y12",{"$f":"Start_year+11&\"/\"&Start_year+12","v":"2020/2021"}]
[]
[null,"C.5","Depreciation methods"]
[]
[null,null,"Code","Depreciation","Input"]
[null,null,"D01","Straight-line",1]
[null,null,"D02","Diminishing Value 150%",1.5]
[null,null,"D03","Diminishing Value 200%",2]

{"sheet":"1. Economic Parameters","index":7,"n_rows":86,"n_cols":18,"rows_kept":86,"cut":false,"hidden":false,"merged":[[78,2,78,3],[85,2,85,3],[79,2,79,3],[80,2,80,3],[81,2,81,3],[82,2,82,3],[83,2,83,3],[84,2,84,3],[73,2,73,3],[74,2,74,3],[75,2,75,3],[76,2,76,3],[77,2,77,3]]}
["1.","Economic Parameters"]
[null,1,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,"1.0","Purpose"]
[null,null,"Inputs economic parameters for the calculation of the cost of capital."]
[]
[null,"1.1","WACC Parameters"]
[]
[null,"1.1.1","Input Values",null,"FY2010-FY2014","FY2015-FY2019"]
[null,null,"Nominal Risk Free Rate",null,5.1599950000000006E-2,2.9007949999999994E-2]
[null,null,"Real Risk Free Rate",null,{"$f":"(1+E9)/(1+E18)-1","v":2.5490965999541482E-2},{"$f":"(1+F9)/(1+F18)-1","v":3.9101951219513431E-3}]
[null,null,"Debt ratio",null,0.4,0.4]
[null,null,"Equity ratio (calculated)",null,{"$f":"1-E11","v":0.6},{"$f":"1-F11","v":0.6}]
[null,null,"Nominal Debt Risk Premium",null,2.0591049999999996E-2,1.0895050000000003E-2]
[null,null,"Debt Raising Costs",null,8.0999999999999996E-4,7.1299999999999998E-4]
[null,null,"Equity issuance costs",null,0,0]
[null,null,"Nominal Market Risk Premium",null,0.06,0.06]
[null,null,"Utilisation of Imputation (Franking) Credits",null,0.45,0.45]
[null,null,"Expected inflation",null,2.5459984403675594E-2,2.4999999999999911E-2]
[null,null,"Corporate Tax Rate",null,0.3,0.3]
[null,null,"Equity Beta",null,0.7,0.7]
[null,null,"IAD real vanilla WACC",null,6.2522410008090334E-2]
[]
[]
[]
[null,"1.1.2","Calculated Values"]
[null,null,null,null,"FY2010-FY2014","FY2015-FY2019"]
[null,null,"Real Risk Free Rate",null,{"$f":"(1+E9)/(1+E18)-1","v":2.5490965999541482E-2},{"$f":"(1+F9)/(1+F18)-1","v":3.9101951219513431E-3}]
[null,null,"Nominal cost of debt",null,{"$f":"E9+E13+E14","v":7.300100000000001E-2},{"$f":"F9+F13+F14","v":4.0615999999999992E-2}]
[null,null,"Real cost of debt",null,{"$f":"(1+E28)/(1+E18)-1","v":4.6360673570281286E-2},{"$f":"(1+F28)/(1+F18)-1","v":1.5235121951219677E-2}]
[null,null,"Effective tax rate for equity (calculated)",null,{"$f":"Effective_Tax_Eq","v":0.23788624317939888},{"$f":"Effective_Tax_Eq","v":0.23788624317939888}]
[null,null,"Debt/Equity ratio",null,{"$f":"E11/E12","v":0.66666666666666674},{"$f":"F11/F12","v":0.66666666666666674}]
[null,null,"Nominal cost of equity",null,{"$f":"E9+E20*E16+E15","v":9.3599950000000001E-2},{"$f":"F9+F20*F16+F15","v":7.1007949999999986E-2}]
[null,null,"Real cost of equity",null,{"$f":"(1+E32)/(1+E18)-1","v":6.6448195573374003E-2},{"$f":"(1+F32)/(1+F18)-1","v":4.488580487804894E-2}]
[null,null,"Nominal vanilla WACC",null,{"$f":"E12*E32+E11*E28","v":8.5360370000000005E-2},{"$f":"F12*F32+F11*F28","v":5.8851169999999994E-2}]
[null,null,"Real vanilla WACC",null,{"$f":"(1+E34)/(1+E18)-1","v":5.8413186772136916E-2},{"$f":"(1+F34)/(1+F18)-1","v":3.3025531707317146E-2}]
[]
[]
[]
[]
[null,1.2,"WACC Parameters for WADSL"]
[]
[null,"1.2.1","Input Values",null,"FY2013-FY2014"]
[null,null,"Nominal Risk Free Rate",null,3.1941400000000002E-2]
[null,null,"Real Risk Free Rate",null,{"$f":"(1+E43)/(1+E52)-1","v":7.0179816965068031E-3}]
[null,null,"Debt ratio",null,0.4]
[null,null,"Equity ratio (calculated)",null,{"$f":"1-E45","v":0.6}]
[null,null,"Nominal Debt Risk Premium",null,1.4695249999999998E-2]
[null,null,"Debt Raising Costs",null,7.36E-4]
[null,null,"Equity issuance costs",null,0]
[null,null,"Nominal Market Risk Premium",null,0.06]
[null,null,"Utilisation of Imputation (Franking) Credits",null,0.45]
[null,null,"Expected inflation",null,2.4749725185150284E-2]
[null,null,"Corporate Tax Rate",null,0.3]
[null,null,"Equity Beta",null,0.7]
[null,null,"IAD real vanilla WACC",null,6.2522410008090334E-2]
[]
[]
[]
[null,"1.2.2","Calculated Values"]
[null,null,null,null,"FY2013-FY2014"]
[null,null,"Real Risk Free Rate",null,{"$f":"(1+E43)/(1+E52)-1","v":7.0179816965068031E-3}]
[null,null,"Nominal cost of debt",null,{"$f":"E43+E47+E48","v":4.7372650000000002E-2}]
[null,null,"Real cost of debt",null,{"$f":"(1+E62)/(1+E52)-1","v":2.2076536600936558E-2}]
[null,null,"Effective tax rate for equity (calculated)",null,{"$f":"Effective_Tax_Eq","v":0.23788624317939888}]
[null,null,"Debt/Equity ratio",null,{"$f":"E45/E46","v":0.66666666666666674}]
[null,null,"Nominal cost of equity",null,{"$f":"E43+E54*E50+E49","v":7.394139999999999E-2}]
[null,null,"Real cost of equity",null,{"$f":"(1+E66)/(1+E52)-1","v":4.8003598933351155E-2}]
[null,null,"Nominal vanilla WACC",null,{"$f":"E46*E66+E45*E62","v":6.3313900000000006E-2}]
[null,null,"Real vanilla WACC",null,{"$f":"(1+E68)/(1+E52)-1","v":3.7632774000385449E-2}]
[]
[null,1.3,"Inflation index"]
[]
[null,null,"Financial Year",null,"Inflation Rate","Cumulative inflation index",null,null,"FY2015","FY2016","FY2017","FY2018","FY2019"]
[null,null,"2008/2009",null,1.4192139737991383E-2,1,null,null,{"$f":"TRANSPOSE(F80:F84)","v":1.168433799784715},1.1976446447793327,1.2275857608988159,1.2582754049212861,1.2897322900443182]
[null,"Y01","2009/2010",null,3.1216361679224924E-2,{"$f":"F74*(1+E75)","v":1.0312163616792249}]
[null,"Y02","2010/2011",null,3.5490605427975108E-2,{"$f":"F75*(1+E76)","v":1.0678148546824544}]
[null,"Y03","2011/2012",null,1.2096774193548487E-2,1.0807319698600648]
[null,"Y04","2012/2013",null,2.3904382470119501E-2,1.1065662002152854]
[null,"Y05","2013/2014",null,3.0155642023346418E-2,1.1399354144241123]
[null,"Y06","2014/2015",null,{"$f":"$F$18","v":2.4999999999999911E-2},1.168433799784715]
[null,"Y07","2015/2016",null,{"$f":"$F$18","v":2.4999999999999911E-2},1.1976446447793327]
[null,"Y08","2016/2017",null,2.4999999999999911E-2,1.2275857608988159]
[null,"Y09","2017/2018",null,2.4999999999999911E-2,1.2582754049212861]
[null,"Y10","2018/2019",null,2.4999999999999911E-2,1.2897322900443182]
[null,"Y11","2019/2020",null,2.4999999999999911E-2,1.3219755972954261]
[null,"Y12","2020/2021",null,2.4999999999999911E-2,1.3550249872278117]

{"sheet":"2. RAB","index":8,"n_rows":57,"n_cols":18,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
["2.","Regulatory Asset Base"]
[null,null,1,2,3,4,5,7,8,9,10,11,12,13,14,15,16,17]
[null,"2.0","Purpose"]
[null,null,"Inputs opening Regulatory Asset Base and RAB parameters"]
[]
[]
[null,"2.1","Regulatory Asset Base -- Opening Value and Parameters"]
[]
[]
[null,null,"RAB valuation year (30 June)",null,2009,"This is the base year for valuation."]
[]
[]
[null,null,"Code","Asset Class",null,null,{"$f":"\"Depreciated Value at 30 June \"&Start_year&\" ($M)\"","v":"Depreciated Value at 30 June 2009 ($M)"},"Average Asset Life (years)","Remaining Asset Life (years)",{"$f":"\"Depreciated proportion at 30 June \"&Start_year","v":"Depreciated proportion at 30 June 2009"},null,"Average asset life (years) FY2015","Average asset life (years) FY2016","Average asset life (years) FY2017","Average asset life (years) FY2018","Average asset life (years) FY2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C15,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,1,35,1,{"$f":"IF(H15>0,(H15-I15)/H15,0)","v":0.97142857142857142}]
[null,null,"CA02","Copper cables",null,null,1,20,1,{"$f":"IF(H16>0,(H16-I16)/H16,0)","v":0.95},null,1,1,1,1,1]
[null,null,"CA03","Other cables",null,null,1,20,1,0.95]
[null,null,"CA04","Pair gain systems",null,null,1,12,1,0.91666666666666663]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,1,12,1,0.91666666666666663]
[null,null,"CA06","Other CAN assets",null,null,1,12,1,0.91666666666666663]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,1,1,1,0]
[null,null,"CA08","Network Land",null,null,1,10000,10000,0]
[null,null,"CA09","Network Buildings/Support",null,null,1,1,1,0]
[null,null,"CA10","Indirect Capital Assets",null,null,1,10,5,0.5]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,null,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,null,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,null,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,null,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,null,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,null,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,null,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,null,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,null,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,null,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G15:G34)","v":10}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C37,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,1,27,1,{"$f":"IF(H37>0,(H37-I37)/H37,0)","v":0.96296296296296291}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,1,25,1,0.96]
[null,null,"CO03","Switching Equipment - Other",null,null,1,20,1,0.95]
[null,null,"CO04","Inter-exchange Cables ",null,null,1,38,1,0.97368421052631582]
[null,null,"CO05","Transmission Equipment ",null,null,1,1,1,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,1,16,1,0.9375]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,1,1,1,0]
[null,null,"CO08","Network Land",null,null,1,10000,10000,0]
[null,null,"CO09","Network Buildings/Support",null,null,1,1,1,0]
[null,null,"CO10","Indirect Capital Assets",null,null,1,10,5,0.5]
[null,null,"CO11","LSS equipment",null,null,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,1,6,1,0.83333333333333337]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G37:G56)","v":11}]

{"sheet":"3. Additions, Disposals & Opex","index":9,"n_rows":160,"n_cols":20,"rows_kept":160,"cut":false,"hidden":false,"merged":[]}
["3.","Operating costs, overheads and capital expenditure"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,"3.0","Purpose"]
[null,null,"Summarises operating costs and overheads for each asset class and allows input of disposals and additions in each asset class."]
[]
[]
[null,"3.1","Operating Cost and Overheads specified for each Asset Class"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Unit",null,null,{"$f":"VLOOKUP(H9,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C12,CAN_AC,2,FALSE)","v":"Ducts and pipes"},"$M",null,null,{"$f":"'F. Opex allocations'!F28","v":0.5156389540041536},{"$f":"'F. Opex allocations'!G28","v":0.5156389540041536},{"$f":"'F. Opex allocations'!H28","v":0.5156389540041536},{"$f":"'F. Opex allocations'!I28","v":0.5156389540041536},{"$f":"'F. Opex allocations'!J28","v":0.5156389540041536},1,1,1,1,1,null,null,{"$f":"SUM(OFFSET($H12,0,0,1,Model_period))","v":7.5781947700207679}]
[null,null,"CA02","Copper cables","$M",null,null,{"$f":"'F. Opex allocations'!F29","v":0.49804072723083387},{"$f":"'F. Opex allocations'!G29","v":0.49804072723083387},{"$f":"'F. Opex allocations'!H29","v":0.49804072723083387},{"$f":"'F. Opex allocations'!I29","v":0.49804072723083387},{"$f":"'F. Opex allocations'!J29","v":0.49804072723083387},1,1,1,1,1,null,null,7.4902036361541695]
[null,null,"CA03","Other cables","$M",null,null,{"$f":"'F. Opex allocations'!F30","v":2.085015855489539E-3},{"$f":"'F. Opex allocations'!G30","v":2.085015855489539E-3},{"$f":"'F. Opex allocations'!H30","v":2.085015855489539E-3},{"$f":"'F. Opex allocations'!I30","v":2.085015855489539E-3},{"$f":"'F. Opex allocations'!J30","v":2.085015855489539E-3},1,1,1,1,1,null,null,5.0104250792774474]
[null,null,"CA04","Pair gain systems","$M",null,null,{"$f":"'F. Opex allocations'!F31","v":0.16769057027371073},{"$f":"'F. Opex allocations'!G31","v":0.16769057027371073},{"$f":"'F. Opex allocations'!H31","v":0.16769057027371073},{"$f":"'F. Opex allocations'!I31","v":0.16769057027371073},{"$f":"'F. Opex allocations'!J31","v":0.16769057027371073},1,1,1,1,1,null,null,5.8384528513685536]
[null,null,"CA05","CAN Radio Bearer Equipment","$M",null,null,{"$f":"'F. Opex allocations'!F32","v":6.311216585353055E-2},{"$f":"'F. Opex allocations'!G32","v":6.311216585353055E-2},{"$f":"'F. Opex allocations'!H32","v":6.311216585353055E-2},{"$f":"'F. Opex allocations'!I32","v":6.311216585353055E-2},{"$f":"'F. Opex allocations'!J32","v":6.311216585353055E-2},1,1,1,1,1,null,null,5.3155608292676533]
[null,null,"CA06","Other CAN assets","$M",null,null,{"$f":"'F. Opex allocations'!F33","v":1.5629175113624343E-4},{"$f":"'F. Opex allocations'!G33","v":1.5629175113624343E-4},{"$f":"'F. Opex allocations'!H33","v":1.5629175113624343E-4},{"$f":"'F. Opex allocations'!I33","v":1.5629175113624343E-4},{"$f":"'F. Opex allocations'!J33","v":1.5629175113624343E-4},1,1,1,1,1,null,null,5.0007814587556814]
[null,null,"CA07","Other Communications Plant and Equipment","$M",null,null,{"$f":"'F. Opex allocations'!F34","v":1.6264988151471367E-3},{"$f":"'F. Opex allocations'!G34","v":1.6264988151471367E-3},{"$f":"'F. Opex allocations'!H34","v":1.6264988151471367E-3},{"$f":"'F. Opex allocations'!I34","v":1.6264988151471367E-3},{"$f":"'F. Opex allocations'!J34","v":1.6264988151471367E-3},1,1,1,1,1,null,null,5.0081324940757357]
[null,null,"CA08","Network Land","$M",null,null,{"$f":"'F. Opex allocations'!F35","v":5.2083715871278314E-3},{"$f":"'F. Opex allocations'!G35","v":5.2083715871278314E-3},{"$f":"'F. Opex allocations'!H35","v":5.2083715871278314E-3},{"$f":"'F. Opex allocations'!I35","v":5.2083715871278314E-3},{"$f":"'F. Opex allocations'!J35","v":5.2083715871278314E-3},1,1,1,1,1,null,null,5.0260418579356392]
[null,null,"CA09","Network Buildings/Support","$M",null,null,{"$f":"'F. Opex allocations'!F36","v":4.6441404628870794E-2},{"$f":"'F. Opex allocations'!G36","v":4.6441404628870794E-2},{"$f":"'F. Opex allocations'!H36","v":4.6441404628870794E-2},{"$f":"'F. Opex allocations'!I36","v":4.6441404628870794E-2},{"$f":"'F. Opex allocations'!J36","v":4.6441404628870794E-2},1,1,1,1,1,null,null,5.2322070231443538]
[null,null,"CA10","Indirect Capital Assets","$M",null,null,{"$f":"'F. Opex allocations'!F37","v":0},{"$f":"'F. Opex allocations'!G37","v":0},{"$f":"'F. Opex allocations'!H37","v":0},{"$f":"'F. Opex allocations'!I37","v":0},{"$f":"'F. Opex allocations'!J37","v":0},1,1,1,1,1,null,null,5]
[null,null,"CA11","Spare CAN Asset Class 11","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total CAN Asset Class",null,null,null,{"$f":"SUM(H12:H31)","v":1.3000000000000003},1.3000000000000003,1.3000000000000003,1.3000000000000003,1.3000000000000003,10,10,10,10,10,0,0,56.5]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C34,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},"$M",null,null,{"$f":"'F. Opex allocations'!F50","v":0.40689197082626166},{"$f":"'F. Opex allocations'!G50","v":0.40689197082626166},{"$f":"'F. Opex allocations'!H50","v":0.40689197082626166},{"$f":"'F. Opex allocations'!I50","v":0.40689197082626166},{"$f":"'F. Opex allocations'!J50","v":0.40689197082626166},1,1,1,1,1,null,null,{"$f":"SUM(OFFSET($H34,0,0,1,Model_period))","v":7.0344598541313079}]
[null,null,"CO02","Switching Equipment - Trunk","$M",null,null,{"$f":"'F. Opex allocations'!F51","v":1.1126747031108986E-2},{"$f":"'F. Opex allocations'!G51","v":1.1126747031108986E-2},{"$f":"'F. Opex allocations'!H51","v":1.1126747031108986E-2},{"$f":"'F. Opex allocations'!I51","v":1.1126747031108986E-2},{"$f":"'F. Opex allocations'!J51","v":1.1126747031108986E-2},1,1,1,1,1,null,null,5.0556337351555447]
[null,null,"CO03","Switching Equipment - Other","$M",null,null,{"$f":"'F. Opex allocations'!F52","v":1.1344680340320695E-3},{"$f":"'F. Opex allocations'!G52","v":1.1344680340320695E-3},{"$f":"'F. Opex allocations'!H52","v":1.1344680340320695E-3},{"$f":"'F. Opex allocations'!I52","v":1.1344680340320695E-3},{"$f":"'F. Opex allocations'!J52","v":1.1344680340320695E-3},1,1,1,1,1,null,null,5.0056723401701602]
[null,null,"CO04","Inter-exchange Cables ","$M",null,null,{"$f":"'F. Opex allocations'!F53","v":0.2622245147301186},{"$f":"'F. Opex allocations'!G53","v":0.2622245147301186},{"$f":"'F. Opex allocations'!H53","v":0.2622245147301186},{"$f":"'F. Opex allocations'!I53","v":0.2622245147301186},{"$f":"'F. Opex allocations'!J53","v":0.2622245147301186},1,1,1,1,1,null,null,6.3111225736505929]
[null,null,"CO05","Transmission Equipment ","$M",null,null,{"$f":"'F. Opex allocations'!F54","v":0.30672134002939955},{"$f":"'F. Opex allocations'!G54","v":0.30672134002939955},{"$f":"'F. Opex allocations'!H54","v":0.30672134002939955},{"$f":"'F. Opex allocations'!I54","v":0.30672134002939955},{"$f":"'F. Opex allocations'!J54","v":0.30672134002939955},1,1,1,1,1,null,null,6.533606700146998]
[null,null,"CO06","Core Radio Bearer Equipment","$M",null,null,{"$f":"'F. Opex allocations'!F55","v":3.9250051650807555E-2},{"$f":"'F. Opex allocations'!G55","v":3.9250051650807555E-2},{"$f":"'F. Opex allocations'!H55","v":3.9250051650807555E-2},{"$f":"'F. Opex allocations'!I55","v":3.9250051650807555E-2},{"$f":"'F. Opex allocations'!J55","v":3.9250051650807555E-2},1,1,1,1,1,null,null,5.1962502582540377]
[null,null,"CO07","Other Communications Plant and Equipment","$M",null,null,{"$f":"'F. Opex allocations'!F56","v":2.1663405508275863E-3},{"$f":"'F. Opex allocations'!G56","v":2.1663405508275863E-3},{"$f":"'F. Opex allocations'!H56","v":2.1663405508275863E-3},{"$f":"'F. Opex allocations'!I56","v":2.1663405508275863E-3},{"$f":"'F. Opex allocations'!J56","v":2.1663405508275863E-3},1,1,1,1,1,null,null,5.010831702754138]
[null,null,"CO08","Network Land","$M",null,null,{"$f":"'F. Opex allocations'!F57","v":4.347977678713278E-2},{"$f":"'F. Opex allocations'!G57","v":4.347977678713278E-2},{"$f":"'F. Opex allocations'!H57","v":4.347977678713278E-2},{"$f":"'F. Opex allocations'!I57","v":4.347977678713278E-2},{"$f":"'F. Opex allocations'!J57","v":4.347977678713278E-2},1,1,1,1,1,null,null,5.2173988839356635]
[null,null,"CO09","Network Buildings/Support","$M",null,null,{"$f":"'F. Opex allocations'!F58","v":0.22700479036031126},{"$f":"'F. Opex allocations'!G58","v":0.22700479036031126},{"$f":"'F. Opex allocations'!H58","v":0.22700479036031126},{"$f":"'F. Opex allocations'!I58","v":0.22700479036031126},{"$f":"'F. Opex allocations'!J58","v":0.22700479036031126},1,1,1,1,1,null,null,6.1350239518015561]
[null,null,"CO10","Indirect Capital Assets","$M",null,null,{"$f":"'F. Opex allocations'!F59","v":0},{"$f":"'F. Opex allocations'!G59","v":0},{"$f":"'F. Opex allocations'!H59","v":0},{"$f":"'F. Opex allocations'!I59","v":0},{"$f":"'F. Opex allocations'!J59","v":0},1,1,1,1,1,null,null,5]
[null,null,"CO11","LSS equipment","$M",null,null,{"$f":"'F. Opex allocations'!F60","v":1},{"$f":"'F. Opex allocations'!G60","v":1},{"$f":"'F. Opex allocations'!H60","v":1},{"$f":"'F. Opex allocations'!I60","v":1},{"$f":"'F. Opex allocations'!J60","v":1},1,1,1,1,1,null,null,10]
[null,null,"CO12","Data Equipment","$M",null,null,{"$f":"'F. Opex allocations'!F61","v":1},{"$f":"'F. Opex allocations'!G61","v":1},{"$f":"'F. Opex allocations'!H61","v":1},{"$f":"'F. Opex allocations'!I61","v":1},{"$f":"'F. Opex allocations'!J61","v":1},1,1,1,1,1,null,null,10]
[null,null,"CO13","Spare Core Asset Class 13","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total Core Asset Class",null,null,null,{"$f":"SUM(H34:H53)","v":3.3000000000000003},{"$f":"SUM(I34:I53)","v":3.3000000000000003},3.3000000000000003,3.3000000000000003,3.3000000000000003,12,12,12,12,12,0,0,76.5]
[]
[null,null,null,"Total",null,null,null,{"$f":"H54+H32","v":4.6000000000000005},{"$f":"I54+I32","v":4.6000000000000005},4.6000000000000005,4.6000000000000005,4.6000000000000005,22,22,22,22,22,0,0,{"$f":"SUM(OFFSET($H56,0,0,1,Model_period))","v":133}]
[]
[]
[null,"3.2","Asset Class Additions"]
[]
[null,null,null,null,null,null,"Capital expenditure at beginning of each year","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Unit",null,null,{"$f":"VLOOKUP(H61,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C64,CAN_AC,2,FALSE)","v":"Ducts and pipes"},"$M",null,null,136.112702598054,88.606478434939561,87.270634232822431,85.954929412879707,84.659060350846133,1,1,1,1,1,null,null,{"$f":"SUM(OFFSET($H64,0,0,1,Model_period))","v":487.60380502954183}]
[null,null,"CA02","Copper cables","$M",null,null,83.923261600962988,52.394129314153837,51.604227773030303,50.826234902836831,50.059971166712259,1,1,1,1,1,null,null,293.80782475769621]
[null,null,"CA03","Other cables","$M",null,null,38.58686613501856,39.520398132708443,38.924582841959655,38.337750149500948,37.759764632369375,1,1,1,1,1,null,null,198.12936189155698]
[null,null,"CA04","Pair gain systems","$M",null,null,13.317859971111128,17.399454196814023,17.137137485673279,16.87877549955812,16.624308616456823,1,1,1,1,1,null,null,86.357535769613378]
[null,null,"CA05","CAN Radio Bearer Equipment","$M",null,null,1.028739863577089,0.48739846886596822,0.480050378407397,0.47281306883312563,0.46568486999437247,1,1,1,1,1,null,null,7.9346866496779525]
[null,null,"CA06","Other CAN assets","$M",null,null,0,8.9692688996261968E-2,8.8340468925176219E-2,8.7008635121255715E-2,8.5696880238161036E-2,1,1,1,1,1,null,null,5.3507386732808548]
[null,null,"CA07","Other Communications Plant and Equipment","$M",null,null,3.1333471656376686,3.2533194869512898,3.2042719675030407,3.1559638956170968,3.1083841232740772,1,1,1,1,1,null,null,20.855286638983173]
[null,null,"CA08","Network Land","$M",null,null,null,null,null,null,null,1,1,1,1,1,null,null,5]
[null,null,"CA09","Network Buildings/Support","$M",null,null,22.721841501794916,29.702937124541695,29.255131308934168,28.814076679165641,28.379671453372985,1,1,1,1,1,null,null,143.8736580678094]
[null,null,"CA10","Indirect Capital Assets","$M",null,null,186.91618821923001,186.91618821923001,186.91618821923001,186.91618821923001,186.91618821923001,1,1,1,1,1,null,null,939.58094109615001]
[null,null,"CA11","Spare CAN Asset Class 11","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total CAN Asset Class",null,null,null,{"$f":"SUM(H64:H83)","v":485.74080705538631},418.3699960672011,414.88056467648539,411.44374046274277,408.05873031249422,10,10,10,10,10,0,0,2188.4938385743098]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C86,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},"$M",null,null,56.89816398,17.108151538213114,16.85022654847273,16.596190073525072,16.34598348955355,1,1,1,1,1,null,null,{"$f":"SUM(OFFSET($H86,0,0,1,Model_period))","v":128.79871562976444}]
[null,null,"CO02","Switching Equipment - Trunk","$M",null,null,7.2994199999999992E-3,1.297729914956869E-2,1.2781651493389464E-2,1.2588953449832038E-2,1.2399160550105991E-2,1,1,1,1,1,null,null,5.0580464846428956]
[null,null,"CO03","Switching Equipment - Other","$M",null,null,1.3314854599999999,0.93229138369938835,0.91823602271906191,0.90439256241243182,0.89075780813401195,1,1,1,1,1,null,null,9.9771632369648948]
[null,null,"CO04","Inter-exchange Cables ","$M",null,null,92.734513692446569,80.87882310180197,79.659482159435882,78.458524179095079,77.275672016560847,1,1,1,1,1,null,null,414.00701514934036]
[null,null,"CO05","Transmission Equipment ","$M",null,null,157.09337994783834,132.20335835796064,130.21024123061008,128.24717262799203,126.31369953416163,1,1,1,1,1,null,null,679.06785169856278]
[null,null,"CO06","Core Radio Bearer Equipment","$M",null,null,6.2768670879727155,7.0580762354044539,6.9516676478643369,6.8468632917216485,6.743638981349684,1,1,1,1,1,null,null,38.877113244312838]
[null,null,"CO07","Other Communications Plant and Equipment","$M",null,null,7.7389307558914888,8.0352456671313757,7.9141051306083519,7.7947909264959367,7.6772755207401326,1,1,1,1,1,null,null,44.160348000867288]
[null,null,"CO08","Network Land","$M",null,null,null,null,null,null,null,1,1,1,1,1,null,null,5]
[null,null,"CO09","Network Buildings/Support","$M",null,null,130.39615432526898,170.45928134387964,167.88941233765937,165.35828705168163,162.86532137996494,1,1,1,1,1,null,null,801.9684564384545]
[null,null,"CO10","Indirect Capital Assets","$M",null,null,128.50007603877006,128.50007603877006,128.50007603877006,128.50007603877006,128.50007603877006,1,1,1,1,1,null,null,647.50038019385033]
[null,null,"CO11","LSS equipment","$M",null,null,null,null,null,null,null,1,1,1,1,1,null,null,5]
[null,null,"CO12","Data Equipment","$M",null,null,447.54680879498233,375.90447778278053,351.06617484984457,345.92862107155423,340.86625100709256,1,1,1,1,1,null,null,1866.3123335062544]
[null,null,"CO13","Spare Core Asset Class 13","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total Core Asset Class",null,null,null,{"$f":"SUM(H86:H105)","v":1028.5236795031706},921.09275874879074,889.97240361747777,878.64750677669804,867.49107493687757,12,12,12,12,12,0,0,4645.7274235830146]
[]
[null,null,null,"Total",null,null,null,{"$f":"H106+H84","v":1514.2644865585569},{"$f":"I106+I84","v":1339.462754815992},1304.8529682939632,1290.0912472394407,1275.5498052493717,22,22,22,22,22,0,0,{"$f":"T106+T84","v":6834.2212621573244}]
[]
[]
[null,"3.3","Asset Class Disposals"]
[]
[null,null,null,null,null,null,"Capital disposals at beginning of each year","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Unit",null,null,{"$f":"VLOOKUP(H113,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C116,CAN_AC,2,FALSE)","v":"Ducts and pipes"},"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET($H116,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA03","Other cables","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA08","Network Land","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total CAN Asset Class",null,null,null,{"$f":"SUM(H116:H135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C138,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET($H138,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO03","Switching Equipment - Other","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO08","Network Land","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO11","LSS equipment","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO12","Data Equipment","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20","$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total Core Asset Class",null,null,null,{"$f":"SUM(H138:H157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total",null,null,null,{"$f":"H158+H136","v":0},{"$f":"I158+I136","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T158+T136","v":0}]

{"sheet":"4. Tax Parameters","index":10,"n_rows":114,"n_cols":20,"rows_kept":114,"cut":false,"hidden":false,"merged":[]}
["4.","Tax Parameters"]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,"4.0","Purpose"]
[null,null,"Inputs tax parameters"]
[]
[null,{"$f":"$A$1&\"1\"","v":"4.1"},"Regulatory Asset Base -- Opening Tax Value and Parameters"]
[]
[null,null,"Code","Asset Class",null,null,"Depreciated Tax Value ($M)","Tax Standard Life (years)","Tax Remaining Life (years)"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C10,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,1,{"$f":"'2. RAB'!H15","v":35},{"$f":"'2. RAB'!I15","v":1}]
[null,null,"CA02","Copper cables",null,null,1,{"$f":"'2. RAB'!H16","v":20},{"$f":"'2. RAB'!I16","v":1}]
[null,null,"CA03","Other cables",null,null,1,{"$f":"'2. RAB'!H17","v":20},{"$f":"'2. RAB'!I17","v":1}]
[null,null,"CA04","Pair gain systems",null,null,1,{"$f":"'2. RAB'!H18","v":12},{"$f":"'2. RAB'!I18","v":1}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,1,{"$f":"'2. RAB'!H19","v":12},{"$f":"'2. RAB'!I19","v":1}]
[null,null,"CA06","Other CAN assets",null,null,1,{"$f":"'2. RAB'!H20","v":12},{"$f":"'2. RAB'!I20","v":1}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,1,{"$f":"'2. RAB'!H21","v":1},{"$f":"'2. RAB'!I21","v":1}]
[null,null,"CA08","Network Land",null,null,1,{"$f":"'2. RAB'!H22","v":10000},{"$f":"'2. RAB'!I22","v":10000}]
[null,null,"CA09","Network Buildings/Support",null,null,1,{"$f":"'2. RAB'!H23","v":1},{"$f":"'2. RAB'!I23","v":1}]
[null,null,"CA10","Indirect Capital Assets",null,null,1,{"$f":"'2. RAB'!H24","v":10},{"$f":"'2. RAB'!I24","v":5}]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,null,"Total",null,null,{"$f":"SUM(G10:G29)","v":10}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C32,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,1,{"$f":"'2. RAB'!H37","v":27},{"$f":"'2. RAB'!I37","v":1}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,1,{"$f":"'2. RAB'!H38","v":25},{"$f":"'2. RAB'!I38","v":1}]
[null,null,"CO03","Switching Equipment - Other",null,null,1,{"$f":"'2. RAB'!H39","v":20},{"$f":"'2. RAB'!I39","v":1}]
[null,null,"CO04","Inter-exchange Cables ",null,null,1,{"$f":"'2. RAB'!H40","v":38},{"$f":"'2. RAB'!I40","v":1}]
[null,null,"CO05","Transmission Equipment ",null,null,1,{"$f":"'2. RAB'!H41","v":1},{"$f":"'2. RAB'!I41","v":1}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,1,{"$f":"'2. RAB'!H42","v":16},{"$f":"'2. RAB'!I42","v":1}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,1,{"$f":"'2. RAB'!H43","v":1},{"$f":"'2. RAB'!I43","v":1}]
[null,null,"CO08","Network Land",null,null,1,{"$f":"'2. RAB'!H44","v":10000},{"$f":"'2. RAB'!I44","v":10000}]
[null,null,"CO09","Network Buildings/Support",null,null,1,{"$f":"'2. RAB'!H45","v":1},{"$f":"'2. RAB'!I45","v":1}]
[null,null,"CO10","Indirect Capital Assets",null,null,1,{"$f":"'2. RAB'!H46","v":10},{"$f":"'2. RAB'!I46","v":5}]
[null,null,"CO11","LSS equipment",null,null,1,{"$f":"'2. RAB'!H47","v":0},{"$f":"'2. RAB'!I47","v":0}]
[null,null,"CO12","Data Equipment",null,null,1,{"$f":"'2. RAB'!H48","v":6},{"$f":"'2. RAB'!I48","v":1}]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[null,null,null,"Total",null,null,{"$f":"SUM(G32:G51)","v":12}]
[]
[]
[null,{"$f":"$A$1&\"2\"","v":"4.2"},"Tax Losses Carried Forward"]
[]
[null,null,null,"Enter any tax loss (as a negative value) at the valuation year to be carried forward."]
[]
[null,null,null,"Asset Class Category",null,null,"Tax Loss Carried Forward ($M)"]
[]
[null,null,null,"CAN",null,null,0]
[null,null,null,"Core",null,null,0]
[]
[null,null,null,"Total",null,null,{"$f":"SUM(G61:G62)","v":0}]
[]
[]
[null,{"$f":"$A$1&\"3\"","v":"4.3"},"Additional Taxable Income"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,"Unit",null,{"$f":"VLOOKUP(H69,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C72,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(G72,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H72:H91)","v":0},{"$f":"SUM(I72:I91)","v":0},{"$f":"SUM(J72:J91)","v":0},{"$f":"SUM(K72:K91)","v":0},{"$f":"SUM(L72:L91)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C94,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(G94,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H94:H113)","v":0},{"$f":"SUM(I94:I113)","v":0},{"$f":"SUM(J94:J113)","v":0},{"$f":"SUM(K94:K113)","v":0},{"$f":"SUM(L94:L113)","v":0},0,0,0,0,0,0,0,0]

{"sheet":"5. Service Demand","index":11,"n_rows":71,"n_cols":20,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["5.","Service Demand"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,"Purpose"]
[null,null,"To input actuals and forecasts of lines and traffic"]
[]
[]
[null,"5.1","Annual Demand for Services"]
[]
[null,"5.1.1","FLSM Services"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Service","Unit",null,null,{"$f":"VLOOKUP(H10,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"S01",{"$f":"VLOOKUP($C12,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1-3"},{"$f":"VLOOKUP($C12,Services,3,FALSE)","v":"Line"},null,null,827333,992799.6,1092079.56,1146683.5380000002,1204017.7149000003,{"$f":"SUM(M54:M56)","v":3},{"$f":"SUM(N54:N56)","v":3},{"$f":"SUM(O54:O56)","v":3},{"$f":"SUM(P54:P56)","v":3},{"$f":"SUM(Q54:Q56)","v":3},null,null,{"$f":"SUM(OFFSET(H12,0,0,1,Model_period))","v":5262928.4129000008}]
[null,null,"S02","Unconditioned Local Loop Service Band 4","Line",null,null,124.00000000000001,148.80000000000001,163.68000000000004,171.86400000000006,180.45720000000006,{"$f":"M57","v":1},{"$f":"N57","v":1},{"$f":"O57","v":1},{"$f":"P57","v":1},{"$f":"Q57","v":1},null,null,{"$f":"SUM(OFFSET(H14,0,0,1,Model_period))","v":6078805.0866921898}]
[null,null,"S03","Wholesale Line Rental","Line",null,null,1252784,1233992.24,1215482.3563999999,1197250.121054,1179291.3692381899,{"$f":"M38","v":1},{"$f":"N38","v":1},{"$f":"O38","v":1},{"$f":"P38","v":1},{"$f":"Q38","v":1},null,null,10]
[null,null,"S04","Fixed Originating & Terminating Access Service",{"$f":"VLOOKUP($C15,Services,3,FALSE)","v":"Minute"},null,null,1,1,1,1,1,{"$f":"M31","v":1},1,1,1,1,null,null,10]
[null,null,"S05","Local Carriage Service","Call",null,null,1,1,1,1,1,1,1,1,1,1,null,null,3562297]
[null,null,"S06","Line Sharing Service","Line",null,null,734155,723143,712296,701611,691087,{"$f":"M37","v":1},{"$f":"N37","v":1},{"$f":"O37","v":1},{"$f":"P37","v":1},{"$f":"Q37","v":1},null,null,10]
[null,null,"S07","Wholesale ADSL","SIO",null,null,1,1,1,1,1,{"$f":"M40","v":1},{"$f":"N40","v":1},{"$f":"O40","v":1},{"$f":"P40","v":1},{"$f":"Q40","v":1},null,null,5]
[null,null,"S08","Telstra Equipment Building Access","Rack",null,null,null,null,null,null,null,1,1,1,1,1,null,null,0]
[null,null,"S09","Additional Service 01","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"S10","Additional Service 02","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"5.1.2","Services used for cost allocation"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,null,"Service","Unit",null,null,"FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019"]
[null,null,null,"PSTN Retail access","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"PSTN local calls","MOU",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"PSTN national STD","MOU",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"PSTN international","MOU",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"PSTN fixed to mobile","MOU",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"PSTN OTA","MOU",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"LCS","MOU",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"ISDN-BRI","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"ISDN-PRI","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"ISDN voice","MOU",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"ULLS","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"LSS","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"WLR","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"ADSL retail","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"ADSL wholesale","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"Other DSL","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"PSTN Retail access Band 1","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"PSTN Retail access Band 2","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"PSTN Retail access Band 3","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"PSTN Retail access Band 4","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"ISDN-BRI Band 1","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"ISDN-BRI Band 2","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"ISDN-BRI Band 3","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"ISDN-BRI Band 4","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"ISDN-PRI Band 1","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"ISDN-PRI Band 2","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"ISDN-PRI Band 3","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"ISDN-PRI Band 4","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"ULLS Band 1","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"ULLS Band 2","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"ULLS Band 3","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"ULLS Band 4","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"WLR Band 1","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"WLR Band 2","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"WLR Band 3","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"WLR Band 4","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"Other DSL Band 1","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"Other DSL Band 2","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"Other DSL Band 3","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[null,null,null,"Other DSL Band 4","SIO",null,null,null,null,null,null,1,1,1,1,1,1]
[]
[null,"5.2","Average Call Duration for Local Carriage Service"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Service","Unit",null,null,{"$f":"VLOOKUP(H69,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,"S05",{"$f":"VLOOKUP($C71,Services,2,FALSE)","v":"Local Carriage Service"},"Minute",null,null,4,4,4,4,4,1,1,1,1,1,4,4]

{"sheet":"6. Revenue Requirement","index":12,"n_rows":329,"n_cols":20,"rows_kept":329,"cut":false,"hidden":false,"merged":[]}
["6.","Revenue Requirement"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,"Purpose"]
[null,null,"Calculates Revenue Requirement, with and without tax component, for each year."]
[]
[]
[null,"6.1","Annual Revenue Requirement"]
[]
[null,"6.1.1","Part 1: Return on capital"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H10,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C13,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C13,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C13,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":8.1955594825228459},{"$f":"VLOOKUP($C13,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":13.296535794264967},{"$f":"VLOOKUP($C13,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":18.15447547684769},{"$f":"VLOOKUP($C13,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":22.783504103548804},{"$f":"VLOOKUP($C13,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":15.370973292822178},{"$f":"VLOOKUP($C13,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":14.935085966614578},{"$f":"VLOOKUP($C13,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":14.498255053786766},{"$f":"VLOOKUP($C13,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":14.060480554338744},{"$f":"VLOOKUP($C13,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":13.621762468270514},{"$f":"VLOOKUP($C13,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":23.315552423062645},{"$f":"VLOOKUP($C13,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":22.477828322150721},{"$f":"SUM(OFFSET($H13,0,0,1,Model_period))","v":134.97504537978921}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":5.0531513171780276},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":7.9552265215380373},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":10.645989682347009},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":13.134941473806611},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":8.7210262651418908},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":8.1806706441029924},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":7.6415879708254817},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":7.1154656226705928},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":6.5997477672530405},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":10.776154583360052},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":9.876636395276277},75.106220451635821]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":2.3233757806393913},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":4.5867921992133693},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":6.6908179341231513},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":8.6426192544125069},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":5.9050856772431715},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":5.5539944331807671},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":5.2074117018541761},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":4.8658846911709537},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":4.5292312112124629},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":7.4275695346048618},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":6.8538242369757869},48.363626069822089]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0.80188925419743828},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":1.7827135991759537},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":2.658442165173732},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":3.4328230687905466},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":2.0102939854004824},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":2.1038115348554216},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":1.8867897991018518},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":1.6714897009171024},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":1.4577865320345607},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":2.2030713322908997},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":1.7861254966862499},17.864452826419228]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":6.1942042021499104E-2},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":8.6127232076858615E-2},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0.10736844922478823},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0.12577068677549166},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":7.9931304085422178E-2},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0.10392319721349529},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0.12501670977000273},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0.14328220654483714},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0.15878157062888096},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0.30347808532701026},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0.26531171603797871},1.0505565851134127]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":5.4005375970456763E-3},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":1.0259315497935755E-2},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":1.4595654921181039E-2},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":1.0412811310983613E-2},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":4.23662868093862E-2},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":7.1321606381616845E-2},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":9.7320873243394682E-2},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0.12041633606459011},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0.24879804784860751},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0.22306198322787615},0.43050660859827083]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0.18866375132679952},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0.19588747311627622},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0.19256080443182971},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0.18965772963753974},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0.10561172143284751},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},1.062896793546698]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":5.9894395557764886E-2},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":6.1413315895973521E-2},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":6.2970907922303379E-2},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":6.4568156217330877E-2},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":3.7431456816426276E-2},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":7.1389389827154065E-2},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0.10536733031729641},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0.13936586103766793},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0.17338557930785359},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0.36688214101336158},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0.36684709310129837},0.83419957967190783]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":1.3681177437959331},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":1.7884604696204005},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":1.7580878513870484},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":1.731582662324463},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0.96423924361457902},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},7.8010032843438282]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":11.301247648536986},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":21.418630400389905},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":30.388777372697231},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":38.235651042055984},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":25.418972409767484},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":22.274164531475378},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":19.126054100012546},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":15.974641115378979},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":12.819925577574679},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":17.089287512207061},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":11.439357590151459},197.0164773846613]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},{"$f":"SUM(G23:S23)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H13:H32)","v":0.58413186772136916},29.353841415776685,51.177187542888788,70.669749959652719,88.355713832490466,58.623978167635471,53.331457047493799,48.727855335464369,44.133981688716901,39.547088105761219,61.847620033258764,53.288992833607658,484.50498496360177]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C35,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C35,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C35,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":3.4259277675314905},{"$f":"VLOOKUP($C35,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":4.3291502130756507},{"$f":"VLOOKUP($C35,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":3.3351130716412873},{"$f":"VLOOKUP($C35,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":3.6765939637491982},{"$f":"VLOOKUP($C35,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":3.5176555894055683},{"$f":"VLOOKUP($C35,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":3.6728477912099304},{"$f":"VLOOKUP($C35,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":3.5483441601884},{"$f":"VLOOKUP($C35,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":3.4226451586663016},{"$f":"VLOOKUP($C35,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":3.2957506081340555},{"$f":"VLOOKUP($C35,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":5.6027299653190301},{"$f":"VLOOKUP($C35,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":5.3584654307311776},{"$f":"SUM(OFFSET($H35,0,0,1,Model_period))","v":32.282441510374021}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":4.3950953625963922E-4},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":1.2033127073558321E-3},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":1.2386316084528331E-3},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":1.6747725038359837E-3},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":1.8289244488247055E-3},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":3.4775514275899311E-2},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":6.6401082834681241E-2},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":9.6705630125170458E-2},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0.125689156147367},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0.27123739564376664},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0.25941513156551793},0.3883697209599839]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":8.0170829608524022E-2},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0.13229701577886674},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":0.11639248001742945},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":0.14523892733847291},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0.1507730812677395},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0.17533584878463968},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0.19824733971617392},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0.21950755406234235},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0.2391164918231449},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0.45469428460611233},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0.42512265887467365},1.5154927551694706]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":5.5836906368218786},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":10.306592305758764},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":9.5469273962083623},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":12.3261611474371},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":13.145756800924541},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":12.812781591852579},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":12.47893728984095},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":12.144223894889654},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":11.808641406998694},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":20.291184800300751},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":19.636143050704245},100.21212565750464]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":9.4588389995826727},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":7.9601717292434442},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":5.0412588438969337},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":4.9652560897310947},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":4.2916855572865842},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},31.907726533342135]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0.37794002030274743},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0.77929661838456754},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":0.73887568991659358},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":0.95480942183146078},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":1.0093666905588696},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0.97039839593009036},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0.92936600556960403},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0.88626951947741017},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0.84110893765350903},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":1.404165418789727},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":1.2585737924600648},7.5458444863969891]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0.46597316878153716},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0.48381475471930468},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":0.30640487341198763},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":0.30178546881677643},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0.26084623119410205},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},2.0093398105251135]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":5.9894395557764886E-2},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":6.1413315895973521E-2},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":4.0569091970334085E-2},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":4.1598121328786118E-2},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":3.7431456816426276E-2},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":7.1389389827154065E-2},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0.10536733031729641},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0.13936586103766793},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0.17338557930785359},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0.36688214101336158},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0.36684709310129837},0.78882772883139374]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":7.8513571376272804},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":10.263620903386833},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":6.500056959766364},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":6.4020611522757109},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":5.5335783064464632},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},36.741189773104054]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":7.7839218370992267},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":14.735711358658163},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":13.464083670683149},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":16.937160757747655},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":17.474890316356653},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":15.323237042477999},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":13.168281215428614},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":11.010022835208497},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":8.8484619018176502},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":11.821468492930027},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":7.9281590521233998},118.80418412224975]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":3.3025531707317146E-2},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0.13210212682926858]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":26.947495881585677},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":45.090045240791078},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WADSL_WACC","v":37.317503149540748},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WADSL_WACC","v":43.121446446543281},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":40.804730954337884},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":30.288596077240324},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":19.766956944858215},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":11.779067188230144},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":5.9184485450071662},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":3.6087716096595348},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0.14603296693034232},{"$f":"SUM(G46:S46)","v":264.8475081914965}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$212:$S$255,H$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$212:$S$255,I$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$212:$S$255,J$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$212:$S$255,K$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$212:$S$255,L$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$212:$S$255,M$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$212:$S$255,N$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$212:$S$255,O$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$212:$S$255,P$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$212:$S$255,Q$2,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$212:$S$255,R$2,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$212:$S$255,S$2,FALSE)*WACC","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H35:H54)","v":0.64254505449350607},62.035650184035063,94.143316768400013,76.408423858661649,88.873786269303366,86.228543909043665,63.48146377842788,50.394003495583206,39.829909768526456,31.382704753718709,44.054786855350855,35.378759176490725,597.17515241678325]
[]
[null,"6.1.2","Part 2: Operating Costs and Overheads allocated to each Asset Class"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H59,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C62,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},{"$f":"SUM(OFFSET($H62,0,0,1,Model_period))","v":7.5781947700207679}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},7.4902036361541695]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.0104250792774474]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.8384528513685536]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.3155608292676533]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.0007814587556814]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.0081324940757357]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.0260418579356392]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.2322070231443538]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},{"$f":"SUM(G72:S72)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H62:H81)","v":1.3000000000000003},1.3000000000000003,1.3000000000000003,1.3000000000000003,1.3000000000000003,10,10,10,10,10,0,0,56.500000000000007]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C84,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},{"$f":"SUM(OFFSET($H84,0,0,1,Model_period))","v":7.0344598541313079}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.0556337351555447]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.0056723401701602]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},6.3111225736505929]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},6.533606700146998]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.1962502582540377]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.010831702754138]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.2173988839356635]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},6.1350239518015561]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":1},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":1},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":1},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":1},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},10]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},{"$f":"SUM(G95:S95)","v":10}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H84:H103)","v":3.3000000000000003},3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,12,12,12,12,12,0,0,76.5]
[]
[null,"6.1.3","Part 3: Return of capital (Depreciation)"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H108,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C111,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":4.0086640585322311},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":6.6182192188919053},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":9.1834574798899169},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":11.710021834436276},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":14.198495335989591},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":14.22706676456102},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":14.255638193132448},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":14.284209621703877},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":14.312781050275305},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":14.341352478846733},{"$f":"VLOOKUP($C111,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":14.341352478846733},{"$f":"SUM(OFFSET($H111,0,0,1,Model_period))","v":103.79855355741257}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":4.325351514282028},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":7.0257116080782787},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":9.680212703247145},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":12.294694152447363},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":14.869759297702929},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":15.746747247934092},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":15.642186550517584},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":15.55134312751796},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":15.471084818953308},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":15.399231539835119},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":13.190150506124491},111.60709102068068]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":1.9887425331737263},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":4.0255987116325684},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":6.0278638794677839},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":7.9999426053768854},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":9.9422899845644412},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":9.9089351388499392},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":9.860862496958644},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":9.8166794961152579},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":9.7761736390540968},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":9.8221879225180651},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":9.8221879225180651},70.347088485193339]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":1.1439900510329335},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":2.6385847184746707},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":4.1077973581786376},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":15},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":6.9801063825688026},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":7.0032835221246899},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":7.0172501070788442},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":7.0344437318118951},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":7.0545384152344628},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":7.1378717485677958},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":7.1378717485677958},58.979994286504933]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":8.8367663542491759E-2},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0.13023467524563651},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0.17139067835528363},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0.21192620755481248},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0.251850617199458},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0.33312437812981277},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0.41316484122070296},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0.4921797129895546},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0.57005285218525736},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0.65338618551859073},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0.65338618551859073},3.6622916264230105]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":7.7045068865935875E-3},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":1.5278171604563563E-2},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":2.2737654647773626E-2},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":3.0084677435818712E-2},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0.11321502591997454},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0.19555255908673536},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0.27692414312214264},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0.3572532198558428},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0.44058655318917611},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0.44058655318917611},2.0187499585594448]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":3.2298143921295543},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":3.3534803345075246},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":3.2965296891434317},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":3.2468307263798604},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":3.1978810324331022},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":1},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},21.324536174593476]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":2.0000000000000001E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":3.0000000000000003E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":4.0000000000000002E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":5.0000000000000001E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":6.0000000000000006E-4},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":6.0000000000000006E-4},2E-3]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":23.421385125464941},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":30.617409671500681},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":30.09744799997209},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":29.643694480822742},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":29.196781815959131},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":1},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},147.97671909371959]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0.2},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":19.467082864391298},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":38.7341657287826},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":57.963955524883254},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":77.193745320983908},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":96.223535117084566},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":96.32353511708456},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":96.423535117084555},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":96.523535117084549},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":96.623535117084543},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":96.723535117084538},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":77.456452252693254},675.67662502446387]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},{"$f":"SUM(G121:S121)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H111:H130)","v":8.2000999999999991},57.673498202549197,93.151209174000456,120.5440334847421,157.32369298264962,174.89088426093784,145.65610719460409,145.80848986507954,145.97971495034523,146.16591911264283,146.51875154556001,123.04258764745811,1195.3936492275509]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C133,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":2.172218648286488},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":2.8253617940315872},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":8},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":8},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":4.722622087259202},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":4.7592750673833812},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":4.7958510932638942},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":4.8324361369210598},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":4.8690293588680404},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":4.1816676693346642},{"$f":"VLOOKUP($C133,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":3.9351183806114967},{"$f":"SUM(OFFSET($H133,0,0,1,Model_period))","v":45.976794186013656}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":3.0096597056011691E-4},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":8.3603936458305581E-4},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":1.3620258482719173E-3},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":1.8800824829583306E-3},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":2.3903288202033182E-3},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":4.239032882020332E-2},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":8.2390328820203321E-2},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0.12239032882020331},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0.16239032882020332},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0.20239032882020333},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0.20239032882020333},1.4163307577673898]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":6.8623913570458966E-2},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0.11667361839973321},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0.16390731674421521},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0.2104289129581024},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0.25624914279705585},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0.30624914279705584},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0.35624914279705583},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0.40624914279705582},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0.45624914279705581},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0.5062491427970558},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0.5062491427970558},3.3408794756577889]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":2.5155146535315596},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":4.709432069734512},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":6.8660911750887053},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":8.9902361729790083},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":11.08235725083539},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":11.108673040309075},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":11.13498882978276},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":11.161304619256445},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":11.18762040873013},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":11.213936198203815},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":11.213936198203815},79.756218220247575]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":161.92985731938421},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":136.27353974531732},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":133.95926762787403},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":131.93967815607317},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":129.95053630993371},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":1},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},699.05287915858241]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0.4043821707770453},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0.85909311965975577},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":1.3060819174010037},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":1.7463318467838573},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":2.1799445039713108},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":2.2424445039713108},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":2.3049445039713108},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":2.3674445039713108},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":2.4299445039713108},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":2.4924445039713108},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":2.4924445039713108},16.840611574478213]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":7.9771913591916253},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":8.2826289996231512},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":8.141968843669332},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":8.0192193329592296},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":7.898320411789431},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":1},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},45.319328947232776]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":1E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":2.0000000000000001E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":3.0000000000000003E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":4.0000000000000002E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":5.0000000000000001E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":6.0000000000000006E-4},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":6.0000000000000006E-4},2E-3]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":134.41069682184121},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":175.70725842135667},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":172.72330122939616},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":170.11929952891961},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":167.55455613816633},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":1},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},825.51511213968001]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0.2},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":13.445624344830568},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":26.691248689661137},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":39.911235008397114},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":53.13122132713309},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":66.151207645869064},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":66.251207645869059},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":66.351207645869053},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":66.451207645869047},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":66.551207645869042},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":66.651207645869007},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":53.405583301038469},465.13536759936716]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":1},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},4]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":76.88759271288275},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":141.46718487784727},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":201.66286947139363},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":260.97764160747346},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":319.42439268790338},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":319.59105935457006},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":242.87013330835396},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":178.4572078100561},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":118.4281898831764},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":59.280084413763191},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0.83333333333333337},{"$f":"SUM(G144:S144)","v":1920.8796894607535}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$262:$S$305,S$2,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H133:H152)","v":9.2000999999999991},399.81210291026645,496.93335737499575,572.73618461581248,643.13603696776249,709.22267650734511,408.30149908372016,331.89606485285822,267.79864018769121,208.08513127223219,148.52857990275925,72.58965518877568,4107.2352115197809]
[]
[null,"6.1.4","Part 4: Tax Payable less Value of Imputation Credits (Real)"]
[null,null,"Tax Allowance"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,null,null,{"$f":"VLOOKUP(H157,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,null,"Cumulative inflation index",null,null,null,{"$f":"(1+Infl_rate)^(H$2-5)","v":1.0254599844036756},1.0515681796131866,1.0783410890655398,1.105795636374991,1.1339491760307507,{"$f":"'1. Economic Parameters'!I74","v":1.168433799784715},{"$f":"'1. Economic Parameters'!J74","v":1.1976446447793327},{"$f":"'1. Economic Parameters'!K74","v":1.2275857608988159},{"$f":"'1. Economic Parameters'!L74","v":1.2582754049212861},{"$f":"'1. Economic Parameters'!M74","v":1.2897322900443182},1.3185782188495074,1.3521491997364423]
[]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H162,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"'10. Tax Liabilities'!H288/H$159","v":9.938902432241345E-2},{"$f":"'10. Tax Liabilities'!I288/I$159","v":3.256745704566125},{"$f":"'10. Tax Liabilities'!J288/J$159","v":5.7893777990053801},{"$f":"'10. Tax Liabilities'!K288/K$159","v":8.1773244007820054},{"$f":"'10. Tax Liabilities'!L288/L$159","v":12.375302953268108},{"$f":"'10. Tax Liabilities'!M288/M$159","v":8.4271840726326079},{"$f":"'10. Tax Liabilities'!N288/N$159","v":8.3984378668926034},{"$f":"'10. Tax Liabilities'!O288/O$159","v":8.5274939693659366},{"$f":"'10. Tax Liabilities'!P288/P$159","v":8.6477177062341095},{"$f":"'10. Tax Liabilities'!Q288/Q$159","v":8.7577518776036101},{"$f":"'10. Tax Liabilities'!R288/R$159","v":11.477920903916074},{"$f":"'10. Tax Liabilities'!S288/S$159","v":9.9971581810079755},{"$f":"SUM(OFFSET($H165,0,0,1,Model_period))","v":72.456725374672914}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"'10. Tax Liabilities'!H290/H$159","v":0.1102109766858201},{"$f":"'10. Tax Liabilities'!I290/I$159","v":8.2451927181104985},{"$f":"'10. Tax Liabilities'!J290/J$159","v":12.430261639410244},{"$f":"'10. Tax Liabilities'!K290/K$159","v":12.659870756206152},{"$f":"'10. Tax Liabilities'!L290/L$159","v":15.317291253934986},{"$f":"'10. Tax Liabilities'!M290/M$159","v":17.002192324679353},{"$f":"'10. Tax Liabilities'!N290/N$159","v":14.847073036407199},{"$f":"'10. Tax Liabilities'!O290/O$159","v":12.753549699077583},{"$f":"'10. Tax Liabilities'!P290/P$159","v":10.974597813641763},{"$f":"'10. Tax Liabilities'!Q290/Q$159","v":9.2679493736044627},{"$f":"'10. Tax Liabilities'!R290/R$159","v":9.2124708571374949},{"$f":"'10. Tax Liabilities'!S290/S$159","v":6.187244693597183},{"$f":"SUM(OFFSET($H167,0,0,1,Model_period))","v":113.60818959175806}]
[]
[null,null,null,"Total",null,null,null,{"$f":"H167+H165","v":0.20960000100823356},11.501938422676623,18.219639438415623,20.837195156988159,27.692594207203094,25.429376397311962,23.245510903299802,21.28104366844352,19.622315519875873,18.025701251208073,20.690391761053569,16.184402874605158,186.06491496643099]
[]
[]
[null,null,"Proportionate mark-up of Tax payable"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,"Asset Class",null,null,null,{"$f":"VLOOKUP(H174,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,null,"Mark-up ratio for CAN",null,null,null,{"$f":"IF(H33>0,H165/H33,1/CAN_actual)","v":0.17014826585325424},0.11094785375571783,0.1131241882753643,0.11571180604785869,{"$f":"IF(L33>0,L165/L33,1/CAN_actual)","v":0.14006228252232647},0.14374978184754106,0.15747625007532529,0.17500244799732823,0.19594238669032091,0.22145124450585735,0.18558387368412532,0.18760268583464554]
[null,null,null,"Mark-up ratio for Core",null,null,null,{"$f":"IF(H55>0,H167/H55,1/Core_actual)","v":0.17152256626221368},0.13291055536051119,0.13203551846372344,0.16568684598996647,0.17234880943994974,0.19717591825061723,0.23388044560895108,0.25307673164318789,0.27553659743195996,0.2953202869649485,0.2091139582035807,0.17488585913178728]
[]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H180,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C183,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H$176*H13","v":9.9389024322413463E-3},0.90927973491323122,1.5041598186005507,2.1006871452776066,{"$f":"L$176*L13","v":3.1911095885998368},2.209574057627568,2.3519213325750785,2.5372301261023198,2.7550441178299798,{"$f":"Q$176*Q13","v":3.0165562509616843},4.3269905357572602,4.2169009649655393,{"$f":"SUM(OFFSET($H183,0,0,1,Model_period))","v":20.585501074920096}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H$176*H14","v":9.9389024322413463E-3},0.56063629334378073,0.89992854279564038,1.2318666933112419,1.8397098836185248,1.2536456231008226,1.2882613361346351,1.3372966014813952,1.3942213165190063,1.4615223564829392,1.9998805109989,1.8528835147660414,11.277027549220227]
[null,null,"CA03","Other cables",null,null,null,{"$f":"H$176*H15","v":9.9389024322413463E-3},0.25777355632995597,0.51887714432378551,0.7742066270947926,1.2105049797444232,0.84885477789474517,0.87462221627653902,0.91130979555441394,0.95343305974793169,1.0030038883777714,1.3784371262901662,1.2857958350952476,7.362524947776599]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"H$176*H16","v":9.9389024322413463E-3},8.8967891702979029E-2,0.20166802883423293,0.30761314420603242,0.48080903451010126,0.28897932185074326,0.33130035137424629,0.33019283369921121,0.32751568132598774,0.32282864174293135,0.40885451184899202,0.33508194041608075,2.6898138316787064]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"H$176*H17","v":9.9389024322413463E-3},6.872336619531811E-3,9.7430732170985489E-3,1.242379717235806E-2,1.7615729464175944E-2,1.1490107525068906E-2,1.6365435393019732E-2,2.1878230250321977E-2,2.8075057520650908E-2,3.5162376420360374E-2,5.6320638653228082E-2,4.9773190512123609E-2,0.16956504601482761]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"H$176*H18","v":9.9389024322413463E-3},0,6.1093143191637863E-4,1.1871239250809329E-3,2.0443007431688435E-3,1.4968393543735024E-3,6.671683976357856E-3,1.2481455711884816E-2,1.9069284178096946E-2,2.6666347480339032E-2,4.6172905484792942E-2,4.1847027161152225E-2,8.0166869233459642E-2]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"H$176*H19","v":9.9389024322413463E-3},2.0931838291210869E-2,2.2159611389590994E-2,2.2281558454835527E-2,2.65638945110361E-2,1.5181661916515106E-2,5.2007368900120598E-3,5.7795488951938832E-3,6.4711015044485905E-3,7.3135450970530334E-3,1.0840545475407477E-2,0,0.1418223993821375]
[null,null,"CA08","Network Land",null,null,null,{"$f":"H$176*H20","v":9.9389024322413463E-3},6.6451546391300149E-3,6.9473315100305319E-3,7.2864774841631371E-3,9.0435633380575083E-3,5.3807637515969307E-3,1.1242133405145797E-2,1.8439540744469969E-2,2.7307679434872258E-2,3.8396452317093203E-2,6.8087408914785152E-2,6.8821499956435842E-2,0.14062799905680068]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"H$176*H21","v":9.9389024322413463E-3},0.15178972735927382,0.20231813888838465,0.20343152047479476,0.24252942006125117,0.13860918091843374,5.2007368900120598E-3,5.7795488951938832E-3,6.4711015044485905E-3,7.3135450970530334E-3,1.0840545475407477E-2,0,0.97338182252108707]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"H$176*H22","v":9.9389024322413463E-3},1.2538491713670317,2.4229651780141492,3.5163403133810989,5.3553725586775318,3.6539717386927411,3.5076519039775573,3.3471062880315317,3.1301093066686874,2.8389884736263848,3.1714961750171358,2.146054208135352,29.036293834868957]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"H$176*H23","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"H$176*H24","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"H$176*H25","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"H$176*H26","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"H$176*H27","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"H$176*H28","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"H$176*H29","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"H$176*H30","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"H$176*H31","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"H$176*H32","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H183:H202)","v":9.9389024322413477E-2},3.256745704566125,5.7893777990053801,8.1773244007820054,12.375302953268108,8.4271840726326097,8.3984378668926052,8.5274939693659366,8.6477177062341095,8.7577518776036101,11.477920903916074,9.9971581810079719,72.456725374672885]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C205,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H$177*H35","v":1.0019179698710919E-2},0.4553419622076067,0.57160159289078238,0.55258436586015403,0.63365659244628003,0.69359697093045913,0.85900727806203026,0.89800334280567262,0.94306400123588352,0.97330201535905281,1.1716090397936727,0.93711983048140457,{"$f":"SUM(OFFSET($H205,0,0,1,Model_period))","v":6.5901773014966327}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H$177*H36","v":1.0019179698710919E-2},5.8415456550509375E-5,1.58880017189714E-4,2.0522496454802901E-4,2.8864504711889545E-4,3.6061985760801532E-4,8.1333127751277712E-3,1.6804569021369713E-2,2.6645940277203111E-2,3.7118557661822642E-2,5.6719525415898697E-2,4.5368038155621231E-2,9.9793344777249327E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"H$177*H37","v":1.0019179698710919E-2},1.0655549486981842E-2,1.7467905069566071E-2,1.9284702911038083E-2,2.5031756211121171E-2,2.9728820746441471E-2,4.1007626444975187E-2,5.0171788792326054E-2,6.0482364556949809E-2,7.0615950983262912E-2,9.5082921626529593E-2,7.4347941433687031E-2,0.33446564490137348]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"H$177*H38","v":1.0019179698710919E-2},0.74213142350128225,1.3608362586850813,1.5818002891729666,2.1243991987257487,2.5920266683215929,2.9966590681926468,3.1581286636932484,3.3461781304497995,3.4873313689810277,4.2431699702312233,3.4340837474570862,21.399510249422107]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"H$177*H39","v":1.0019179698710919E-2},1.2571795445001952,1.0510254013309321,0.83527027766430761,0.85575597562961436,0.8462170406008942,7.7240260721798768E-3,8.3579936252662947E-3,9.0997426350154734E-3,9.753109500974905E-3,1.2215012697206592E-2,0,4.8904022912580922]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"H$177*H40","v":1.0019179698710919E-2},5.0232217991401033E-2,0.1028948330454328,0.12242198264094085,0.16456026709469901,0.19902280406253173,0.22695720925834087,0.23520091118984013,0.24419968780446377,0.24839653283661725,0.29363058869570835,0.22010675897513018,1.6039056256229782]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"H$177*H41","v":1.0019179698710919E-2},6.1932752645851318E-2,6.3880731979762587E-2,5.076725707158717E-2,5.2012366256848491E-2,5.143259515790987E-2,7.7240260721798768E-3,8.3579936252662947E-3,9.0997426350154734E-3,9.753109500974905E-3,1.2215012697206592E-2,0,0.32497975464410689]
[null,null,"CO08","Network Land",null,null,null,{"$f":"H$177*H42","v":1.0019179698710919E-2},7.9605973765646647E-3,8.1087390049012914E-3,6.7217648932415292E-3,7.1693866859548674E-3,7.3805818692371759E-3,1.6696582304525913E-2,2.6666019578669559E-2,3.840039514849438E-2,5.1204279036779154E-2,7.6720176701508297E-2,6.4156369047019324E-2,0.18032752559707946]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"H$177*H43","v":1.0019179698710919E-2},1.0435282374957553,1.3551625072937901,1.0769739364188193,1.1033876175564716,1.0910883837852767,7.7240260721798768E-3,8.3579936252662947E-3,9.0997426350154734E-3,9.753109500974905E-3,1.2215012697206592E-2,0,5.7150947340822613]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"H$177*H44","v":1.0019179698710919E-2},1.0345653742516687,1.9456372891722091,2.230821557540501,2.9190994918908455,3.4456275444564421,3.58380550766634,3.3325855713590595,3.0336642296615302,2.6131303080432025,2.4720340683355158,1.386522907164057,24.148956053740509]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"H$177*H45","v":0},0,0,0,0,0,7.7240260721798768E-3,8.3579936252662947E-3,9.0997426350154734E-3,9.753109500974905E-3,1.2215012697206592E-2,0,3.4934871833436548E-2]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"H$177*H46","v":1.0019179698710919E-2},3.5816066431966407,5.9534875009205956,6.1830193970680467,7.4319299563902854,8.0457102948909576,7.0839103474144949,5.002556858136332,3.2455640939673778,1.7478379226987983,0.75464451554861256,2.5539100883176798E-2,48.285642194382241]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"H$177*H47","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"H$177*H48","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"H$177*H49","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"H$177*H50","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"H$177*H51","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"H$177*H52","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"H$177*H53","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"H$177*H54","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H205:H224)","v":0.11021097668582008},8.2451927181104985,12.430261639410244,12.65987075620615,15.317291253934988,17.002192324679349,14.847073036407199,12.753549699077585,10.974597813641765,9.2679493736044645,9.2124708571374949,6.1872446935971821,113.60818959175808]
[]
[]
[null,"6.2","Revenue Requirement (excluding Tax)"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H230,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C233,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H13+H62+H111","v":1.5740521407762906},12.71986249505923,20.430393967161024,27.85357191074176,35.009164891989229,30.569468628811769,30.162152731175595,29.753893246919212,29.344690176042619,28.934543518545819,37.656904901909378,36.819180800997458,{"$f":"SUM(OFFSET($H233,0,0,1,Model_period))","v":246.35179370722255}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H14+H63+H112","v":1.5564539140029707},9.8765435586908907,15.478978856847149,20.824243112824988,25.927676353484806,24.590785562844822,24.927417892037084,24.283774521343066,23.666808750188551,23.07083258620635,26.175386123195171,23.066786901400768,194.2035151084707]
[null,null,"CA03","Other cables",null,null,null,{"$f":"H15+H64+H113","v":1.0604982026276264},4.3142033296686071,8.6144759267014273,12.720766829446426,16.644646875644881,16.847375661807611,16.462929572030706,16.068274198812819,15.682564187286211,15.305404850266559,17.249757457122925,16.676012159493851,123.72113963429287]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"H16+H65+H114","v":1.2261037570458477},2.1135698755040826,4.5889888879243355,6.9339300936260804,18.600513639064257,9.9904003679692845,10.107095056980111,9.9040399061806959,9.7059334327289974,9.5123249472690237,9.3409430808586951,8.9239972452540464,82.682899964292716]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"H17+H66+H115","v":1.1215253526256674},0.21342187141752142,0.27947407317602568,0.34187129343360245,0.40080906018383466,1.3317819212848803,1.4370475753433081,1.5381815509907057,1.6354619195343918,1.7288344228141383,0.95686427084560099,0.9186979015565695,10.028409040804075]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"H18+H67+H116","v":1.0585694785232731},1.5629175113624343E-4,1.3261336234775507E-2,2.5693778853635559E-2,3.748960132009091E-2,1.0404974887468024,1.1555813127293606,1.2668741654683522,1.3742450163655375,1.4776695559204329,0.68938460103778365,0.66364853641705224,7.4500380259133969]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"H19+H68+H117","v":1.060039685587284},3.4201046422715011,3.5509943064389478,3.4907169923904084,3.4381149548325474,4.3034927538659495,2.0330255317073171,2.0330255317073171,2.0330255317073171,2.0330255317073171,1.0584131867721369,0,27.395565462215906]
[null,null,"CA08","Network Land",null,null,null,{"$f":"H20+H69+H118","v":6.3721558359264754E-2},6.5202767144892718E-2,6.6721687483101352E-2,6.8279279509431218E-2,6.9876527804458716E-2,1.0375314568164262,1.071589389827154,1.1056673303172964,1.139765861037668,1.1738855793078535,0.36748214101336157,0.36744709310129836,5.8622414376075476]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"H21+H70+H119","v":1.1048545914010077},24.835944273889744,32.45231154574995,31.901977255988008,31.421718547776074,31.161021059573709,2.0330255317073171,2.0330255317073171,2.0330255317073171,2.0330255317073171,1.0584131867721369,0,161.00992940120778]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"H22+H71+H120","v":0.25841318677213693},30.768330512928284,60.152796129172501,88.352732897580481,115.4293963630399,122.64250752685206,119.59769964855994,116.54958921709709,113.49817623246352,110.44346069465922,113.8128226292916,88.895809842844713,877.69310240912523]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"H23+H72+H121","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"H24+H73+H122","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"H25+H74+H123","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"H26+H75+H124","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"H27+H76+H125","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"H28+H77+H126","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"H29+H78+H127","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"H30+H79+H128","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"H31+H80+H129","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"H32+H81+H130","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H233:H252)","v":10.084231867721369},88.327339618325894,145.62839671688926,192.51378344439479,246.97940681514007,243.51486242857334,208.9875642420979,204.53634520054391,200.11369663906214,195.71300721840404,208.36637157881881,176.33158048106577,1736.3986341911527]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C255,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H35+H84+H133","v":1.4653051575983986},6.0050383866442401,7.5614039779334998,11.742005042467548,12.08348593457546,9.2402776766647712,9.4321228585933117,9.3441952534522947,9.2550812955873614,9.1647799670020955,9.7843976346536934,9.2935838113426747,{"$f":"SUM(OFFSET($H255,0,0,1,Model_period))","v":85.293695550518976}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H36+H85+H134","v":1.0695399338032459},1.1867222537928742E-2,1.3166099103047873E-2,1.3727404487833737E-2,1.4681602017903301E-2,1.0042192532690282,1.0771658430961026,1.1487914116548845,1.2190959589453738,1.2880794849675703,0.47362772446396995,0.46180546038572123,6.8603342138829184]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"H37+H86+H135","v":1.0595476548061691},0.14992921121301506,0.25010510221263205,0.28143426479567674,0.35680230833060739,1.4070222240647954,1.4815849915816957,1.5544964825132297,1.6257566968593982,1.6953656346202008,0.96094342740316807,0.93137180167172939,9.8620445709974192]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"H38+H87+H136","v":1.3206377015022555},8.3614298050835565,15.278248890223395,16.675243086027187,21.578621835146226,25.228114051759931,24.921454632161655,24.613926119623709,24.305528514146097,23.996261815728822,31.505120998504566,30.85007924890806,186.27946645140281]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"H39+H88+H137","v":1.3651345268015365},171.69541765899629,144.54043281459016,139.30724781180035,137.21165558583365,135.24222186722028,2.0330255317073171,2.0330255317073171,2.0330255317073171,2.0330255317073171,1.0584131867721369,0,737.4942123920714]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"H40+H89+H138","v":1.0976632384229446},0.82157224273060026,1.6776397896951307,2.0842076589684049,2.7403913202661254,4.1893111945301804,4.2128428999014016,4.234310509540915,4.2537140234487207,4.2710534416248196,3.896609922761038,3.7510182964313756,29.58270631912924]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"H41+H90+H139","v":1.0605795273229646},8.4453308685239907,8.7686100948932832,8.4505400576321481,8.3231711423268333,9.1591666429835321,2.0330255317073171,2.0330255317073171,2.0330255317073171,2.0330255317073171,1.0584131867721369,0,52.339500460512014]
[null,null,"CO08","Network Land",null,null,null,{"$f":"H42+H91+H140","v":0.10199296355926969},0.10347417234489767,0.1049930926831063,8.4148868757466869E-2,8.5177898115918901E-2,1.0375314568164262,1.071589389827154,1.1056673303172964,1.139765861037668,1.1738855793078535,0.36748214101336157,0.36744709310129836,6.0082266127670572]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"H43+H92+H141","v":1.2854179771324481},142.48905874982881,186.19788411510382,179.45036297952282,176.74836547155564,174.08813444461279,2.0330255317073171,2.0330255317073171,2.0330255317073171,2.0330255317073171,1.0584131867721369,0,868.39132586458538]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"H44+H93+H142","v":0.25841318677213693},21.229546181929795,41.426960048319302,53.375318679080266,70.068382084880739,84.626097962225714,82.574444688347057,80.519488861297674,78.46123048107755,76.399669547686699,78.472676138799031,61.333742353161867,588.93955172161691]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"H45+H94+H143","v":1},1,1,1,1,1,2.0330255317073171,2.0330255317073171,2.0330255317073171,2.0330255317073171,1.0584131867721369,0,14.132102126829267]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"H46+H95+H144","v":2.0584131867721371},104.83508859446843,187.55723011863836,239.98037262093439,305.09908805401676,361.22912364224123,350.87965543181036,263.63709025321219,191.23627499828626,125.34663842818357,62.888856023422726,0.97936630026367566,2131.8589753285637]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"H47+H96+H145","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"H48+H97+H146","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"H49+H98+H147","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"H50+H99+H148","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"H51+H100+H149","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"H52+H101+H150","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"H53+H102+H151","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"H54+H103+H152","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H255:H274)","v":13.142645054493505},465.14775309430161,594.3766741433958,652.44460847447408,735.30982323706587,807.45122041638865,483.782962862148,394.29006834844148,319.62854995621774,251.46783602595093,192.58336675811009,107.9684143652664,4717.0421416128765]
[]
[null,null,null,"Total",null,null,null,{"$f":"H275+H253","v":23.226876922214874},{"$f":"I275+I253","v":553.47509271262754},740.00507086028506,844.95839191886887,982.28923005220599,1050.9660828449619,692.77052710424596,598.82641354898533,519.74224659527988,447.18084324435495,400.94973833692893,284.2999948463322,{"$f":"T275+T253","v":6453.4407758040288}]
[]
[]
[null,"6.3","Revenue Requirement (including Tax)"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H282,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C285,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H13+H62+H111+H183","v":1.583991043208532},13.62914222997246,21.934553785761576,29.954259056019367,38.200274480589066,32.77904268643934,32.514074063750677,32.291123373021534,{"$f":"P13+P62+P111+P183","v":32.099734293872601},{"$f":"Q13+Q62+Q111+Q183","v":31.951099769507504},41.983895437666639,41.036081765962997,{"$f":"SUM(OFFSET($H285,0,0,1,Model_period))","v":266.93729478214266}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H14+H63+H112+H184","v":1.5663928164352121},10.437179852034671,16.378907399642788,22.056109806136231,27.767386237103331,25.844431185945645,26.215679228171719,25.621071122824461,25.061030066707556,24.532354942689288,28.17526663419407,24.919670416166809,205.48054265769093]
[null,null,"CA03","Other cables",null,null,null,{"$f":"H15+H64+H113+H185","v":1.0704371050598678},4.5719768859985628,9.133353071025212,13.494973456541219,17.855151855389305,17.696230439702354,17.337551788307245,16.979583994367232,16.635997247034144,16.308408738644331,18.628194583413091,17.961807994589098,131.08366458206947]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"H16+H65+H114+H186","v":1.2360426594780891},2.2025377672070618,4.790656916758568,7.2415432378321132,19.081322673574359,10.279379689820027,10.438395408354356,10.234232739879907,10.033449114054985,9.8351535890119557,9.7497975927076865,9.259079185670128,85.372713795971421]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"H17+H66+H115+H187","v":1.1314642550579088},0.22029420803705324,0.28921714639312424,0.35429509060596054,0.41842478964801061,1.3432720288099491,1.4534130107363279,1.5600597812410277,1.6635369770550428,1.7639967992344987,1.013184909498829,0.96847109206869308,10.197974086818903]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"H18+H67+H116+H188","v":1.0685083809555145},1.5629175113624343E-4,1.3872267666691885E-2,2.6880902778716492E-2,3.9533902063259754E-2,1.0419943281011759,1.1622529967057185,1.279355621180237,1.3933143005436346,1.5043359034007719,0.73555750652257657,0.70549556357820442,7.5302048951468565]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"H19+H68+H117+H189","v":1.0699785880195254},3.4410364805627118,3.573153917828539,3.5129985508452442,3.4646788493435836,4.318674415782465,2.0382262685973291,2.0388050806025109,2.0394966332117659,2.0403390768043703,1.0692537322475444,0,27.537387861598049]
[null,null,"CA08","Network Land",null,null,null,{"$f":"H20+H69+H118+H190","v":7.3660460791506094E-2},7.1847921784022731E-2,7.3669018993131885E-2,7.5565756993594357E-2,7.8920091142516219E-2,1.0429122205680232,1.0828315232322998,1.1241068710617663,1.1670735404725403,1.2122820316249467,0.43556954992814673,0.43626859305773419,6.0028694366643478]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"H21+H70+H119+H191","v":1.1147934938332491},24.987734001249017,32.654629684638337,32.105408776462802,31.664247967837326,31.299630240492142,2.0382262685973291,2.0388050806025109,2.0394966332117659,2.0403390768043703,1.0692537322475444,0,161.98331122372886]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"H22+H71+H120+H192","v":0.26835208920437825},32.022179684295317,62.575761307186653,91.869073210961574,120.78476892171743,126.2964792655448,123.1053515525375,119.89669550512862,116.62828553913221,113.28244916828561,116.98431880430874,91.041864050980067,906.72939624399396]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"H23+H72+H121+H193","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"H24+H73+H122+H194","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"H25+H74+H123+H195","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"H26+H75+H124+H196","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"H27+H76+H125+H197","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"H28+H77+H126+H198","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"H29+H78+H127+H199","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"H30+H79+H128+H200","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"H31+H80+H129+H201","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"H32+H81+H130+H202","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H285:H304)","v":10.183620892043784},91.584085322892008,151.41777451589462,200.69110784517682,259.35470976840821,251.94204650120594,217.38600210899048,213.06383916990981,208.76141434529626,204.47075909600767,219.84429248273489,186.32873866207373,1808.8553595658254]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C307,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H35+H84+H133+H205","v":1.4753243372971097},6.4603803488518468,8.1330055708242828,12.294589408327703,12.717142527021741,9.9338746475952302,10.291130136655342,10.242198596257968,10.198145296823245,10.138081982361149,10.956006674447366,10.230703641824078,{"$f":"SUM(OFFSET($H307,0,0,1,Model_period))","v":91.883872852015614}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H36+H85+H134+H206","v":1.0795591135019569},1.1925637994479252E-2,1.3324979120237586E-2,1.3932629452381766E-2,1.4970247065022197E-2,1.0045798731266362,1.0852991558712304,1.1655959806762541,1.2457418992225768,1.325198042629393,0.5303472498798687,0.50717349854134242,6.9601275586601687]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"H37+H86+H135+H207","v":1.0695668345048801},0.16058476069999689,0.26757300728219813,0.3007189677067148,0.38183406454172858,1.4367510448112368,1.5225926180266709,1.6046682713055558,1.6862390614163481,1.7659815856034637,1.0560263490296977,1.0057197431054163,10.196510215898796]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"H38+H87+H136+H208","v":1.3306568812009665},9.1035612285848391,16.639085148908478,18.257043375200155,23.703021033871973,27.820140720081525,27.918113700354301,27.772054783316957,27.651706644595897,27.48359318470985,35.748290968735787,34.284162996365147,207.67897670082493]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"H39+H88+H137+H209","v":1.3751537065002475},172.95259720349648,145.59145821592108,140.14251808946466,138.06741156146327,136.08843890782117,2.0407495577794972,2.0413835253325834,2.0421252743423328,2.042778641208292,1.0706281994693434,0,742.38461468332946]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"H40+H89+H138+H210","v":1.1076824181216556},0.87180446072200124,1.7805346227405636,2.2066296416093456,2.9049515873608245,4.3883339985927119,4.4398001091597425,4.4695114207307549,4.4979137112531848,4.5194499744614367,4.1902405114567465,3.9711250554065058,31.186611944752222]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"H41+H90+H139+H211","v":1.0705987070216756},8.5072636211698427,8.8324908268730464,8.5013073147037357,8.3751835085836817,9.2105992381414428,2.0407495577794972,2.0413835253325834,2.0421252743423328,2.042778641208292,1.0706281994693434,0,52.664480215156132]
[null,null,"CO08","Network Land",null,null,null,{"$f":"H42+H91+H140+H212","v":0.11201214325798062},0.11143476972146234,0.1131018316880076,9.0870633650708396E-2,9.2347284801873764E-2,1.0449120386856634,1.08828597213168,1.132333349895966,1.1781662561861623,1.2250898583446328,0.44420231771486984,0.43160346214831768,6.1885541383641378]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"H43+H92+H141+H213","v":1.2954371568311591},143.53258698732458,187.5530466223976,180.52733691594165,177.85175308911212,175.17922282839808,2.0407495577794972,2.0413835253325834,2.0421252743423328,{"$f":"Q43+Q92+Q141+Q213","v":2.042778641208292},1.0706281994693434,0,874.1064205986678]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"H44+H93+H142+H214","v":0.26843236647084784},22.264111556181465,43.372597337491513,55.606140236620767,72.987481576771586,88.071725506682156,86.158250196013398,83.852074432656735,81.494894710739075,79.012799855729895,80.944710207134548,62.720265260325924,613.08850777535747]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"H45+H94+H143+H215","v":1},1,1,1,1,1,2.0407495577794972,2.0413835253325834,2.0421252743423328,2.042778641208292,1.0706281994693434,0,14.167036998662704]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"H46+H95+H144+H216","v":2.0684323664708479},108.41669523766507,193.51071761955896,246.16339201800244,312.53101801040702,369.2748339371322,357.96356577922484,268.63964711134855,194.48183909225364,127.09447635088236,63.643500538971338,1.0049054011468526,2180.1446175229457]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"H47+H96+H145+H217","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"H48+H97+H146+H218","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"H49+H98+H147+H219","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"H50+H99+H148+H220","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"H51+H100+H149+H221","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"H52+H101+H150+H222","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"H53+H102+H151+H223","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"H54+H103+H152+H224","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H307:H326)","v":13.252856031179329},473.39294581241205,606.80693578280602,665.10447923068023,750.62711449100084,824.45341274106795,498.63003589855521,407.04361804751909,330.60314776985945,260.73578539955531,201.79583761524759,114.15565905886359,4830.6503312046352]
[]
[null,null,null,"Total",null,null,null,{"$f":"H327+H305","v":23.436476923223111},{"$f":"I327+I305","v":564.97703113530406},758.22471029870064,865.79558707585704,1009.981824259409,1076.3954592422738,716.01603800754572,620.10745721742887,539.36456211515565,465.20654449556298,421.64013009798248,300.4843977209373,{"$f":"T327+T305","v":6639.5056907704602}]

{"sheet":"7. Service Costs","index":13,"n_rows":794,"n_cols":29,"rows_kept":794,"cut":false,"hidden":false,"merged":[]}
["7.","Service Costs and Prices"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,"7.0","Purpose"]
[null,null,"Calculates the total cost for each service and annual service prices."]
[]
[]
[null,"7.1","Summary of Inputs for Calculations"]
[]
[null,"7.1.1","Revenue Requirement (incl. Tax)"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H10,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C13,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C13,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":1.583991043208532},{"$f":"VLOOKUP($C13,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":13.62914222997246},{"$f":"VLOOKUP($C13,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":21.934553785761576},{"$f":"VLOOKUP($C13,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":29.954259056019367},{"$f":"VLOOKUP($C13,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":38.200274480589066},{"$f":"VLOOKUP($C13,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":32.77904268643934},{"$f":"VLOOKUP($C13,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":32.514074063750677},{"$f":"VLOOKUP($C13,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":32.291123373021534},{"$f":"VLOOKUP($C13,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":32.099734293872601},{"$f":"VLOOKUP($C13,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":31.951099769507504},{"$f":"VLOOKUP($C13,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":41.983895437666639},{"$f":"VLOOKUP($C13,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":41.036081765962997},{"$f":"SUM(OFFSET(H13,0,0,1,Model_period))","v":266.93729478214266}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":1.5663928164352121},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":10.437179852034671},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":16.378907399642788},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":22.056109806136231},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":27.767386237103331},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":25.844431185945645},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":26.215679228171719},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":25.621071122824461},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":25.061030066707556},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":24.532354942689288},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":28.17526663419407},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":24.919670416166809},205.48054265769093]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":1.0704371050598678},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":4.5719768859985628},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":9.133353071025212},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":13.494973456541219},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":17.855151855389305},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":17.696230439702354},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":17.337551788307245},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":16.979583994367232},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":16.635997247034144},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":16.308408738644331},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":18.628194583413091},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":17.961807994589098},131.08366458206947]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":1.2360426594780891},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":2.2025377672070618},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":4.790656916758568},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":7.2415432378321132},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":19.081322673574359},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":10.279379689820027},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":10.438395408354356},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":10.234232739879907},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":10.033449114054985},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":9.8351535890119557},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":9.7497975927076865},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":9.259079185670128},85.372713795971421]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":1.1314642550579088},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0.22029420803705324},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0.28921714639312424},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0.35429509060596054},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0.41842478964801061},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":1.3432720288099491},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":1.4534130107363279},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":1.5600597812410277},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":1.6635369770550428},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":1.7639967992344987},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":1.013184909498829},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0.96847109206869308},10.197974086818903]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":1.0685083809555145},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":1.3872267666691885E-2},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":2.6880902778716492E-2},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":3.9533902063259754E-2},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":1.0419943281011759},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":1.1622529967057185},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":1.279355621180237},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":1.3933143005436346},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":1.5043359034007719},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0.73555750652257657},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0.70549556357820442},7.5302048951468565]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":1.0699785880195254},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":3.4410364805627118},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":3.573153917828539},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":3.5129985508452442},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":3.4646788493435836},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":4.318674415782465},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":2.0382262685973291},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":2.0388050806025109},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":2.0394966332117659},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":2.0403390768043703},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":1.0692537322475444},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},27.537387861598049]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":7.3660460791506094E-2},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":7.1847921784022731E-2},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":7.3669018993131885E-2},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":7.5565756993594357E-2},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":7.8920091142516219E-2},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":1.0429122205680232},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":1.0828315232322998},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":1.1241068710617663},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":1.1670735404725403},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":1.2122820316249467},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0.43556954992814673},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0.43626859305773419},6.0028694366643478]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":1.1147934938332491},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":24.987734001249017},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":32.654629684638337},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":32.105408776462802},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":31.664247967837326},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":31.299630240492142},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":2.0382262685973291},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":2.0388050806025109},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":2.0394966332117659},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":2.0403390768043703},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":1.0692537322475444},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},161.98331122372886]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0.26835208920437825},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":32.022179684295317},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":62.575761307186653},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":91.869073210961574},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":120.78476892171743},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":126.2964792655448},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":123.1053515525375},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":119.89669550512862},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":116.62828553913221},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":113.28244916828561},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":116.98431880430874},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":91.041864050980067},906.72939624399396]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H13:H32)","v":10.183620892043784},91.584085322892008,151.41777451589462,200.69110784517682,259.35470976840821,251.94204650120594,217.38600210899048,213.06383916990981,208.76141434529626,204.47075909600767,219.84429248273489,186.32873866207373,1808.8553595658254]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C35,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C35,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":1.4753243372971097},{"$f":"VLOOKUP($C35,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":6.4603803488518468},{"$f":"VLOOKUP($C35,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":8.1330055708242828},{"$f":"VLOOKUP($C35,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":12.294589408327703},{"$f":"VLOOKUP($C35,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":12.717142527021741},{"$f":"VLOOKUP($C35,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":9.9338746475952302},{"$f":"VLOOKUP($C35,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":10.291130136655342},{"$f":"VLOOKUP($C35,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":10.242198596257968},{"$f":"VLOOKUP($C35,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":10.198145296823245},{"$f":"VLOOKUP($C35,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":10.138081982361149},{"$f":"VLOOKUP($C35,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":10.956006674447366},{"$f":"VLOOKUP($C35,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":10.230703641824078},{"$f":"SUM(OFFSET(H35,0,0,1,Model_period))","v":91.883872852015614}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":1.0795591135019569},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":1.1925637994479252E-2},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":1.3324979120237586E-2},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":1.3932629452381766E-2},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":1.4970247065022197E-2},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":1.0045798731266362},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":1.0852991558712304},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":1.1655959806762541},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":1.2457418992225768},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":1.325198042629393},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0.5303472498798687},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0.50717349854134242},6.9601275586601687]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":1.0695668345048801},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0.16058476069999689},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0.26757300728219813},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0.3007189677067148},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0.38183406454172858},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":1.4367510448112368},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":1.5225926180266709},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":1.6046682713055558},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":1.6862390614163481},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":1.7659815856034637},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":1.0560263490296977},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":1.0057197431054163},10.196510215898796]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":1.3306568812009665},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":9.1035612285848391},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":16.639085148908478},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":18.257043375200155},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":23.703021033871973},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":27.820140720081525},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":27.918113700354301},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":27.772054783316957},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":27.651706644595897},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":27.48359318470985},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":35.748290968735787},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":34.284162996365147},207.67897670082493]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":1.3751537065002475},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":172.95259720349648},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":145.59145821592108},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":140.14251808946466},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":138.06741156146327},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":136.08843890782117},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":2.0407495577794972},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":2.0413835253325834},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":2.0421252743423328},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":2.042778641208292},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":1.0706281994693434},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},742.38461468332946]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":1.1076824181216556},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0.87180446072200124},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":1.7805346227405636},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":2.2066296416093456},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":2.9049515873608245},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":4.3883339985927119},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":4.4398001091597425},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":4.4695114207307549},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":4.4979137112531848},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":4.5194499744614367},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":4.1902405114567465},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":3.9711250554065058},31.186611944752222]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":1.0705987070216756},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":8.5072636211698427},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":8.8324908268730464},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":8.5013073147037357},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":8.3751835085836817},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":9.2105992381414428},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":2.0407495577794972},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":2.0413835253325834},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":2.0421252743423328},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":2.042778641208292},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":1.0706281994693434},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},52.664480215156132]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0.11201214325798062},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0.11143476972146234},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0.1131018316880076},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":9.0870633650708396E-2},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":9.2347284801873764E-2},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":1.0449120386856634},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":1.08828597213168},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":1.132333349895966},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":1.1781662561861623},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":1.2250898583446328},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0.44420231771486984},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0.43160346214831768},6.1885541383641378]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":1.2954371568311591},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":143.53258698732458},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":187.5530466223976},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":180.52733691594165},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":177.85175308911212},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":175.17922282839808},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":2.0407495577794972},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":2.0413835253325834},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":2.0421252743423328},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":2.042778641208292},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":1.0706281994693434},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},874.1064205986678]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0.26843236647084784},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":22.264111556181465},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":43.372597337491513},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":55.606140236620767},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":72.987481576771586},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":88.071725506682156},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":86.158250196013398},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":83.852074432656735},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":81.494894710739075},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":79.012799855729895},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":80.944710207134548},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":62.720265260325924},613.08850777535747]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":1},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":1},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":1},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":1},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":2.0407495577794972},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":2.0413835253325834},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":2.0421252743423328},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":2.042778641208292},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":1.0706281994693434},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},14.167036998662704]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":2.0684323664708479},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":108.41669523766507},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":193.51071761955896},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":246.16339201800244},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":312.53101801040702},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":369.2748339371322},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":357.96356577922484},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":268.63964711134855},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":194.48183909225364},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":127.09447635088236},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":63.643500538971338},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":1.0049054011468526},2180.1446175229457]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$283:$S$326,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$283:$S$326,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$283:$S$326,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$283:$S$326,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$283:$S$326,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$283:$S$326,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$283:$S$326,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$283:$S$326,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$283:$S$326,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$283:$S$326,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$283:$S$326,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$283:$S$326,S$2,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H35:H54)","v":13.252856031179329},{"$f":"SUM(I35:I54)","v":473.39294581241205},606.80693578280602,665.10447923068023,750.62711449100084,824.45341274106795,498.63003589855521,407.04361804751909,330.60314776985945,260.73578539955531,201.79583761524759,114.15565905886359,{"$f":"SUM(T35:T54)","v":4830.6503312046352}]
[]
[]
[null,"7.1.2","Annual Demand for Each Service"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Service","Unit",null,null,{"$f":"VLOOKUP(H60,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"S01",{"$f":"VLOOKUP($C62,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1-3"},{"$f":"VLOOKUP($C62,Services,3,FALSE)","v":"Line"},null,null,{"$f":"VLOOKUP($C62,'5. Service Demand'!$C$12:$S$22,H$2,FALSE)","v":827333},{"$f":"VLOOKUP($C62,'5. Service Demand'!$C$12:$S$22,I$2,FALSE)","v":992799.6},{"$f":"VLOOKUP($C62,'5. Service Demand'!$C$12:$S$22,J$2,FALSE)","v":1092079.56},{"$f":"VLOOKUP($C62,'5. Service Demand'!$C$12:$S$22,K$2,FALSE)","v":1146683.5380000002},{"$f":"VLOOKUP($C62,'5. Service Demand'!$C$12:$S$22,L$2,FALSE)","v":1204017.7149000003},{"$f":"VLOOKUP($C62,'5. Service Demand'!$C$12:$S$22,M$2,FALSE)","v":3},{"$f":"VLOOKUP($C62,'5. Service Demand'!$C$12:$S$22,N$2,FALSE)","v":3},{"$f":"VLOOKUP($C62,'5. Service Demand'!$C$12:$S$22,O$2,FALSE)","v":3},{"$f":"VLOOKUP($C62,'5. Service Demand'!$C$12:$S$22,P$2,FALSE)","v":3},{"$f":"VLOOKUP($C62,'5. Service Demand'!$C$12:$S$22,Q$2,FALSE)","v":3},{"$f":"VLOOKUP($C62,'5. Service Demand'!$C$12:$S$22,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C62,'5. Service Demand'!$C$12:$S$22,S$2,FALSE)","v":0},{"$f":"SUM(OFFSET(H62,0,0,1,Model_period))","v":5262928.4129000008}]
[null,null,"S02","Unconditioned Local Loop Service Band 4","Line",null,null,{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$22,H$2,FALSE)","v":124.00000000000001},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$22,I$2,FALSE)","v":148.80000000000001},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$22,J$2,FALSE)","v":163.68000000000004},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$22,K$2,FALSE)","v":171.86400000000006},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$22,L$2,FALSE)","v":180.45720000000006},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$22,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$22,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$22,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$22,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$22,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$22,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$22,S$2,FALSE)","v":0},793.80120000000011]
[null,null,"S03","Wholesale Line Rental","Line",null,null,{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$22,H$2,FALSE)","v":1252784},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$22,I$2,FALSE)","v":1233992.24},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$22,J$2,FALSE)","v":1215482.3563999999},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$22,K$2,FALSE)","v":1197250.121054},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$22,L$2,FALSE)","v":1179291.3692381899},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$22,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$22,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$22,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$22,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$22,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$22,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$22,S$2,FALSE)","v":0},6078805.0866921898]
[null,null,"S04","Fixed Originating & Terminating Access Service","Minute",null,null,{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$22,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$22,I$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$22,J$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$22,K$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$22,L$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$22,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$22,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$22,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$22,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$22,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$22,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$22,S$2,FALSE)","v":0},10]
[null,null,"S05","Local Carriage Service","Call",null,null,{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$22,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$22,I$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$22,J$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$22,K$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$22,L$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$22,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$22,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$22,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$22,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$22,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$22,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$22,S$2,FALSE)","v":0},10]
[null,null,"S06","Line Sharing Service","Line",null,null,{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$22,H$2,FALSE)","v":734155},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$22,I$2,FALSE)","v":723143},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$22,J$2,FALSE)","v":712296},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$22,K$2,FALSE)","v":701611},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$22,L$2,FALSE)","v":691087},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$22,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$22,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$22,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$22,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$22,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$22,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$22,S$2,FALSE)","v":0},3562297]
[null,null,"S07","Wholesale ADSL","SIO",null,null,{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$22,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$22,I$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$22,J$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$22,K$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$22,L$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$22,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$22,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$22,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$22,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$22,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$22,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$22,S$2,FALSE)","v":0},10]
[null,null,"S08","Telstra Equipment Building Access","Rack",null,null,{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$22,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$22,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$22,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$22,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$22,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$22,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$22,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$22,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$22,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$22,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$22,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$22,S$2,FALSE)","v":0},{"$f":"SUM(OFFSET(H69,0,0,1,Model_period))","v":5}]
[null,null,"S09","Additional Service 01","Unit",null,null,{"$f":"VLOOKUP($C70,'5. Service Demand'!$C$12:$S$22,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'5. Service Demand'!$C$12:$S$22,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'5. Service Demand'!$C$12:$S$22,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'5. Service Demand'!$C$12:$S$22,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'5. Service Demand'!$C$12:$S$22,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'5. Service Demand'!$C$12:$S$22,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'5. Service Demand'!$C$12:$S$22,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'5. Service Demand'!$C$12:$S$22,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'5. Service Demand'!$C$12:$S$22,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'5. Service Demand'!$C$12:$S$22,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'5. Service Demand'!$C$12:$S$22,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'5. Service Demand'!$C$12:$S$22,S$2,FALSE)","v":0},{"$f":"SUM(OFFSET(H70,0,0,1,Model_period))","v":0}]
[null,null,"S10","Additional Service 02","Unit",null,null,{"$f":"VLOOKUP($C71,'5. Service Demand'!$C$12:$S$22,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C71,'5. Service Demand'!$C$12:$S$22,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C71,'5. Service Demand'!$C$12:$S$22,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C71,'5. Service Demand'!$C$12:$S$22,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C71,'5. Service Demand'!$C$12:$S$22,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C71,'5. Service Demand'!$C$12:$S$22,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C71,'5. Service Demand'!$C$12:$S$22,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C71,'5. Service Demand'!$C$12:$S$22,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C71,'5. Service Demand'!$C$12:$S$22,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C71,'5. Service Demand'!$C$12:$S$22,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C71,'5. Service Demand'!$C$12:$S$22,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C71,'5. Service Demand'!$C$12:$S$22,S$2,FALSE)","v":0},{"$f":"SUM(OFFSET(H71,0,0,1,Model_period))","v":0}]
[]
[]
[null,"7.1.3","Average Call Duration for Local Carriage Service"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Service","Unit",null,null,{"$f":"VLOOKUP(H76,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,"S05",{"$f":"VLOOKUP($C78,Services,2,FALSE)","v":"Local Carriage Service"},"Minute",null,null,{"$f":"VLOOKUP($C78,'5. Service Demand'!$C$71:$S$71,H$2,FALSE)","v":4},{"$f":"VLOOKUP($C78,'5. Service Demand'!$C$71:$S$71,I$2,FALSE)","v":4},{"$f":"VLOOKUP($C78,'5. Service Demand'!$C$71:$S$71,J$2,FALSE)","v":4},{"$f":"VLOOKUP($C78,'5. Service Demand'!$C$71:$S$71,K$2,FALSE)","v":4},{"$f":"VLOOKUP($C78,'5. Service Demand'!$C$71:$S$71,L$2,FALSE)","v":4},{"$f":"VLOOKUP($C78,'5. Service Demand'!$C$71:$S$71,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C78,'5. Service Demand'!$C$71:$S$71,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C78,'5. Service Demand'!$C$71:$S$71,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C78,'5. Service Demand'!$C$71:$S$71,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C78,'5. Service Demand'!$C$71:$S$71,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C78,'5. Service Demand'!$C$71:$S$71,R$2,FALSE)","v":4},{"$f":"VLOOKUP($C78,'5. Service Demand'!$C$71:$S$71,S$2,FALSE)","v":4}]
[]
[]
[null,"7.1.3","Telstra Wholesale Business Unit Indirect Operating Costs"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Service",null,null,null,{"$f":"VLOOKUP(H83,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"S01",{"$f":"VLOOKUP($C85,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1-3"},null,null,null,null,null,null,null,null,1,1,1,1,1,null,null,{"$f":"SUM(OFFSET(H85,0,0,1,Model_period))","v":5}]
[null,null,"S02","Unconditioned Local Loop Service Band 4",null,null,null,null,null,null,null,null,1,1,1,1,1,null,null,5]
[null,null,"S03","Wholesale Line Rental",null,null,null,null,null,null,null,null,1,1,1,1,1,null,null,5]
[null,null,"S04","Fixed Originating & Terminating Access Service",null,null,null,null,null,null,null,null,1,1,1,1,1,null,null,5]
[null,null,"S05","Local Carriage Service",null,null,null,null,null,null,null,null,1,1,1,1,1,null,null,5]
[null,null,"S06","Line Sharing Service",null,null,null,null,null,null,null,null,1,1,1,1,1,null,null,5]
[null,null,"S07","Wholesale ADSL",null,null,null,null,null,null,null,null,1,1,1,1,1,null,null,5]
[null,null,"S08","Telstra Equipment Building Access",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(H92,0,0,1,Model_period))","v":0}]
[null,null,"S09","Additional Service 01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(H93,0,0,1,Model_period))","v":0}]
[null,null,"S10","Additional Service 02",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(H94,0,0,1,Model_period))","v":0}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H85:H94)","v":0},{"$f":"SUM(I85:I94)","v":0},0,0,0,7,7,7,7,7,null,null,{"$f":"SUM(OFFSET(H95,0,0,1,Model_period))","v":35}]
[]
[]
[null,"7.2","Calculation of Service Revenues and Prices"]
[]
[]
[null,"7.2.1","Revenue Requirement Allocated to Services"]
[null,null,"Allocations from detailed calculations below"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Service",null,null,null,{"$f":"VLOOKUP(H104,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"S01",{"$f":"VLOOKUP($C106,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1-3"},null,null,null,{"$f":"TRANSPOSE(G782:M793)","v":0.41039254946941683},5.6127499247493189,9.5169023885754847,12.470264799879171,15.711691349938906,31.003631655052509,3.0632206753154394,3.2575742483776637,3.4590799540758068,3.6637182633022087,0,0,{"$f":"SUM(OFFSET(H106,0,0,1,Model_period))","v":88.169225808735916}]
[null,null,"S02","Unconditioned Local Loop Service Band 4",null,null,null,0,0,0,0,0,3.6388262112099891E-3,4.2727123006687176E-4,4.9524756182628567E-4,5.6995287354870709E-4,6.5122167908784586E-4,0,0,5.7825195557396989E-3]
[null,null,"S03","Wholesale Line Rental",null,null,null,0.68788110069934205,6.1738418483327919,9.781155420171304,12.20819180650734,15.66502943755742,24.43938518906797,2.1296897589762804,1.9674221751700982,1.806590439095404,1.5758768222937953,0,0,76.435063997871751]
[null,null,"S04","Fixed Originating & Terminating Access Service",null,null,null,1.3563211348068753,22.155909813984245,30.360634314257997,31.651065109378472,33.507430914587395,1.2875683954374337,2.430347519798701E-2,2.7264463024177708E-2,3.1011878405668363E-2,3.6080185795277275E-2,0,0,120.43758968487552]
[null,null,"S05","Local Carriage Service",null,null,null,9.3588690882622383E-11,3.0987344030598762E-9,3.4626987387561762E-9,3.5222621657877789E-9,3.6575167713578388E-9,0.1194343001152402,2.102127065393161E-3,2.176981884776003E-3,2.2599756927023772E-3,2.2729111561531259E-3,0,0,0.12824630974906562]
[null,null,"S06","Line Sharing Service",null,null,null,1,1,1,1,1,10.393752641543145,0.85212949134355398,0.77419438036034205,0.69818028271120114,0.62198831711498903,0,0,18.340245113073234]
[null,null,"S07","Wholesale ADSL",null,null,null,9.4291455654076484E-2,11.858925415824176,9.9828630395697395,15.216670020114224,15.408497747697034,13.994475353011561,1.1460591009066123,1.0475088984880527,0.95472617605398358,0.86437263194185032,0,0,70.5683898392613]
[null,null,"S08","Telstra Equipment Building Access"]
[null,null,"S09","Additional Service 01"]
[null,null,"S10","Additional Service 02"]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H106:H113)","v":3.5488862407232991},{"$f":"SUM(I106:I113)","v":46.801427005989268},60.641555166037222,72.546191739401465,81.292649453438287,81.241886360439068,7.2179319000353335,7.0766363948669362,6.9524186589083143,6.7649603532833611,0,0,{"$f":"SUM(T106:T112)","v":374.08454327312256}]
[]
[]
[null,"7.2.1","Regulated Revenue Requirement"]
[null,null,"Including Telstra Wholesale Business Unit Indirect Operating Costs above"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Service",null,null,null,{"$f":"VLOOKUP(H122,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"S01",{"$f":"VLOOKUP($C124,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1-3"},null,null,null,{"$f":"H85+H106","v":0.41039254946941683},5.6127499247493189,9.5169023885754847,12.470264799879171,15.711691349938906,32.003631655052509,4.0632206753154394,4.2575742483776633,4.4590799540758068,{"$f":"Q85+Q106","v":4.6637182633022087},0,0,{"$f":"SUM(OFFSET(H124,0,0,1,Model_period))","v":93.169225808735916}]
[null,null,"S02","Unconditioned Local Loop Service Band 4",null,null,null,{"$f":"H86+H107","v":0},0,0,0,0,1.0036388262112099,1.0004272712300668,1.0004952475618263,1.0005699528735488,1.0006512216790879,0,0,5.0057825195557397]
[null,null,"S03","Wholesale Line Rental",null,null,null,{"$f":"H87+H108","v":0.68788110069934205},6.1738418483327919,9.781155420171304,12.20819180650734,15.66502943755742,25.43938518906797,3.1296897589762804,2.967422175170098,2.806590439095404,2.5758768222937953,0,0,81.435063997871751]
[null,null,"S04","Fixed Originating & Terminating Access Service",null,null,null,{"$f":"H88+H109","v":1.3563211348068753},22.155909813984245,30.360634314257997,31.651065109378472,33.507430914587395,2.2875683954374337,1.0243034751979869,1.0272644630241776,1.0310118784056683,1.0360801857952773,0,0,125.43758968487552]
[null,null,"S05","Local Carriage Service",null,null,null,{"$f":"H89+H110","v":9.3588690882622383E-11},3.0987344030598762E-9,3.4626987387561762E-9,3.5222621657877789E-9,3.6575167713578388E-9,1.1194343001152403,1.0021021270653931,1.0021769818847761,1.0022599756927024,1.002272911156153,0,0,5.1282463097490654]
[null,null,"S06","Line Sharing Service",null,null,null,{"$f":"H90+H111","v":1},1,1,1,1,11.393752641543145,1.852129491343554,1.7741943803603419,1.6981802827112011,1.6219883171149889,0,0,23.340245113073234]
[null,null,"S07","Wholesale ADSL",null,null,null,{"$f":"H91+H112","v":9.4291455654076484E-2},11.858925415824176,9.9828630395697395,15.216670020114224,15.408497747697034,14.994475353011561,2.1460591009066121,2.0475088984880525,1.9547261760539836,1.8643726319418503,0,0,75.5683898392613]
[null,null,"S08","Telstra Equipment Building Access",null,null,null,{"$f":"H92+H113","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"S09","Additional Service 01",null,null,null,{"$f":"H93+H114","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"S10","Additional Service 02",null,null,null,{"$f":"H94+H115","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H124:H131)","v":3.5488862407232991},{"$f":"SUM(I124:I131)","v":46.801427005989268},60.641555166037222,72.546191739401465,81.292649453438287,88.241886360439068,14.217931900035333,14.076636394866936,13.952418658908313,13.76496035328336,0,0,{"$f":"SUM(T124:T130)","v":409.08454327312256}]
[]
[]
[null,"7.2.2","Annual Service Prices"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Service","Unit",null,null,{"$f":"VLOOKUP(H139,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"S01",{"$f":"VLOOKUP($C141,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1-3"},"$/line/year",null,null,{"$f":"IF(H62>0,H106*1000000/H62,0)","v":0.49604276569339895},5.653457077087177,8.7144771655423021,10.875070921162182,13.049385532706919,10334543.885017503,1021073.5584384798,1085858.0827925545,1153026.6513586023,1221239.4211007364,0,0,{"$f":"SUM(OFFSET(H141,0,0,1,Model_period))","v":14815780.387141338}]
[null,null,"S02","Unconditioned Local Loop Service Band 4","$/line/year",null,null,{"$f":"IF(H63>0,H107*1000000/H63,0)","v":0},0,0,0,0,3638.8262112099892,427.27123006687174,495.24756182628568,569.95287354870709,651.22167908784581,0,0,5782.5195557397001]
[null,null,"S03","Wholesale Line Rental","$/line/year",null,null,{"$f":"IF(H64>0,H108*1000000/H64,0)","v":0.5490819652065656},5.0031447915205627,8.0471389557154946,10.196859947493552,13.283425831969641,24439385.189067971,2129689.7589762802,1967422.1751700982,1806590.439095404,1575876.8222937954,0,0,31919001.464255042]
[null,null,"S04","Fixed Originating & Terminating Access Service","$/minute",null,null,{"$f":"IF(H65>0,H109*1000000/H65,0)","v":1356321.1348068754},22155909.813984245,30360634.314257998,31651065.109378472,33507430.914587397,1287568.3954374336,24303.475197987009,27264.463024177709,31011.878405668362,36080.185795277277,0,0,120437589.68487553]
[null,null,"S05","Local Carriage Service","$/call",null,null,{"$f":"IF(H66>0,H110*1000000*H78/H66,0)","v":3.7435476353048951E-4},1.2394937612239506E-2,1.3850794955024705E-2,1.4089048663151115E-2,1.4630067085431355E-2,119434.3001152402,2102.127065393161,2176.981884776003,2259.9756927023773,2272.9111561531258,0,0,128246.35125346796]
[null,null,"S06","Line Sharing Service","$/line/year",null,null,{"$f":"IF(H67>0,H111*1000000/H67,0)","v":1.3621101810925487},1.3828523542369904,1.4039107337399059,1.4252912226290637,1.4469958196290771,10393752.641543144,852129.49134355399,774194.3803603421,698180.28271120111,621988.31711498904,0,0,13340252.134233542]
[null,null,"S07","Wholesale ADSL","$/SIO/year",null,null,{"$f":"IF(H68>0,H112*1000000/H68,0)","v":94291.45565407649},11858925.415824177,9982863.0395697393,15216670.020114224,15408497.747697033,13994475.353011562,1146059.1009066124,1047508.8984880528,954726.17605398363,864372.6319418503,0,0,70568389.839261338]
[null,null,"S08","Telstra Equipment Building Access",null,null,null,{"$f":"IF(H69>0,H113*1000000/H69,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H148,0,0,1,Model_period))","v":0}]
[null,null,"S09","Additional Service 01",null,null,null,{"$f":"IF(H70>0,H114*1000000/H70,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H149,0,0,1,Model_period))","v":0}]
[null,null,"S10","Additional Service 02",null,null,null,{"$f":"IF(H71>0,H115*1000000/H71,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H150,0,0,1,Model_period))","v":0}]
[]
[]
[null,"7.2.3","Annual Service Prices (Adjusted for Inflation)"]
[]
[null,null,null,"Cumulative inflation index",null,null,null,{"$f":"(1+Infl_rate)^(H$2-5)","v":1.0254599844036756},1.0515681796131866,1.0783410890655398,1.105795636374991,1.1339491760307507,{"$f":"'1. Economic Parameters'!I74","v":1.168433799784715},{"$f":"'1. Economic Parameters'!J74","v":1.1976446447793327},{"$f":"'1. Economic Parameters'!K74","v":1.2275857608988159},{"$f":"'1. Economic Parameters'!L74","v":1.2582754049212861},{"$f":"'1. Economic Parameters'!M74","v":1.2897322900443182},1.3185782188495074,1.3521491997364423]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Service","Unit",null,null,{"$f":"VLOOKUP(H157,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"S01",{"$f":"VLOOKUP($C159,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1-3"},"$/line/year",null,null,{"$f":"H141*H$155","v":0.50867200677150903},5.9449955670738497,9.3971787973276655,12.025605969889694,14.797339972520611,12075230.380612891,1222883.2791896223,1332983.9207930274,1450825.0766232798,1575071.9152686503,0,0,{"$f":"SUM(OFFSET(H159,0,0,1,Model_period))","v":17657037.246279784}]
[null,null,"S02","Unconditioned Local Loop Service Band 4","$/line/year",null,null,{"$f":"H142*H$155","v":0},0,0,0,0,4251.7275367203056,511.71910055786714,607.95885501780424,717.15768275054995,839.90162749647345,0,0,6928.4648025429997]
[null,null,"S03","Wholesale Line Rental","$/line/year",null,null,{"$f":"H143*H$155","v":0.56306158347706425},5.2611478607604738,8.6775605853679778,11.27564323466529,15.062729777027563,28555803.700864974,2550611.5348793301,2415179.4479153883,2273188.3162796935,2032459.2228447399,0,0,37827283.062927172]
[null,null,"S04","Fixed Originating & Terminating Access Service","$/minute",null,null,{"$f":"H144*H$155","v":1390853.049745434},23298449.75076535,32739119.471157569,34999609.684571445,37995723.676503681,1504438.4327636689,29106.926920396476,33469.466587032824,39021.483858262043,46533.780650967441,0,0,132076325.72352381]
[null,null,"S05","Local Carriage Service","$/call",null,null,{"$f":"H145*H$155","v":3.8388582997141743E-4},1.3034121981321714E-2,1.4935881316224826E-2,1.5579608532387403E-2,1.6589752516799491E-2,139551.07310827813,2517.6012225138134,2672.4319634856879,2843.6718298473479,2931.4469104926497,0,0,150516.28555786781]
[null,null,"S06","Line Sharing Service","$/line/year",null,null,{"$f":"H146*H$155","v":1.3967894850592526},1.4541635328188014,1.5138946295718914,1.5760808145467946,1.6408197173883328,12144411.892980674,1020548.3219661443,950389.99749823788,878503.07793649461,802198.41661352641,0,0,15796059.288743258]
[null,null,"S07","Wholesale ADSL","$/SIO/year",null,null,{"$f":"H147*H$155","v":96692.114644429152},12470468.611686781,10764931.402081758,16826527.308400456,17472453.324872728,16351618.012712838,1372571.5448014212,1285907.0081987367,1201308.4657632774,1114809.2940459971,0,0,78957287.08720842]
[null,null,"S08","Telstra Equipment Building Access"]
[null,null,"S09","Additional Service 01"]
[null,null,"S10","Additional Service 02"]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H159:H165)","v":1487547.6332968243},35768931.035793215,43504070.476809219,51826161.885881528,55468208.518855631,70775305.220580041,6198750.928079986,6021210.2318109255,5846407.2499736054,5574843.9779618699,0,0,282471437.15904284]
[]
[]
[]
[null,"7.3","Detailed Allocation Calculations"]
[]
[null,"7.3.1","Allocation of Revenue Requirement to Each Service"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,6,7,8,9,10,11,12,13,14]
[null,null,"Y01",{"$f":"VLOOKUP(C178,Years,2,FALSE)","v":"2009/2010"},null,null,{"$f":"G203+G225","v":0.41039254946941683},{"$f":"H203+H225","v":0},0.68788110069934205,1.3563211348068753,9.3588690882622383E-11,1,9.4291455654076484E-2,{"$f":"N203+N225","v":0},{"$f":"O203+O225","v":0},{"$f":"P203+P225","v":0},{"$f":"Q203+Q225","v":3.5488862407232986},{"$f":"$H$33+$H$55-Q178","v":19.887590682499813},null,"Actual allocation factors"]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10",null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G180,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(N180,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(O180,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(P180,Services,4,FALSE)","v":"AS2"},"Total",null,null,{"$f":"VLOOKUP(T180,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(AA180,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(AB180,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(AC180,Services,4,FALSE)","v":"AS2"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C183,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"T183*$H13","v":9.3432759170303192E-2},{"$f":"U183*$H13","v":0},{"$f":"V183*$H13","v":9.6098764114338729E-3},{"$f":"W183*$H13","v":0},{"$f":"X183*$H13","v":0},{"$f":"Y183*$H13","v":0},{"$f":"Z183*$H13","v":0},{"$f":"AA183*$H13","v":0},{"$f":"AB183*$H13","v":0},{"$f":"AC183*$H13","v":0},{"$f":"SUM(G183:M183)","v":0.10304263558173707},null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C183,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":5.8985661295815041E-2},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C183,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C183,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":6.0668754742249737E-3},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C183,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C183,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C183,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C183,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C183,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C183,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C183,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,9.2394716126445203E-2,0,9.5031101610329703E-3,0,0,0,0,0,0,0,0.10189782628747818,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C184,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":5.8985661295815041E-2},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C184,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C184,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":6.0668754742249746E-3},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C184,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C184,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C184,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C184,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C184,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C184,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C184,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,0,0,0.14109786290429085,0,0,0,0,0,0,0,0.14109786290429085,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C185,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C185,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C185,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0.13181331461449991},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C185,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C185,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C185,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C185,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C185,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C185,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C185,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CA04","Pair gain systems",null,null,0,0,0.16029835745602194,0,0,0,0,0,0,0,0.16029835745602194,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C186,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C186,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C186,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0.12968675168841412},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C186,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C186,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C186,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C186,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C186,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C186,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C186,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C187,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C187,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C187,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C187,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C187,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C187,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C187,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C187,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C187,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C187,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CA06","Other CAN assets",null,null,8.2376913411576658E-2,0,0.13074356945223684,0,0,0,0,0,0,0,0.21312048286381349,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C188,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":7.7095243125665555E-2},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C188,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C188,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0.12236082728272031},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C188,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C188,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C188,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C188,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C188,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C188,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C188,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,3.7086681529892022E-2,0,5.6153137510732538E-2,0,0,0,0,0,0,0,9.3239819040624561E-2,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C189,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":3.4661143638899855E-2},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C189,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C189,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":5.2480617967009105E-2},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C189,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C189,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C189,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C189,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C189,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C189,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C189,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CA08","Network Land",null,null,5.9323413401100753E-3,0,8.9821888961218576E-3,0,0,0,0,0,0,0,1.4914530236231932E-2,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C190,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":8.0536305045679851E-2},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C190,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C190,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0.1219404385963006},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C190,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C190,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C190,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C190,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C190,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C190,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C190,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CA09","Network Buildings/Support",null,null,8.9781348882293777E-2,0,0.13593840758232903,0,0,0,0,0,0,0,0.22571975646462281,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C191,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":8.0536305045679851E-2},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C191,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C191,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0.12194043859630088},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C191,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C191,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C191,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C191,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C191,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C191,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C191,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CA10","Indirect Capital Assets",null,null,9.3877890087958743E-3,0,1.5602879107311151E-2,0,0,0,0,0,0,0,2.4990668116107027E-2,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C192,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":3.4983103864140552E-2},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C192,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C192,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":5.8143311474008773E-2},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C192,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C192,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C192,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C192,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C192,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C192,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C192,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C193,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C193,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C193,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C193,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C193,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C193,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C193,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C193,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C193,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C193,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C194,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C194,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C194,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C194,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C194,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C194,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C194,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C194,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C194,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C194,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C195,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C195,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C195,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C195,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C195,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C195,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C195,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C195,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C195,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C195,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C196,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C196,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C196,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C196,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C196,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C196,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C196,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C196,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C196,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C196,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C197,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C197,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C197,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C197,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C197,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C197,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C197,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C197,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C197,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C197,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C198,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C198,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C198,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C198,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C198,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C198,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C198,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C198,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C198,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C198,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C199,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C199,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C199,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C199,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C199,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C199,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C199,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C199,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C199,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C199,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C200,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C200,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C200,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C200,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C200,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C200,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C200,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C200,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C200,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C200,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C201,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C201,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C201,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C201,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C201,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C201,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C201,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C201,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C201,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C201,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C202,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C202,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C202,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C202,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C202,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C202,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C202,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C202,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C202,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C202,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G183:G202)","v":0.41039254946941683},0,0.66792938948151115,0,0,0,0,{"$f":"SUM(N183:N202)","v":0},{"$f":"SUM(O183:O202)","v":0},{"$f":"SUM(P183:P202)","v":0},{"$f":"SUM(Q183:Q202)","v":1.0783219389509278},{"$f":"$H$33-Q203","v":9.1052989530928556},null,{"$f":"SUM(T183:T202)","v":0.42578342331169577},0,0.75049945116770367,0,0,0,0,{"$f":"SUM(AA183:AA202)","v":0},{"$f":"SUM(AB183:AB202)","v":0},{"$f":"SUM(AC183:AC202)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C205,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"T205*$H35","v":0},{"$f":"U205*$H35","v":0},{"$f":"V205*$H35","v":1.9341514032006277E-2},{"$f":"W205*$H35","v":0.24588738954951828},{"$f":"X205*$H35","v":2.0573679448722784E-11},{"$f":"Y205*$H35","v":0},{"$f":"Z205*$H35","v":5.8699087781159506E-8},{"$f":"AA205*$H35","v":0},{"$f":"AB205*$H35","v":0},{"$f":"AC205*$H35","v":0},{"$f":"SUM(G205:M205)","v":0.26522896230118598},null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C205,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C205,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C205,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":1.3110008113498073E-2},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C205,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0.16666666666666666},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C205,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":1.3945190849637243E-11},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C205,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C205,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":3.9787242911412999E-8},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C205,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C205,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C205,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,0.40485830868963757,1.1871483623186805E-11,0,4.1371659064452698E-8,0,0,0,0.40485835007316812,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C206,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C206,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C206,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C206,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0.3750218988715931},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C206,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":1.0996603590031465E-11},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C206,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C206,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":3.8322736149434307E-8},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C206,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C206,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C206,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,0.37460236035961503,1.607042857852087E-11,0,0,0,0,0,0.37460236037568545,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C207,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C207,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C207,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C207,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0.35023744966159553},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C207,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":1.5025174734368174E-11},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C207,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C207,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C207,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C207,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C207,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,2.7804400258741888E-12,5.3843364428951495E-12,0,1.5483533216803652E-7,0,0,0,1.5484349694450529E-7,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C208,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C208,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C208,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C208,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":2.0895244034395554E-12},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C208,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":4.046374778474515E-12},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C208,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C208,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":1.1636007325065795E-7},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C208,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C208,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C208,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,7.3494771765764692E-12,1.2047172328524513E-11,0,9.4290649488388917E-2,0,0,0,9.4290649507785568E-2,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C209,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C209,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C209,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C209,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":5.3444768696299528E-12},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C209,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":8.76060055801649E-12},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C209,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C209,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":6.8567352902213149E-2},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C209,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C209,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C209,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,2.4397157886544368E-12,4.803830196168656E-12,0,1.2712136401275519E-7,0,0,0,1.2712860755874002E-7,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C210,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C210,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C210,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C210,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":2.2025408625620031E-12},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C210,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":4.3368298689029625E-12},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C210,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C210,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":1.147633671285677E-7},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C210,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C210,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C210,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,0,0,0.12901579448457329,8.9023307232559851E-12,0,0,0,0,0,0.12901579449347561,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C211,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C211,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C211,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C211,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C211,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C211,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C211,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C211,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C211,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C211,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CO08","Network Land",null,null,0,0,0,1.3498368305105401E-2,9.3141261778404395E-13,0,0,0,0,0,1.3498368306036814E-2,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C212,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C212,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C212,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C212,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C212,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C212,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C212,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C212,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C212,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C212,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,0,0,0,0.15611064434997957,1.0771925956633834E-11,0,0,0,0,0,0.1561106443607515,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C213,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C213,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C213,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C213,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C213,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C213,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C213,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C213,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C213,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C213,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,0,0,6.1019718582459121E-4,3.2348269055876414E-2,2.2320909669297374E-12,0,0,0,0,0,3.2958466243933095E-2,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C214,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C214,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C214,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":2.2731878195130376E-3},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C214,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C214,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C214,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C214,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C214,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C214,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C214,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CO11","LSS equipment",null,null,0,0,0,0,0,1,0,0,0,0,1,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C215,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C215,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C215,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C215,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C215,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C215,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":1},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C215,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C215,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C215,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C215,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CO12","Data Equipment",null,null,0,0,0,0,0,0,4.2413824454496418E-7,0,0,0,4.2413824454496418E-7,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C216,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C216,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C216,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C216,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C216,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C216,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C216,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":2.0505299154094528E-7},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C216,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C216,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C216,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C217,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C217,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C217,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C217,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C217,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C217,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C217,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C217,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C217,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C217,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C218,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C218,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C218,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C218,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C218,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C218,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C218,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C218,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C218,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C218,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C219,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C219,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C219,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C219,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C219,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C219,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C219,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C219,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C219,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C219,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C220,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C220,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C220,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C220,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C220,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C220,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C220,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C220,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C220,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C220,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C221,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C221,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C221,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C221,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C221,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C221,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C221,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C221,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C221,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C221,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C222,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C222,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C222,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C222,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C222,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C222,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C222,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C222,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C222,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C222,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C223,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C223,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C223,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C223,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C223,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C223,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C223,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C223,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C223,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C223,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C224,'E. Allocation Factors Calc'!$C$819:$M$859,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C224,'E. Allocation Factors Calc'!$C$819:$M$859,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C224,'E. Allocation Factors Calc'!$C$819:$M$859,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C224,'E. Allocation Factors Calc'!$C$819:$M$859,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C224,'E. Allocation Factors Calc'!$C$819:$M$859,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C224,'E. Allocation Factors Calc'!$C$819:$M$859,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C224,'E. Allocation Factors Calc'!$C$819:$M$859,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C224,'E. Allocation Factors Calc'!$C$819:$M$859,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C224,'E. Allocation Factors Calc'!$C$819:$M$859,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$180,'5. Service Demand'!$C$11:$S$21,MATCH($C$178,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C224,'E. Allocation Factors Calc'!$C$819:$M$859,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G205:G224)","v":0},0,1.9951711217830868E-2,1.3563211348068753,9.3588690882622383E-11,1,9.4291455654076484E-2,{"$f":"SUM(N205:N224)","v":0},{"$f":"SUM(O205:O224)","v":0},{"$f":"SUM(P205:P224)","v":0},{"$f":"SUM(Q205:Q224)","v":2.4705643017723711},{"$f":"$H$55-Q225","v":10.782291729406957},null,{"$f":"SUM(T205:T224)","v":0},0,1.5383195933011112E-2,1.3739583346524531,9.0371904492399481E-11,1,6.8567867188624135E-2,{"$f":"SUM(AA205:AA224)","v":0},{"$f":"SUM(AB205:AB224)","v":0},{"$f":"SUM(AC205:AC224)","v":0}]
[]
[]
[null,null,"Y02",{"$f":"VLOOKUP(C228,Years,2,FALSE)","v":"2010/2011"},null,null,{"$f":"G253+G275","v":5.6127499247493189},{"$f":"H253+H275","v":0},6.1738418483327919,22.155909813984245,3.0987344030598762E-9,1,11.858925415824176,{"$f":"N253+N275","v":0},{"$f":"O253+O275","v":0},{"$f":"P253+P275","v":0},{"$f":"Q253+Q275","v":46.801427005989268},{"$f":"$I$33+$I$55-Q228","v":518.17560412931482}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10",null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G230,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(N230,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(O230,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(P230,Services,4,FALSE)","v":"AS2"},"Total",null,null,{"$f":"VLOOKUP(T230,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(AA230,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(AB230,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(AC230,Services,4,FALSE)","v":"AS2"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C233,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"T233*$I13","v":0.96470876079557422},{"$f":"U233*$I13","v":0},{"$f":"V233*$I13","v":8.1446014098797689E-2},{"$f":"W233*$I13","v":0},{"$f":"X233*$I13","v":0},{"$f":"Y233*$I13","v":0},{"$f":"Z233*$I13","v":0},{"$f":"AA233*$I13","v":0},{"$f":"AB233*$I13","v":0},{"$f":"AC233*$I13","v":0},{"$f":"SUM(G233:M233)","v":1.0461547748943718},null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C233,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":7.0782793554978074E-2},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C233,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C233,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":5.9758723421116031E-3},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C233,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C233,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C233,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C233,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C233,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C233,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C233,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,0.73877274676274629,0,6.2371254407418426E-2,0,0,0,0,0,0,0,0.80114400117016471,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C234,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":7.0782793554978032E-2},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C234,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C234,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":5.9758723421115996E-3},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C234,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C234,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C234,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C234,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C234,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C234,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C234,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,0,0,0.59360771626908482,0,0,0,0,0,0,0,0.59360771626908482,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C235,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C235,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C235,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0.12983611489528241},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C235,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C235,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C235,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C235,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C235,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C235,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C235,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CA04","Pair gain systems",null,null,0,0,0.28135536897263425,0,0,0,0,0,0,0,0.28135536897263425,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C236,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C236,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C236,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0.1277414504130879},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C236,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C236,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C236,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C236,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C236,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C236,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C236,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C237,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C237,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C237,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C237,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C237,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C237,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C237,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C237,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C237,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C237,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CA06","Other CAN assets",null,null,1.4459220662861642E-5,0,1.8837128146998349E-5,0,0,0,0,0,0,0,3.3296348809859991E-5,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C238,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":9.2514291750798658E-2},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C238,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C238,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0.12052541487347949},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C238,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C238,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C238,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C238,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C238,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C238,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C238,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,0.14312431166337428,0,0.17787890513274893,0,0,0,0,0,0,0,0.3210032167961232,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C239,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":4.1593372366679822E-2},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C239,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C239,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":5.1693408697503967E-2},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C239,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C239,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C239,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C239,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C239,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C239,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C239,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CA08","Network Land",null,null,6.943639374835441E-3,0,8.6297495881577854E-3,0,0,0,0,0,0,0,1.5573388962993227E-2,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C240,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":9.6643566054815819E-2},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C240,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C240,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0.12011133201735609},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C240,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C240,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C240,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C240,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C240,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C240,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C240,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CA09","Network Buildings/Support",null,null,2.4149037215098765,0,3.0013100149854051,0,0,0,0,0,0,0,5.4162137364952816,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C241,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":9.6643566054815819E-2},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C241,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C241,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0.12011133201735635},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C241,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C241,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C241,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C241,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C241,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C241,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C241,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CA10","Indirect Capital Assets",null,null,1.3442822854222494,0,1.8339474339487485,0,0,0,0,0,0,0,3.1782297193709979,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C242,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":4.1979724636968661E-2},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C242,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C242,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":5.7271161801898639E-2},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C242,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C242,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C242,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C242,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C242,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C242,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C242,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C243,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C243,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C243,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C243,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C243,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C243,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C243,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C243,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C243,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C243,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C244,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C244,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C244,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C244,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C244,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C244,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C244,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C244,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C244,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C244,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C245,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C245,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C245,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C245,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C245,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C245,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C245,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C245,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C245,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C245,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C246,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C246,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C246,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C246,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C246,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C246,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C246,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C246,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C246,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C246,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C247,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C247,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C247,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C247,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C247,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C247,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C247,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C247,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C247,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C247,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C248,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C248,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C248,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C248,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C248,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C248,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C248,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C248,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C248,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C248,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C249,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C249,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C249,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C249,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C249,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C249,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C249,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C249,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C249,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C249,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C250,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C250,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C250,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C250,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C250,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C250,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C250,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C250,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C250,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C250,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C251,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C251,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C251,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C251,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C251,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C251,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C251,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C251,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C251,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C251,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C252,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C252,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C252,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C252,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C252,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C252,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C252,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C252,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C252,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C252,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G233:G252)","v":5.6127499247493189},0,6.0405652945311425,0,0,0,0,{"$f":"SUM(N233:N252)","v":0},{"$f":"SUM(O233:O252)","v":0},{"$f":"SUM(P233:P252)","v":0},{"$f":"SUM(Q233:Q252)","v":11.653315219280461},{"$f":"$I$33-Q253","v":79.93077010361155},null,{"$f":"SUM(T233:T252)","v":0.51094010797403488},0,0.73924195940018811,0,0,0,0,{"$f":"SUM(AA233:AA252)","v":0},{"$f":"SUM(AB233:AB252)","v":0},{"$f":"SUM(AC233:AC252)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C255,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"T255*$I35","v":0},{"$f":"U255*$I35","v":0},{"$f":"V255*$I35","v":8.3425204207885253E-2},{"$f":"W255*$I35","v":1.0767300581419743},{"$f":"X255*$I35","v":9.0091236925985035E-11},{"$f":"Y255*$I35","v":0},{"$f":"Z255*$I35","v":2.5704072223988746E-7},{"$f":"AA255*$I35","v":0},{"$f":"AB255*$I35","v":0},{"$f":"AC255*$I35","v":0},{"$f":"SUM(G255:M255)","v":1.1601555194806732},null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C255,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C255,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C255,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":1.2913357991795601E-2},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C255,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0.16666666666666666},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C255,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":1.3945190849637243E-11},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C255,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C255,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":3.9787242911412999E-8},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C255,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C255,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C255,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,4.4723754059448262E-3,1.3114151358350618E-13,0,4.570230782760973E-10,0,0,0,4.472375863099046E-3,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C256,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C256,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C256,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C256,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0.3750218988715931},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C256,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":1.0996603590031465E-11},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C256,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C256,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":3.8322736149434307E-8},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C256,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C256,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C256,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,5.6242797042084527E-2,2.4128140891941524E-12,0,0,0,0,0,5.624279704449734E-2,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C257,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C257,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C257,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C257,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0.35023744966159553},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C257,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":1.5025174734368174E-11},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C257,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C257,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C257,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C257,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C257,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,1.9022113345334203E-11,3.6836420549644159E-11,0,1.0592910513999817E-6,0,0,0,1.0593469099338767E-6,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C258,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C258,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C258,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C258,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":2.0895244034395554E-12},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C258,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":4.046374778474515E-12},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C258,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C258,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":1.1636007325065795E-7},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C258,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C258,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C258,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,6.6024368235505862E-10,1.5151686195713524E-9,0,11.858901767816473,0,0,0,11.858901769991885,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C259,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C259,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C259,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C259,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":3.8174834783094592E-12},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C259,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":8.76060055801649E-12},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C259,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C259,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":6.8567352902271006E-2},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C259,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C259,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C259,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,1.9201849489040386E-12,3.7808676251020143E-12,0,1.0005121539016201E-7,0,0,0,1.0005691644273602E-7,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C260,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C260,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C260,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C260,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":2.2025408625620031E-12},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C260,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":4.3368298689029625E-12},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C260,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C260,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":1.147633671285677E-7},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C260,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C260,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C260,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,0,0,1.0251940038563052,7.0740300552263709E-11,0,0,0,0,0,1.0251940039270455,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C261,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C261,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C261,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C261,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C261,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C261,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C261,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C261,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C261,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C261,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CO08","Network Land",null,null,0,0,0,1.3428790128857178E-2,9.2661159370356413E-13,0,0,0,0,0,1.3428790129783789E-2,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C262,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C262,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C262,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C262,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C262,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C262,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C262,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C262,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C262,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C262,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,0,0,0,17.296836455287149,1.1935140128090979E-9,0,0,0,0,0,17.296836456480662,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C263,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C263,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C263,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C263,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C263,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C263,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C263,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C263,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C263,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C263,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,0,0,4.9851349593764298E-2,2.6830053334407449,1.8513237782995007E-10,0,0,0,0,0,2.7328566832196417,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C264,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C264,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C264,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":2.239090002220342E-3},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C264,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C264,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C264,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C264,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C264,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C264,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C264,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CO11","LSS equipment",null,null,0,0,0,0,0,1,0,0,0,0,1,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C265,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C265,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C265,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C265,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C265,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C265,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":1},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C265,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C265,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C265,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C265,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CO12","Data Equipment",null,null,0,0,0,0,0,0,2.2231167691466176E-5,0,0,0,2.2231167691466176E-5,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C266,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C266,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C266,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C266,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C266,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C266,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C266,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":2.0505299154094528E-7},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C266,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C266,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C266,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C267,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C267,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C267,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C267,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C267,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C267,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C267,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C267,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C267,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C267,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C268,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C268,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C268,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C268,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C268,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C268,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C268,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C268,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C268,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C268,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C269,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C269,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C269,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C269,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C269,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C269,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C269,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C269,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C269,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C269,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C270,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C270,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C270,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C270,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C270,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C270,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C270,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C270,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C270,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C270,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C271,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C271,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C271,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C271,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C271,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C271,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C271,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C271,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C271,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C271,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C272,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C272,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C272,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C272,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C272,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C272,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C272,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C272,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C272,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C272,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C273,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C273,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C273,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C273,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C273,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C273,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C273,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C273,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C273,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C273,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C274,'E. Allocation Factors Calc'!$C$865:$M$905,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C274,'E. Allocation Factors Calc'!$C$865:$M$905,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C274,'E. Allocation Factors Calc'!$C$865:$M$905,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C274,'E. Allocation Factors Calc'!$C$865:$M$905,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C274,'E. Allocation Factors Calc'!$C$865:$M$905,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C274,'E. Allocation Factors Calc'!$C$865:$M$905,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C274,'E. Allocation Factors Calc'!$C$865:$M$905,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C274,'E. Allocation Factors Calc'!$C$865:$M$905,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C274,'E. Allocation Factors Calc'!$C$865:$M$905,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$230,'5. Service Demand'!$C$11:$S$21,MATCH($C$228,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C274,'E. Allocation Factors Calc'!$C$865:$M$905,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G255:G274)","v":0},0,0.13327655380164954,22.155909813984245,3.0987344030598762E-9,1,11.858925415824176,{"$f":"SUM(N255:N274)","v":0},{"$f":"SUM(O255:O274)","v":0},{"$f":"SUM(P255:P274)","v":0},{"$f":"SUM(Q255:Q274)","v":35.148111786708803},{"$f":"$I$55-Q275","v":438.24483402570326},null,{"$f":"SUM(T255:T274)","v":0},0,1.5152447994015942E-2,1.3739583346509261,9.0371904492399481E-11,1,6.8567867188681991E-2,{"$f":"SUM(AA255:AA274)","v":0},{"$f":"SUM(AB255:AB274)","v":0},{"$f":"SUM(AC255:AC274)","v":0}]
[]
[]
[null,null,"Y03",{"$f":"VLOOKUP(C278,Years,2,FALSE)","v":"2011/2012"},null,null,{"$f":"G303+G325","v":9.5169023885754847},{"$f":"H303+H325","v":0},9.781155420171304,30.360634314257997,3.4626987387561762E-9,1,9.9828630395697395,{"$f":"N303+N325","v":0},{"$f":"O303+O325","v":0},{"$f":"P303+P325","v":0},{"$f":"Q303+Q325","v":60.641555166037222},{"$f":"$J$33+$J$55-Q278","v":697.58315513266348}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10",null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G280,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(N280,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(O280,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(P280,Services,4,FALSE)","v":"AS2"},"Total",null,null,{"$f":"VLOOKUP(T280,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(AA280,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(AB280,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(AC280,Services,4,FALSE)","v":"AS2"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C283,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"T283*$J13","v":1.7078478915719364},{"$f":"U283*$J13","v":0},{"$f":"V283*$J13","v":0.12911192190531851},{"$f":"W283*$J13","v":0},{"$f":"X283*$J13","v":0},{"$f":"Y283*$J13","v":0},{"$f":"Z283*$J13","v":0},{"$f":"AA283*$J13","v":0},{"$f":"AB283*$J13","v":0},{"$f":"AC283*$J13","v":0},{"$f":"SUM(G283:M283)","v":1.8369598134772549},null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C283,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":7.7861072910475865E-2},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C283,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C283,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":5.8862342569799258E-3},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C283,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C283,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C283,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C283,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C283,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C283,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C283,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,1.2752793032375196,0,9.641008582767939E-2,0,0,0,0,0,0,0,1.3716893890651989,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C284,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":7.7861072910475851E-2},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C284,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C284,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":5.8862342569799267E-3},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C284,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C284,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C284,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C284,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C284,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C284,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C284,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,0,0,1.1680514925281775,0,0,0,0,0,0,0,1.1680514925281775,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C285,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C285,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C285,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0.12788857317185315},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C285,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C285,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C285,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C285,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C285,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C285,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C285,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CA04","Pair gain systems",null,null,0,0,0.60278598103355774,0,0,0,0,0,0,0,0.60278598103355774,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C286,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C286,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C286,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0.12582532865689158},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C286,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C286,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C286,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C286,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C286,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C286,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C286,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C287,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C287,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C287,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C287,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C287,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C287,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C287,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C287,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C287,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C287,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CA06","Other CAN assets",null,null,1.4117213199776547E-3,0,1.6468814035275347E-3,0,0,0,0,0,0,0,3.0586027235051895E-3,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C288,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0.10176572092587854},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C288,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C288,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0.11871753365037729},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C288,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C288,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C288,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C288,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C288,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C288,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C288,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,0.16348147357047363,0,0.18193787822619717,0,0,0,0,0,0,0,0.34541935179667083,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C289,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":4.5752709603347805E-2},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C289,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C289,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":5.0918007567041401E-2},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C289,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C289,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C289,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C289,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C289,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C289,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C289,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CA08","Network Land",null,null,7.8316003735818453E-3,0,8.7157567396818209E-3,0,0,0,0,0,0,0,1.6547357113263668E-2,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C290,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0.10630792266029741},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C290,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C290,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0.11830966203709574},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C290,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C290,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C290,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C290,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C290,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C290,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C290,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CA09","Network Buildings/Support",null,null,3.4714458470151843,0,3.8633582019360846,0,0,0,0,0,0,0,7.3348040489512689,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C291,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0.10630792266029741},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C291,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C291,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0.118309662037096},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C291,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C291,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C291,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C291,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C291,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C291,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C291,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CA10","Indirect Capital Assets",null,null,2.8896045514868112,0,3.5300297524403619,0,0,0,0,0,0,0,6.4196343039271735,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C292,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":4.6177697100665528E-2},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C292,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C292,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":5.6412094374870159E-2},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C292,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C292,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C292,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C292,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C292,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C292,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C292,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C293,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C293,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C293,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C293,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C293,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C293,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C293,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C293,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C293,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C293,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C294,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C294,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C294,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C294,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C294,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C294,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C294,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C294,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C294,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C294,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C295,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C295,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C295,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C295,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C295,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C295,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C295,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C295,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C295,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C295,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C296,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C296,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C296,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C296,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C296,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C296,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C296,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C296,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C296,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C296,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C297,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C297,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C297,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C297,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C297,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C297,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C297,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C297,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C297,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C297,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C298,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C298,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C298,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C298,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C298,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C298,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C298,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C298,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C298,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C298,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C299,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C299,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C299,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C299,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C299,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C299,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C299,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C299,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C299,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C299,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C300,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C300,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C300,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C300,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C300,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C300,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C300,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C300,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C300,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C300,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C301,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C301,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C301,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C301,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C301,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C301,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C301,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C301,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C301,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C301,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C302,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C302,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C302,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C302,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C302,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C302,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C302,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C302,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C302,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C302,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G283:G302)","v":9.5169023885754847},0,9.5820479520405861,0,0,0,0,{"$f":"SUM(N283:N302)","v":0},{"$f":"SUM(O283:O302)","v":0},{"$f":"SUM(P283:P302)","v":0},{"$f":"SUM(Q283:Q302)","v":19.098950340616071},{"$f":"$J$33-Q303","v":132.31882417527856},null,{"$f":"SUM(T283:T302)","v":0.5620341187714385},0,0.72815333000918525,0,0,0,0,{"$f":"SUM(AA283:AA302)","v":0},{"$f":"SUM(AB283:AB302)","v":0},{"$f":"SUM(AC283:AC302)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C305,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"T305*$J35","v":0},{"$f":"U305*$J35","v":0},{"$f":"V305*$J35","v":0.10344904629804207},{"$f":"W305*$J35","v":1.3555009284707138},{"$f":"X305*$J35","v":1.1341631486630751E-10},{"$f":"Y305*$J35","v":0},{"$f":"Z305*$J35","v":3.2358986824626085E-7},{"$f":"AA305*$J35","v":0},{"$f":"AB305*$J35","v":0},{"$f":"AC305*$J35","v":0},{"$f":"SUM(G305:M305)","v":1.4589502984720404},null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C305,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C305,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C305,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":1.2719657621918666E-2},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C305,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0.16666666666666666},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C305,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":1.3945190849637243E-11},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C305,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C305,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":3.9787242911412999E-8},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C305,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C305,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C305,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,4.9971589720958299E-3,1.4652951323069896E-13,0,5.1064965902158629E-10,0,0,0,4.9971594828920182E-3,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C306,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C306,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C306,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C306,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0.3750218988715931},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C306,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":1.0996603590031465E-11},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C306,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C306,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":3.8322736149434307E-8},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C306,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C306,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C306,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,9.37140876688006E-2,4.0203311886153945E-12,0,0,0,0,0,9.3714087672820925E-2,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C307,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C307,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C307,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C307,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0.35023744966159553},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C307,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":1.5025174734368174E-11},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C307,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C307,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C307,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C307,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C307,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,3.4767774469552953E-11,6.7327974483433142E-11,0,1.9361251667509252E-6,0,0,0,1.9362272624998784E-6,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C308,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C308,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C308,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C308,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":2.0895244034395554E-12},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C308,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":4.046374778474515E-12},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C308,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C308,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":1.1636007325065795E-7},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C308,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C308,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C308,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,3.9699499023036069E-10,1.2754686100888327E-9,0,9.9828208950523631,0,0,0,9.9828208967248262,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C309,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C309,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C309,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C309,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":2.7267739130793834E-12},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C309,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":8.76060055801649E-12},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C309,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C309,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":6.8567352902305756E-2},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C309,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C309,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C309,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,3.9217002637925116E-12,7.7218757345171441E-12,0,2.0434014859470109E-7,0,0,0,2.0435179217069939E-7,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C310,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C310,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C310,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C310,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":2.2025408625620031E-12},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C310,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":4.3368298689029625E-12},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C310,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C310,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":1.147633671285677E-7},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C310,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C310,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C310,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,0,0,1.0643865099340724,7.3444656653556584E-11,0,0,0,0,0,1.0643865100075169,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C311,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C311,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C311,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C311,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C311,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C311,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C311,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C311,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C311,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C311,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CO08","Network Land",null,null,0,0,0,1.3629684565454417E-2,9.4047368494747496E-13,0,0,0,0,0,1.3629684566394891E-2,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C312,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C312,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C312,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C312,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C312,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C312,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C312,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C312,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C312,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C312,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,0,0,0,22.601657520497021,1.5595565716978097E-9,0,0,0,0,0,22.601657522056577,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C313,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C313,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C313,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C313,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C313,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C313,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C313,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C313,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C313,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C313,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,0,0,9.5658421832675283E-2,5.226748423714155,3.6065540084492556E-10,0,0,0,0,0,5.3224068459074863,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C314,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C314,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C314,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":2.2055036521870367E-3},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C314,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C314,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C314,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C314,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C314,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C314,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C314,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CO11","LSS equipment",null,null,0,0,0,0,0,1,0,0,0,0,1,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C315,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C315,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C315,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C315,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C315,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C315,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":1},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C315,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C315,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C315,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C315,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CO12","Data Equipment",null,null,0,0,0,0,0,0,3.9679951543125676E-5,0,0,0,3.9679951543125676E-5,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C316,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C316,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C316,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C316,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C316,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C316,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C316,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":2.0505299154094528E-7},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C316,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C316,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C316,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C317,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C317,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C317,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C317,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C317,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C317,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C317,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C317,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C317,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C317,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C318,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C318,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C318,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C318,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C318,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C318,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C318,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C318,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C318,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C318,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C319,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C319,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C319,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C319,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C319,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C319,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C319,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C319,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C319,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C319,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C320,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C320,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C320,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C320,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C320,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C320,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C320,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C320,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C320,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C320,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C321,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C321,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C321,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C321,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C321,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C321,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C321,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C321,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C321,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C321,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C322,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C322,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C322,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C322,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C322,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C322,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C322,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C322,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C322,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C322,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C323,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C323,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C323,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C323,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C323,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C323,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C323,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C323,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C323,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C323,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C324,'E. Allocation Factors Calc'!$C$911:$M$951,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C324,'E. Allocation Factors Calc'!$C$911:$M$951,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C324,'E. Allocation Factors Calc'!$C$911:$M$951,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C324,'E. Allocation Factors Calc'!$C$911:$M$951,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C324,'E. Allocation Factors Calc'!$C$911:$M$951,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C324,'E. Allocation Factors Calc'!$C$911:$M$951,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C324,'E. Allocation Factors Calc'!$C$911:$M$951,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C324,'E. Allocation Factors Calc'!$C$911:$M$951,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C324,'E. Allocation Factors Calc'!$C$911:$M$951,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$280,'5. Service Demand'!$C$11:$S$21,MATCH($C$278,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C324,'E. Allocation Factors Calc'!$C$911:$M$951,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G305:G324)","v":0},0,0.19910746813071734,30.360634314257997,3.4626987387561762E-9,1,9.9828630395697395,{"$f":"SUM(N305:N324)","v":0},{"$f":"SUM(O305:O324)","v":0},{"$f":"SUM(P305:P324)","v":0},{"$f":"SUM(Q305:Q324)","v":41.542604825421151},{"$f":"$J$55-Q325","v":565.26433095738491},null,{"$f":"SUM(T305:T324)","v":0},0,1.4925161274105703E-2,1.3739583346498354,9.0371904492399481E-11,1,6.8567867188716741E-2,{"$f":"SUM(AA305:AA324)","v":0},{"$f":"SUM(AB305:AB324)","v":0},{"$f":"SUM(AC305:AC324)","v":0}]
[]
[]
[null,null,"Y04",{"$f":"VLOOKUP(C328,Years,2,FALSE)","v":"2012/2013"},null,null,{"$f":"G353+G375","v":12.470264799879171},{"$f":"H353+H375","v":0},12.20819180650734,31.651065109378472,3.5222621657877789E-9,1,15.216670020114224,{"$f":"N353+N375","v":0},{"$f":"O353+O375","v":0},{"$f":"P353+P375","v":0},{"$f":"Q353+Q375","v":72.546191739401465},{"$f":"$K$33+$K$55-Q328","v":793.24939533645556}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10",null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G330,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(N330,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(O330,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(P330,Services,4,FALSE)","v":"AS2"},"Total",null,null,{"$f":"VLOOKUP(T330,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(AA330,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(AB330,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(AC330,Services,4,FALSE)","v":"AS2"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C333,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"T333*$K13","v":2.4488842857570066},{"$f":"U333*$K13","v":0},{"$f":"V333*$K13","v":0.1736730190110225},{"$f":"W333*$K13","v":0},{"$f":"X333*$K13","v":0},{"$f":"Y333*$K13","v":0},{"$f":"Z333*$K13","v":0},{"$f":"AA333*$K13","v":0},{"$f":"AB333*$K13","v":0},{"$f":"AC333*$K13","v":0},{"$f":"SUM(G333:M333)","v":2.6225573047680291},null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C333,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":8.1754126555999673E-2},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C333,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C333,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":5.7979407431252277E-3},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C333,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C333,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C333,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C333,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C333,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C333,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C333,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,1.8031779924238864,0,0.12788001767984111,0,0,0,0,0,0,0,1.9310580101037276,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C334,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":8.1754126555999659E-2},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C334,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C334,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":5.7979407431252277E-3},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C334,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C334,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C334,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C334,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C334,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C334,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C334,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,0,0,1.6999651068438515,0,0,0,0,0,0,0,1.6999651068438515,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C335,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C335,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C335,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0.12597024457427536},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C335,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C335,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C335,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C335,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C335,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C335,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C335,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CA04","Pair gain systems",null,null,0,0,0.89750201451506673,0,0,0,0,0,0,0,0.89750201451506673,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C336,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C336,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C336,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0.12393794872703821},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C336,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C336,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C336,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C336,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C336,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C336,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C336,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C337,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C337,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C337,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C337,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C337,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C337,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C337,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C337,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C337,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C337,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CA06","Other CAN assets",null,null,2.8723321729352625E-3,0,3.1433659629820239E-3,0,0,0,0,0,0,0,6.015698135917286E-3,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C338,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0.10685400697217247},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C338,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C338,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0.11693677064562165},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C338,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C338,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C338,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C338,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C338,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C338,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C338,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,0.16876566266049434,0,0.17619176349301949,0,0,0,0,0,0,0,0.34495742615351382,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C339,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":4.80403450835152E-2},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C339,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C339,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":5.015423745353579E-2},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C339,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C339,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C339,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C339,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C339,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C339,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C339,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CA08","Network Land",null,null,8.4349005827539514E-3,0,8.8060567839171114E-3,0,0,0,0,0,0,0,1.7240957366671063E-2,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C340,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0.11162331879331229},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C340,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C340,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0.11653501710653931},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C340,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C340,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C340,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C340,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C340,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C340,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C340,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CA09","Network Buildings/Support",null,null,3.5837122788447138,0,3.7414043609775383,0,0,0,0,0,0,0,7.3251166398222516,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C341,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0.11162331879331229},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C341,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C341,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0.11653501710653957},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C341,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C341,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C341,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C341,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C341,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C341,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C341,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CA10","Indirect Capital Assets",null,null,4.4544173474373823,0,5.1047889256869921,0,0,0,0,0,0,0,9.5592062731243743,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C342,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":4.8486581955698806E-2},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C342,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C342,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":5.5565912959247114E-2},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C342,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C342,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C342,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C342,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C342,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C342,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C342,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C343,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C343,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C343,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C343,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C343,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C343,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C343,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C343,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C343,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C343,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C344,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C344,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C344,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C344,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C344,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C344,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C344,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C344,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C344,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C344,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C345,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C345,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C345,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C345,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C345,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C345,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C345,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C345,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C345,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C345,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C346,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C346,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C346,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C346,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C346,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C346,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C346,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C346,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C346,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C346,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C347,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C347,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C347,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C347,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C347,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C347,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C347,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C347,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C347,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C347,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C348,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C348,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C348,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C348,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C348,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C348,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C348,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C348,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C348,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C348,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C349,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C349,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C349,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C349,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C349,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C349,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C349,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C349,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C349,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C349,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C350,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C350,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C350,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C350,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C350,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C350,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C350,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C350,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C350,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C350,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C351,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C351,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C351,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C351,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C351,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C351,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C351,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C351,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C351,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C351,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C352,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C352,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C352,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C352,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C352,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C352,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C352,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C352,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C352,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C352,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G333:G352)","v":12.470264799879171},0,11.933354630954231,0,0,0,0,{"$f":"SUM(N333:N352)","v":0},{"$f":"SUM(O333:O352)","v":0},{"$f":"SUM(P333:P352)","v":0},{"$f":"SUM(Q333:Q352)","v":24.403619430833405},{"$f":"$K$33-Q353","v":176.28748841434341},null,{"$f":"SUM(T333:T352)","v":0.59013582471001036},0,0.71723103005904743,0,0,0,0,{"$f":"SUM(AA333:AA352)","v":0},{"$f":"SUM(AB333:AB352)","v":0},{"$f":"SUM(AC333:AC352)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C355,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"T355*$K35","v":0},{"$f":"U355*$K35","v":0},{"$f":"V355*$K35","v":0.15403722335785602},{"$f":"W355*$K35","v":2.0490982347212836},{"$f":"X355*$K35","v":1.7145039571705843E-10},{"$f":"Y355*$K35","v":0},{"$f":"Z355*$K35","v":4.8916781528521976E-7},{"$f":"AA355*$K35","v":0},{"$f":"AB355*$K35","v":0},{"$f":"AC355*$K35","v":0},{"$f":"SUM(G355:M355)","v":2.2031359474184051},null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C355,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C355,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C355,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":1.2528862757589887E-2},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C355,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0.16666666666666666},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C355,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":1.3945190849637243E-11},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C355,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C355,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":3.9787242911412999E-8},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C355,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C355,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C355,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,5.2250411535064937E-3,1.5321160305463947E-13,0,5.339364823714638E-10,0,0,0,5.225041687596188E-3,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C356,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C356,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C356,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C356,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0.3750218988715931},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C356,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":1.0996603590031465E-11},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C356,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C356,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":3.8322736149434307E-8},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C356,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C356,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C356,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,0.1053230443144675,4.5183550357322101E-12,0,0,0,0,0,0.10532304431898586,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C357,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C357,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C357,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C357,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0.35023744966159553},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C357,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":1.5025174734368174E-11},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C357,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C357,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C357,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C357,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C357,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,3.8148537667135188E-11,7.3874839842925137E-11,0,2.1243909044787294E-6,0,0,0,2.1245029278562396E-6,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C358,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C358,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C358,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C358,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":2.0895244034395554E-12},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C358,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":4.046374778474515E-12},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C358,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C358,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":1.1636007325065795E-7},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C358,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C358,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C358,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,2.7295497317123416E-10,1.2277326221764002E-9,0,9.6092014944602973,0,0,0,9.6092014959609848,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C359,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C359,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C359,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C359,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":1.9476956522001714E-12},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C359,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":8.76060055801649E-12},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C359,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C359,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":6.8567352902321493E-2},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C359,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C359,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C359,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,4.8601919541851316E-12,9.5697773393380488E-12,0,2.5324024767679309E-7,0,0,0,2.532546776460866E-7,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C360,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C360,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C360,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C360,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":2.2025408625620031E-12},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C360,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":4.3368298689029625E-12},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C360,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C360,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":1.147633671285677E-7},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C360,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C360,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C360,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,0,0,1.0244762208010127,7.069077218117323E-11,0,0.19479101887294401,0,0,0,1.2192672397446476,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C361,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C361,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C361,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C361,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C361,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C361,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C361,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":2.2913066386394048E-2},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C361,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C361,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C361,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CO08","Network Land",null,null,0,0,0,1.0950645576975634E-2,7.5561499232602948E-13,0,2.0821248614123745E-3,0,0,0,1.3032770439143623E-2,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C362,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C362,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C362,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C362,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C362,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C362,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C362,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":2.2913066386394048E-2},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C362,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C362,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C362,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,0,0,0,21.755002734113049,1.5011358105272151E-9,0,4.1364348553138957,0,0,0,25.891437590928078,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C363,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C363,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C363,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C363,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C363,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C363,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C363,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":2.2913066386394048E-2},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C363,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C363,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C363,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,0,0,0.12079995219525327,6.7009891883822146,4.6238076637255594E-10,0,1.274107182732829,0,0,0,8.0958963237726778,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C364,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C364,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C364,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":2.1724210974042313E-3},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C364,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C364,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C364,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C364,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":2.2913066386394048E-2},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C364,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C364,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C364,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CO11","LSS equipment",null,null,0,0,0,0,0,1,0,0,0,0,1,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C365,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C365,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C365,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C365,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C365,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C365,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":1},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C365,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C365,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C365,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C365,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CO12","Data Equipment",null,null,0,0,0,0,0,0,5.0476539941157854E-5,0,0,0,5.0476539941157854E-5,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C366,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C366,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C366,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C366,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C366,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C366,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C366,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":2.0505299154094528E-7},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C366,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C366,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C366,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C367,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C367,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C367,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C367,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C367,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C367,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C367,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C367,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C367,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C367,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C368,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C368,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C368,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C368,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C368,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C368,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C368,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C368,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C368,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C368,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C369,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C369,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C369,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C369,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C369,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C369,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C369,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C369,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C369,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C369,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C370,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C370,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C370,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C370,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C370,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C370,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C370,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C370,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C370,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C370,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C371,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C371,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C371,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C371,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C371,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C371,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C371,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C371,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C371,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C371,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C372,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C372,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C372,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C372,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C372,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C372,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C372,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C372,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C372,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C372,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C373,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C373,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C373,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C373,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C373,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C373,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C373,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C373,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C373,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C373,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C374,'E. Allocation Factors Calc'!$C$957:$M$997,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C374,'E. Allocation Factors Calc'!$C$957:$M$997,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C374,'E. Allocation Factors Calc'!$C$957:$M$997,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C374,'E. Allocation Factors Calc'!$C$957:$M$997,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C374,'E. Allocation Factors Calc'!$C$957:$M$997,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C374,'E. Allocation Factors Calc'!$C$957:$M$997,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C374,'E. Allocation Factors Calc'!$C$957:$M$997,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C374,'E. Allocation Factors Calc'!$C$957:$M$997,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C374,'E. Allocation Factors Calc'!$C$957:$M$997,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$330,'5. Service Demand'!$C$11:$S$21,MATCH($C$328,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C374,'E. Allocation Factors Calc'!$C$957:$M$997,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G355:G374)","v":0},0,0.27483717555310927,31.651065109378472,3.5222621657877789E-9,1,15.216670020114224,{"$f":"SUM(N355:N374)","v":0},{"$f":"SUM(O355:O374)","v":0},{"$f":"SUM(P355:P374)","v":0},{"$f":"SUM(Q355:Q374)","v":48.142572308568063},{"$f":"$K$55-Q375","v":616.96190692211212},null,{"$f":"SUM(T355:T374)","v":0},0,1.4701283854994118E-2,1.3739583346490563,9.0371904492399481E-11,1,0.16022013273430866,{"$f":"SUM(AA355:AA374)","v":0},{"$f":"SUM(AB355:AB374)","v":0},{"$f":"SUM(AC355:AC374)","v":0}]
[]
[]
[null,null,"Y05",{"$f":"VLOOKUP(C378,Years,2,FALSE)","v":"2013/2014"},null,null,{"$f":"G403+G425","v":15.711691349938906},{"$f":"H403+H425","v":0},15.66502943755742,33.507430914587395,3.6575167713578388E-9,1,15.408497747697034,{"$f":"N403+N425","v":0},{"$f":"O403+O425","v":0},{"$f":"P403+P425","v":0},{"$f":"Q403+Q425","v":81.292649453438287},{"$f":"$L$33+$L$55-Q378","v":928.68917480597065}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10",null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G380,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(N380,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(O380,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(P380,Services,4,FALSE)","v":"AS2"},"Total",null,null,{"$f":"VLOOKUP(T380,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(AA380,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(AB380,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(AC380,Services,4,FALSE)","v":"AS2"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C383,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"T383*$L13","v":3.2791815780780027},{"$f":"U383*$L13","v":0},{"$f":"V383*$L13","v":0.2181606838924306},{"$f":"W383*$L13","v":0},{"$f":"X383*$L13","v":0},{"$f":"Y383*$L13","v":0},{"$f":"Z383*$L13","v":0},{"$f":"AA383*$L13","v":0},{"$f":"AB383*$L13","v":0},{"$f":"AC383*$L13","v":0},{"$f":"SUM(G383:M383)","v":3.4973422619704335},null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C383,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":8.5841832883799637E-2},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C383,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C383,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":5.7109716319783486E-3},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C383,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C383,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C383,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C383,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C383,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C383,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C383,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,2.383603328985342,0,0.1585787550942831,0,0,0,0,0,0,0,2.542182084079625,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C384,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":8.5841832883799624E-2},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C384,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C384,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":5.7109716319783468E-3},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C384,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C384,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C384,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C384,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C384,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C384,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C384,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,0,0,2.2154795784422037,0,0,0,0,0,0,0,2.2154795784422037,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C385,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C385,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C385,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0.12408069090566122},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C385,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C385,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C385,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C385,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C385,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C385,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C385,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CA04","Pair gain systems",null,null,0,0,2.3294264912941069,0,0,0,0,0,0,0,2.3294264912941069,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C386,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C386,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C386,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0.12207887949613261},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C386,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C386,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C386,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C386,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C386,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C386,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C386,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C387,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C387,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C387,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C387,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C387,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C387,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C387,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C387,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C387,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C387,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CA06","Other CAN assets",null,null,4.4355736390399789E-3,0,4.553622335723405E-3,0,0,0,0,0,0,0,8.989195974763383E-3,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C388,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0.1121967073207811},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C388,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C388,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0.1151827190859373},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C388,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C388,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C388,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C388,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C388,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C388,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C388,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,0.17476658590232325,0,0.17116180082456786,0,0,0,0,0,0,0,0.34592838672689108,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C389,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":5.0442362337690963E-2},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C389,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C389,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":4.9401923891732737E-2},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C389,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C389,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C389,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C389,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C389,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C389,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C389,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CA08","Network Land",null,null,9.2497886174382673E-3,0,9.0589998587726258E-3,0,0,0,0,0,0,0,1.8308788476210893E-2,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C390,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0.11720448473297791},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C390,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C390,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0.11478699184994121},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C390,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C390,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C390,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C390,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C390,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C390,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C390,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CA09","Network Buildings/Support",null,null,3.7111918675276168,0,3.6346437734186683,0,0,0,0,0,0,0,7.3458356409462855,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C391,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0.11720448473297791},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C391,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C391,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0.11478699184994146},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C391,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C391,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C391,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C391,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C391,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C391,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C391,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CA10","Indirect Capital Assets",null,null,6.1492626271891444,0,6.6108432173563223,0,0,0,0,0,0,0,12.760105844545468,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C392,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":5.0910911053483748E-2},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C392,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C392,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":5.4732424264858401E-2},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C392,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C392,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C392,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C392,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C392,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C392,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C392,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C393,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C393,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C393,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C393,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C393,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C393,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C393,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C393,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C393,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C393,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C394,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C394,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C394,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C394,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C394,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C394,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C394,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C394,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C394,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C394,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C395,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C395,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C395,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C395,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C395,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C395,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C395,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C395,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C395,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C395,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C396,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C396,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C396,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C396,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C396,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C396,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C396,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C396,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C396,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C396,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C397,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C397,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C397,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C397,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C397,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C397,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C397,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C397,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C397,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C397,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C398,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C398,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C398,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C398,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C398,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C398,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C398,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C398,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C398,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C398,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C399,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C399,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C399,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C399,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C399,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C399,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C399,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C399,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C399,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C399,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C400,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C400,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C400,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C400,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C400,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C400,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C400,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C400,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C400,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C400,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C401,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C401,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C401,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C401,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C401,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C401,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C401,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C401,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C401,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C401,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C402,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C402,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C402,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C402,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C402,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C402,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C402,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C402,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C402,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C402,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G383:G402)","v":15.711691349938906},0,15.351906922517077,0,0,0,0,{"$f":"SUM(N383:N402)","v":0},{"$f":"SUM(O383:O402)","v":0},{"$f":"SUM(P383:P402)","v":0},{"$f":"SUM(Q383:Q402)","v":31.063598272455987},{"$f":"$L$33-Q403","v":228.29111149595224},null,{"$f":"SUM(T383:T402)","v":0.61964261594551084},0,0.70647256460816166,0,0,0,0,{"$f":"SUM(AA383:AA402)","v":0},{"$f":"SUM(AB383:AB402)","v":0},{"$f":"SUM(AC383:AC402)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C405,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"T405*$L35","v":0},{"$f":"U405*$L35","v":0},{"$f":"V405*$L35","v":0.15694136338891873},{"$f":"W405*$L35","v":2.1195237545036232},{"$f":"X405*$L35","v":1.7734297960135622E-10},{"$f":"Y405*$L35","v":0},{"$f":"Z405*$L35","v":5.0598003886167456E-7},{"$f":"AA405*$L35","v":0},{"$f":"AB405*$L35","v":0},{"$f":"AC405*$L35","v":0},{"$f":"SUM(G405:M405)","v":2.2764656240499237},null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C405,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C405,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C405,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":1.2340929816226037E-2},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C405,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0.16666666666666666},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C405,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":1.3945190849637243E-11},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C405,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C405,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":3.9787242911412999E-8},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C405,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C405,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C405,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,5.6141704809015173E-3,1.646218726188811E-13,0,5.7370082836468902E-10,0,0,0,5.6141710547669673E-3,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C406,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C406,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C406,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C406,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0.3750218988715931},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C406,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":1.0996603590031465E-11},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C406,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C406,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":3.8322736149434307E-8},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C406,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C406,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C406,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,0.13373258895901607,5.7371235392734867E-12,0,0,0,0,0,0.13373258896475321,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C407,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C407,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C407,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C407,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0.35023744966159553},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C407,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":1.5025174734368174E-11},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C407,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C407,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C407,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C407,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C407,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,4.9528040885516571E-11,9.5911306485110474E-11,0,2.7580852637632291E-6,0,0,0,2.7582307031105999E-6,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C408,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C408,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C408,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C408,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":2.0895244034395554E-12},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C408,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":4.046374778474515E-12},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C408,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C408,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":1.1636007325065795E-7},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C408,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C408,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C408,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,1.9208092657775283E-10,1.2095534427692475E-9,0,9.4669169328464662,0,0,0,9.4669169342481005,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C409,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C409,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C409,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C409,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":1.3912111801432913E-12},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C409,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":8.76060055801649E-12},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C409,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C409,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":6.8567352902332734E-2},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C409,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C409,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C409,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,6.3982745749265701E-12,1.2598280811783498E-11,0,3.3338202551100584E-7,0,0,0,3.3340102206639257E-7,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C410,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C410,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C410,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C410,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":2.2025408625620031E-12},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C410,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":4.3368298689029625E-12},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C410,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C410,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":1.147633671285677E-7},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C410,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C410,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C410,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,0,0,1.0092772831007566,6.9642017099747745E-11,0,0.19190113573041051,0,0,0,1.2011784189008092,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C411,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C411,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C411,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C411,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C411,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C411,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C411,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":2.2913066386394048E-2},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C411,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C411,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C411,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CO08","Network Land",null,null,0,0,0,1.1128593971826724E-2,7.6789376384362356E-13,0,2.1159594672685716E-3,0,0,0,1.324455343986319E-2,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C412,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C412,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C412,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C412,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C412,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C412,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C412,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":2.2913066386394048E-2},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C412,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C412,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C412,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,0,0,0,21.432573264635373,1.4788875750791323E-9,0,4.0751290254673886,0,0,0,25.507702291581651,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C413,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C413,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C413,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C413,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C413,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C413,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C413,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":2.2913066386394048E-2},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C413,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C413,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C413,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,0,0,0.15618115165142449,8.7955812586878945,6.0691153033572523E-10,0,1.6723670107442798,0,0,0,10.62412942169051,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C414,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C414,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C414,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":2.1398347809431675E-3},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C414,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0.12050807986074021},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C414,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":8.3152825282421586E-12},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C414,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C414,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":2.2913066386394048E-2},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C414,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C414,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C414,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CO11","LSS equipment",null,null,0,0,0,0,0,1,0,0,0,0,1,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C415,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C415,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C415,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C415,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C415,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C415,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":1},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C415,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C415,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C415,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C415,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CO12","Data Equipment",null,null,0,0,0,0,0,0,6.4085420192371004E-5,0,0,0,6.4085420192371004E-5,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C416,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C416,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C416,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C416,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C416,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C416,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C416,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":2.0505299154094528E-7},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C416,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C416,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C416,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C417,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C417,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C417,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C417,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C417,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C417,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C417,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C417,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C417,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C417,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C418,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C418,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C418,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C418,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C418,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C418,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C418,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C418,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C418,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C418,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C419,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C419,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C419,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C419,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C419,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C419,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C419,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C419,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C419,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C419,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C420,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C420,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C420,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C420,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C420,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C420,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C420,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C420,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C420,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C420,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C421,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C421,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C421,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C421,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C421,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C421,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C421,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C421,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C421,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C421,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C422,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C422,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C422,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C422,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C422,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C422,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C422,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C422,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C422,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C422,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C423,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C423,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C423,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C423,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C423,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C423,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C423,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C423,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C423,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C423,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C424,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C424,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C424,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C424,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C424,'E. Allocation Factors Calc'!$C$1003:$M$1043,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C424,'E. Allocation Factors Calc'!$C$1003:$M$1043,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C424,'E. Allocation Factors Calc'!$C$1003:$M$1043,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C424,'E. Allocation Factors Calc'!$C$1003:$M$1043,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C424,'E. Allocation Factors Calc'!$C$1003:$M$1043,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$380,'5. Service Demand'!$C$11:$S$21,MATCH($C$378,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C424,'E. Allocation Factors Calc'!$C$1003:$M$1043,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G405:G424)","v":0},0,0.31312251504034322,33.507430914587395,3.6575167713578388E-9,1,15.408497747697034,{"$f":"SUM(N405:N424)","v":0},{"$f":"SUM(O405:O424)","v":0},{"$f":"SUM(P405:P424)","v":0},{"$f":"SUM(Q405:Q424)","v":50.229051180982296},{"$f":"$L$55-Q425","v":700.39806331001853},null,{"$f":"SUM(T405:T424)","v":0},0,1.4480764597169205E-2,1.3739583346484998,9.0371904492399481E-11,1,0.1602201327343199,{"$f":"SUM(AA405:AA424)","v":0},{"$f":"SUM(AB405:AB424)","v":0},{"$f":"SUM(AC405:AC424)","v":0}]
[]
[]
[null,null,"Y06",{"$f":"VLOOKUP(C428,Years,2,FALSE)","v":"2014/2015"},null,null,{"$f":"G453+G475","v":31.003631655052509},{"$f":"H453+H475","v":3.6388262112099891E-3},24.43938518906797,1.2875683954374337,0.1194343001152402,10.393752641543145,13.994475353011561,{"$f":"N453+N475","v":207.6430067410852},{"$f":"O453+O475","v":0},{"$f":"P453+P475","v":0},{"$f":"Q453+Q475","v":81.241886360439054},{"$f":"$M$33+$M$55-Q428","v":995.15357288183475}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10",null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G430,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(N430,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(O430,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(P430,Services,4,FALSE)","v":"AS2"},"Total",null,null,{"$f":"VLOOKUP(T430,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(AA430,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(AB430,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(AC430,Services,4,FALSE)","v":"AS2"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C433,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"T433*$M13","v":0.1750645821329499},{"$f":"U433*$M13","v":7.3565479311495758E-5},{"$f":"V433*$M13","v":0.19074239642125038},{"$f":"W433*$M13","v":0},{"$f":"X433*$M13","v":0},{"$f":"Y433*$M13","v":0},{"$f":"Z433*$M13","v":0},{"$f":"AA433*$M13","v":0},{"$f":"AB433*$M13","v":0},{"$f":"AC433*$M13","v":0},{"$f":"SUM(G433:M433)","v":0.36588054403351178},null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C433,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":5.3407472514556981E-3},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C433,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":2.2442839473750016E-6},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C433,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":5.8190349927504242E-3},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C433,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C433,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C433,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C433,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C433,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C433,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C433,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,0.13802857482177514,5.8002242039655684E-5,0.15038964943874805,0,0,0,0,0,0,0,0.28847622650256288,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C434,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":5.3407472514556981E-3},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C434,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":2.2442839473750016E-6},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C434,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":5.8190349927504242E-3},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C434,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C434,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C434,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C434,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C434,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C434,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C434,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,1.3157542169952323,1.461913478147493E-4,1.0289830383665544,0,0,0.45021409662933065,0.60362825980486035,0,0,0,3.3987258031437921,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C435,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":7.4352231198531057E-2},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C435,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":8.2611575562873487E-6},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C435,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":5.814701847790029E-2},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C435,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C435,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C435,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":2.5441242877310945E-2},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C435,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":3.4110556022744314E-2},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C435,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C435,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C435,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CA04","Pair gain systems",null,null,0.76429481527498311,8.4919575198503415E-5,0.5977152807653181,0,0,0.26152019531680859,0.35063535678866609,0,0,0,1.9742505677209743,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C436,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":7.4352231198531057E-2},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C436,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":8.2611575562873487E-6},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C436,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":5.814701847790029E-2},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C436,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C436,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C436,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":2.5441242877310945E-2},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C436,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":3.4110556022744314E-2},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C436,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C436,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C436,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,9.9875272448597202E-2,1.1096981870952748E-5,7.8107263480058725E-2,0,0,3.4174509935252138E-2,4.5819755792507182E-2,0,0,0,0.25798789863828619,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C437,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":7.4352231198531057E-2},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C437,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":8.2611575562873487E-6},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C437,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":5.814701847790029E-2},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C437,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C437,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C437,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":2.5441242877310945E-2},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C437,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":3.4110556022744314E-2},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C437,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C437,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C437,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CA06","Other CAN assets",null,null,7.7474603190536659E-2,8.608079317201588E-6,6.0588863449966369E-2,0,0,2.6509630778002446E-2,3.5543005904076976E-2,0,0,0,0.20012471140189964,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C438,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":7.4352231198531057E-2},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C438,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":8.2611575562873487E-6},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C438,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":5.814701847790029E-2},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C438,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C438,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C438,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":2.5441242877310945E-2},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C438,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":3.4110556022744314E-2},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C438,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C438,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C438,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,0.3211030786334389,3.567724978308616E-5,0.25111804105453822,0,0,0.10987244471995064,0.14731238560354035,0,0,0,0.82944162726125115,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C439,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":7.4352231198531057E-2},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C439,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":8.2611575562873487E-6},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C439,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":5.814701847790029E-2},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C439,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C439,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C439,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":2.5441242877310945E-2},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C439,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":3.4110556022744314E-2},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C439,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C439,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C439,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CA08","Network Land",null,null,7.7542850543447076E-2,8.6156621714899438E-6,6.0642236160196872E-2,0,0,2.6532983103186764E-2,3.5574315726490231E-2,0,0,0,0.20030100119549243,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C440,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":7.4352231198531057E-2},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C440,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":8.2611575562873487E-6},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C440,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":5.814701847790029E-2},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C440,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C440,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C440,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":2.5441242877310945E-2},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C440,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":3.4110556022744314E-2},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C440,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C440,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C440,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CA09","Network Buildings/Support",null,null,2.3271973440696061,2.5857117687024168E-4,1.8199801779453433,0,0,0.79630149491838698,1.0676477908094892,0,0,0,6.0113853789196954,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C441,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":7.4352231198531057E-2},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C441,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":8.2611575562873487E-6},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C441,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":5.814701847790029E-2},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C441,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C441,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C441,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":2.5441242877310945E-2},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C441,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":3.4110556022744314E-2},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C441,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C441,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C441,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CA10","Indirect Capital Assets",null,null,5.3237732212107964,6.8879774876593738E-4,4.2602234633555627,0,0,1.7139588274501822,2.298004420867195,0,0,0,13.596648730632502,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C442,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":4.2152982032201317E-2},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C442,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":5.4538159161009146E-6},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C442,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":3.3731925768082774E-2},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C442,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C442,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C442,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":1.3570915336812329E-2},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C442,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":1.8195316561719216E-2},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C442,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C442,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C442,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C443,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C443,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C443,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C443,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C443,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C443,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C443,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C443,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C443,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C443,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C444,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C444,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C444,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C444,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C444,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C444,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C444,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C444,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C444,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C444,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C445,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C445,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C445,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C445,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C445,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C445,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C445,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C445,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C445,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C445,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C446,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C446,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C446,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C446,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C446,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C446,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C446,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C446,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C446,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C446,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C447,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C447,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C447,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C447,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C447,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C447,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C447,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C447,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C447,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C447,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C448,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C448,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C448,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C448,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C448,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C448,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C448,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C448,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C448,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C448,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C449,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C449,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C449,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C449,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C449,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C449,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C449,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C449,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C449,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C449,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C450,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C450,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C450,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C450,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C450,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C450,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C450,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C450,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C450,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C450,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C451,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C451,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C451,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C451,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C451,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C451,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C451,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C451,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C451,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C451,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C452,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C452,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C452,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C452,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C452,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C452,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C452,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C452,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C452,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C452,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G433:G452)","v":10.620108559321363},1.3740455431433137E-3,8.4984904104375367,0,0,3.4190841828511003,4.5841652912968254,{"$f":"SUM(N433:N452)","v":0},{"$f":"SUM(O433:O452)","v":0},{"$f":"SUM(P433:P452)","v":0},{"$f":"SUM(Q433:Q452)","v":27.123222489449969},{"$f":"$M$33-Q453","v":224.81882401175596},null,{"$f":"SUM(T433:T452)","v":0.57330009492483014},6.7770486704862349E-5,{"$f":"SUM(V433:V452)","v":0.45239912509888563},0,0,0.19165961547798893,0.25696920872092943,{"$f":"SUM(AA433:AA452)","v":0},{"$f":"SUM(AB433:AB452)","v":0},{"$f":"SUM(AC433:AC452)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C455,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"T455*$M35","v":7.3860574449522674E-3},{"$f":"U455*$M35","v":8.2065303608192665E-7},{"$f":"V455*$M35","v":5.776251926908651E-3},{"$f":"W455*$M35","v":4.0822930920902341E-2},{"$f":"X455*$M35","v":3.7867178166751531E-3},{"$f":"Y455*$M35","v":2.5273011762223193E-3},{"$f":"Z455*$M35","v":3.3884998768971652E-3},{"$f":"AA455*$M35","v":0},{"$f":"AB455*$M35","v":0},{"$f":"AC455*$M35","v":0},{"$f":"SUM(G455:M455)","v":6.3688579815593976E-2},null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C455,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":7.4352231198531057E-4},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C455,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":8.261157556287349E-8},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C455,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":5.8147018477900292E-4},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C455,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":4.1094670880294087E-3},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C455,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":3.8119243004458819E-4},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C455,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":2.5441242877310944E-4},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C455,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":3.4110556022744313E-4},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C455,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C455,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C455,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,0.41282879259106708,3.8293824301102654E-2,0,0,0,0,0,0.45112261689216976,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C456,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C456,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C456,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C456,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0.41094670880294087},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C456,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":3.8119243004458819E-2},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C456,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C456,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C456,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C456,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C456,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,0.59042811323436439,5.4767862214069638E-2,0,0,0,0,0,0.64519597544843399,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C457,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C457,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C457,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C457,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0.41094670880294087},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C457,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":3.8119243004458819E-2},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C457,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C457,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C457,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C457,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C457,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,0.11437168305459121,1.0609068976088385E-2,0,6.6102145678401822E-2,0,0,0,0.19108289770908143,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C458,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C458,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C458,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C458,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":4.1111108748646203E-3},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C458,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":3.8134490701660601E-4},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C458,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C458,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":2.3760536060368322E-3},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C458,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C458,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C458,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,2.2370038430119681E-2,2.0750353091298734E-3,0,1.2928965454092427E-2,0,0,0,3.7374039193341979E-2,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C459,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C459,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C459,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C459,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":1.6437868352117636E-4},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C459,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":1.5247697201783528E-5},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C459,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C459,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":9.5004142584439509E-5},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C459,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C459,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C459,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,7.2134856553988979E-4,6.6911988030833618E-5,0,4.1690990891044558E-4,0,0,0,1.205170462481169E-3,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C460,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C460,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C460,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C460,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":1.6437868352117636E-4},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C460,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":1.5247697201783528E-5},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C460,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C460,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":9.5004142584439509E-5},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C460,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C460,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C460,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,-0.45996799801293631,-5.1106308999507271E-5,-0.35971708244082146,-1.9788668952978327E-2,-1.8355885675558237E-3,-0.15738811552260162,-0.21235002088095506,9.2105992381414428,0,0,-1.2110985806868482,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C461,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":-4.9938987260263294E-2},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C461,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":-5.5486410469227777E-6},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C461,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":-3.9054688315090215E-2},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C461,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":-2.1484670477283055E-3},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C461,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":-1.9929089520631638E-4},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C461,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":-1.7087717254144708E-2},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C461,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":-2.3054962591533189E-2},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C461,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":1},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C461,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C461,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CO08","Network Land",null,null,-5.2181848988019093E-2,-5.7978418282750336E-6,-4.080871398755407E-2,-2.2449590828907524E-3,-2.0824145560152297E-4,-1.7855161472512534E-2,-2.4090407963340651E-2,1.0449120386856634,0,0,-0.13739513079174692,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C462,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":-4.9938987260263294E-2},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C462,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":-5.5486410469227777E-6},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C462,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":-3.9054688315090215E-2},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C462,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":-2.1484670477283055E-3},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C462,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":-1.9929089520631638E-4},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C462,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":-1.7087717254144708E-2},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C462,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":-2.3054962591533189E-2},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C462,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":1},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C462,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C462,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,-8.7482729770901972,-9.7200662635368125E-4,-6.8415699468428235,-0.37636678769346743,-3.491162413901823E-2,-2.9934130284924785,-4.0387504291225742,175.17922282839808,0,0,-23.034256800006915,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C463,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":-4.9938987260263294E-2},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C463,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":-5.5486410469227777E-6},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C463,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":-3.9054688315090215E-2},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C463,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":-2.1484670477283055E-3},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C463,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":-1.9929089520631638E-4},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C463,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":-1.7087717254144708E-2},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C463,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":-2.3054962591533189E-2},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C463,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":1},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C463,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C463,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,2.18009548959827,2.4222692496252268E-4,1.7049394574155319,9.3791716197456118E-2,8.7000799494186872E-3,0.74596737653375889,1.0064685472436903,22.20827263586002,0,0,5.7402048938630879,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C464,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":2.475363661897214E-2},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C464,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":2.750336995999295E-6},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C464,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":1.9358533599823421E-2},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C464,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":1.0649469583781457E-3},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C464,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":9.8784029714037988E-5},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C464,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":8.469998427329109E-3},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C464,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":1.1427828187235048E-2},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C464,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0.25216120733520814},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C464,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C464,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CO11","LSS equipment",null,null,5.6544086262335226E-5,6.2825230387798104E-9,4.4220193203522205E-5,0.41063418817272962,3.8090253722900556E-2,1.9347796410232175E-5,2.5940717462213537E-5,0,0,0,0.44887050097149145,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C465,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":5.6544086262335226E-5},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C465,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":6.2825230387798104E-9},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C465,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":4.4220193203522205E-5},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C465,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0.41063418817272962},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C465,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":3.8090253722900556E-2},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C465,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":1.9347796410232175E-5},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C465,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":2.5940717462213537E-5},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C465,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C465,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C465,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CO12","Data Equipment",null,null,27.456407828692814,3.0506375847264957E-3,21.472230592365989,0,0,9.3948107386732467,12.596169910802152,0,0,0,70.922669708118917,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C466,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":7.4352231198531057E-2},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C466,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":8.2611575562873487E-6},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C466,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":5.814701847790029E-2},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C466,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C466,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C466,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":2.5441242877310945E-2},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C466,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":3.4110556022744314E-2},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C466,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C466,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C466,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C467,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C467,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C467,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C467,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C467,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C467,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C467,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C467,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C467,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C467,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C468,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C468,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C468,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C468,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C468,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C468,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C468,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C468,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C468,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C468,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C469,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C469,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C469,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C469,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C469,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C469,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C469,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C469,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C469,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C469,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C470,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C470,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C470,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C470,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C470,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C470,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C470,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C470,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C470,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C470,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C471,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C471,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C471,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C471,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C471,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C471,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C471,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C471,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C471,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C471,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C472,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C472,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C472,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C472,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C472,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C472,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C472,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C472,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C472,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C472,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C473,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C473,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C473,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C473,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C473,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C473,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C473,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C473,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C473,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C473,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C474,'NBN Scale Adjustments'!$B$61:$O$101,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C474,'NBN Scale Adjustments'!$B$61:$O$101,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C474,'NBN Scale Adjustments'!$B$61:$O$101,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C474,'NBN Scale Adjustments'!$B$61:$O$101,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C474,'NBN Scale Adjustments'!$B$61:$O$101,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C474,'NBN Scale Adjustments'!$B$61:$O$101,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C474,'NBN Scale Adjustments'!$B$61:$O$101,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C474,'NBN Scale Adjustments'!$B$61:$O$101,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C474,'NBN Scale Adjustments'!$B$61:$O$101,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$430,'5. Service Demand'!$C$11:$S$21,MATCH($C$428,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C474,'NBN Scale Adjustments'!$B$61:$O$101,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G455:G474)","v":20.383523095731146},2.2647806680666754E-3,15.940894778630433,1.2875683954374337,0.1194343001152402,6.9746684586920455,9.4103100617147355,{"$f":"SUM(N455:N474)","v":207.6430067410852},{"$f":"SUM(O455:O474)","v":0},{"$f":"SUM(P455:P474)","v":0},{"$f":"SUM(Q455:Q474)","v":54.118663870989089},{"$f":"$M$55-Q475","v":770.3347488700789},null,{"$f":"SUM(T455:T474)","v":-4.991102756503904E-2},-5.5455344898800356E-6,-3.9032822489564391E-2,1.2356964869237408,0.11462268380737803,-1.7078150232610726E-2,-2.0693395395724824E-2,{"$f":"SUM(AA455:AA474)","v":3.2521612073352082},{"$f":"SUM(AB455:AB474)","v":0},{"$f":"SUM(AC455:AC474)","v":0}]
[]
[]
[null,null,"Y07",{"$f":"VLOOKUP(C478,Years,2,FALSE)","v":"2015/2016"},null,null,{"$f":"G503+G525","v":3.0632206753154394},{"$f":"H503+H525","v":4.2727123006687176E-4},2.1296897589762804,2.430347519798701E-2,2.102127065393161E-3,0.85212949134355398,1.1460591009066123,{"$f":"N503+N525","v":6.2550335163396448E-2},{"$f":"O503+O525","v":0},{"$f":"P503+P525","v":0},{"$f":"Q503+Q525","v":7.2179319000353352},{"$f":"$N$33+$N$55-Q478","v":708.79810610751042}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10",null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G480,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(N480,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(O480,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(P480,Services,4,FALSE)","v":"AS2"},"Total",null,null,{"$f":"VLOOKUP(T480,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(AA480,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(AB480,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(AC480,Services,4,FALSE)","v":"AS2"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C483,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"T483*$N13","v":1.9260964605873818E-3},{"$f":"U483*$N13","v":9.0326323119324943E-7},{"$f":"V483*$N13","v":1.8439814327833553E-3},{"$f":"W483*$N13","v":0},{"$f":"X483*$N13","v":0},{"$f":"Y483*$N13","v":0},{"$f":"Z483*$N13","v":0},{"$f":"AA483*$N13","v":0},{"$f":"AB483*$N13","v":0},{"$f":"AC483*$N13","v":0},{"$f":"SUM(G483:M483)","v":3.7709811566019303E-3},null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C483,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":5.9238853205872162E-5},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C483,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":2.7780684432907794E-8},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C483,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":5.6713330638536472E-5},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C483,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C483,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C483,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C483,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C483,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C483,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C483,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,0.15529867734898964,7.2828951183217424E-5,0.14867784839811152,0,0,0,0,0,0,0,0.30404935469828437,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C484,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":5.9238853205872159E-3},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C484,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":2.7780684432907793E-6},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C484,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":5.671333063853647E-3},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C484,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C484,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C484,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C484,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C484,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C484,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C484,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,1.4297239703115323,1.731605975873121E-4,0.97311440078067524,0,0,0.41989647858421053,0.56436341537286117,0,0,0,3.3872714256468663,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C485,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":8.2464005747095379E-2},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C485,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":9.9876037690681746E-6},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C485,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":5.6127555531627078E-2},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C485,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C485,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C485,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":2.4218902628881905E-2},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C485,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":3.2551505671837587E-2},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C485,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C485,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C485,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CA04","Pair gain systems",null,null,0.86079189894498764,1.042545573235039E-4,0.58588161794349025,0,0,0.25280648199670214,0.33978548733993025,0,0,0,2.0393697407824338,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C486,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":8.2464005747095379E-2},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C486,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":9.9876037690681746E-6},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C486,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":5.6127555531627078E-2},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C486,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C486,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C486,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":2.4218902628881905E-2},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C486,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":3.2551505671837587E-2},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C486,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C486,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C486,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0.11985425887026374,1.4516113264042872E-5,8.1576519470492548E-2,0,0,3.5200068186573216E-2,4.7310781862506118E-2,0,0,0,0.28395614450309969,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C487,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":8.2464005747095379E-2},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C487,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":9.9876037690681746E-6},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C487,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":5.6127555531627078E-2},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C487,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C487,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C487,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":2.4218902628881905E-2},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C487,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":3.2551505671837587E-2},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C487,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C487,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C487,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CA06","Other CAN assets",null,null,9.5844037799919193E-2,1.1608122410508814E-5,6.5234419614400199E-2,0,0,2.8148492157341998E-2,3.7833085014376426E-2,0,0,0,0.22707164270844832,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C488,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":8.2464005747095379E-2},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C488,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":9.9876037690681746E-6},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C488,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":5.6127555531627078E-2},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C488,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C488,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C488,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":2.4218902628881905E-2},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C488,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":3.2551505671837587E-2},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C488,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C488,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C488,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,1.6808030272749094E-3,2.0356996362456447E-7,1.1440065807671765E-3,0,0,4.936360353478801E-4,6.6347333942734326E-4,0,0,0,3.9821225527809333E-3,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C489,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":8.2464005747095385E-4},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C489,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":9.9876037690681745E-8},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C489,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":5.612755553162708E-4},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C489,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C489,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C489,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":2.4218902628881907E-4},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C489,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":3.2551505671837589E-4},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C489,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C489,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C489,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CA08","Network Land",null,null,8.9294624954964423E-4,1.0814892202700751E-7,6.0776686451617244E-4,0,0,2.6224991224646943E-4,3.5247796470140743E-4,0,0,0,2.1155491399357206E-3,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C490,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":8.2464005747095385E-4},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C490,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":9.9876037690681745E-8},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C490,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":5.612755553162708E-4},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C490,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C490,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C490,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":2.4218902628881907E-4},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C490,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":3.2551505671837589E-4},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C490,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C490,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C490,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CA09","Network Buildings/Support",null,null,1.6808030272749094E-3,2.0356996362456447E-7,1.1440065807671765E-3,0,0,4.936360353478801E-4,6.6347333942734326E-4,0,0,0,3.9821225527809333E-3,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C491,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":8.2464005747095385E-4},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C491,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":9.9876037690681745E-8},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C491,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":5.612755553162708E-4},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C491,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C491,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C491,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":2.4218902628881907E-4},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C491,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":3.2551505671837589E-4},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C491,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C491,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C491,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CA10","Indirect Capital Assets",null,null,4.2822526759216079E-2,6.7666156211601879E-6,3.0403481774007025E-2,0,0,1.124240922362291E-2,1.5110401706288011E-2,0,0,0,9.9585586078755187E-2,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C492,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":3.4785268243144382E-4},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C492,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":5.4966055787366879E-8},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C492,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":2.4697124365898726E-4},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C492,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C492,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C492,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":9.1323480919714553E-5},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C492,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":1.227436623649896E-4},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C492,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C492,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C492,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C493,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C493,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C493,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C493,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C493,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C493,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C493,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C493,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C493,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C493,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C494,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C494,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C494,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C494,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C494,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C494,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C494,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C494,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C494,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C494,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C495,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C495,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C495,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C495,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C495,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C495,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C495,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C495,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C495,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C495,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C496,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C496,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C496,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C496,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C496,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C496,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C496,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C496,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C496,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C496,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C497,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C497,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C497,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C497,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C497,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C497,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C497,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C497,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C497,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C497,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C498,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C498,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C498,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C498,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C498,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C498,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C498,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C498,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C498,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C498,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C499,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C499,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C499,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C499,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C499,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C499,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C499,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C499,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C499,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C499,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C500,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C500,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C500,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C500,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C500,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C500,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C500,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C500,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C500,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C500,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C501,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C501,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C501,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C501,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C501,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C501,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C501,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C501,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C501,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C501,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C502,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C502,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C502,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C502,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C502,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C502,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C502,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C502,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C502,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C502,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G483:G502)","v":2.7105160187995949},3.845535094702147E-4,1.8896280494400104,0,0,0.74854345213139317,1.0060825959395179,{"$f":"SUM(N483:N502)","v":0},{"$f":"SUM(O483:O502)","v":0},{"$f":"SUM(P483:P502)","v":0},{"$f":"SUM(Q483:Q502)","v":6.3551546698199886},{"$f":"$N$33-Q503","v":211.03084743917049},null,{"$f":"SUM(T483:T502)","v":0.33866092001701892},4.3110858372855785E-5,0.23216906643060828,0,0,9.7693501075313799E-2,0.13130531151987046,{"$f":"SUM(AA483:AA502)","v":0},{"$f":"SUM(AB483:AB502)","v":0},{"$f":"SUM(AC483:AC502)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C505,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"T505*$N35","v":8.4864781473325266E-5},{"$f":"U505*$N35","v":1.0278373014082997E-8},{"$f":"V505*$N35","v":5.7761597822832373E-5},{"$f":"W505*$N35","v":4.4553080257339394E-4},{"$f":"X505*$N35","v":3.853614970395021E-5},{"$f":"Y505*$N35","v":2.4923987872080791E-5},{"$f":"Z505*$N35","v":3.3499178101295511E-5},{"$f":"AA505*$N35","v":0},{"$f":"AB505*$N35","v":0},{"$f":"AC505*$N35","v":0},{"$f":"SUM(G505:M505)","v":6.8512677591989223E-4},null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C505,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":8.2464005747095384E-6},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C505,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":9.9876037690681746E-10},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C505,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":5.6127555531627081E-6},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C505,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":4.3292699310689432E-5},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C505,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":3.7445984252682484E-6},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C505,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":2.4218902628881908E-6},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C505,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":3.2551505671837588E-6},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C505,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C505,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C505,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,4.6985530017278239E-3,4.0640095100203684E-4,0,0,0,0,0,5.1049539527298609E-3,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C506,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C506,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C506,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C506,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":4.3292699310689435E-3},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C506,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":3.7445984252682484E-4},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C506,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C506,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C506,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C506,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C506,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,6.5917144384904074E-3,5.7014979197877319E-4,0,0,0,0,0,7.1618642304691806E-3,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C507,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C507,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C507,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C507,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":4.3292699310689435E-3},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C507,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":3.7445984252682484E-4},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C507,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C507,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C507,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C507,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C507,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,1.2091339619517785E-3,1.0458394144864616E-4,0,6.2319377474230316E-4,0,0,0,1.9369116781427277E-3,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C508,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C508,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C508,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C508,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":4.3310016390413715E-5},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C508,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":3.7460962646383558E-6},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C508,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C508,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":2.2322202045276232E-5},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C508,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C508,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C508,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,3.5339822789348083E-6,3.0567150321711917E-7,0,1.8214323851484236E-6,0,0,0,5.6610861673003513E-6,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C509,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C509,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C509,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C509,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":1.7317079724275774E-6},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C509,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":1.4978393701072994E-7},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C509,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C509,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":8.9253106938329625E-7},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C509,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C509,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C509,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,7.6884372450167537E-6,6.6501073989061478E-7,0,3.9626595392764208E-6,0,0,0,1.231610752418379E-5,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C510,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C510,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C510,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C510,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":1.7317079724275774E-6},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C510,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":1.4978393701072994E-7},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C510,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C510,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":8.9253106938329625E-7},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C510,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C510,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C510,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,-1.4869032845039585E-3,-1.8008585338548952E-7,-1.0120324123848933E-3,-6.5242523806631827E-5,-5.6431466689931636E-6,-4.3668950519341567E-4,-5.9010145069066826E-4,2.0407495577794973E-2,0,0,-3.596792409101946E-3,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C511,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":-7.2860644699677469E-4},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C511,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":-8.8244955241562166E-8},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C511,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":-4.9591210667029005E-4},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C511,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":-3.1969882613925954E-5},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C511,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":-2.7652323370503973E-6},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C511,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":-2.1398485842063329E-4},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C511,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":-2.8915917116882633E-4},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C511,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0.01},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C511,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C511,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CO08","Network Land",null,null,-7.9293217547129428E-4,-9.6035746900780065E-8,-5.3969418909954599E-4,-3.47923747794321E-5,-3.009363562096849E-6,-2.3287671966775881E-4,-3.1468786969625703E-4,1.08828597213168E-2,0,0,-1.9180887280232858E-3,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C512,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":-7.2860644699677469E-4},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C512,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":-8.8244955241562166E-8},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C512,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":-4.9591210667029005E-4},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C512,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":-3.1969882613925954E-5},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C512,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":-2.7652323370503973E-6},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C512,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":-2.1398485842063329E-4},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C512,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":-2.8915917116882633E-4},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C512,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0.01},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C512,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C512,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,-1.4869032845039585E-3,-1.8008585338548952E-7,-1.0120324123848933E-3,-6.5242523806631827E-5,-5.6431466689931636E-6,-4.3668950519341567E-4,-5.9010145069066826E-4,2.0407495577794973E-2,0,0,-3.596792409101946E-3,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C513,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":-7.2860644699677469E-4},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C513,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":-8.8244955241562166E-8},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C513,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":-4.9591210667029005E-4},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C513,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":-3.1969882613925954E-5},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C513,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":-2.7652323370503973E-6},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C513,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":-2.1398485842063329E-4},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C513,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":-2.8915917116882633E-4},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C513,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0.01},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C513,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C513,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,6.1194018551362972E-2,7.4114955342143106E-6,4.165054369270707E-2,2.6850786152461002E-3,2.3224565144842847E-4,1.7972107507252096E-2,2.4285829143754788E-2,1.0852484286489708E-2,0,0,0.14802723465730566,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C514,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":7.1025140845066117E-4},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C514,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":8.6021890153907116E-8},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C514,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":4.8341909913386649E-4},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C514,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":3.1164497992211319E-5},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C514,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":2.6955706611968152E-6},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C514,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":2.0859415629222793E-4},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C514,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":2.8187467930817508E-4},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C514,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":1.2595989660653368E-4},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C514,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C514,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CO11","LSS equipment",null,null,1.4164707998033783E-6,1.7155544374449139E-10,9.6409388259304488E-7,8.8275193808662507E-3,7.6353555446830143E-4,4.1600414709784864E-7,5.5913191283963391E-7,0,0,0,9.5944108076323285E-3,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C515,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":6.9409340034090942E-7},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C515,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":8.4064917760490798E-11},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C515,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":4.7242145853607734E-7},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C515,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":4.325626016781459E-3},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C515,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":3.7414466246367374E-4},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C515,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":2.0384870133231597E-7},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C515,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":2.7398360112742855E-7},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C515,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C515,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C515,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CO12","Data Equipment",null,null,0.29519109545668754,3.5751982587656697E-5,0.20091619916572684,0,0,8.6694847442944103E-2,0.11652253041773646,0,0,0,0.69936042446568258,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C516,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":8.2464005747095385E-4},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C516,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":9.9876037690681745E-8},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C516,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":5.612755553162708E-4},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C516,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C516,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C516,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":2.4218902628881907E-4},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C516,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":3.2551505671837589E-4},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C516,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C516,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C516,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C517,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C517,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C517,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C517,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C517,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C517,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C517,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C517,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C517,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C517,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C518,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C518,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C518,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C518,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C518,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C518,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C518,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C518,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C518,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C518,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C519,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C519,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C519,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C519,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C519,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C519,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C519,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C519,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C519,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C519,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C520,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C520,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C520,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C520,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C520,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C520,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C520,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C520,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C520,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C520,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C521,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C521,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C521,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C521,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C521,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C521,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C521,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C521,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C521,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C521,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C522,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C522,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C522,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C522,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C522,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C522,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C522,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C522,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C522,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C522,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C523,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C523,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C523,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C523,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C523,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C523,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C523,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C523,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C523,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C523,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C524,'NBN Scale Adjustments'!$B$107:$O$147,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C524,'NBN Scale Adjustments'!$B$107:$O$147,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C524,'NBN Scale Adjustments'!$B$107:$O$147,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C524,'NBN Scale Adjustments'!$B$107:$O$147,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C524,'NBN Scale Adjustments'!$B$107:$O$147,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C524,'NBN Scale Adjustments'!$B$107:$O$147,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C524,'NBN Scale Adjustments'!$B$107:$O$147,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C524,'NBN Scale Adjustments'!$B$107:$O$147,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C524,'NBN Scale Adjustments'!$B$107:$O$147,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$480,'5. Service Demand'!$C$11:$S$21,MATCH($C$478,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C524,'NBN Scale Adjustments'!$B$107:$O$147,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G505:G524)","v":0.35270465651584443},4.2717720596657076E-5,0.24006170953627001,2.430347519798701E-2,2.102127065393161E-3,0.10358603921216079,0.13997650496709452,{"$f":"SUM(N505:N524)","v":6.2550335163396448E-2},{"$f":"SUM(O505:O524)","v":0},{"$f":"SUM(P505:P524)","v":0},{"$f":"SUM(Q505:Q524)","v":0.86277723021534647},{"$f":"$N$55-Q525","v":497.76725866833988},null,{"$f":"SUM(T505:T524)","v":-6.419873810936588E-4},-7.7754112585430321E-8,-4.3695648854903419E-4,1.3009486860715735E-2,1.1252544837312972E-3,-1.8854565371663234E-4,-2.3245137912757406E-4,{"$f":"SUM(AA505:AA524)","v":3.0125959896606533E-2},{"$f":"SUM(AB505:AB524)","v":0},{"$f":"SUM(AC505:AC524)","v":0}]
[]
[]
[null,null,"Y08",{"$f":"VLOOKUP(C528,Years,2,FALSE)","v":"2016/2017"},null,null,{"$f":"G553+G575","v":3.2575742483776637},{"$f":"H553+H575","v":4.9524756182628567E-4},1.9674221751700982,2.7264463024177708E-2,2.176981884776003E-3,0.77419438036034205,1.0475088984880527,{"$f":"N553+N575","v":6.576759341785765E-2},{"$f":"O553+O575","v":0},{"$f":"P553+P575","v":0},{"$f":"Q553+Q575","v":7.076636394866938},{"$f":"$O$33+$O$55-Q528","v":613.03082082256196}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10",null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G530,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(N530,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(O530,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(P530,Services,4,FALSE)","v":"AS2"},"Total",null,null,{"$f":"VLOOKUP(T530,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(AA530,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(AB530,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(AC530,Services,4,FALSE)","v":"AS2"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C533,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"T533*$O13","v":2.106648321359126E-3},{"$f":"U533*$O13","v":1.0979038737592393E-6},{"$f":"V533*$O13","v":1.7709199999928302E-3},{"$f":"W533*$O13","v":0},{"$f":"X533*$O13","v":0},{"$f":"Y533*$O13","v":0},{"$f":"Z533*$O13","v":0},{"$f":"AA533*$O13","v":0},{"$f":"AB533*$O13","v":0},{"$f":"AC533*$O13","v":0},{"$f":"SUM(G533:M533)","v":3.878666225225715E-3},null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C533,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":6.5239239187298782E-5},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C533,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":3.4000175871134661E-8},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C533,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":5.4842316246959427E-5},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C533,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C533,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C533,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C533,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C533,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C533,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C533,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,0.1671499187216739,8.7112092418288126E-5,0.14051188851037788,0,0,0,0,0,0,0,0.30774891932447007,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C534,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":6.5239239187298787E-3},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C534,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":3.400017587113466E-6},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C534,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":5.4842316246959425E-3},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C534,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C534,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C534,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C534,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C534,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C534,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C534,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,1.5447775398919095,2.0265189629047449E-4,0.91232720659211997,0,0,0.38786292079800988,0.52442674228566211,0,0,0,3.3695970614639918,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C535,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":9.0978526941789054E-2},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C535,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":1.193503305838952E-5},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C535,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":5.373083385875492E-2},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C535,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C535,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C535,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":2.284289891476014E-2},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C535,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":3.0885723846923119E-2},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C535,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C535,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C535,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CA04","Pair gain systems",null,null,0.93109541905370374,1.2214590607771906E-4,0.54989385901831744,0,0,0.23377954394720543,0.31609168618907019,0,0,0,2.0309826541143745,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C536,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":9.0978526941789054E-2},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C536,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":1.193503305838952E-5},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C536,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":5.373083385875492E-2},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C536,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C536,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C536,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":2.284289891476014E-2},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C536,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":3.0885723846923119E-2},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C536,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C536,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C536,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0.14193194083843838,1.861936506217559E-5,8.38233129155872E-2,0,0,3.563628788387161E-2,4.8183575588101671E-2,0,0,0,0.30959373659106104,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C537,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":9.0978526941789054E-2},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C537,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":1.193503305838952E-5},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C537,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":5.373083385875492E-2},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C537,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C537,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C537,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":2.284289891476014E-2},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C537,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":3.0885723846923119E-2},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C537,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C537,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C537,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CA06","Other CAN assets",null,null,0.11639388984967547,1.5269151632222589E-5,6.8740844327899508E-2,0,0,2.922419113065032E-2,3.951382441778159E-2,0,0,0,0.25388801887763912,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C538,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":9.0978526941789054E-2},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C538,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":1.193503305838952E-5},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C538,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":5.373083385875492E-2},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C538,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C538,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C538,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":2.284289891476014E-2},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C538,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":3.0885723846923119E-2},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C538,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C538,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C538,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,1.8548748295465194E-3,2.4333206036603476E-7,1.0954669705623894E-3,0,0,4.6572218363102554E-4,6.2969970697192984E-4,0,0,0,4.0460070227722302E-3,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C539,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":9.0978526941789054E-4},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C539,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":1.193503305838952E-7},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C539,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":5.3730833858754918E-4},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C539,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C539,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C539,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":2.2842898914760139E-4},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C539,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":3.0885723846923118E-4},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C539,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C539,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C539,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CA08","Network Land",null,null,1.0226958725434311E-3,1.3416252667284987E-7,6.0399199528504601E-4,0,0,2.5677859625051238E-4,3.4718854394042526E-4,0,0,0,2.2307891705460872E-3,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C540,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":9.0978526941789054E-4},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C540,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":1.193503305838952E-7},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C540,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":5.3730833858754918E-4},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C540,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C540,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C540,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":2.2842898914760139E-4},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C540,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":3.0885723846923118E-4},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C540,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C540,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C540,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CA09","Network Buildings/Support",null,null,1.8548748295465194E-3,2.4333206036603476E-7,1.0954669705623894E-3,0,0,4.6572218363102554E-4,6.2969970697192984E-4,0,0,0,4.0460070227722302E-3,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C541,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":9.0978526941789054E-4},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C541,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":1.193503305838952E-7},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C541,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":5.3730833858754918E-4},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C541,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C541,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C541,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":2.2842898914760139E-4},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C541,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":3.0885723846923118E-4},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C541,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C541,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C541,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CA10","Indirect Capital Assets",null,null,4.6138647279871645E-2,7.9488073241346824E-6,2.8464681522542647E-2,0,0,1.0363721726147775E-2,1.4012715656388423E-2,0,0,0,9.8987714992274628E-2,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C542,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":3.8482000763647443E-4},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C542,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":6.6297134300875458E-8},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C542,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":2.3741005873948427E-4},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C542,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C542,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C542,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":8.6438760321834424E-5},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C542,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":1.1687324323120336E-4},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C542,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C542,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C542,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C543,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C543,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C543,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C543,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C543,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C543,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C543,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C543,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C543,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C543,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C544,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C544,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C544,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C544,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C544,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C544,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C544,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C544,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C544,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C544,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C545,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C545,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C545,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C545,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C545,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C545,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C545,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C545,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C545,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C545,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C546,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C546,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C546,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C546,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C546,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C546,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C546,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C546,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C546,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C546,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C547,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C547,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C547,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C547,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C547,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C547,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C547,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C547,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C547,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C547,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C548,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C548,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C548,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C548,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C548,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C548,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C548,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C548,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C548,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C548,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C549,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C549,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C549,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C549,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C549,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C549,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C549,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C549,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C549,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C549,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C550,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C550,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C550,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C550,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C550,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C550,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C550,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C550,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C550,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C550,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C551,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C551,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C551,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C551,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C551,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C551,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C551,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C551,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C551,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C551,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C552,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C552,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C552,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C552,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C552,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C552,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C552,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C552,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C552,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C552,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G533:G552)","v":2.9543264494882679},4.5546594932617871E-4,1.7883276388232467,0,0,0.69805488844939767,0.94383513209488823,{"$f":"SUM(N533:N552)","v":0},{"$f":"SUM(O533:O552)","v":0},{"$f":"SUM(P533:P552)","v":0},{"$f":"SUM(Q533:Q552)","v":6.3849995748051276},{"$f":"$O$33-Q553","v":206.67883959510468},null,{"$f":"SUM(T533:T552)","v":0.37361744674096342},5.1598498122595251E-5,0.22231174445046473,0,0,9.2143321386805185E-2,0.12458634034633136,{"$f":"SUM(AA533:AA552)","v":0},{"$f":"SUM(AB533:AB552)","v":0},{"$f":"SUM(AC533:AC552)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C555,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"T555*$O35","v":9.3182014093280962E-5},{"$f":"U555*$O35","v":1.2224097883692959E-8},{"$f":"V555*$O35","v":5.5032187112390975E-5},{"$f":"W555*$O35","v":4.6930622544523557E-4},{"$f":"X555*$O35","v":3.7472630592463117E-5},{"$f":"Y555*$O35","v":2.3396150719921896E-5},{"$f":"Z555*$O35","v":3.1633771742936721E-5},{"$f":"AA555*$O35","v":0},{"$f":"AB555*$O35","v":0},{"$f":"AC555*$O35","v":0},{"$f":"SUM(G555:M555)","v":7.1003520380411283E-4},null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C555,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":9.0978526941789064E-6},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C555,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":1.193503305838952E-9},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C555,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":5.373083385875492E-6},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C555,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":4.5820848037129321E-5},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C555,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":3.6586510445280671E-6},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C555,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":2.284289891476014E-6},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C555,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":3.0885723846923119E-6},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C555,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C555,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C555,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,5.3408596303255364E-3,4.2645089521988936E-4,0,0,0,0,0,5.7673105255454261E-3,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C556,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C556,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C556,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C556,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":4.5820848037129323E-3},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C556,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":3.658651044528067E-4},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C556,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C556,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C556,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C556,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C556,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,7.3527261009494879E-3,5.8709212469331188E-4,0,0,0,0,0,7.9398182256427991E-3,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C557,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C557,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C557,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C557,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":4.5820848037129323E-3},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C557,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":3.658651044528067E-4},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C557,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C557,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C557,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C557,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C557,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,1.2730481175459588E-3,1.0164890054456996E-4,0,5.7998792702183605E-4,0,0,0,1.9546849451123646E-3,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C558,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C558,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C558,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C558,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":4.5839176376344173E-5},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C558,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":3.6601145049458783E-6},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C558,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C558,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":2.0883868030184159E-5},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C558,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C558,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C558,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,3.7415169719905461E-6,2.9874839868961781E-7,0,1.704597526670843E-6,0,0,0,5.7448628973510065E-6,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C559,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C559,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C559,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C559,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":1.8328339214851732E-6},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C559,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":1.4634604178112272E-7},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C559,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C559,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":8.3502071292219771E-7},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C559,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C559,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C559,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,8.1918721443807168E-6,6.540953051194682E-7,0,3.7321346129524996E-6,0,0,0,1.2578102062452684E-5,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C560,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C560,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C560,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C560,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":1.8328339214851732E-6},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C560,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":1.4634604178112272E-7},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C560,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C560,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":8.3502071292219771E-7},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C560,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C560,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C560,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,-1.579797201316931E-3,-2.072459563489393E-7,-9.3300940131507465E-4,-9.3353523009680878E-5,-7.4539861024174482E-6,-3.966556613803313E-4,-5.4009800957239261E-4,2.0413835253325834E-2,0,0,-3.5505750286531764E-3,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C561,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":-7.7388554463794323E-4},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C561,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":-1.0152230278001027E-7},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C561,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":-4.5704758059271012E-4},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C561,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":-4.5730516510596247E-5},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C561,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":-3.6514383553688377E-6},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C561,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":-1.9430727075927975E-4},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C561,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":-2.645744921863223E-4},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C561,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0.01},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C561,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C561,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CO08","Network Land",null,null,-8.7629641119594637E-4,-1.1495708919604157E-7,-5.1753021799439E-4,-5.1782188952916234E-5,-4.1346454248734127E-6,-2.2002060280799772E-4,-2.9958652103436243E-4,1.132333349895966E-2,0,0,-1.969465544499682E-3,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C562,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":-7.7388554463794323E-4},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C562,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":-1.0152230278001027E-7},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C562,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":-4.5704758059271012E-4},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C562,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":-4.5730516510596247E-5},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C562,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":-3.6514383553688377E-6},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C562,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":-1.9430727075927975E-4},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C562,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":-2.645744921863223E-4},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C562,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0.01},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C562,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C562,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,-1.579797201316931E-3,-2.072459563489393E-7,-9.3300940131507465E-4,-9.3353523009680878E-5,-7.4539861024174482E-6,-3.966556613803313E-4,-5.4009800957239261E-4,2.0413835253325834E-2,0,0,-3.5505750286531764E-3,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C563,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":-7.7388554463794323E-4},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C563,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":-1.0152230278001027E-7},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C563,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":-4.5704758059271012E-4},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C563,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":-4.5730516510596247E-5},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C563,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":-3.6514383553688377E-6},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C563,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":-1.9430727075927975E-4},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C563,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":-2.645744921863223E-4},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C563,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0.01},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C563,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C563,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,6.2784371948656395E-2,8.2363781866559049E-6,3.7079701897767312E-2,3.7100599409034063E-3,2.9623665339080849E-4,1.5763907265364849E-2,2.1464599565978907E-2,1.3616589412246314E-2,0,0,0.14110711365024833,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C564,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":7.4875156486533645E-4},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C564,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":9.8225097499176397E-8},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C564,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":4.4220375165013667E-4},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C564,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":4.424529704250822E-5},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C564,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":3.5328482377466047E-6},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C564,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":1.8799662825306912E-4},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C564,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":2.5598173582715064E-4},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C564,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":1.6238822359943006E-4},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C564,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C564,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CO11","LSS equipment",null,null,1.7420169506470894E-6,2.2852678091337613E-10,1.0288144521645407E-6,9.3450188548639887E-3,7.4617045426085982E-4,4.3738581453281616E-7,5.9138630051429885E-7,0,0,0,1.0094989141169488E-2,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C565,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":8.5335113614345397E-7},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C565,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":1.1194700950481337E-10},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C565,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":5.0397901197763691E-7},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C565,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":4.5777869464002328E-3},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C565,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":3.655219340223162E-4},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C565,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":2.1425950053239359E-7},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C565,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":2.8969877202175906E-7},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C565,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C565,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C565,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CO12","Data Equipment",null,null,0.24440439372352529,3.2062230690680397E-5,0.14434232246814419,0,0,6.1365083034613709E-2,8.2971299550159888E-2,0,0,0,0.53311516100713374,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C566,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":9.0978526941789054E-4},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C566,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":1.193503305838952E-7},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C566,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":5.3730833858754918E-4},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C566,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C566,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C566,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":2.2842898914760139E-4},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C566,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":3.0885723846923118E-4},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C566,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C566,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C566,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C567,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C567,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C567,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C567,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C567,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C567,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C567,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C567,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C567,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C567,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C568,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C568,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C568,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C568,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C568,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C568,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C568,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C568,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C568,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C568,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C569,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C569,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C569,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C569,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C569,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C569,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C569,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C569,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C569,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C569,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C570,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C570,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C570,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C570,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C570,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C570,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C570,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C570,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C570,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C570,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C571,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C571,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C571,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C571,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C571,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C571,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C571,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C571,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C571,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C571,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C572,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C572,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C572,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C572,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C572,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C572,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C572,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C572,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C572,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C572,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C573,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C573,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C573,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C573,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C573,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C573,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C573,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C573,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C573,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C573,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C574,'NBN Scale Adjustments'!$B$153:$O$193,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C574,'NBN Scale Adjustments'!$B$153:$O$193,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C574,'NBN Scale Adjustments'!$B$153:$O$193,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C574,'NBN Scale Adjustments'!$B$153:$O$193,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C574,'NBN Scale Adjustments'!$B$153:$O$193,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C574,'NBN Scale Adjustments'!$B$153:$O$193,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C574,'NBN Scale Adjustments'!$B$153:$O$193,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C574,'NBN Scale Adjustments'!$B$153:$O$193,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C574,'NBN Scale Adjustments'!$B$153:$O$193,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$530,'5. Service Demand'!$C$11:$S$21,MATCH($C$528,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C574,'NBN Scale Adjustments'!$B$153:$O$193,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G555:G574)","v":0.30324779888939579},3.9781612500106987E-5,0.17909453634685152,2.7264463024177708E-2,2.176981884776003E-3,7.6139491910944351E-2,0.10367376639316456,{"$f":"SUM(N555:N574)","v":6.576759341785765E-2},{"$f":"SUM(O555:O574)","v":0},{"$f":"SUM(P555:P574)","v":0},{"$f":"SUM(Q555:Q574)","v":0.69163682006181004},{"$f":"$O$55-Q575","v":406.35198122745726},null,{"$f":"SUM(T555:T574)","v":-6.5316859580028018E-4},-8.5686029941615468E-8,-3.8575358914259155E-4,1.3744335993593267E-2,1.0974421337326058E-3,-1.6399764548516039E-4,-2.0295232164984245E-4,{"$f":"SUM(AA555:AA574)","v":3.0162388223599429E-2},{"$f":"SUM(AB555:AB574)","v":0},{"$f":"SUM(AC555:AC574)","v":0}]
[]
[]
[null,null,"Y09",{"$f":"VLOOKUP(C578,Years,2,FALSE)","v":"2017/2018"},null,null,{"$f":"G603+G625","v":3.4590799540758068},{"$f":"H603+H625","v":5.6995287354870709E-4},1.806590439095404,3.1011878405668363E-2,2.2599756927023772E-3,0.69818028271120114,0.95472617605398358,{"$f":"N603+N625","v":6.9982278093261074E-2},{"$f":"O603+O625","v":0},{"$f":"P603+P625","v":0},{"$f":"Q603+Q625","v":6.9524186589083143},{"$f":"$P$33+$P$55-Q578","v":532.41214345624735}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10",null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G580,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(N580,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(O580,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(P580,Services,4,FALSE)","v":"AS2"},"Total",null,null,{"$f":"VLOOKUP(T580,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(AA580,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(AB580,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(AC580,Services,4,FALSE)","v":"AS2"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C583,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"T583*$P13","v":2.2917862516739973E-3},{"$f":"U583*$P13","v":1.3248019645963876E-6},{"$f":"V583*$P13","v":1.68847130865489E-3},{"$f":"W583*$P13","v":0},{"$f":"X583*$P13","v":0},{"$f":"Y583*$P13","v":0},{"$f":"Z583*$P13","v":0},{"$f":"AA583*$P13","v":0},{"$f":"AB583*$P13","v":0},{"$f":"AC583*$P13","v":0},{"$f":"SUM(G583:M583)","v":3.9815823622934834E-3},null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C583,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":7.1395801307659661E-5},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C583,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":4.1271430861945608E-8},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C583,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":5.2600787694906125E-5},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C583,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C583,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C583,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C583,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C583,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C583,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C583,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,0.17892523232079374,1.0343045697272609E-4,0.13182299219545432,0,0,0,0,0,0,0,0.31085165497322076,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C584,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":7.1395801307659662E-3},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C584,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":4.1271430861945606E-6},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C584,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":5.2600787694906124E-3},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C584,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C584,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C584,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C584,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C584,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C584,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C584,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,1.6622855897255457,2.3476881910830852E-4,0.84786595645309915,0,0,0.3546234387985181,0.48457093756135233,0,0,0,3.3495806913576236,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C585,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":9.9921006540314078E-2},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C585,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":1.4112097737342616E-5},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C585,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":5.0965742772303972E-2},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C585,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C585,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C585,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":2.131663245266166E-2},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C585,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":2.9127856320590662E-2},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C585,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C585,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C585,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CA04","Pair gain systems",null,null,1.0025523345473966,1.4159301454019763E-4,0.51136218666592759,0,0,0.21387934699679387,0.29225286419415125,0,0,0,2.0201883254188093,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C586,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":9.9921006540314078E-2},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C586,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":1.4112097737342616E-5},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C586,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":5.0965742772303972E-2},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C586,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C586,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C586,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":2.131663245266166E-2},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C586,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":2.9127856320590662E-2},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C586,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C586,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C586,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0.16622228916437123,2.3475996409884243E-5,8.4783397664803445E-2,0,0,3.5461006311294202E-2,4.8455266051649008E-2,0,0,0,0.33494543518852776,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C587,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":9.9921006540314078E-2},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C587,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":1.4112097737342616E-5},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C587,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":5.0965742772303972E-2},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C587,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C587,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C587,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":2.131663245266166E-2},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C587,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":2.9127856320590662E-2},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C587,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C587,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C587,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CA06","Other CAN assets",null,null,0.13922136733733365,1.9662587588108936E-5,7.1011298242479509E-2,0,0,2.9700768835726022E-2,4.0584258755659262E-2,0,0,0,0.28053735575878658,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C588,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":9.9921006540314078E-2},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C588,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":1.4112097737342616E-5},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C588,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":5.0965742772303972E-2},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C588,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C588,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C588,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":2.131663245266166E-2},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C588,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":2.9127856320590662E-2},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C588,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C588,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C588,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,2.0378855642610139E-3,2.8781575822865645E-7,1.0394446079325084E-3,0,0,4.3475200118616125E-4,5.9406164898520705E-4,0,0,0,4.1064316381231192E-3,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C589,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":9.9921006540314074E-4},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C589,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":1.4112097737342615E-7},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C589,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":5.0965742772303977E-4},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C589,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C589,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C589,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":2.1316632452661661E-4},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C589,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":2.9127856320590662E-4},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C589,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C589,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C589,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CA08","Network Land",null,null,1.166151628705842E-3,1.6469855869814972E-7,5.9480769860085581E-4,0,0,2.4878077707479697E-4,3.3994350402447206E-4,0,0,0,2.3498483069646649E-3,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C590,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":9.9921006540314074E-4},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C590,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":1.4112097737342615E-7},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C590,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":5.0965742772303977E-4},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C590,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C590,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C590,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":2.1316632452661661E-4},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C590,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":2.9127856320590662E-4},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C590,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C590,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C590,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CA09","Network Buildings/Support",null,null,2.0378855642610139E-3,2.8781575822865645E-7,1.0394446079325084E-3,0,0,4.3475200118616125E-4,5.9406164898520705E-4,0,0,0,4.1064316381231192E-3,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C591,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":9.9921006540314074E-4},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C591,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":1.4112097737342615E-7},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C591,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":5.0965742772303977E-4},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C591,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C591,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C591,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":2.1316632452661661E-4},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C591,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":2.9127856320590662E-4},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C591,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C591,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C591,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CA10","Indirect Capital Assets",null,null,4.9401442658367455E-2,9.2337917300216881E-6,2.636880230816532E-2,0,0,9.4369502190331141E-3,1.2895007252904099E-2,0,0,0,9.8111436230200008E-2,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C592,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":4.2358028697756878E-4},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C592,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":7.9172832622352842E-8},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C592,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":2.2609268571746101E-4},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C592,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C592,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C592,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":8.0914764162135782E-5},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C592,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":1.1056500739331752E-4},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C592,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C592,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C592,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C593,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C593,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C593,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C593,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C593,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C593,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C593,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C593,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C593,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C593,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C594,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C594,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C594,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C594,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C594,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C594,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C594,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C594,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C594,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C594,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C595,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C595,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C595,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C595,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C595,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C595,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C595,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C595,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C595,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C595,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C596,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C596,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C596,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C596,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C596,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C596,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C596,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C596,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C596,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C596,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C597,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C597,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C597,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C597,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C597,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C597,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C597,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C597,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C597,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C597,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C598,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C598,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C598,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C598,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C598,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C598,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C598,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C598,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C598,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C598,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C599,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C599,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C599,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C599,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C599,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C599,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C599,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C599,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C599,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C599,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C600,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C600,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C600,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C600,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C600,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C600,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C600,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C600,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C600,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C600,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C601,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C601,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C601,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C601,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C601,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C601,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C601,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C601,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C601,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C601,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C602,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C602,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C602,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C602,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C602,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C602,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C602,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C602,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C602,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C602,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G583:G602)","v":3.2061419647627107},5.342297983889989E-4,1.6775768017530501,0,0,0.64421979594081247,0.8802864006177108,{"$f":"SUM(N583:N602)","v":0},{"$f":"SUM(O583:O602)","v":0},{"$f":"SUM(P583:P602)","v":0},{"$f":"SUM(Q583:Q602)","v":6.4087591928726724},{"$f":"$P$33-Q603","v":202.35265515242358},null,{"$f":"SUM(T583:T602)","v":0.41031621257651701},6.1119341231169604E-5,0.21093071561528803,0,0,8.5986943548388622E-2,0.11749582597937368,{"$f":"SUM(AA583:AA602)","v":0},{"$f":"SUM(AB583:AB602)","v":0},{"$f":"SUM(AC583:AC602)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C605,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"T605*$P35","v":1.0190089429029488E-4},{"$f":"U605*$P35","v":1.4391722316839055E-8},{"$f":"V605*$P35","v":5.1975604995247506E-5},{"$f":"W605*$P35","v":4.9804121863174396E-4},{"$f":"X605*$P35","v":3.6294513777852323E-5},{"$f":"Y605*$P35","v":2.1739011499122126E-5},{"$f":"Z605*$P35","v":2.9705011094237492E-5},{"$f":"AA605*$P35","v":0},{"$f":"AB605*$P35","v":0},{"$f":"AC605*$P35","v":0},{"$f":"SUM(G605:M605)","v":7.3967064601081515E-4},null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C605,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":9.9921006540314085E-6},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C605,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":1.4112097737342615E-9},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C605,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":5.0965742772303974E-6},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C605,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":4.883645056389669E-5},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C605,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":3.5589327982175525E-6},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C605,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":2.131663245266166E-6},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C605,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":2.9127856320590664E-6},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C605,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C605,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C605,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,6.0837612676758147E-3,4.4335117032570539E-4,0,0,0,0,0,6.5271124380015203E-3,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C606,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C606,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C606,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C606,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":4.8836450563896688E-3},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C606,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":3.5589327982175526E-4},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C606,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C606,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C606,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C606,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C606,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,8.2349930561771041E-3,6.0012115013102232E-4,0,0,0,0,0,8.8351142063081266E-3,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C607,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C607,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C607,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C607,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":4.8836450563896688E-3},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C607,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":3.5589327982175526E-4},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C607,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C607,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C607,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C607,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C607,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,1.3509513690380035E-3,9.8449929930424229E-5,0,5.3770220213283741E-4,0,0,0,1.9871035011012651E-3,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C608,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C608,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C608,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C608,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":4.8855985144122243E-5},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C608,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":3.5603563713368397E-6},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C608,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C608,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":1.9445534015092086E-5},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C608,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C608,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C608,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,3.9892060002281318E-6,2.9071146467703778E-7,0,1.5877735499921267E-6,0,0,0,5.8676910148972954E-6,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C609,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C609,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C609,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C609,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":1.9534580225558675E-6},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C609,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":1.4235731192870209E-7},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C609,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C609,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":7.7751035646109895E-7},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C609,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C609,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C609,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,8.7864856240115696E-6,6.4031090522125569E-7,0,3.4971744929677283E-6,0,0,0,1.2923971022200553E-5,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C610,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C610,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C610,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C610,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":1.9534580225558675E-6},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C610,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":1.4235731192870209E-7},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C610,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C610,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":7.7751035646109895E-7},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C610,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C610,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C610,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,-1.6420370237842242E-3,-2.3190906267171113E-7,-8.3753796598337702E-4,-1.3665073222428488E-4,-9.9583562523067872E-6,-3.5030371411989922E-4,-4.8325234776935508E-4,2.0421252743423327E-2,0,0,-3.4599720491961189E-3,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C611,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":-8.0408241571420873E-4},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C611,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":-1.1356260342372851E-7},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C611,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":-4.1013055198247148E-4},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C611,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":-6.6915939948049128E-5},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C611,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":-4.8764668737151197E-6},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C611,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":-1.7153879760521286E-4},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C611,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":-2.366418719953342E-4},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C611,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0.01},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C611,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C611,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CO08","Network Land",null,null,-9.4734276938713473E-4,-1.3379562731848808E-7,-4.8320197697675264E-4,-7.8838102447771098E-5,-5.7452887200207816E-6,-2.0210122296520947E-4,-2.7880346838562797E-4,1.1781662561861623E-2,0,0,-1.9961666245098351E-3,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C612,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":-8.0408241571420873E-4},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C612,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":-1.1356260342372851E-7},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C612,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":-4.1013055198247148E-4},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C612,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":-6.6915939948049128E-5},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C612,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":-4.8764668737151197E-6},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C612,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":-1.7153879760521286E-4},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C612,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":-2.366418719953342E-4},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C612,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0.01},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C612,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C612,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,-1.6420370237842242E-3,-2.3190906267171113E-7,-8.3753796598337702E-4,-1.3665073222428488E-4,-9.9583562523067872E-6,-3.5030371411989922E-4,-4.8325234776935508E-4,2.0421252743423327E-2,0,0,-3.4599720491961189E-3,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C613,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":-8.0408241571420873E-4},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C613,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":-1.1356260342372851E-7},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C613,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":-4.1013055198247148E-4},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C613,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":-6.6915939948049128E-5},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C613,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":-4.8764668737151197E-6},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C613,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":-1.7153879760521286E-4},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C613,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":-2.366418719953342E-4},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C613,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0.01},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C613,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C613,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,6.2737141596014748E-2,8.8605259756591738E-6,3.1999727900679835E-2,5.221000630665819E-3,3.8047790470930801E-4,1.3384018384495289E-2,1.8463573311363158E-2,1.7358110044552795E-2,0,0,0.13219480025390384,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C614,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":7.6982910179461211E-4},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C614,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":1.0872492083226864E-7},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C614,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":3.9265929496885447E-4},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C614,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":6.4065370587905256E-5},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C614,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":4.6687330054206468E-6},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C614,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":1.642313721859634E-4},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C614,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":2.2656110394274923E-4},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C614,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":2.1299628775721838E-4},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C614,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C614,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CO11","LSS equipment",null,null,2.1524806529131246E-6,3.0400031388188207E-10,1.097895018045786E-6,9.9624947387519786E-3,7.2601200268280076E-4,4.5919912667314946E-7,6.2746712990334942E-7,0,0,0,1.0692844087362628E-2,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C615,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":1.0540394754216692E-6},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C615,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":1.4886467431817348E-10},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C615,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":5.3762373535059622E-7},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C615,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":4.8784934322701643E-3},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C615,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":3.5551785769686104E-4},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C615,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":2.2486334821992481E-7},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C615,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":3.0726182070560068E-7},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C615,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C615,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C615,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CO12","Data Equipment",null,null,0.19432821115909385,2.7445467214080232E-5,9.911911385060411E-2,0,0,4.1456978826472569E-2,5.6648390660433964E-2,0,0,0,0.39158013996381863,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C616,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":9.9921006540314074E-4},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C616,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":1.4112097737342615E-7},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C616,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":5.0965742772303977E-4},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C616,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C616,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C616,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":2.1316632452661661E-4},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C616,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":2.9127856320590662E-4},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C616,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C616,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C616,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C617,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C617,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C617,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C617,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C617,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C617,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C617,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C617,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C617,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C617,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C618,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C618,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C618,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C618,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C618,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C618,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C618,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C618,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C618,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C618,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C619,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C619,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C619,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C619,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C619,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C619,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C619,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C619,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C619,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C619,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C620,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C620,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C620,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C620,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C620,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C620,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C620,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C620,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C620,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C620,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C621,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C621,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C621,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C621,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C621,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C621,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C621,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C621,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C621,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C621,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C622,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C622,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C622,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C622,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C622,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C622,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C622,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C622,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C622,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C622,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C623,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C623,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C623,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C623,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C623,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C623,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C623,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C623,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C623,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C623,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C624,'NBN Scale Adjustments'!$B$199:$O$239,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C624,'NBN Scale Adjustments'!$B$199:$O$239,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C624,'NBN Scale Adjustments'!$B$199:$O$239,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C624,'NBN Scale Adjustments'!$B$199:$O$239,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C624,'NBN Scale Adjustments'!$B$199:$O$239,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C624,'NBN Scale Adjustments'!$B$199:$O$239,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C624,'NBN Scale Adjustments'!$B$199:$O$239,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C624,'NBN Scale Adjustments'!$B$199:$O$239,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C624,'NBN Scale Adjustments'!$B$199:$O$239,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$580,'5. Service Demand'!$C$11:$S$21,MATCH($C$578,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C624,'NBN Scale Adjustments'!$B$199:$O$239,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G605:G624)","v":0.25293798931309619},3.572307515970822E-5,0.12901363734235372,3.1011878405668363E-2,2.2599756927023772E-3,5.3960486770388644E-2,7.4439775436272726E-2,{"$f":"SUM(N605:N624)","v":6.9982278093261074E-2},{"$f":"SUM(O605:O624)","v":0},{"$f":"SUM(P605:P624)","v":0},{"$f":"SUM(Q605:Q624)","v":0.54365946603564186},{"$f":"$P$55-Q625","v":330.0594883038238},null,{"$f":"SUM(T605:T624)","v":-6.3216193981541994E-4},-8.928183761743827E-8,-3.2244073524293913E-4,1.4610700447546393E-2,1.0647477535180585E-3,-1.3486216950957253E-4,-1.6786534665656782E-4,{"$f":"SUM(AA605:AA624)","v":3.0212996287757216E-2},{"$f":"SUM(AB605:AB624)","v":0},{"$f":"SUM(AC605:AC624)","v":0}]
[]
[]
[null,null,"Y10",{"$f":"VLOOKUP(C628,Years,2,FALSE)","v":"2018/2019"},null,null,{"$f":"G653+G675","v":3.6637182633022087},{"$f":"H653+H675","v":6.5122167908784586E-4},1.5758768222937953,3.6080185795277275E-2,2.2729111561531259E-3,0.62198831711498903,0.86437263194185032,{"$f":"N653+N675","v":7.6459577844360069E-2},{"$f":"O653+O675","v":0},{"$f":"P653+P675","v":0},{"$f":"Q653+Q675","v":6.7649603532833629},{"$f":"$Q$33+$Q$55-Q628","v":458.44158414227962}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10",null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G630,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(N630,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(O630,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(P630,Services,4,FALSE)","v":"AS2"},"Total",null,null,{"$f":"VLOOKUP(T630,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(AA630,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(AB630,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(AC630,Services,4,FALSE)","v":"AS2"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C633,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"T633*$Q13","v":2.4866996450411969E-3},{"$f":"U633*$Q13","v":1.5884549194562922E-6},{"$f":"V633*$Q13","v":1.5313791052368559E-3},{"$f":"W633*$Q13","v":0},{"$f":"X633*$Q13","v":0},{"$f":"Y633*$Q13","v":0},{"$f":"Z633*$Q13","v":0},{"$f":"AA633*$Q13","v":0},{"$f":"AB633*$Q13","v":0},{"$f":"AC633*$Q13","v":0},{"$f":"SUM(G633:M633)","v":4.0196672051975094E-3},null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C633,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":7.7828295832695432E-5},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C633,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":4.9715187612172035E-8},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C633,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":4.7928838640425326E-5},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C633,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C633,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C633,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C633,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C633,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C633,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C633,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,0.19093113779523097,1.2196306285441938E-4,0.11758072815177956,0,0,0,0,0,0,0,0.30863382900986491,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C634,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":7.7828295832695427E-3},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C634,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":4.9715187612172033E-6},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C634,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":4.7928838640425324E-3},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C634,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C634,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C634,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C634,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C634,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C634,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C634,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,1.7841280943938027,2.6991361456037182E-4,0.74839102317943951,0,0,0.32027656553996303,0.44472688814977729,0,0,0,3.2977924848775433,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C635,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0.10939927512155989},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C635,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":1.6550579451739259E-5},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C635,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":4.5889886326313092E-2},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C635,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C635,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C635,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":1.9638737946335447E-2},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C635,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":2.7269790405482938E-2},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C635,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C635,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C635,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CA04","Pair gain systems",null,null,1.075958673347116,1.6277749089500091E-4,0.45133408020158888,0,0,0.19315000399656637,0.2682025769780893,0,0,0,1.9888081120142556,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C636,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0.10939927512155989},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C636,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":1.6550579451739259E-5},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C636,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":4.5889886326313092E-2},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C636,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C636,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C636,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":1.9638737946335447E-2},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C636,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":2.7269790405482938E-2},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C636,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C636,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C636,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0.19297997115300597,2.9195169178344318E-5,8.0949612596851281E-2,0,0,3.4642670878340824E-2,4.8103822991067545E-2,0,0,0,0.35670527278844394,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C637,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0.10939927512155989},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C637,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":1.6550579451739259E-5},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C637,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":4.5889886326313092E-2},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C637,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C637,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C637,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":1.9638737946335447E-2},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C637,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":2.7269790405482938E-2},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C637,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C637,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C637,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CA06","Other CAN assets",null,null,0.1645732573713814,2.4897630891338431E-5,6.9033803603652938E-2,0,0,2.9543258590151555E-2,4.102292478518188E-2,0,0,0,0.30419814198125911,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C638,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0.10939927512155989},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C638,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":1.6550579451739259E-5},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C638,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":4.5889886326313092E-2},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C638,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C638,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C638,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":1.9638737946335447E-2},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C638,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":2.7269790405482938E-2},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C638,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C638,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C638,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,2.2321161600459081E-3,3.3768793999139064E-7,9.3630928301687152E-4,0,0,4.0069684451029023E-4,5.5639618980571738E-4,0,0,0,4.1258561653187784E-3,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C639,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":1.0939927512155989E-3},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C639,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":1.655057945173926E-7},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C639,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":4.5889886326313091E-4},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C639,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C639,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C639,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":1.9638737946335447E-4},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C639,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":2.7269790405482939E-4},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C639,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C639,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C639,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CA08","Network Land",null,null,1.326227755026611E-3,2.0063970082324567E-7,5.5631484626700702E-4,0,0,2.3807689136133469E-4,3.3058676914745336E-4,0,0,0,2.4514069015032294E-3,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C640,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":1.0939927512155989E-3},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C640,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":1.655057945173926E-7},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C640,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":4.5889886326313091E-4},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C640,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C640,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C640,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":1.9638737946335447E-4},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C640,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":2.7269790405482939E-4},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C640,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C640,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C640,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CA09","Network Buildings/Support",null,null,2.2321161600459081E-3,3.3768793999139064E-7,9.3630928301687152E-4,0,0,4.0069684451029023E-4,5.5639618980571738E-4,0,0,0,4.1258561653187784E-3,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C641,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":1.0939927512155989E-3},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C641,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":1.655057945173926E-7},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C641,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":4.5889886326313091E-4},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C641,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C641,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C641,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":1.9638737946335447E-4},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C641,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":2.7269790405482939E-4},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C641,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C641,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C641,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CA10","Indirect Capital Assets",null,null,5.2627028523365788E-2,1.0624001365509955E-5,2.3147869494968921E-2,0,0,8.4669554614077713E-3,1.1756972440697646E-2,0,0,0,9.6009449921805642E-2,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C642,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":4.645647133315968E-4},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C642,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":9.3783295148638385E-8},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C642,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":2.0433765040321327E-4},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C642,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C642,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C642,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":7.4741988044677333E-5},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C642,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":1.0378458911346623E-4},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C642,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C642,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C642,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C643,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C643,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C643,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C643,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C643,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C643,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C643,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C643,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C643,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C643,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C644,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C644,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C644,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C644,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C644,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C644,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C644,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C644,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C644,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C644,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C645,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C645,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C645,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C645,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C645,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C645,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C645,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C645,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C645,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C645,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C646,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C646,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C646,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C646,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C646,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C646,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C646,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C646,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C646,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C646,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C647,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C647,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C647,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C647,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C647,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C647,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C647,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C647,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C647,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C647,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C648,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C648,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C648,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C648,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C648,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C648,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C648,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C648,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C648,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C648,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C649,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C649,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C649,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C649,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C649,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C649,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C649,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C649,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C649,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C649,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C650,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C650,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C650,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C650,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C650,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C650,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C650,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C650,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C650,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C650,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C651,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C651,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C651,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C651,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C651,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C651,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C651,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C651,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C651,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C651,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C652,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C652,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C652,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C652,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C652,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C652,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C652,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C652,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C652,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C652,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G633:G652)","v":3.4694753223040617},6.218354402452471E-4,1.4943974297458185,0,0,0.5871189250468114,0.81525656449357253,{"$f":"SUM(N633:N652)","v":0},{"$f":"SUM(O633:O652)","v":0},{"$f":"SUM(P633:P652)","v":0},{"$f":"SUM(Q633:Q652)","v":6.3668700770305104},{"$f":"$Q$33-Q653","v":198.10388901897716},null,{"$f":"SUM(T633:T652)","v":0.44920430133232014},7.1813852434487213E-5,0.18998139224812793,0,0,7.9218855911776534E-2,0.11000103992320971,{"$f":"SUM(AA633:AA652)","v":0},{"$f":"SUM(AB633:AB652)","v":0},{"$f":"SUM(AC633:AC652)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C655,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"T655*$Q35","v":1.1090988199932567E-4},{"$f":"U655*$Q35","v":1.6779113133731445E-8},{"$f":"V655*$Q35","v":4.65235429737396E-5},{"$f":"W655*$Q35","v":5.3133356646437643E-4},{"$f":"X655*$Q35","v":3.3471944898177008E-5},{"$f":"Y655*$Q35","v":1.9909913533005558E-5},{"$f":"Z655*$Q35","v":2.764633707725915E-5},{"$f":"AA655*$Q35","v":0},{"$f":"AB655*$Q35","v":0},{"$f":"AC655*$Q35","v":0},{"$f":"SUM(G655:M655)","v":7.698119660590172E-4},null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C655,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":1.093992751215599E-5},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C655,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":1.655057945173926E-9},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C655,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":4.5889886326313096E-6},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C655,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":5.2409673485460352E-5},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C655,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":3.3016052697555151E-6},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C655,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":1.9638737946335446E-6},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C655,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":2.7269790405482938E-6},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C655,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C655,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C655,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,6.9453196717777655E-3,4.3752808410148973E-4,0,0,0,0,0,7.3828477558792556E-3,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C656,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C656,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C656,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C656,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":5.2409673485460349E-3},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C656,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":3.3016052697555149E-4},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C656,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C656,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C656,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C656,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C656,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,9.2554518282813077E-3,5.8305741093195957E-4,0,0,0,0,0,9.8385092392132677E-3,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C657,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C657,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C657,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C657,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":5.2409673485460349E-3},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C657,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":3.3016052697555149E-4},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C657,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C657,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C657,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C657,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C657,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,1.4409823074758737E-3,9.0776272080890979E-5,0,4.9490255919570718E-4,0,0,0,2.0266611387524717E-3,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C658,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C658,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C658,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C658,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":5.2430637354854533E-5},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C658,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":3.3029259118634174E-6},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C658,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C658,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":1.8007199999999999E-5},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C658,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C658,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C658,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,4.2824544635519578E-6,2.697779490702923E-7,0,1.4708006216699702E-6,0,0,0,6.0230330342922204E-6,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C659,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C659,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C659,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C659,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":2.0963869394184141E-6},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C659,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":1.320642107902206E-7},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C659,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C659,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":7.1999999999999999E-7},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C659,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C659,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C659,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,9.4745158998158408E-6,5.9685759408313233E-7,0,3.2540039816122342E-6,0,0,0,1.3325377475511208E-5,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C660,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C660,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C660,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C660,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":2.0963869394184141E-6},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C660,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":1.320642107902206E-7},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C660,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C660,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":7.1999999999999999E-7},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C660,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C660,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C660,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,-1.6301893366000529E-3,-2.4662483464170679E-7,-6.8381808987143038E-4,-2.130629751453385E-4,-1.3422137455689188E-5,-2.9264235205238152E-4,-4.1220805587720185E-4,2.042778641208292E-2,0,0,-3.2455895718367365E-3,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C661,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":-7.9802544618138617E-4},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C661,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":-1.2073008287174453E-7},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C661,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":-3.3474899143597656E-4},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C661,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":-1.0430056925762302E-4},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C661,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":-6.5705295644515203E-6},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C661,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":-1.4325700599614907E-4},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C661,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":-2.0178792139386337E-4},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C661,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0.01},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C661,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C661,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CO08","Network Land",null,null,-9.7765288081776668E-4,-1.4790520012328129E-7,-4.1009759449930921E-4,-1.2777756961708595E-4,-8.0494891333631349E-6,-1.7550270518269846E-4,-2.4720833603606595E-4,1.2250898583446329E-2,0,0,-1.9464364804864128E-3,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C662,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":-7.9802544618138617E-4},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C662,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":-1.2073008287174453E-7},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C662,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":-3.3474899143597656E-4},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C662,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":-1.0430056925762302E-4},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C662,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":-6.5705295644515203E-6},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C662,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":-1.4325700599614907E-4},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C662,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":-2.0178792139386337E-4},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C662,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0.01},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C662,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C662,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,-1.6301893366000529E-3,-2.4662483464170679E-7,-6.8381808987143038E-4,-2.130629751453385E-4,-1.3422137455689188E-5,-2.9264235205238152E-4,-4.1220805587720185E-4,2.042778641208292E-2,0,0,-3.2455895718367365E-3,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C663,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":-7.9802544618138617E-4},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C663,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":-1.2073008287174453E-7},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C663,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":-3.3474899143597656E-4},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C663,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":-1.0430056925762302E-4},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C663,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":-6.5705295644515203E-6},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C663,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":-1.4325700599614907E-4},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C663,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":-2.0178792139386337E-4},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C663,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0.01},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C663,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C663,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,5.9326950222128E-2,8.9753373794265857E-6,2.4885969296918591E-2,7.7539315445339279E-3,4.8846748216927708E-4,1.0650037920937242E-2,1.5001353685204879E-2,2.33531064367479E-2,0,0,0.11811568548927134,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C664,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":7.5085239771851588E-4},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C664,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":1.1359346075338079E-7},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C664,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":3.1496123846209832E-4},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C664,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":9.8135132012685202E-5},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C664,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":6.1821310352395279E-6},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C664,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":1.3478876764756132E-4},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C664,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":1.8985979123124319E-4},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C664,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":2.9556105440369819E-4},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C664,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C664,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CO11","LSS equipment",null,null,2.6766006297940396E-6,4.0493222038955981E-10,1.1227578839595067E-6,1.0693313426288421E-2,6.7363709047292E-4,4.8048817779746224E-7,6.6719215545590465E-7,0,0,0,1.1371897960540568E-2,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C665,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":1.310274434928909E-6},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C665,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":1.9822618673457674E-10},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C665,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":5.4962288194642654E-7},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C665,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":5.2346902452256828E-3},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C665,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":3.2976509391857917E-4},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C665,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":2.3521304173870558E-7},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C665,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":3.2661010938574543E-7},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C665,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C665,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C665,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CO12","Data Equipment",null,null,0.13904043584740766,2.103487228722475E-5,5.8323510724442792E-2,0,0,2.4959751154817064E-2,3.4658397317831699E-2,0,0,0,0.25700312991678648,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C666,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":1.0939927512155989E-3},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C666,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":1.655057945173926E-7},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C666,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":4.5889886326313091E-4},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C666,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C666,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C666,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":1.9638737946335447E-4},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C666,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":2.7269790405482939E-4},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C666,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C666,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C666,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C667,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C667,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C667,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C667,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C667,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C667,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C667,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C667,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C667,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C667,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C668,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C668,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C668,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C668,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C668,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C668,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C668,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C668,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C668,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C668,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C669,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C669,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C669,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C669,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C669,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C669,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C669,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C669,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C669,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C669,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C670,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C670,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C670,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C670,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C670,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C670,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C670,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C670,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C670,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C670,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C671,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C671,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C671,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C671,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C671,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C671,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C671,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C671,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C671,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C671,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C672,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C672,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C672,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C672,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C672,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C672,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C672,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C672,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C672,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C672,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C673,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C673,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C673,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C673,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C673,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C673,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C673,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C673,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C673,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C673,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(T$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C674,'NBN Scale Adjustments'!$B$245:$O$285,T$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C674,'NBN Scale Adjustments'!$B$245:$O$285,U$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C674,'NBN Scale Adjustments'!$B$245:$O$285,V$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C674,'NBN Scale Adjustments'!$B$245:$O$285,W$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(X$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C674,'NBN Scale Adjustments'!$B$245:$O$285,X$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Y$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C674,'NBN Scale Adjustments'!$B$245:$O$285,Y$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(Z$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C674,'NBN Scale Adjustments'!$B$245:$O$285,Z$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AA$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C674,'NBN Scale Adjustments'!$B$245:$O$285,AA$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AB$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C674,'NBN Scale Adjustments'!$B$245:$O$285,AB$177,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(AC$630,'5. Service Demand'!$C$11:$S$21,MATCH($C$628,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C674,'NBN Scale Adjustments'!$B$245:$O$285,AC$177,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G655:G674)","v":0.1942429409981469},2.9386238842598761E-5,8.1479392547976912E-2,3.6080185795277275E-2,2.2729111561531259E-3,3.486939206817765E-2,4.911606744827781E-2,{"$f":"SUM(N655:N674)","v":7.6459577844360069E-2},{"$f":"SUM(O655:O674)","v":0},{"$f":"SUM(P655:P674)","v":0},{"$f":"SUM(Q655:Q674)","v":0.39809027625285232},{"$f":"$Q$55-Q675","v":260.33769512330247},null,{"$f":"SUM(T655:T674)","v":-5.3698098766295885E-4},-8.1237709212551648E-8,-2.252482610681229E-4,1.5610891451276719E-2,9.8342534981476636E-4,-9.6395784041159133E-5,-1.2030527974558344E-4,{"$f":"SUM(AA655:AA674)","v":3.0295561054403695E-2},{"$f":"SUM(AB655:AB674)","v":0},{"$f":"SUM(AC655:AC674)","v":0}]
[]
[]
[null,null,"Y11",{"$f":"VLOOKUP(C678,Years,2,FALSE)","v":"2019/2020"},null,null,{"$f":"G703+G725","v":0},{"$f":"H703+H725","v":0},0,0,0,0,0,{"$f":"N703+N725","v":0},{"$f":"O703+O725","v":0},{"$f":"P703+P725","v":0},{"$f":"Q703+Q725","v":0},{"$f":"$R$33+$R$55-Q678","v":421.64013009798248}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10",null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G680,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(N680,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(O680,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(P680,Services,4,FALSE)","v":"AS2"},"Total",null,null,{"$f":"VLOOKUP(T680,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(AA680,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(AB680,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(AC680,Services,4,FALSE)","v":"AS2"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C683,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"T683*$R13","v":0},{"$f":"U683*$R13","v":0},{"$f":"V683*$R13","v":0},{"$f":"W683*$R13","v":0},{"$f":"X683*$R13","v":0},{"$f":"Y683*$R13","v":0},{"$f":"Z683*$R13","v":0},{"$f":"AA683*$R13","v":0},{"$f":"AB683*$R13","v":0},{"$f":"AC683*$R13","v":0},{"$f":"SUM(G683:M683)","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA02","Copper cables",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G683:G702)","v":0},0,0,0,0,0,0,{"$f":"SUM(N683:N702)","v":0},{"$f":"SUM(O683:O702)","v":0},{"$f":"SUM(P683:P702)","v":0},{"$f":"SUM(Q683:Q702)","v":0},{"$f":"$R$33-Q703","v":219.84429248273489},null,{"$f":"SUM(T683:T702)","v":0},0,0,0,0,0,0,{"$f":"SUM(AA683:AA702)","v":0},{"$f":"SUM(AB683:AB702)","v":0},{"$f":"SUM(AC683:AC702)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C705,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"T705*$R35","v":0},{"$f":"U705*$R35","v":0},{"$f":"V705*$R35","v":0},{"$f":"W705*$R35","v":0},{"$f":"X705*$R35","v":0},{"$f":"Y705*$R35","v":0},{"$f":"Z705*$R35","v":0},{"$f":"AA705*$R35","v":0},{"$f":"AB705*$R35","v":0},{"$f":"AC705*$R35","v":0},{"$f":"SUM(G705:M705)","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G705:G724)","v":0},0,0,0,0,0,0,{"$f":"SUM(N705:N724)","v":0},{"$f":"SUM(O705:O724)","v":0},{"$f":"SUM(P705:P724)","v":0},{"$f":"SUM(Q705:Q724)","v":0},{"$f":"$R$55-Q725","v":201.79583761524759},null,{"$f":"SUM(T705:T724)","v":0},0,0,0,0,0,0,{"$f":"SUM(AA705:AA724)","v":0},{"$f":"SUM(AB705:AB724)","v":0},{"$f":"SUM(AC705:AC724)","v":0}]
[]
[]
[null,null,"Y12",{"$f":"VLOOKUP(C728,Years,2,FALSE)","v":"2020/2021"},null,null,{"$f":"G753+G775","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"$S$33+$S$55-Q728","v":300.4843977209373}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10",null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G730,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(N730,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(O730,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(P730,Services,4,FALSE)","v":"AS2"},"Total",null,null,{"$f":"VLOOKUP(T730,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(AA730,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(AB730,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(AC730,Services,4,FALSE)","v":"AS2"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C733,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"T733*$S13","v":0},{"$f":"U733*$S13","v":0},{"$f":"V733*$S13","v":0},{"$f":"W733*$S13","v":0},{"$f":"X733*$S13","v":0},{"$f":"Y733*$S13","v":0},{"$f":"Z733*$S13","v":0},{"$f":"AA733*$S13","v":0},{"$f":"AB733*$S13","v":0},{"$f":"AC733*$S13","v":0},{"$f":"SUM(G733:M733)","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA02","Copper cables",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G733:G752)","v":0},0,0,0,0,0,0,{"$f":"SUM(N733:N752)","v":0},{"$f":"SUM(O733:O752)","v":0},{"$f":"SUM(P733:P752)","v":0},{"$f":"SUM(Q733:Q752)","v":0},{"$f":"$S$33-Q753","v":186.32873866207373},null,{"$f":"SUM(T733:T752)","v":0},0,0,0,0,0,0,{"$f":"SUM(AA733:AA752)","v":0},{"$f":"SUM(AB733:AB752)","v":0},{"$f":"SUM(AC733:AC752)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C755,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"T755*$S35","v":0},{"$f":"U755*$S35","v":0},{"$f":"V755*$S35","v":0},{"$f":"W755*$S35","v":0},{"$f":"X755*$S35","v":0},{"$f":"Y755*$S35","v":0},{"$f":"Z755*$S35","v":0},{"$f":"AA755*$S35","v":0},{"$f":"AB755*$S35","v":0},{"$f":"AC755*$S35","v":0},{"$f":"SUM(G755:M755)","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G755:G774)","v":0},0,0,0,0,0,0,{"$f":"SUM(N755:N774)","v":0},{"$f":"SUM(O755:O774)","v":0},{"$f":"SUM(P755:P774)","v":0},{"$f":"SUM(Q755:Q774)","v":0},{"$f":"$S$55-Q775","v":114.15565905886359},null,{"$f":"SUM(T755:T774)","v":0},0,0,0,0,0,0,{"$f":"SUM(AA755:AA774)","v":0},{"$f":"SUM(AB755:AB774)","v":0},{"$f":"SUM(AC755:AC774)","v":0}]
[]
[]
[null,"7.3.2","Summary of cost allocation"]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07","S08","S09","S10"]
[null,null,"Code","Year",null,null,{"$f":"VLOOKUP(G780,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL",{"$f":"VLOOKUP(N780,Services,4,FALSE)","v":"TEBA"},{"$f":"VLOOKUP(O780,Services,4,FALSE)","v":"AS1"},{"$f":"VLOOKUP(P780,Services,4,FALSE)","v":"AS2"},"Total"]
[null,null,"Y01",{"$f":"VLOOKUP(C782,Years,2,FALSE)","v":"2009/2010"},null,null,{"$f":"VLOOKUP($C782,$C$178:$Q$775,G$2,FALSE)","v":0.41039254946941683},0,0.68788110069934205,1.3563211348068753,9.3588690882622383E-11,1,9.4291455654076484E-2,0,0,0,{"$f":"SUM(G782:P782)","v":3.5488862407232991}]
[null,null,"Y02","2010/2011",null,null,5.6127499247493189,0,6.1738418483327919,22.155909813984245,3.0987344030598762E-9,1,11.858925415824176,0,0,0,{"$f":"SUM(G783:P783)","v":46.801427005989268}]
[null,null,"Y03","2011/2012",null,null,9.5169023885754847,0,9.781155420171304,30.360634314257997,3.4626987387561762E-9,1,9.9828630395697395,0,0,0,60.641555166037222]
[null,null,"Y04","2012/2013",null,null,12.470264799879171,0,12.20819180650734,31.651065109378472,3.5222621657877789E-9,1,15.216670020114224,0,0,0,72.546191739401465]
[null,null,"Y05","2013/2014",null,null,15.711691349938906,0,15.66502943755742,33.507430914587395,3.6575167713578388E-9,1,15.408497747697034,0,0,0,81.292649453438287]
[null,null,"Y06","2014/2015",null,null,31.003631655052509,3.6388262112099891E-3,24.43938518906797,1.2875683954374337,0.1194343001152402,10.393752641543145,13.994475353011561,207.6430067410852,0,0,288.88489310152426]
[null,null,"Y07","2015/2016",null,null,3.0632206753154394,4.2727123006687176E-4,2.1296897589762804,2.430347519798701E-2,2.102127065393161E-3,0.85212949134355398,1.1460591009066123,6.2550335163396448E-2,0,0,7.2804822351987299]
[null,null,"Y08","2016/2017",null,null,3.2575742483776637,4.9524756182628567E-4,1.9674221751700982,2.7264463024177708E-2,2.176981884776003E-3,0.77419438036034205,1.0475088984880527,6.576759341785765E-2,0,0,7.1424039882847943]
[null,null,"Y09","2017/2018",null,null,3.4590799540758068,5.6995287354870709E-4,1.806590439095404,3.1011878405668363E-2,2.2599756927023772E-3,0.69818028271120114,0.95472617605398358,6.9982278093261074E-2,0,0,7.0224009370015752]
[null,null,"Y10","2018/2019",null,null,3.6637182633022087,6.5122167908784586E-4,1.5758768222937953,3.6080185795277275E-2,2.2729111561531259E-3,0.62198831711498903,0.86437263194185032,7.6459577844360069E-2,0,0,6.8414199311277208]
[null,null,"Y11","2019/2020",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Y12","2020/2021",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(OFFSET(G782,0,0,Model_period,1))","v":88.169225808735916},5.7825195557396989E-3,76.435063997871751,120.43758968487552,0.12824630974906562,18.340245113073234,70.5683898392613,{"$f":"SUM(OFFSET(N782,0,0,Model_period,1))","v":207.91776652560407},{"$f":"SUM(OFFSET(O782,0,0,Model_period,1))","v":0},{"$f":"SUM(OFFSET(P782,0,0,Model_period,1))","v":0},{"$f":"SUM(OFFSET(Q782,0,0,Model_period,1))","v":582.00230979872651}]

{"sheet":"8. RAB Roll-Forward","index":14,"n_rows":2486,"n_cols":20,"rows_kept":2486,"cut":false,"hidden":false,"merged":[[461,4,461,5],[462,4,462,5]]}
["8.","Regulatory Asset Base Roll-Forward"]
[null,null,1,2,4,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,8,"Purpose"]
[null,null,"Rolls the asset base forward, including net capital expenditure"]
[]
[]
[null,8.1,"Summary of Inputs for Calculations"]
[]
[null,"8.1.1","Opening Regulatory Asset Base"]
[]
[null,null,"Code","Asset Class",null,null,{"$f":"\"Regulatory Value at 30 June \"&Start_year&\" ($M)\"","v":"Regulatory Value at 30 June 2009 ($M)"},"Average Asset Life (years)","Remaining Asset Life (years)",null,"Average asset life (years) FY2015","Average asset life (years) FY2016","Average asset life (years) FY2017","Average asset life (years) FY2018","Average asset life (years) FY2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C13,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"VLOOKUP($C13,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C13,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":35},{"$f":"VLOOKUP($C13,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":1},null,{"$f":"$H13","v":35},{"$f":"$H13","v":35},{"$f":"$H13","v":35},{"$f":"$H13","v":35},{"$f":"$H13","v":35}]
[null,null,"CA02","Copper cables",null,null,{"$f":"VLOOKUP($C14,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C14,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":20},{"$f":"VLOOKUP($C14,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":1},null,{"$f":"'2. RAB'!L16","v":1},{"$f":"'2. RAB'!M16","v":1},{"$f":"'2. RAB'!N16","v":1},{"$f":"'2. RAB'!O16","v":1},{"$f":"'2. RAB'!P16","v":1}]
[null,null,"CA03","Other cables",null,null,{"$f":"VLOOKUP($C15,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C15,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":20},{"$f":"VLOOKUP($C15,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":1},null,{"$f":"$H15","v":20},{"$f":"$H15","v":20},20,20,20]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"VLOOKUP($C16,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C16,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":12},{"$f":"VLOOKUP($C16,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":1},null,{"$f":"$H16","v":12},12,12,12,12]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"VLOOKUP($C17,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C17,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":12},{"$f":"VLOOKUP($C17,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":1},null,12,12,12,12,12]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"VLOOKUP($C18,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C18,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":12},{"$f":"VLOOKUP($C18,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":1},null,12,12,12,12,12]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"VLOOKUP($C19,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C19,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C19,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":1},null,1,1,1,1,1]
[null,null,"CA08","Network Land",null,null,{"$f":"VLOOKUP($C20,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C20,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":10000},{"$f":"VLOOKUP($C20,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":10000},null,10000,10000,10000,10000,10000]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"VLOOKUP($C21,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C21,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C21,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":1},null,1,1,1,1,1]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"VLOOKUP($C22,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C22,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":10},{"$f":"VLOOKUP($C22,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":5},null,10,10,10,10,10]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,{"$f":"VLOOKUP($C23,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C23,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,{"$f":"VLOOKUP($C24,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,{"$f":"VLOOKUP($C25,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,{"$f":"VLOOKUP($C26,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,{"$f":"VLOOKUP($C27,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,{"$f":"VLOOKUP($C28,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,{"$f":"VLOOKUP($C29,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,{"$f":"VLOOKUP($C30,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,{"$f":"VLOOKUP($C31,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,{"$f":"VLOOKUP($C32,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G13:G32)","v":10}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C35,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"VLOOKUP($C35,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C35,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":27},{"$f":"VLOOKUP($C35,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":1},null,{"$f":"$H35","v":27},{"$f":"$H35","v":27},27,27,27]
[null,null,"CO02","Switching Equipment - Trunk",null,null,{"$f":"VLOOKUP($C36,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C36,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":25},{"$f":"VLOOKUP($C36,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":1},null,{"$f":"$H36","v":25},25,25,25,25]
[null,null,"CO03","Switching Equipment - Other",null,null,{"$f":"VLOOKUP($C37,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C37,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":20},{"$f":"VLOOKUP($C37,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":1},null,20,20,20,20,20]
[null,null,"CO04","Inter-exchange Cables ",null,null,{"$f":"VLOOKUP($C38,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C38,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":38},{"$f":"VLOOKUP($C38,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":1},null,38,38,38,38,38]
[null,null,"CO05","Transmission Equipment ",null,null,{"$f":"VLOOKUP($C39,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C39,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C39,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":1},null,1,1,1,1,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,{"$f":"VLOOKUP($C40,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C40,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":16},{"$f":"VLOOKUP($C40,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":1},null,16,16,16,16,16]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,{"$f":"VLOOKUP($C41,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C41,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C41,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":1},null,1,1,1,1,1]
[null,null,"CO08","Network Land",null,null,{"$f":"VLOOKUP($C42,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C42,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":10000},{"$f":"VLOOKUP($C42,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":10000},null,10000,10000,10000,10000,10000]
[null,null,"CO09","Network Buildings/Support",null,null,{"$f":"VLOOKUP($C43,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C43,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C43,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":1},null,1,1,1,1,1]
[null,null,"CO10","Indirect Capital Assets",null,null,{"$f":"VLOOKUP($C44,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C44,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":10},{"$f":"VLOOKUP($C44,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":5},null,10,10,10,10,10]
[null,null,"CO11","LSS equipment",null,null,{"$f":"VLOOKUP($C45,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C45,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C45,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":0},null,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,{"$f":"VLOOKUP($C46,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C46,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":6},{"$f":"VLOOKUP($C46,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":1},null,6,6,6,6,6]
[null,null,"CO13","Spare Core Asset Class 13",null,null,{"$f":"VLOOKUP($C47,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C47,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,{"$f":"VLOOKUP($C48,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,{"$f":"VLOOKUP($C49,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,{"$f":"VLOOKUP($C50,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,{"$f":"VLOOKUP($C51,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,{"$f":"VLOOKUP($C52,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,{"$f":"VLOOKUP($C53,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,{"$f":"VLOOKUP($C54,'2. RAB'!$C$15:$L$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'2. RAB'!$C$15:$L$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'2. RAB'!$C$15:$L$56,I$2,FALSE)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G35:G54)","v":11}]
[]
[null,"8.1.2","Asset Class Additions"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H59,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C62,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":136.112702598054},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":88.606478434939561},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":87.270634232822431},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":85.954929412879707},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":84.659060350846133},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},{"$f":"SUM(OFFSET(H62,0,0,1,Model_period))","v":487.60380502954183}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":83.923261600962988},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":52.394129314153837},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":51.604227773030303},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":50.826234902836831},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":50.059971166712259},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},293.80782475769621]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":38.58686613501856},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":39.520398132708443},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":38.924582841959655},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":38.337750149500948},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":37.759764632369375},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},198.12936189155698]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":13.317859971111128},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":17.399454196814023},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":17.137137485673279},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":16.87877549955812},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":16.624308616456823},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},86.357535769613378]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":1.028739863577089},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0.48739846886596822},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0.480050378407397},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0.47281306883312563},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0.46568486999437247},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},7.9346866496779525]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":8.9692688996261968E-2},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":8.8340468925176219E-2},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":8.7008635121255715E-2},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":8.5696880238161036E-2},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},5.3507386732808548]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":3.1333471656376686},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":3.2533194869512898},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":3.2042719675030407},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":3.1559638956170968},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":3.1083841232740772},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},20.855286638983173]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},5]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":22.721841501794916},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":29.702937124541695},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":29.255131308934168},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":28.814076679165641},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":28.379671453372985},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},143.8736580678094]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":186.91618821923001},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":186.91618821923001},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":186.91618821923001},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":186.91618821923001},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":186.91618821923001},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},939.58094109615001]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H62:H81)","v":485.74080705538631},418.3699960672011,414.88056467648539,411.44374046274277,408.05873031249422,10,10,10,10,10,0,0,2188.4938385743098]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C84,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":56.89816398},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":17.108151538213114},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":16.85022654847273},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":16.596190073525072},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":16.34598348955355},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},{"$f":"SUM(OFFSET(H84,0,0,1,Model_period))","v":128.79871562976444}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":7.2994199999999992E-3},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":1.297729914956869E-2},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":1.2781651493389464E-2},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":1.2588953449832038E-2},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":1.2399160550105991E-2},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},5.0580464846428956]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":1.3314854599999999},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0.93229138369938835},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0.91823602271906191},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0.90439256241243182},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0.89075780813401195},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},9.9771632369648948]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":92.734513692446569},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":80.87882310180197},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":79.659482159435882},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":78.458524179095079},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":77.275672016560847},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},414.00701514934036]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":157.09337994783834},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":132.20335835796064},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":130.21024123061008},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":128.24717262799203},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":126.31369953416163},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},679.06785169856278]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":6.2768670879727155},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":7.0580762354044539},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":6.9516676478643369},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":6.8468632917216485},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":6.743638981349684},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},38.877113244312838]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":7.7389307558914888},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":8.0352456671313757},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":7.9141051306083519},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":7.7947909264959367},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":7.6772755207401326},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},44.160348000867288]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},5]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":130.39615432526898},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":170.45928134387964},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":167.88941233765937},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":165.35828705168163},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":162.86532137996494},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},801.9684564384545]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":128.50007603877006},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":128.50007603877006},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":128.50007603877006},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":128.50007603877006},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":128.50007603877006},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},647.50038019385033]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},5]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":447.54680879498233},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":375.90447778278053},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":351.06617484984457},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":345.92862107155423},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":340.86625100709256},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},1866.3123335062544]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$64:$S$105,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$64:$S$105,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$64:$S$105,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$64:$S$105,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$64:$S$105,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$64:$S$105,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$64:$S$105,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$64:$S$105,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$64:$S$105,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$64:$S$105,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$64:$S$105,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$64:$S$105,S$2,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H84:H103)","v":1028.5236795031706},921.09275874879074,889.97240361747777,878.64750677669804,867.49107493687757,12,12,12,12,12,0,0,4645.7274235830146]
[]
[]
[null,"8.1.3","Asset Class Disposals"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H109,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C112,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C112,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C112,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C112,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C112,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C112,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C112,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C112,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C112,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C112,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C112,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C112,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C112,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},{"$f":"SUM(OFFSET(H112,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H112:H131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C134,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},{"$f":"SUM(OFFSET(H134,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$116:$S$157,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$116:$S$157,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$116:$S$157,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$116:$S$157,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$116:$S$157,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$116:$S$157,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$116:$S$157,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$116:$S$157,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$116:$S$157,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$116:$S$157,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$116:$S$157,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$116:$S$157,S$2,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H134:H153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,8.1999999999999993,"Roll-Forward of Regulatory Asset Base"]
[]
[null,"8.2.1","Net Additions"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H161,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C164,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"(H62-H112)*(1+IAD_WACC)^0.5","v":140.30324204862808},91.334430612588591,{"$f":"(J62-J112)*(1+WACC)^0.5","v":89.783339134930415},88.429752409122571,{"$f":"(L62-L112)*(1+WACC)^0.5","v":87.096572554366048},{"$f":"(M62-M112)","v":1},1,1,1,1,{"$f":"(R62-R112)*(1+WACC)^0.5","v":0},0,{"$f":"SUM(OFFSET(H164,0,0,1,Model_period))","v":501.94733675963568}]
[null,null,"CA02","Copper cables",null,null,null,86.507030285640568,54.007201875925013,53.090021903377334,52.289628984004381,51.501302905111316,1,1,1,1,1,0,0,302.39518595405866]
[null,null,"CA03","Other cables",null,null,null,39.774850663474524,40.737123569176831,40.045303356704302,39.441574518182023,38.846947583751138,1,1,1,1,1,0,0,203.84579969128882]
[null,null,"CA04","Pair gain systems",null,null,null,13.727880612395202,17.935136009300848,17.630551676447599,17.364750905972308,17.102957386709676,1,1,1,1,1,0,0,88.761276590825645]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,1.0604119625099011,0.50240414043773707,0.49387203731576551,0.48642635039434634,0.47909291573574625,1,1,1,1,1,0,0,8.0222074063934965]
[null,null,"CA06","Other CAN assets",null,null,null,0,9.2454082639123053E-2,9.0883976615639697E-2,8.9513796518520761E-2,8.8164273456541042E-2,1,1,1,1,1,0,0,5.3610161292298244]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,3.2298143921295543,3.3534803345075246,3.2965296891434317,3.2468307263798604,3.1978810324331022,1,1,1,1,1,0,0,21.324536174593476]
[null,null,"CA08","Network Land",null,null,null,0,0,0,0,0,1,1,1,1,1,0,0,5]
[null,null,"CA09","Network Buildings/Support",null,null,null,23.421385125464941,30.617409671500681,30.09744799997209,29.643694480822742,29.196781815959131,1,1,1,1,1,0,0,147.97671909371959]
[null,null,"CA10","Indirect Capital Assets",null,null,null,192.67082864391298,192.67082864391298,192.29789796100656,192.29789796100656,192.29789796100656,1,1,1,1,1,0,0,967.23535117084566]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"(H72-H122)*(1+IAD_WACC)^0.5","v":0},0,0,0,0,{"$f":"(M72-M122)","v":0},0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H164:H183)","v":500.69544373415567},431.25046893998933,426.82584773551309,423.29007013240334,419.80759842852922,10,10,10,10,10,0,0,2251.8694289705909]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C186,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"(H84-H134)*(1+IAD_WACC)^0.5","v":58.649903503735182},17.63486493511768,{"$f":"(J84-J134)*(1+WACC)^0.5","v":17.335379970608095},17.074029251854071,{"$f":"(L84-L134)*(1+WACC)^0.5","v":16.81661869468341},{"$f":"(M84-M134)","v":1},1,1,1,1,{"$f":"(R84-R134)*(1+WACC)^0.5","v":0},0,{"$f":"SUM(OFFSET(H186,0,0,1,Model_period))","v":132.51079635599845}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,7.5241492640029228E-3,1.3376834850573473E-2,1.3149662092221535E-2,1.2951415867160332E-2,1.2756158431124688E-2,1,1,1,1,1,0,0,5.0597582205050831]
[null,null,"CO03","Switching Equipment - Other",null,null,null,1.3724782714091794,0.96099409658548485,0.94467396688964034,0.93043192427774357,0.91640459677906927,1,1,1,1,1,0,0,10.124982855941118]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,95.589556834199271,83.368861815712194,81.953046003459349,80.717509919831514,79.500600958542506,1,1,1,1,1,0,0,426.12957553174482]
[null,null,"CO05","Transmission Equipment ",null,null,null,161.92985731938421,136.27353974531732,133.95926762787403,131.93967815607317,129.95053630993371,1,1,1,1,1,0,0,699.05287915858241]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,6.4701147324327248,7.2753751821233665,7.1518207638599662,7.043998870125658,6.9378025149992535,1,1,1,1,1,0,0,39.879112063540973]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,7.9771913591916253,8.2826289996231512,8.141968843669332,8.0192193329592296,7.898320411789431,1,1,1,1,1,0,0,45.319328947232776]
[null,null,"CO08","Network Land",null,null,null,0,0,0,0,0,1,1,1,1,1,0,0,5]
[null,null,"CO09","Network Buildings/Support",null,null,null,134.41069682184121,175.70725842135667,172.72330122939616,170.11929952891961,167.55455613816633,1,1,1,1,1,0,0,825.51511213968001]
[null,null,"CO10","Indirect Capital Assets",null,null,null,132.45624344830568,132.45624344830568,132.19986318735974,132.19986318735974,132.19986318735974,1,1,1,1,1,0,0,666.51207645869056]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"(H94-H144)*(1+IAD_WACC)^0.5","v":0},0,0,0,0,{"$f":"(M94-M144)","v":1},1,1,1,1,0,0,5]
[null,null,"CO12","Data Equipment",null,null,null,461.32555627729647,387.47755298978706,361.17410756127822,355.88863281647906,350.68050648257946,1,1,1,1,1,0,0,1921.54635612742]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H186:H205)","v":1060.1891227170595},949.45069646877914,915.59657881648673,903.94561440374696,892.46796545326401,12,12,12,12,12,0,0,4781.649977859337]
[]
[]
[null,"8.2.2","Opening RAB by Asset Class"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H211,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C214,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"G314","v":1},{"$f":"H314","v":140.30324204862808},{"$f":"I314","v":227.62900860268445},{"$f":"J314","v":310.79412851872297},390.04042344795562,{"$f":"L314","v":465.42697416788542},{"$f":"M314","v":452.22847883189587},{"$f":"N314","v":439.0014120673348},425.74577387420231,412.46156425249842,399.14878320222311,384.80743072337634]
[null,null,"CA02","Copper cables",null,null,null,1,{"$f":"H315","v":86.507030285640568},136.18888064728355,{"$f":"J315","v":182.25319094258259},224.86260722333981,264.06921597600376,247.70746211151783,231.38425260031192,{"$f":"O315","v":215.45347659290186},199.83774449847232,184.48153882438538,169.08230728455021]
[null,null,"CA03","Other cables",null,null,null,1,{"$f":"H316","v":39.774850663474524},78.523231699477634,114.54293634454936,147.95664698326362,178.80365196163788,168.17274835730268,157.67836073023528,147.33705831881784,137.14332448458248,127.15569796900401,117.33351004648596]
[null,null,"CA04","Pair gain systems",null,null,null,1,{"$f":"H317","v":13.727880612395202},30.519026570663115,45.51099352863605,58.767947076429714,60.870904463139382,63.702578765425315,57.131246691898504,50.6120451210409,44.141197936006982,37.71530803283899,30.577436284271201]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,1,{"$f":"H318","v":1.0604119625099011},1.4744484394051465,1.8380858014752754,2.153121473514338,2.4202881816952724,3.1467531888508562,3.7854563819877578,4.3385283790326223,4.8078429754304688,5.1953694379120794,4.5419832523934884]
[null,null,"CA06","Other CAN assets",null,null,null,1,{"$f":"H319","v":0},9.2454082639123053E-2,0.17563355236816916,0.24986917728212638,0.31529579609089375,1.2828343593329494,2.1595899503963114,2.946837437952051,3.6461588909985854,4.2592787963981475,3.8186922432089716]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,1,{"$f":"H320","v":3.2298143921295543},3.3534803345075246,3.2965296891434317,3.2468307263798604,3.1978810324331022,1,1,1,1,1,0]
[null,null,"CA08","Network Land",null,null,null,1,{"$f":"H321","v":1.0253574384052353},1.051360476796785,1.0780255521402318,1.1053695198860454,1.133409664624202,2.1616424062398067,3.190480966395802,4.2199429905556975,5.2500465653195896,6.2808102294525785,6.2802102294525799]
[null,null,"CA09","Network Buildings/Support",null,null,null,1,{"$f":"H322","v":23.421385125464941},30.617409671500681,30.09744799997209,29.643694480822742,29.196781815959131,1,1,1,1,1,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,1,{"$f":"H323","v":193.47082864391299},366.67457442343465,520.23830665565868,654.57224909178194,769.67640173180462,674.45286661472005,579.12933149763558,483.70579638055102,388.18226126346644,292.5587261463819,195.83519102929736]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,{"$f":"H324","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,{"$f":"H325","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,{"$f":"H326","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,{"$f":"H327","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,{"$f":"H328","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,{"$f":"H329","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,{"$f":"H330","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,0,{"$f":"H331","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"G332","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"G333","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H214:H233)","v":10},502.52080117256094,876.12387494839277,1209.8252785852487,1512.5987592006559,1775.1108047912737,1614.8553646352852,1475.4601308861961,1336.3594590950543,1197.4701408667754,1058.7955126385959,912.27676109303604]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C236,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"G336","v":1},{"$f":"H336","v":58.649903503735182},74.112549790566376,88.622567967142885,97.696597218996956,106.51321591368037,111.21237422488412,107.44245366387933,103.63633775827989,99.794021102886532,95.915499135060571,91.733831465725899]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,1,{"$f":"H337","v":7.5241492640029228E-3},2.0600018144016279E-2,3.2913640871654756E-2,4.4503030890543173E-2,5.537910683870953E-2,1.0529887780185061,2.0105984491983029,2.9282081203780992,3.8058177915578959,4.6434274627376926,4.4410371339174892]
[null,null,"CO03","Switching Equipment - Other",null,null,null,1,{"$f":"H338","v":1.3724782714091794},2.2648484544242056,3.0928488029141121,3.8593734104476409,4.5653490942686075,5.309099951471552,6.0028508086744958,6.6466016658774398,7.2403525230803831,7.7841033802833275,7.2778542374862711]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,1,{"$f":"H339","v":95.589556834199271},176.44290399637993,253.68651793010474,327.53793667484757,398.0483014604111,387.96594420957575,377.85727116926665,367.72228233948391,357.56097772022753,347.37335731149744,336.1594211132936]
[null,null,"CO05","Transmission Equipment ",null,null,null,1,{"$f":"H340","v":161.92985731938421},136.27353974531732,133.95926762787403,131.93967815607317,129.95053630993371,1,1,1,1,1,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,1,{"$f":"H341","v":6.4701147324327248},13.341107743779046,19.633835387979257,25.37175234070391,30.563223008919309,29.383278504947995,28.140834000976689,26.835889497005375,25.468444993034062,24.038500489062748,21.546055985091442]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,1,{"$f":"H342","v":7.9771913591916253},8.2826289996231512,8.141968843669332,8.0192193329592296,7.898320411789431,1,1,1,1,1,0]
[null,null,"CO08","Network Land",null,null,null,1,{"$f":"H343","v":1.0253574384052353},1.051360476796785,1.0780255521402318,1.1053695198860454,1.133409664624202,2.1616424062398067,3.190480966395802,4.2199429905556975,5.2500465653195896,6.2808102294525785,6.2802102294525799]
[null,null,"CO09","Network Buildings/Support",null,null,null,1,{"$f":"H344","v":134.41069682184121},175.70725842135667,172.72330122939616,170.11929952891961,167.55455613816633,1,1,1,1,1,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,1,{"$f":"H345","v":133.2562434483057},252.26686255178078,357.77547704947938,450.06410522844203,529.13274708866868,463.9815394427996,398.7303317969305,333.37912415106138,267.92791650519234,202.37670885932329,135.72550121345427]
[null,null,"CO11","LSS equipment",null,null,null,0,{"$f":"H346","v":0},0,0,0,0,1,1,1,1,1,0]
[null,null,"CO12","Data Equipment",null,null,null,1,{"$f":"H347","v":461.32555627729647},771.91551655420085,991.62243923763174,1145.8482025827172,1235.5510674578231,917.12667476991976,598.53561541534975,356.66548210699574,179.20827429693958,61.780084413763205,2.5000000000000004]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,0,{"$f":"H348","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,0,{"$f":"H349","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,0,{"$f":"H350","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,0,{"$f":"H351","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,0,{"$f":"H352","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0,{"$f":"H353","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"G354","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"G355","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"G356","v":11},1062.0144801554648,1611.6791767523691,2030.3691632692035,2361.6060370248838,2610.9661056551236,1922.1935422878569,1525.9104362706717,1206.0338686296377,950.25585149823792,754.19249128118088,605.66391137842152]
[]
[]
[null,"8.2.3","Regulatory Depreciation"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H261,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C264,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H668+H816+H964+H1112+H1260+H1408+H1556+H1704+H1852+H2000+H2148+H2296+H2444","v":1},4.0086640585322311,6.6182192188919053,9.1834574798899169,11.710021834436276,{"$f":"M668+M816+M964+M1112+M1260+M1408+M1556+M1704+M1852+M2000+M2148+M2296+M2444","v":14.198495335989591},14.22706676456102,{"$f":"O668+O816+O964+O1112+O1260+O1408+O1556+O1704+O1852+O2000+O2148+O2296+O2444","v":14.255638193132448},14.284209621703877,14.312781050275305,14.341352478846733,14.341352478846733,{"$f":"SUM(OFFSET(H264,0,0,1,Model_period))","v":103.79855355741257}]
[null,null,"CA02","Copper cables",null,null,null,1,4.325351514282028,7.0257116080782787,9.680212703247145,12.294694152447363,14.869759297702929,15.746747247934092,15.642186550517584,15.55134312751796,15.471084818953308,15.399231539835119,13.190150506124491,111.60709102068068]
[null,null,"CA03","Other cables",null,null,null,{"$f":"H670+H818+H966+H1114+H1262+H1410+H1558+H1706+H1854+H2002+H2150+H2298+H2446","v":1},1.9887425331737263,4.0255987116325684,6.0278638794677839,7.9999426053768854,9.9422899845644412,9.9089351388499392,9.860862496958644,9.8166794961152579,9.7761736390540968,9.8221879225180651,9.8221879225180651,70.347088485193339]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"H671+H819+H967+H1115+H1263+H1411+H1559+H1707+H1855+H2003+H2151+H2299+H2447","v":1},1.1439900510329335,2.6385847184746707,4.1077973581786376,15,6.9801063825688026,7.0032835221246899,7.0172501070788442,7.0344437318118951,7.0545384152344628,7.1378717485677958,7.1378717485677958,58.979994286504933]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"H672+H820+H968+H1116+H1264+H1412+H1560+H1708+H1856+H2004+H2152+H2300+H2448","v":1},8.8367663542491759E-2,0.13023467524563651,0.17139067835528363,0.21192620755481248,0.251850617199458,0.33312437812981277,0.41316484122070296,0.4921797129895546,0.57005285218525736,0.65338618551859073,0.65338618551859073,3.6622916264230105]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"H673+H821+H969+H1117+H1265+H1413+H1561+H1709+H1857+H2005+H2153+H2301+H2449","v":1},0,7.7045068865935875E-3,1.5278171604563563E-2,2.2737654647773626E-2,3.0084677435818712E-2,0.11321502591997454,0.19555255908673536,0.27692414312214264,0.3572532198558428,0.44058655318917611,0.44058655318917611,2.0187499585594448]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"H674+H822+H970+H1118+H1266+H1414+H1562+H1710+H1858+H2006+H2154+H2302+H2450","v":1},3.2298143921295543,3.3534803345075246,3.2965296891434317,3.2468307263798604,3.1978810324331022,1,1,1,1,1,0,21.324536174593476]
[null,null,"CA08","Network Land",null,null,null,{"$f":"H675+H823+H971+H1119+H1267+H1415+H1563+H1711+H1859+H2007+H2155+H2303+H2451","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,2.0000000000000001E-4,3.0000000000000003E-4,4.0000000000000002E-4,5.0000000000000001E-4,6.0000000000000006E-4,6.0000000000000006E-4,2E-3]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"H676+H824+H972+H1120+H1268+H1416+H1564+H1712+H1860+H2008+H2156+H2304+H2452","v":1},23.421385125464941,30.617409671500681,30.09744799997209,29.643694480822742,29.196781815959131,1,1,1,1,1,0,147.97671909371959]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"H677+H825+H973+H1121+H1269+H1417+H1565+H1713+H1861+H2009+H2157+H2305+H2453","v":0.2},19.467082864391298,38.7341657287826,57.963955524883254,77.193745320983908,96.223535117084566,96.32353511708456,96.423535117084555,96.523535117084549,96.623535117084543,96.723535117084538,77.456452252693254,675.67662502446387]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"H678+H826+H974+H1122+H1270+H1418+H1566+H1714+H1862+H2010+H2158+H2306+H2454","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"H679+H827+H975+H1123+H1271+H1419+H1567+H1715+H1863+H2011+H2159+H2307+H2455","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"H680+H828+H976+H1124+H1272+H1420+H1568+H1716+H1864+H2012+H2160+H2308+H2456","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"H681+H829+H977+H1125+H1273+H1421+H1569+H1717+H1865+H2013+H2161+H2309+H2457","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"H682+H830+H978+H1126+H1274+H1422+H1570+H1718+H1866+H2014+H2162+H2310+H2458","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"H683+H831+H979+H1127+H1275+H1423+H1571+H1719+H1867+H2015+H2163+H2311+H2459","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"H684+H832+H980+H1128+H1276+H1424+H1572+H1720+H1868+H2016+H2164+H2312+H2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"H685+H833+H981+H1129+H1277+H1425+H1573+H1721+H1869+H2017+H2165+H2313+H2461","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"H686+H834+H982+H1130+H1278+H1426+H1574+H1722+H1870+H2018+H2166+H2314+H2462","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"H687+H835+H983+H1131+H1279+H1427+H1575+H1723+H1871+H2019+H2167+H2315+H2463","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H264:H283)","v":8.2000999999999991},57.673498202549197,93.151209174000456,120.5440334847421,157.32369298264962,174.89088426093784,145.65610719460409,145.80848986507954,145.97971495034523,146.16591911264283,146.51875154556001,123.04258764745811,1195.3936492275509]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C286,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H690+H838+H986+H1134+H1282+H1430+H1578+H1726+H1874+H2022+H2170+H2318+H2466","v":1},2.172218648286488,2.8253617940315872,8,8,{"$f":"M690+M838+M986+M1134+M1282+M1430+M1578+M1726+M1874+M2022+M2170+M2318+M2466","v":4.722622087259202},4.7592750673833812,4.7958510932638942,4.8324361369210598,4.8690293588680404,4.1816676693346642,3.9351183806114967,{"$f":"SUM(OFFSET(H286,0,0,1,Model_period))","v":45.976794186013656}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H691+H839+H987+H1135+H1283+H1431+H1579+H1727+H1875+H2023+H2171+H2319+H2467","v":1},3.0096597056011691E-4,8.3603936458305581E-4,1.3620258482719173E-3,1.8800824829583306E-3,2.3903288202033182E-3,4.239032882020332E-2,8.2390328820203321E-2,0.12239032882020331,0.16239032882020332,0.20239032882020333,0.20239032882020333,1.4163307577673898]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"H692+H840+H988+H1136+H1284+H1432+H1580+H1728+H1876+H2024+H2172+H2320+H2468","v":1},6.8623913570458966E-2,0.11667361839973321,0.16390731674421521,0.2104289129581024,0.25624914279705585,0.30624914279705584,0.35624914279705583,0.40624914279705582,0.45624914279705581,0.5062491427970558,0.5062491427970558,3.3408794756577889]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"H693+H841+H989+H1137+H1285+H1433+H1581+H1729+H1877+H2025+H2173+H2321+H2469","v":1},2.5155146535315596,4.709432069734512,6.8660911750887053,8.9902361729790083,11.08235725083539,11.108673040309075,11.13498882978276,11.161304619256445,11.18762040873013,11.213936198203815,11.213936198203815,79.756218220247575]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"H694+H842+H990+H1138+H1286+H1434+H1582+H1730+H1878+H2026+H2174+H2322+H2470","v":1},161.92985731938421,136.27353974531732,133.95926762787403,131.93967815607317,129.95053630993371,1,1,1,1,1,0,699.05287915858241]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"H695+H843+H991+H1139+H1287+H1435+H1583+H1731+H1879+H2027+H2175+H2323+H2471","v":1},0.4043821707770453,0.85909311965975577,1.3060819174010037,1.7463318467838573,2.1799445039713108,2.2424445039713108,2.3049445039713108,2.3674445039713108,2.4299445039713108,2.4924445039713108,2.4924445039713108,16.840611574478213]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"H696+H844+H992+H1140+H1288+H1436+H1584+H1732+H1880+H2028+H2176+H2324+H2472","v":1},7.9771913591916253,8.2826289996231512,8.141968843669332,8.0192193329592296,7.898320411789431,1,1,1,1,1,0,45.319328947232776]
[null,null,"CO08","Network Land",null,null,null,{"$f":"H697+H845+H993+H1141+H1289+H1437+H1585+H1733+H1881+H2029+H2177+H2325+H2473","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,2.0000000000000001E-4,3.0000000000000003E-4,4.0000000000000002E-4,5.0000000000000001E-4,6.0000000000000006E-4,6.0000000000000006E-4,2E-3]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"H698+H846+H994+H1142+H1290+H1438+H1586+H1734+H1882+H2030+H2178+H2326+H2474","v":1},134.41069682184121,175.70725842135667,172.72330122939616,170.11929952891961,167.55455613816633,1,1,1,1,1,0,825.51511213968001]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"H699+H847+H995+H1143+H1291+H1439+H1587+H1735+H1883+H2031+H2179+H2327+H2475","v":0.2},13.445624344830568,26.691248689661137,39.911235008397114,53.13122132713309,66.151207645869064,66.251207645869059,66.351207645869053,66.451207645869047,66.551207645869042,66.651207645869007,53.405583301038469,465.13536759936716]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"H700+H848+H996+H1144+H1292+H1440+H1588+H1736+H1884+H2032+H2180+H2328+H2476","v":0},0,0,0,0,0,1,1,1,1,1,0,4]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"H701+H849+H997+H1145+H1293+H1441+H1589+H1737+H1885+H2033+H2181+H2329+H2477","v":1},76.88759271288275,141.46718487784727,201.66286947139363,260.97764160747346,319.42439268790338,319.59105935457006,242.87013330835396,178.4572078100561,118.4281898831764,59.280084413763191,0.83333333333333337,1860.766271713657]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"H702+H850+H998+H1146+H1294+H1442+H1590+H1738+H1886+H2034+H2182+H2330+H2478","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"H703+H851+H999+H1147+H1295+H1443+H1591+H1739+H1887+H2035+H2183+H2331+H2479","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"H704+H852+H1000+H1148+H1296+H1444+H1592+H1740+H1888+H2036+H2184+H2332+H2480","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"H705+H853+H1001+H1149+H1297+H1445+H1593+H1741+H1889+H2037+H2185+H2333+H2481","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"H706+H854+H1002+H1150+H1298+H1446+H1594+H1742+H1890+H2038+H2186+H2334+H2482","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"H707+H855+H1003+H1151+H1299+H1447+H1595+H1743+H1891+H2039+H2187+H2335+H2483","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"H708+H856+H1004+H1152+H1300+H1448+H1596+H1744+H1892+H2040+H2188+H2336+H2484","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"H709+H857+H1005+H1153+H1301+H1449+H1597+H1745+H1893+H2041+H2189+H2337+H2485","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H286:H305)","v":9.2000999999999991},399.81210291026645,496.93335737499575,572.73618461581248,643.13603696776249,709.22267650734511,408.30149908372016,331.89606485285822,267.79864018769121,208.08513127223219,148.52857990275925,72.58965518877568,4047.1217937726842]
[]
[]
[null,"8.2.4","Closing RAB by Asset Class"]
[]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G311,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C314,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"G13","v":1},{"$f":"H618+H768+H916+H1064+H1212+H1360+H1508+H1656+H1804+H1952+H2100","v":140.30324204862808},227.62900860268445,310.79412851872297,390.04042344795562,465.42697416788542,452.22847883189587,{"$f":"N618+N768+N916+N1064+N1212+N1360+N1508+N1656+N1804+N1952+N2100","v":439.0014120673348},425.74577387420231,412.46156425249842,{"$f":"Q618+Q768+Q916+Q1064+Q1212+Q1360+Q1508+Q1656+Q1804+Q1952+Q2100","v":399.14878320222311},384.80743072337634,370.46607824452951,{"$f":"SUM(OFFSET(H314,0,0,1,Model_period))","v":3662.7797890140309}]
[null,null,"CA02","Copper cables",null,null,1,86.507030285640568,136.18888064728355,182.25319094258259,224.86260722333981,264.06921597600376,247.70746211151783,231.38425260031192,215.45347659290186,199.83774449847232,184.48153882438538,169.08230728455021,155.89215677842574,1972.7453997024393]
[null,null,"CA03","Other cables",null,null,1,39.774850663474524,78.523231699477634,114.54293634454936,147.95664698326362,178.80365196163788,168.17274835730268,157.67836073023528,147.33705831881784,137.14332448458248,127.15569796900401,117.33351004648596,107.51132212396786,1297.0885075123454]
[null,null,"CA04","Pair gain systems",null,null,1,13.727880612395202,30.519026570663115,45.51099352863605,58.767947076429714,60.870904463139382,63.702578765425315,57.131246691898504,50.6120451210409,44.141197936006982,37.71530803283899,30.577436284271201,23.439564535703401,462.69912879847419]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,1,1.0604119625099011,1.4744484394051465,1.8380858014752754,2.153121473514338,2.4202881816952724,3.1467531888508562,3.7854563819877578,4.3385283790326223,4.8078429754304688,5.1953694379120794,4.5419832523934884,3.8885970668748975,30.220306221813715]
[null,null,"CA06","Other CAN assets",null,null,1,0,9.2454082639123053E-2,0.17563355236816916,0.24986917728212638,0.31529579609089375,1.2828343593329494,2.1595899503963114,2.946837437952051,3.6461588909985854,4.2592787963981475,3.8186922432089716,3.3781056900197957,15.127952043458357]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,1,3.2298143921295543,3.3534803345075246,3.2965296891434317,3.2468307263798604,3.1978810324331022,1,1,1,1,1,0,0,21.324536174593476]
[null,null,"CA08","Network Land",null,null,1,{"$f":"H625+H775+H923+H1071+H1219+H1367+H1515+H1663+H1811+H1959+H2107","v":1.0253574384052353},{"$f":"I625+I775+I923+I1071+I1219+I1367+I1515+I1663+I1811+I1959+I2107","v":1.051360476796785},1.0780255521402318,1.1053695198860454,1.133409664624202,2.1616424062398067,3.190480966395802,4.2199429905556975,5.2500465653195896,6.2808102294525785,6.2802102294525799,6.2796102294525795,26.496445809815974]
[null,null,"CA09","Network Buildings/Support",null,null,1,23.421385125464941,30.617409671500681,30.09744799997209,29.643694480822742,29.196781815959131,1,1,1,1,1,0,0,147.97671909371959]
[null,null,"CA10","Indirect Capital Assets",null,null,1,193.47082864391299,366.67457442343465,520.23830665565868,654.57224909178194,769.67640173180462,674.45286661472005,579.12933149763558,483.70579638055102,388.18226126346644,292.5587261463819,195.83519102929736,118.3787387766041,4922.6613424493471]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,{"$f":"H628+H778+H926+H1074+H1222+H1370+H1518+H1666+H1814+H1962+H2110","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,{"$f":"H629+H779+H927+H1075+H1223+H1371+H1519+H1667+H1815+H1963+H2111","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,{"$f":"H630+H780+H928+H1076+H1224+H1372+H1520+H1668+H1816+H1964+H2112","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,{"$f":"H631+H781+H929+H1077+H1225+H1373+H1521+H1669+H1817+H1965+H2113","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,{"$f":"H632+H782+H930+H1078+H1226+H1374+H1522+H1670+H1818+H1966+H2114","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,{"$f":"H633+H783+H931+H1079+H1227+H1375+H1523+H1671+H1819+H1967+H2115","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,{"$f":"H634+H784+H932+H1080+H1228+H1376+H1524+H1672+H1820+H1968+H2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,{"$f":"H635+H785+H933+H1081+H1229+H1377+H1525+H1673+H1821+H1969+H2117","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,{"$f":"H636+H786+H934+H1082+H1230+H1378+H1526+H1674+H1822+H1970+H2118","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,{"$f":"H637+H787+H935+H1083+H1231+H1379+H1527+H1675+H1823+H1971+H2119","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G314:G333)","v":10},502.52080117256094,876.12387494839277,1209.8252785852487,1512.5987592006559,1775.1108047912737,1614.8553646352852,1475.4601308861961,1336.3594590950543,1197.4701408667754,1058.7955126385959,912.27676109303604,789.23417344557788,12559.120126820038]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C336,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"G35","v":1},{"$f":"H640+H790+H938+H1086+H1234+H1382+H1530+H1678+H1826+H1974+H2122","v":58.649903503735182},74.112549790566376,88.622567967142885,97.696597218996956,106.51321591368037,111.21237422488412,107.44245366387933,103.63633775827989,99.794021102886532,95.915499135060571,91.733831465725899,87.7987130851144,{"$f":"SUM(OFFSET(H336,0,0,1,Model_period))","v":943.59552027911218}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,1,{"$f":"H641+H791+H939+H1087+H1235+H1383+H1531+H1679+H1827+H1975+H2123","v":7.5241492640029228E-3},2.0600018144016279E-2,3.2913640871654756E-2,4.4503030890543173E-2,5.537910683870953E-2,1.0529887780185061,2.0105984491983029,2.9282081203780992,3.8058177915578959,4.6434274627376926,4.4410371339174892,4.2386468050972859,14.601960547899424]
[null,null,"CO03","Switching Equipment - Other",null,null,1,{"$f":"H642+H792+H940+H1088+H1236+H1384+H1532+H1680+H1828+H1976+H2124","v":1.3724782714091794},2.2648484544242056,3.0928488029141121,3.8593734104476409,4.5653490942686075,5.309099951471552,6.0028508086744958,6.6466016658774398,7.2403525230803831,7.7841033802833275,7.2778542374862711,6.7716050946892157,48.137906362850941]
[null,null,"CO04","Inter-exchange Cables ",null,null,1,{"$f":"H643+H793+H941+H1089+H1237+H1385+H1533+H1681+H1829+H1977+H2125","v":95.589556834199271},176.44290399637993,253.68651793010474,327.53793667484757,398.0483014604111,387.96594420957575,377.85727116926665,367.72228233948391,357.56097772022753,347.37335731149744,336.1594211132936,324.94548491508982,3089.7850496459937]
[null,null,"CO05","Transmission Equipment ",null,null,1,{"$f":"H644+H794+H942+H1090+H1238+H1386+H1534+H1682+H1830+H1978+H2126","v":161.92985731938421},136.27353974531732,133.95926762787403,131.93967815607317,129.95053630993371,1,1,1,1,1,0,0,699.05287915858241]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,1,{"$f":"H645+H795+H943+H1091+H1239+H1387+H1535+H1683+H1831+H1979+H2127","v":6.4701147324327248},13.341107743779046,19.633835387979257,25.37175234070391,30.563223008919309,29.383278504947995,28.140834000976689,26.835889497005375,25.468444993034062,24.038500489062748,21.546055985091442,19.053611481120129,229.24698069884113]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,1,{"$f":"H646+H796+H944+H1092+H1240+H1388+H1536+H1684+H1832+H1980+H2128","v":7.9771913591916253},8.2826289996231512,8.141968843669332,8.0192193329592296,7.898320411789431,1,1,1,1,1,0,0,45.319328947232776]
[null,null,"CO08","Network Land",null,null,1,{"$f":"H647+H797+H945+H1093+H1241+H1389+H1537+H1685+H1833+H1981+H2129","v":1.0253574384052353},1.051360476796785,1.0780255521402318,1.1053695198860454,1.133409664624202,2.1616424062398067,3.190480966395802,4.2199429905556975,5.2500465653195896,6.2808102294525785,6.2802102294525799,6.2796102294525795,26.496445809815974]
[null,null,"CO09","Network Buildings/Support",null,null,1,{"$f":"H648+H798+H946+H1094+H1242+H1390+H1538+H1686+H1834+H1982+H2130","v":134.41069682184121},175.70725842135667,172.72330122939616,170.11929952891961,167.55455613816633,1,1,1,1,1,0,0,825.51511213968001]
[null,null,"CO10","Indirect Capital Assets",null,null,1,{"$f":"H649+H799+H947+H1095+H1243+H1391+H1539+H1687+H1835+H1983+H2131","v":133.2562434483057},252.26686255178078,357.77547704947938,450.06410522844203,529.13274708866868,463.9815394427996,398.7303317969305,333.37912415106138,267.92791650519234,202.37670885932329,135.72550121345427,82.319917912415789,3388.8910561219836]
[null,null,"CO11","LSS equipment",null,null,0,{"$f":"H650+H800+H948+H1096+H1244+H1392+H1540+H1688+H1836+H1984+H2132","v":0},0,0,0,0,1,1,1,1,1,0,0,5]
[null,null,"CO12","Data Equipment",null,null,1,{"$f":"H651+H801+H949+H1097+H1245+H1393+H1541+H1689+H1837+H1985+H2133","v":461.32555627729647},771.91551655420085,991.62243923763174,1145.8482025827172,1235.5510674578231,917.12667476991976,598.53561541534975,356.66548210699574,179.20827429693958,61.780084413763205,2.5000000000000004,1.6666666666666672,6719.5789131126385]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,{"$f":"H652+H802+H950+H1098+H1246+H1394+H1542+H1690+H1838+H1986+H2134","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,{"$f":"H653+H803+H951+H1099+H1247+H1395+H1543+H1691+H1839+H1987+H2135","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,{"$f":"H654+H804+H952+H1100+H1248+H1396+H1544+H1692+H1840+H1988+H2136","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,{"$f":"H655+H805+H953+H1101+H1249+H1397+H1545+H1693+H1841+H1989+H2137","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,{"$f":"H656+H806+H954+H1102+H1250+H1398+H1546+H1694+H1842+H1990+H2138","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,{"$f":"H657+H807+H955+H1103+H1251+H1399+H1547+H1695+H1843+H1991+H2139","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,{"$f":"H658+H808+H956+H1104+H1252+H1400+H1548+H1696+H1844+H1992+H2140","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,{"$f":"H659+H809+H957+H1105+H1253+H1401+H1549+H1697+H1845+H1993+H2141","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G336:G355)","v":11},1062.0144801554648,1611.6791767523691,2030.3691632692035,2361.6060370248838,2610.9661056551236,1922.1935422878569,1525.9104362706717,1206.0338686296377,950.25585149823792,754.19249128118088,605.66391137842152,533.07425618964589,16035.22115282463]
[]
[]
[null,"8.2.4","New asset RAB (opening)"]
[]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G361,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C364,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"G720+G868+G1016+G1164+G1312+G1460+G1608+G1756+G1904+G2052+G2200+G2348","v":0},0,{"$f":"I720+I868+I1016+I1164+I1312+I1460+I1608+I1756+I1904+I2052+I2200+I2348","v":140.30324204862808},227.62900860268445,310.79412851872297,390.04042344795562,465.42697416788542,452.22847883189587,439.0014120673348,425.74577387420231,{"$f":"Q720+Q868+Q1016+Q1164+Q1312+Q1460+Q1608+Q1756+Q1904+Q2052+Q2200+Q2348","v":412.46156425249842},399.14878320222311,384.80743072337634,{"$f":"SUM(OFFSET(H364,0,0,1,Model_period))","v":3263.6310058118079}]
[null,null,"CA02","Copper cables",null,null,{"$f":"G721+G869+G1017+G1165+G1313+G1461+G1609+G1757+G1905+G2053+G2201+G2349","v":0},0,86.507030285640568,136.18888064728355,182.25319094258259,224.86260722333981,264.06921597600376,248.12279453931501,231.71621838215677,215.72356913269141,200.0601580829225,184.66612789764935,169.08230728455021,1789.5036652119359]
[null,null,"CA03","Other cables",null,null,{"$f":"G722+G870+G1018+G1166+G1314+G1462+G1610+G1758+G1906+G2054+G2202+G2350","v":0},0,39.774850663474524,78.523231699477634,114.54293634454936,147.95664698326362,178.80365196163788,168.45418396059779,157.90485394283778,147.5221133081252,137.29633052215138,127.2832181258871,117.33351004648596,1170.7787993861152]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"G723+G871+G1019+G1167+G1315+G1463+G1611+G1759+G1907+G2055+G2203+G2351","v":0},0,13.727880612395202,30.519026570663115,45.51099352863605,58.767947076429714,70.316044529463056,63.808138662336802,57.212396484955953,50.674789054013246,44.189687208587209,37.752443181632344,30.577436284271201,434.72690372748036]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"G724+G872+G1020+G1168+G1316+G1464+G1612+G1760+G1908+G2056+G2204+G2352","v":0},0,1.0604119625099011,1.4744484394051465,1.8380858014752754,2.153121473514338,2.4202881816952724,3.1503672514583489,3.7894810146639415,4.3427487742494266,4.8121213854985356,5.1996115064453923,4.5419832523934884,25.041074284470184]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"G725+G873+G1021+G1169+G1317+G1465+G1613+G1761+G1909+G2057+G2205+G2353","v":0},0,0,9.2454082639123053E-2,0.17563355236816916,0.24986917728212638,0.31529579609089375,1.2833097111973746,2.1612615142324221,2.9492945741459833,3.6491281914775007,4.2625706713697689,3.8186922432089716,10.876246599433593]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"G726+G874+G1022+G1170+G1318+G1466+G1614+G1762+G1910+G2058+G2206+G2354","v":0},0,3.2298143921295543,3.3534803345075246,3.2965296891434317,3.2468307263798604,3.1978810324331022,1,1,1,1,1,0,20.324536174593476]
[null,null,"CA08","Network Land",null,null,{"$f":"G727+G875+G1023+G1171+G1319+G1467+G1615+G1763+G1911+G2059+G2207+G2355","v":0},0,0,0,0,0,0,1,1.9999,2.9996999999999998,3.9994000000000001,4.9990000000000006,4.9984999999999999,9.9990000000000006]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"G728+G876+G1024+G1172+G1320+G1468+G1616+G1764+G1912+G2060+G2208+G2356","v":0},0,23.421385125464941,30.617409671500681,30.09744799997209,29.643694480822742,29.196781815959131,1,1,1,1,1,0,146.97671909371959]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"G729+G877+G1025+G1173+G1321+G1469+G1617+G1765+G1913+G2061+G2209+G2357","v":0},0,192.67082864391298,366.07457442343468,519.83830665565858,654.37224909178201,769.67640173180462,674.45286661472005,579.12933149763558,483.70579638055102,388.18226126346644,292.5587261463819,195.83519102929736,4628.1026163029655]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,{"$f":"G730+G878+G1026+G1174+G1322+G1470+G1618+G1766+G1914+G2062+G2210+G2358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,{"$f":"G731+G879+G1027+G1175+G1323+G1471+G1619+G1767+G1915+G2063+G2211+G2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,{"$f":"G732+G880+G1028+G1176+G1324+G1472+G1620+G1768+G1916+G2064+G2212+G2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,{"$f":"G733+G881+G1029+G1177+G1325+G1473+G1621+G1769+G1917+G2065+G2213+G2361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,{"$f":"G734+G882+G1030+G1178+G1326+G1474+G1622+G1770+G1918+G2066+G2214+G2362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,{"$f":"G735+G883+G1031+G1179+G1327+G1475+G1623+G1771+G1919+G2067+G2215+G2363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,{"$f":"G736+G884+G1032+G1180+G1328+G1476+G1624+G1772+G1920+G2068+G2216+G2364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,{"$f":"G737+G885+G1033+G1181+G1329+G1477+G1625+G1773+G1921+G2069+G2217+G2365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,{"$f":"G738+G886+G1034+G1182+G1330+G1478+G1626+G1774+G1922+G2070+G2218+G2366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,{"$f":"G739+G887+G1035+G1183+G1331+G1479+G1627+G1775+G1923+G2071+G2219+G2367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H364:H383)","v":0},500.69544373415567,874.47251447159601,1208.3472530331085,1511.2933896807699,1783.4225351929731,1614.5001395715212,1474.9148549038173,1335.6637850979785,1196.6506509066021,1057.8704807315889,910.99505086358351,11499.960566592523]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C386,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"G742+G890+G1038+G1186+G1334+G1482+G1630+G1778+G1926+G2074+G2222+G2370","v":0},0,58.649903503735182,74.112549790566376,88.622567967142885,102.22918431494286,114.94601865179978,111.21421128149352,107.4439744486824,103.63762085982184,99.795118938272338,95.916448395956365,91.733831465725899,{"$f":"SUM(OFFSET(H386,0,0,1,Model_period))","v":860.65114975645713}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,{"$f":"G743+G891+G1039+G1187+G1335+G1483+G1631+G1779+G1927+G2075+G2223+G2371","v":0},0,7.5241492640029228E-3,2.0600018144016279E-2,3.2913640871654756E-2,4.4503030890543173E-2,5.537910683870953E-2,1.0529887780185061,2.0105984491983029,2.9282081203780992,3.8058177915578959,4.6434274627376926,4.4410371339174892,9.9585330851617311]
[null,null,"CO03","Switching Equipment - Other",null,null,{"$f":"G744+G892+G1040+G1188+G1336+G1484+G1632+G1780+G1928+G2076+G2224+G2372","v":0},0,1.3724782714091794,2.2648484544242056,3.0928488029141121,3.8593734104476409,4.5653490942686075,5.309099951471552,6.0028508086744958,6.6466016658774398,7.2403525230803831,7.7841033802833275,7.2778542374862711,40.353802982567615]
[null,null,"CO04","Inter-exchange Cables ",null,null,{"$f":"G745+G893+G1041+G1189+G1337+G1485+G1633+G1781+G1929+G2077+G2225+G2373","v":0},0,95.589556834199271,176.44290399637993,253.68651793010474,327.53793667484757,398.0483014604111,387.96594420957575,377.85727116926665,367.72228233948391,357.56097772022753,347.37335731149744,336.1594211132936,2742.4116923344964]
[null,null,"CO05","Transmission Equipment ",null,null,{"$f":"G746+G894+G1042+G1190+G1338+G1486+G1634+G1782+G1930+G2078+G2226+G2374","v":0},0,161.92985731938421,136.27353974531732,133.95926762787403,131.93967815607317,129.95053630993371,1,1,1,1,1,0,698.05287915858241]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,{"$f":"G747+G895+G1043+G1191+G1339+G1487+G1635+G1783+G1931+G2079+G2227+G2375","v":0},0,6.4701147324327248,13.341107743779046,19.633835387979257,25.37175234070391,30.563223008919309,29.383278504947995,28.140834000976689,26.835889497005375,25.468444993034062,24.038500489062748,21.546055985091442,205.20848020977837]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,{"$f":"G748+G896+G1044+G1192+G1340+G1488+G1636+G1784+G1932+G2080+G2228+G2376","v":0},0,7.9771913591916253,8.2826289996231512,8.141968843669332,8.0192193329592296,7.898320411789431,1,1,1,1,1,0,44.319328947232776]
[null,null,"CO08","Network Land",null,null,{"$f":"G749+G897+G1045+G1193+G1341+G1489+G1637+G1785+G1933+G2081+G2229+G2377","v":0},0,0,0,0,0,0,1,1.9999,2.9996999999999998,3.9994000000000001,4.9990000000000006,4.9984999999999999,9.9990000000000006]
[null,null,"CO09","Network Buildings/Support",null,null,{"$f":"G750+G898+G1046+G1194+G1342+G1490+G1638+G1786+G1934+G2082+G2230+G2378","v":0},0,134.41069682184121,175.70725842135667,172.72330122939616,170.11929952891961,167.55455613816633,1,1,1,1,1,0,824.51511213968001]
[null,null,"CO10","Indirect Capital Assets",null,null,{"$f":"G751+G899+G1047+G1195+G1343+G1491+G1639+G1787+G1935+G2083+G2231+G2379","v":0},0,132.45624344830568,251.66686255178081,357.3754770494794,449.86410522844199,529.13274708866868,463.9815394427996,398.7303317969305,333.37912415106138,267.92791650519234,202.37670885932329,135.72550121345427,3184.5143472626605]
[null,null,"CO11","LSS equipment",null,null,{"$f":"G752+G900+G1048+G1196+G1344+G1492+G1640+G1788+G1936+G2084+G2232+G2380","v":0},0,0,0,0,0,0,1,1,1,1,1,0,4]
[null,null,"CO12","Data Equipment",null,null,{"$f":"G753+G901+G1049+G1197+G1345+G1493+G1641+G1789+G1937+G2085+G2233+G2381","v":0},0,461.32555627729647,771.91551655420085,991.62243923763174,1145.8482025827172,1235.5510674578231,917.12667476991976,598.53561541534975,356.66548210699574,179.20827429693958,61.780084413763205,2.5000000000000004,6657.7988286988757]
[null,null,"CO13","Spare Core Asset Class 13",null,null,{"$f":"G754+G902+G1050+G1198+G1346+G1494+G1642+G1790+G1938+G2086+G2234+G2382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,{"$f":"G755+G903+G1051+G1199+G1347+G1495+G1643+G1791+G1939+G2087+G2235+G2383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,{"$f":"G756+G904+G1052+G1200+G1348+G1496+G1644+G1792+G1940+G2088+G2236+G2384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,{"$f":"G757+G905+G1053+G1201+G1349+G1497+G1645+G1793+G1941+G2089+G2237+G2385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,{"$f":"G758+G906+G1054+G1202+G1350+G1498+G1646+G1794+G1942+G2090+G2238+G2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,{"$f":"G759+G907+G1055+G1203+G1351+G1499+G1647+G1795+G1943+G2091+G2239+G2387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,{"$f":"G760+G908+G1056+G1204+G1352+G1500+G1648+G1796+G1944+G2092+G2240+G2388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,{"$f":"G761+G909+G1057+G1205+G1353+G1501+G1649+G1797+G1945+G2093+G2241+G2389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H386:H405)","v":0},1060.1891227170595,1610.0278162755724,2028.8911377170634,2364.8332546009437,2618.2654987286187,1921.0337369382269,1524.7213760890788,1204.8149087406239,949.00630276830407,752.91163031262408,604.38220114896899,15281.783154575493]
[]
[]
[null,"8.2.4","New asset depreciation"]
[]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G411,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C414,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"G816+G964+G1112+G1260+G1408+G1556+G1704+G1852+G2000+G2148+G2296+G2444","v":0},0,{"$f":"I816+I964+I1112+I1260+I1408+I1556+I1704+I1852+I2000+I2148+I2296+I2444","v":4.0086640585322311},6.6182192188919053,9.1834574798899169,11.710021834436276,14.198495335989591,14.22706676456102,14.255638193132448,14.284209621703877,14.312781050275305,14.341352478846733,14.341352478846733,{"$f":"SUM(OFFSET(H414,0,0,1,Model_period))","v":102.79855355741257}]
[null,null,"CA02","Copper cables",null,null,0,0,{"$f":"I817+I965+I1113+I1261+I1409+I1557+I1705+I1853+I2001+I2149+I2297+I2445","v":4.325351514282028},7.0257116080782787,9.680212703247145,12.294694152447363,14.869759297702929,15.746747247934092,15.642186550517584,15.55134312751796,15.471084818953308,15.399231539835119,13.190150506124491,110.60709102068068]
[null,null,"CA03","Other cables",null,null,{"$f":"G818+G966+G1114+G1262+G1410+G1558+G1706+G1854+G2002+G2150+G2298+G2446","v":0},0,1.9887425331737263,4.0255987116325684,6.0278638794677839,7.9999426053768854,9.9422899845644412,9.9089351388499392,9.860862496958644,9.8166794961152579,9.7761736390540968,9.8221879225180651,9.8221879225180651,69.347088485193339]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"G819+G967+G1115+G1263+G1411+G1559+G1707+G1855+G2003+G2151+G2299+G2447","v":0},0,1.1439900510329335,2.6385847184746707,4.1077973581786376,5.5548599336763296,6.9801063825688026,7.0032835221246899,7.0172501070788442,7.0344437318118951,7.0545384152344628,7.1378717485677958,7.1378717485677958,48.534854220181266]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"G820+G968+G1116+G1264+G1412+G1560+G1708+G1856+G2004+G2152+G2300+G2448","v":0},0,8.8367663542491759E-2,0.13023467524563651,0.17139067835528363,0.21192620755481248,0.251850617199458,0.33312437812981277,0.41316484122070296,0.4921797129895546,0.57005285218525736,0.65338618551859073,0.65338618551859073,2.6622916264230101]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"G821+G969+G1117+G1265+G1413+G1561+G1709+G1857+G2005+G2153+G2301+G2449","v":0},0,0,7.7045068865935875E-3,1.5278171604563563E-2,2.2737654647773626E-2,3.0084677435818712E-2,0.11321502591997454,0.19555255908673536,0.27692414312214264,0.3572532198558428,0.44058655318917611,0.44058655318917611,1.0187499585594448]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"G822+G970+G1118+G1266+G1414+G1562+G1710+G1858+G2006+G2154+G2302+G2450","v":0},0,3.2298143921295543,3.3534803345075246,3.2965296891434317,3.2468307263798604,3.1978810324331022,1,1,1,1,1,0,20.324536174593476]
[null,null,"CA08","Network Land",null,null,{"$f":"G823+G971+G1119+G1267+G1415+G1563+G1711+G1859+G2007+G2155+G2303+G2451","v":0},0,0,0,0,0,0,1E-4,2.0000000000000001E-4,3.0000000000000003E-4,4.0000000000000002E-4,5.0000000000000001E-4,5.0000000000000001E-4,1E-3]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"G824+G972+G1120+G1268+G1416+G1564+G1712+G1860+G2008+G2156+G2304+G2452","v":0},0,23.421385125464941,30.617409671500681,30.09744799997209,29.643694480822742,29.196781815959131,1,1,1,1,1,0,146.97671909371959]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"G825+G973+G1121+G1269+G1417+G1565+G1713+G1861+G2009+G2157+G2305+G2453","v":0},0,19.267082864391298,38.534165728782597,57.763955524883251,76.993745320983905,96.223535117084566,96.32353511708456,96.423535117084555,96.523535117084549,96.623535117084543,96.723535117084538,77.456452252693254,674.67662502446387]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,{"$f":"G826+G974+G1122+G1270+G1418+G1566+G1714+G1862+G2010+G2158+G2306+G2454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,{"$f":"G827+G975+G1123+G1271+G1419+G1567+G1715+G1863+G2011+G2159+G2307+G2455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,{"$f":"G828+G976+G1124+G1272+G1420+G1568+G1716+G1864+G2012+G2160+G2308+G2456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,{"$f":"G829+G977+G1125+G1273+G1421+G1569+G1717+G1865+G2013+G2161+G2309+G2457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,{"$f":"G830+G978+G1126+G1274+G1422+G1570+G1718+G1866+G2014+G2162+G2310+G2458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,{"$f":"G831+G979+G1127+G1275+G1423+G1571+G1719+G1867+G2015+G2163+G2311+G2459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,{"$f":"G832+G980+G1128+G1276+G1424+G1572+G1720+G1868+G2016+G2164+G2312+G2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,{"$f":"G833+G981+G1129+G1277+G1425+G1573+G1721+G1869+G2017+G2165+G2313+G2461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,{"$f":"G834+G982+G1130+G1278+G1426+G1574+G1722+G1870+G2018+G2166+G2314+G2462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,{"$f":"G835+G983+G1131+G1279+G1427+G1575+G1723+G1871+G2019+G2167+G2315+G2463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H414:H433)","v":0},57.473398202549205,92.95110917400045,120.34393348474211,147.67845291632597,174.89078426093783,145.65600719460409,145.8083898650795,145.97961495034525,146.16581911264282,146.51865154556003,123.04248764745812,1176.9475091612271]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C436,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"G838+G986+G1134+G1282+G1430+G1578+G1726+G1874+G2022+G2170+G2318+G2466","v":0},0,2.172218648286488,2.8253617940315872,3.4674129040541093,4.0997843578264828,4.722622087259202,4.7592750673833812,4.7958510932638942,4.8324361369210598,4.8690293588680404,4.1816676693346642,3.9351183806114967,{"$f":"SUM(OFFSET(H436,0,0,1,Model_period))","v":36.543991447894243}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,{"$f":"G839+G987+G1135+G1283+G1431+G1579+G1727+G1875+G2023+G2171+G2319+G2467","v":0},0,3.0096597056011691E-4,8.3603936458305581E-4,1.3620258482719173E-3,1.8800824829583306E-3,2.3903288202033182E-3,4.239032882020332E-2,8.2390328820203321E-2,0.12239032882020331,0.16239032882020332,0.20239032882020333,0.20239032882020333,0.41633075776739004]
[null,null,"CO03","Switching Equipment - Other",null,null,{"$f":"G840+G988+G1136+G1284+G1432+G1580+G1728+G1876+G2024+G2172+G2320+G2468","v":0},0,6.8623913570458966E-2,0.11667361839973321,0.16390731674421521,0.2104289129581024,0.25624914279705585,0.30624914279705584,0.35624914279705583,0.40624914279705582,0.45624914279705581,0.5062491427970558,0.5062491427970558,2.3408794756577889]
[null,null,"CO04","Inter-exchange Cables ",null,null,{"$f":"G841+G989+G1137+G1285+G1433+G1581+G1729+G1877+G2025+G2173+G2321+G2469","v":0},0,2.5155146535315596,4.709432069734512,6.8660911750887053,8.9902361729790083,11.08235725083539,11.108673040309075,11.13498882978276,11.161304619256445,11.18762040873013,11.213936198203815,11.213936198203815,78.756218220247575]
[null,null,"CO05","Transmission Equipment ",null,null,{"$f":"G842+G990+G1138+G1286+G1434+G1582+G1730+G1878+G2026+G2174+G2322+G2470","v":0},0,161.92985731938421,136.27353974531732,133.95926762787403,131.93967815607317,129.95053630993371,1,1,1,1,1,0,698.05287915858241]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,{"$f":"G843+G991+G1139+G1287+G1435+G1583+G1731+G1879+G2027+G2175+G2323+G2471","v":0},0,0.4043821707770453,0.85909311965975577,1.3060819174010037,1.7463318467838573,2.1799445039713108,2.2424445039713108,2.3049445039713108,2.3674445039713108,2.4299445039713108,2.4924445039713108,2.4924445039713108,15.840611574478213]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,{"$f":"G844+G992+G1140+G1288+G1436+G1584+G1732+G1880+G2028+G2176+G2324+G2472","v":0},0,7.9771913591916253,8.2826289996231512,8.141968843669332,8.0192193329592296,7.898320411789431,1,1,1,1,1,0,44.319328947232776]
[null,null,"CO08","Network Land",null,null,{"$f":"G845+G993+G1141+G1289+G1437+G1585+G1733+G1881+G2029+G2177+G2325+G2473","v":0},0,0,0,0,0,0,1E-4,2.0000000000000001E-4,3.0000000000000003E-4,4.0000000000000002E-4,5.0000000000000001E-4,5.0000000000000001E-4,1E-3]
[null,null,"CO09","Network Buildings/Support",null,null,{"$f":"G846+G994+G1142+G1290+G1438+G1586+G1734+G1882+G2030+G2178+G2326+G2474","v":0},0,134.41069682184121,175.70725842135667,172.72330122939616,170.11929952891961,167.55455613816633,1,1,1,1,1,0,824.51511213968001]
[null,null,"CO10","Indirect Capital Assets",null,null,{"$f":"G847+G995+G1143+G1291+G1439+G1587+G1735+G1883+G2031+G2179+G2327+G2475","v":0},0,13.245624344830569,26.491248689661138,39.711235008397111,52.931221327133088,66.151207645869064,66.251207645869059,66.351207645869053,66.451207645869047,66.551207645869042,66.651207645869007,53.405583301038469,464.13536759936716]
[null,null,"CO11","LSS equipment",null,null,{"$f":"G848+G996+G1144+G1292+G1440+G1588+G1736+G1884+G2032+G2180+G2328+G2476","v":0},0,0,0,0,0,0,1,1,1,1,1,0,4]
[null,null,"CO12","Data Equipment",null,null,{"$f":"G849+G997+G1145+G1293+G1441+G1589+G1737+G1885+G2033+G2181+G2329+G2477","v":0},0,76.88759271288275,141.46718487784727,201.66286947139363,260.97764160747346,319.42439268790338,319.59105935457006,242.87013330835396,178.4572078100561,118.4281898831764,59.280084413763191,0.83333333333333337,1859.766271713657]
[null,null,"CO13","Spare Core Asset Class 13",null,null,{"$f":"G850+G998+G1146+G1294+G1442+G1590+G1738+G1886+G2034+G2182+G2330+G2478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,{"$f":"G851+G999+G1147+G1295+G1443+G1591+G1739+G1887+G2035+G2183+G2331+G2479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,{"$f":"G852+G1000+G1148+G1296+G1444+G1592+G1740+G1888+G2036+G2184+G2332+G2480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,{"$f":"G853+G1001+G1149+G1297+G1445+G1593+G1741+G1889+G2037+G2185+G2333+G2481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,{"$f":"G854+G1002+G1150+G1298+G1446+G1594+G1742+G1890+G2038+G2186+G2334+G2482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,{"$f":"G855+G1003+G1151+G1299+G1447+G1595+G1743+G1891+G2039+G2187+G2335+G2483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,{"$f":"G856+G1004+G1152+G1300+G1448+G1596+G1744+G1892+G2040+G2188+G2336+G2484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,{"$f":"G857+G1005+G1153+G1301+G1449+G1597+G1745+G1893+G2041+G2189+G2337+G2485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H436:H455)","v":0},399.61200291026648,496.73325737499573,568.00349751986653,639.03572132558895,709.22257650734514,408.30139908372018,331.89596485285824,267.79854018769123,208.08503127223219,148.52847990275924,72.589555188775677,4028.6879910345642]
[]
[]
[null,8.3000000000000007,"Detailed Roll-Forward Calculations"]
[]
[]
[null,null,null,null,"Model year",null,0,1,2,3,4,5,6,7,8,9,10]
[null,"8.3.1","NBN-related asset disposals (initial RAB)",null,"NBN migration (YoY)",null,null,null,null,null,null,null,0.01,0.01,0.01,0.01,0.01]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H465,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C468,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H468,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,0,0,0,0,0,{"$f":"(M570-M669)*M$463","v":0},{"$f":"(N570-N669)*N$463","v":0},0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,0,0,0,0,0,{"$f":"(M571-M670)*M$463","v":0},0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,0,0,0,0,0,{"$f":"(M572-M671)*M$463","v":0},0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0,0,0,0,0,{"$f":"(M573-M672)*M$463","v":0},0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,0,0,0,0,0,{"$f":"(M574-M673)*M$463","v":0},0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H468:H487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C490,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H490,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H490:H509)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"8.3.1","NBN-related asset disposals (new assets)"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H515,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C518,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H518,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,0,0,0,0,0,{"$f":"(M365-M415)*M$463","v":2.4919945667830086},{"$f":"(N365-N415)*N$463","v":2.3237604729138095},2.160740318316392,2.0017222600517348,1.8458907326396921,0,0,10.824108350704638]
[null,null,"CA03","Other cables",null,null,null,0,0,0,0,0,{"$f":"(M366-M416)*M$463","v":1.6886136197707344},1.5854524882174788,1.4804399144587914,1.3770543381200995,1.2752015688309728,0,0,7.4067619293980771]
[null,null,"CA04","Pair gain systems",null,null,null,0,0,0,0,0,{"$f":"(M367-M417)*M$463","v":0.63335938146894255},0.56804855140212118,0.50195146377877109,0.43640345322201352,0.37135148793352751,0,0,2.5111143378053757]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0,0,0,0,0,{"$f":"(M368-M418)*M$463","v":2.1684375644958145E-2},2.8172428733285359E-2,3.3763161734432383E-2,3.8505690612598724E-2,4.2420685333132785E-2,0,0,0.1645463420584074]
[null,null,"CA06","Other CAN assets",null,null,null,0,0,0,0,0,{"$f":"(M369-M419)*M$463","v":2.8521111865507506E-3},1.1700946852774001E-2,1.9657089551456869E-2,2.6723704310238405E-2,3.2918749716216576E-2,0,0,9.3852601617236603E-2]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H518:H537)","v":0},0,0,0,0,4.8385040548541935,4.5171348881194691,4.1965519478398434,3.8804094463166852,3.5677832244535419,0,0,21.000383561583732]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C540,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,0,0,0,0,0,{"$f":"(M386-M436)*M463*'Cost Allocation'!LS_Port_Alloc","v":1.1022339656454059E-2},{"$f":"(N386-N436)*N463*'Cost Allocation'!LS_Port_Alloc","v":1.0645493621411014E-2},{"$f":"(O386-O436)*O463*'Cost Allocation'!LS_Port_Alloc","v":1.0264812335541851E-2},{"$f":"(P386-P436)*P463*'Cost Allocation'!LS_Port_Alloc","v":9.8805184722900782E-3},{"$f":"(Q386-Q436)*Q463*'Cost Allocation'!LS_Port_Alloc","v":9.4926089579404314E-3},0,0,{"$f":"SUM(OFFSET(H540,0,0,1,Model_period))","v":5.130577304363744E-2}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H540:H559)","v":0},0,0,0,0,{"$f":"SUM(M540:M559)","v":1.1022339656454059E-2},{"$f":"SUM(N540:N559)","v":1.0645493621411014E-2},{"$f":"SUM(O540:O559)","v":1.0264812335541851E-2},{"$f":"SUM(P540:P559)","v":9.8805184722900782E-3},{"$f":"SUM(Q540:Q559)","v":9.4926089579404314E-3},0,0,5.130577304363744E-2]
[]
[]
[null,"8.3.1","Roll-Forward of Opening RAB"]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H566,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C569,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"G618","v":1},{"$f":"H618","v":0},{"$f":"I618","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H569,0,0,1,Model_period))","v":1}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"G619","v":1},0,0,0,0,{"$f":"L619","v":0},0,0,0,0,0,0,1]
[null,null,"CA03","Other cables",null,null,null,{"$f":"G620","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"G621","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"G622","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"G623","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"G624","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA08","Network Land",null,null,null,{"$f":"G625","v":1},1.0253574384052353,1.051360476796785,1.0780255521402318,1.1053695198860454,1.133409664624202,1.161642406239807,1.190580966395802,1.2202429905556971,1.2506465653195895,1.2818102294525791,1.2817102294525791,11.216635580363395]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"G626","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"G627","v":1},0.8,0.60000000000000009,0.40000000000000008,0.20000000000000007,0,0,0,0,0,0,0,3.0000000000000004]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"G628","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"G629","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"G630","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"G631","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"G632","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"G633","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"G634","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"G635","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"G636","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"G637","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H569:H588)","v":10},1.8253574384052353,1.6513604767967851,1.4780255521402319,1.3053695198860455,1.133409664624202,1.161642406239807,1.190580966395802,1.2202429905556971,1.2506465653195895,1.2818102294525791,1.2817102294525791,{"$f":"SUM(T569:T588)","v":22.216635580363395}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C591,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"G640","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H591,0,0,1,Model_period))","v":1}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"G641","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"G642","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"G643","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"G644","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"G645","v":1},{"$f":"H645","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"G646","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO08","Network Land",null,null,null,{"$f":"G647","v":1},1.0253574384052353,1.051360476796785,1.0780255521402318,1.1053695198860454,1.133409664624202,1.161642406239807,1.190580966395802,1.2202429905556971,1.2506465653195895,1.2818102294525791,1.2817102294525791,11.216635580363395]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"G648","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"G649","v":1},0.8,0.60000000000000009,0.40000000000000008,0.20000000000000007,0,0,0,0,0,0,0,3.0000000000000004]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"G650","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"G651","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"G652","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"G653","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"G654","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"G655","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"G656","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"G657","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"G658","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"G659","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H591:H610)","v":11},1.8253574384052353,1.6513604767967851,1.4780255521402319,1.3053695198860455,1.133409664624202,1.161642406239807,1.190580966395802,1.2202429905556971,1.2506465653195895,1.2818102294525791,1.2817102294525791,23.216635580363395]
[]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G615,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C618,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"G13","v":1},{"$f":"G618-H668","v":0},0,0,0,0,{"$f":"IF((L618-M668-M468)<0,0,L618-M668-M468)","v":0},{"$f":"IF((M618-N668-N468)<0,0,M618-N668-N468)","v":0},{"$f":"IF((N618-O668-O468)<0,0,N618-O668-O468)","v":0},0,0,0,0,{"$f":"SUM(OFFSET(H618,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,1,{"$f":"G619-H669","v":0},{"$f":"H619-I669","v":0},0,0,0,{"$f":"IF((L619-M669-M469)<0,0,L619-M669-M469)","v":0},{"$f":"IF((M619-N669-N469)<0,0,M619-N669-N469)","v":0},0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,1,0,{"$f":"H620-I670","v":0},0,0,0,{"$f":"IF((L620-M670-M470)<0,0,L620-M670-M470)","v":0},0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,1,0,{"$f":"H621-I671","v":0},0,0,0,{"$f":"IF((L621-M671-M471)<0,0,L621-M671-M471)","v":0},0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,1,0,{"$f":"H622-I672","v":0},0,0,0,{"$f":"IF((L622-M672-M472)<0,0,L622-M672-M472)","v":0},0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,1,0,{"$f":"H623-I673","v":0},0,0,0,{"$f":"IF((L623-M673-M473)<0,0,L623-M673-M473)","v":0},0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,1,0,{"$f":"H624-I674","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,1,{"$f":"(G625-H675)*(1+Infl_rate)","v":1.0253574384052353},{"$f":"(H625-I675)*(1+Infl_rate)","v":1.051360476796785},{"$f":"(I625-J675)*(1+Infl_rate)","v":1.0780255521402318},{"$f":"(J625-K675)*(1+Infl_rate)","v":1.1053695198860454},{"$f":"(K625-L675)*(1+Infl_rate)","v":1.133409664624202},{"$f":"(L625-M675)*(1+Infl_rate_FY1519)","v":1.161642406239807},{"$f":"(M625-N675)*(1+Infl_rate_FY1519)","v":1.190580966395802},{"$f":"(N625-O675)*(1+Infl_rate_FY1519)","v":1.2202429905556971},{"$f":"(O625-P675)*(1+Infl_rate_FY1519)","v":1.2506465653195895},{"$f":"(P625-Q675)*(1+Infl_rate_FY1519)","v":1.2818102294525791},{"$f":"Q625-R675","v":1.2817102294525791},{"$f":"R625-S675","v":1.2816102294525791},11.498445809815975]
[null,null,"CA09","Network Buildings/Support",null,null,1,0,{"$f":"H626-I676","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,1,0.8,{"$f":"H627-I677","v":0.60000000000000009},0.40000000000000008,0.20000000000000007,0,0,0,0,0,0,0,0,2.0000000000000004]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,{"$f":"H628-I678","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,{"$f":"H629-I679","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,{"$f":"H630-I680","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,{"$f":"H631-I681","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,{"$f":"H632-I682","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,{"$f":"H633-I683","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,{"$f":"H634-I684","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,{"$f":"H635-I685","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,{"$f":"G636-H686","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,{"$f":"G637-H687","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G618:G637)","v":10},1.8253574384052353,1.6513604767967851,1.4780255521402319,1.3053695198860455,1.133409664624202,1.161642406239807,1.190580966395802,1.2202429905556971,1.2506465653195895,1.2818102294525791,1.2817102294525791,1.2816102294525791,13.498445809815975]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C640,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"G35","v":1},{"$f":"G640-H690","v":0},{"$f":"H640-I690","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H640,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,1,0,{"$f":"H641-I691","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,1,0,{"$f":"H642-I692","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,1,0,{"$f":"H643-I693","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,1,0,{"$f":"H644-I694","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,1,0,{"$f":"H645-I695","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,1,0,{"$f":"H646-I696","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,1,{"$f":"(G647-H697)*(1+Infl_rate)","v":1.0253574384052353},{"$f":"(H647-I697)*(1+Infl_rate)","v":1.051360476796785},{"$f":"(I647-J697)*(1+Infl_rate)","v":1.0780255521402318},{"$f":"(J647-K697)*(1+Infl_rate)","v":1.1053695198860454},{"$f":"(K647-L697)*(1+Infl_rate)","v":1.133409664624202},{"$f":"(L647-M697)*(1+Infl_rate_FY1519)","v":1.161642406239807},{"$f":"(M647-N697)*(1+Infl_rate_FY1519)","v":1.190580966395802},{"$f":"(N647-O697)*(1+Infl_rate_FY1519)","v":1.2202429905556971},{"$f":"(O647-P697)*(1+Infl_rate_FY1519)","v":1.2506465653195895},{"$f":"(P647-Q697)*(1+Infl_rate_FY1519)","v":1.2818102294525791},{"$f":"Q647-R697","v":1.2817102294525791},{"$f":"R647-S697","v":1.2816102294525791},11.498445809815975]
[null,null,"CO09","Network Buildings/Support",null,null,1,0,{"$f":"H648-I698","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,1,0.8,{"$f":"H649-I699","v":0.60000000000000009},0.40000000000000008,0.20000000000000007,0,0,0,0,0,0,0,0,2.0000000000000004]
[null,null,"CO11","LSS equipment",null,null,0,0,{"$f":"H650-I700","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,1,0,{"$f":"H651-I701","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,{"$f":"H652-I702","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,{"$f":"H653-I703","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,{"$f":"H654-I704","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,{"$f":"H655-I705","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,{"$f":"H656-I706","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,{"$f":"H657-I707","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,{"$f":"G658-H708","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,{"$f":"G659-H709","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G640:G659)","v":11},1.8253574384052353,1.6513604767967851,1.4780255521402319,1.3053695198860455,1.133409664624202,1.161642406239807,1.190580966395802,1.2202429905556971,1.2506465653195895,1.2818102294525791,1.2817102294525791,1.2816102294525791,13.498445809815975]
[]
[]
[]
[null,null,"Depreciation",null,null,"Elapsed Years",0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,{"$f":"VLOOKUP(H665,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C668,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"I13","v":1},null,null,{"$f":"IF(E668<1,H569,H569/E668)","v":1},{"$f":"IF(I569<H668,I569,H668)","v":0},{"$f":"IF(J569<I668,J569,I668)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H668,0,0,1,Model_period))","v":1}]
[null,null,"CA02","Copper cables",1,null,null,{"$f":"IF(E669<1,H570,H570/E669)","v":1},{"$f":"IF(I570<H669,I570,H669)","v":0},{"$f":"IF(J570<I669,J570,I669)","v":0},{"$f":"IF(K570<J669,K570,J669)","v":0},{"$f":"IF(L570<K669,L570,K669)","v":0},{"$f":"IF(AND($E669>0,$E669-L$664>0),IF($E669-L$664>1,M570/($E669-L$664),M570),0)","v":0},{"$f":"IF(AND($E669>0,$E669-M$664>0),IF($E669-M$664>1,N570/($E669-M$664),N570),0)","v":0},0,0,0,{"$f":"IF(Q$664<I$669,R570/($E669-Q$664),R570)","v":0},0,1]
[null,null,"CA03","Other cables",1,null,null,1,{"$f":"IF(I571<H670,I571,H670)","v":0},0,0,0,{"$f":"IF(AND($E670>0,$E670-L$664>0),IF($E670-L$664>1,M571/($E670-L$664),M571),0)","v":0},0,0,0,0,0,0,1]
[null,null,"CA04","Pair gain systems",1,null,null,1,{"$f":"IF(I572<H671,I572,H671)","v":0},0,0,0,{"$f":"IF(AND($E671>0,$E671-L$664>0),IF($E671-L$664>1,M572/($E671-L$664),M572),0)","v":0},0,0,0,0,0,0,1]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,1,{"$f":"IF(I573<H672,I573,H672)","v":0},0,0,0,{"$f":"IF(AND($E672>0,$E672-L$664>0),IF($E672-L$664>1,M573/($E672-L$664),M573),0)","v":0},0,0,0,0,0,0,1]
[null,null,"CA06","Other CAN assets",1,null,null,1,{"$f":"IF(I574<H673,I574,H673)","v":0},0,0,0,{"$f":"IF(AND($E673>0,$E673-L$664>0),IF($E673-L$664>1,M574/($E673-L$664),M574),0)","v":0},0,0,0,0,0,0,1]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,1,{"$f":"IF(I575<H674,I575,H674)","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA08","Network Land",10000,null,null,1E-4,{"$f":"IF(I576<H675,I576,H675)","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1.0000000000000002E-3]
[null,null,"CA09","Network Buildings/Support",1,null,null,1,{"$f":"IF(I577<H676,I577,H676)","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA10","Indirect Capital Assets",5,null,null,0.2,{"$f":"IF(I578<H677,I578,H677)","v":0.2},0.2,0.2,0.2,0,0,0,0,0,0,0,1]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,0,{"$f":"IF(I579<H678,I579,H678)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,0,{"$f":"IF(I580<H679,I580,H679)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,0,{"$f":"IF(I581<H680,I581,H680)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,0,{"$f":"IF(I582<H681,I582,H681)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,0,{"$f":"IF(I583<H682,I583,H682)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,0,{"$f":"IF(I584<H683,I584,H683)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,0,{"$f":"IF(I585<H684,I585,H684)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,0,{"$f":"IF(I586<H685,I586,H685)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,0,{"$f":"IF(I587<H686,I587,H686)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,0,{"$f":"IF(I588<H687,I588,H687)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H668:H687)","v":8.2000999999999991},0.2001,0.2001,0.2001,0.2001,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,9.0010000000000012]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C690,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"I35","v":1},null,null,{"$f":"IF(E690<1,H591,H591/E690)","v":1},{"$f":"IF(I591<H690,I591,H690)","v":0},{"$f":"IF(J591<I690,J591,I690)","v":0},{"$f":"IF(K591<J690,K591,J690)","v":0},{"$f":"IF(L591<K690,L591,K690)","v":0},{"$f":"IF(L$664<E690,M591/($E690-L$664),M591)","v":0},{"$f":"IF(M$664<F690,N591/($E690-M$664),N591)","v":0},0,0,0,0,0,{"$f":"SUM(OFFSET(H690,0,0,1,Model_period))","v":1}]
[null,null,"CO02","Switching Equipment - Trunk",1,null,null,1,{"$f":"IF(I592<H691,I592,H691)","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO03","Switching Equipment - Other",1,null,null,1,{"$f":"IF(I593<H692,I593,H692)","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,1,{"$f":"IF(I594<H693,I594,H693)","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO05","Transmission Equipment ",1,null,null,1,{"$f":"IF(I595<H694,I595,H694)","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,1,{"$f":"IF(I596<H695,I596,H695)","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,1,{"$f":"IF(I597<H696,I597,H696)","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO08","Network Land",10000,null,null,1E-4,{"$f":"IF(I598<H697,I598,H697)","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1.0000000000000002E-3]
[null,null,"CO09","Network Buildings/Support",1,null,null,1,{"$f":"IF(I599<H698,I599,H698)","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO10","Indirect Capital Assets",5,null,null,0.2,{"$f":"IF(I600<H699,I600,H699)","v":0.2},0.2,0.2,0.2,0,0,0,0,0,0,0,1]
[null,null,"CO11","LSS equipment",0,null,null,0,{"$f":"IF(I601<H700,I601,H700)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",1,null,null,1,{"$f":"IF(I602<H701,I602,H701)","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,0,{"$f":"IF(I603<H702,I603,H702)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,0,{"$f":"IF(I604<H703,I604,H703)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,0,{"$f":"IF(I605<H704,I605,H704)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,0,{"$f":"IF(I606<H705,I606,H705)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,0,{"$f":"IF(I607<H706,I607,H706)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,0,{"$f":"IF(I608<H707,I608,H707)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,0,{"$f":"IF(I609<H708,I609,H708)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,0,{"$f":"IF(I610<H709,I610,H709)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H690:H709)","v":9.2000999999999991},0.2001,0.2001,0.2001,0.2001,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,10.001000000000001]
[]
[null,"8.3.2",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&C714","v":"Roll-Forward Capital Net Additions in Year Y01"}]
[]
[null,null,"Y01",{"$f":"VLOOKUP(C714,FYears,2,FALSE)","v":"2009/2010"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H717,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C720,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,0,{"$f":"H164","v":140.30324204862808},{"$f":"I768","v":136.29457799009586},{"$f":"J768","v":132.28591393156364},{"$f":"K768","v":128.27724987303142},124.26858581449919,120.25992175596696,116.25125769743472,112.24259363890249,108.23392958037026,104.22526552183803,100.21660146330579,{"$f":"SUM(OFFSET(H720,0,0,1,Model_period))","v":1118.4172723304926}]
[null,null,"CA02","Copper cables",null,null,null,0,86.507030285640568,82.181678771358534,{"$f":"J769","v":77.856327257076501},{"$f":"K769","v":73.530975742794467},69.205624228512434,64.464940286433233,59.835311818826185,55.291268434834763,50.815680355397276,46.396451252516862,42.178592047742598,619.68883718087386]
[null,null,"CA03","Other cables",null,null,null,0,39.774850663474524,37.786108130300796,{"$f":"J770","v":35.797365597127069},33.808623063953341,31.819880530779614,29.549702394310764,27.35322902208755,25.214371959773946,23.12179884837628,21.06746212079516,19.140645550097137,284.22593021018389]
[null,null,"CA04","Pair gain systems",null,null,null,0,13.727880612395202,12.583890561362269,{"$f":"J771","v":11.439900510329336},10.295910459296403,9.1519204082634698,7.9023704603190463,6.6923106015017364,5.5141815682791,4.3628559820430564,3.2350068377389394,2.1442928422281753,81.67122116378961]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0,1.0604119625099011,0.9720442989674094,{"$f":"J772","v":0.8836766354249177},0.795308971882426,0.70694130833993429,0.61495958218994951,0.52308358062948745,0.43168258864110215,0.34106766084481521,0.25155867710029817,0.16629176188909436,6.3291765894299425]
[null,null,"CA06","Other CAN assets",null,null,null,0,0,0,{"$f":"J773","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0,3.2298143921295543,0,{"$f":"J774","v":0},0,0,0,0,0,0,0,0,3.2298143921295543]
[null,null,"CA08","Network Land",null,null,null,0,0,0,{"$f":"J775","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,0,23.421385125464941,0,{"$f":"J776","v":0},0,0,0,0,0,0,0,0,23.421385125464941]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0,192.67082864391298,173.40374577952167,{"$f":"J777","v":154.13666291513039},134.8695800507391,115.6024971863478,96.335414321956506,77.068331457565208,57.801248593173909,38.534165728782611,19.267082864391313,0,1040.4224746771304]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,0,0,{"$f":"J778","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,0,0,{"$f":"J779","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,0,0,{"$f":"J780","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,0,0,{"$f":"J781","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,0,0,{"$f":"J782","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,0,0,{"$f":"J783","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,0,0,{"$f":"J784","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,0,0,0,{"$f":"J785","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,{"$f":"I786","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,{"$f":"I787","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H720:H739)","v":0},500.69544373415567,443.22204553160662,412.39984684665183,381.5776481616972,350.75544947674246,319.12730880117647,287.7235241780449,256.49534678360533,225.40949815581428,194.44282727438062,163.84642366526276,3177.4061116694947]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C742,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,0,{"$f":"H186","v":58.649903503735182},{"$f":"I790","v":56.477684855448693},{"$f":"J790","v":54.305466207162205},52.133247558875716,49.961028910589228,47.786973205693329,45.613317275176939,43.439971446245615,41.266875038547518,39.093984986149223,37.646059616291843,{"$f":"SUM(OFFSET(H742,0,0,1,Model_period))","v":449.63446800147449}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,0,7.5241492640029228E-3,{"$f":"I791","v":7.2231832934428059E-3},6.9222173228826889E-3,6.621251352322572E-3,6.3202853817624551E-3,6.0193194112023382E-3,5.7183534406422213E-3,5.4173874700821044E-3,5.1164214995219875E-3,4.8154555289618706E-3,4.5144895584017537E-3,5.6882568435862091E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,0,1.3724782714091794,1.3038543578387205,1.2352304442682616,1.1666065306978026,1.0979826171273437,1.0293587035568847,0.96073478998642581,0.89211087641596687,0.82348696284550793,0.75486304927504899,0.68623913570459005,9.8818435541460925]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,0,95.589556834199271,93.074042180667718,90.558527527136164,88.04301287360461,85.527498220073056,83.011983566541502,80.496468913009949,77.980954259478395,75.465439605946841,72.949924952415287,70.434410298883734,769.74748398065742]
[null,null,"CO05","Transmission Equipment ",null,null,null,0,161.92985731938421,0,0,0,0,0,0,0,0,0,0,161.92985731938421]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,0,6.4701147324327248,6.0657325616556799,5.6613503908786349,5.2569682201015899,4.852586049324545,4.4482038785475,4.043821707770455,3.6394395369934096,3.2350573662163642,2.8306751954393188,2.4262930246622734,43.67327444392091]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,0,7.9771913591916253,0,0,0,0,0,0,0,0,0,0,7.9771913591916253]
[null,null,"CO08","Network Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,0,134.41069682184121,0,0,0,0,0,0,0,0,0,0,134.41069682184121]
[null,null,"CO10","Indirect Capital Assets",null,null,null,0,132.45624344830568,119.21061910347511,105.96499475864454,92.719370413813962,79.473746068983388,66.228121724152814,52.982497379322247,39.73687303449168,26.491248689661113,13.245624344830544,0,715.26371462085069]
[null,null,"CO11","LSS equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,0,461.32555627729647,384.43796356441374,307.550370851531,230.66277813864826,153.77518542576553,76.887592712882778,0,0,0,0,0,1614.6394469705376]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H742:H761)","v":0},1060.1891227170595,660.57711980679312,565.28286239694376,469.98860498709428,374.69434757724486,279.39825311078602,184.10255841870665,165.69476654109513,147.28722408471685,128.87988798363838,111.19751656510084,3907.2148596404404]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H765,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C768,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H164","v":140.30324204862808},{"$f":"H768-I816","v":136.29457799009586},{"$f":"I768-J816","v":132.28591393156364},128.27724987303142,124.26858581449919,120.25992175596696,116.25125769743472,112.24259363890249,108.23392958037026,104.22526552183803,100.21660146330579,96.20793740477356,{"$f":"SUM(OFFSET(H768,0,0,1,Model_period))","v":1222.6425378523306}]
[null,null,"CA02","Copper cables",null,null,null,86.507030285640568,{"$f":"H769-I817","v":82.181678771358534},{"$f":"I769-J817","v":77.856327257076501},73.530975742794467,69.205624228512434,{"$f":"IF((L769-M817-(M519/M$462))<0,0,L769-M817-(M519/M$462))","v":64.464940286433233},{"$f":"IF((M769-N817-(N519/N$462))<0,0,M769-N817-(N519/N$462))","v":59.835311818826185},55.291268434834763,50.815680355397276,46.396451252516862,42.178592047742598,37.960732842968341,666.0852884333907]
[null,null,"CA03","Other cables",null,null,null,39.774850663474524,{"$f":"H770-I818","v":37.786108130300796},35.797365597127069,33.808623063953341,31.819880530779614,{"$f":"IF((L770-M818-(M520/M$462))<0,0,L770-M818-(M520/M$462))","v":29.549702394310764},27.35322902208755,25.214371959773946,23.12179884837628,21.06746212079516,19.140645550097137,17.213828979399114,305.29339233097903]
[null,null,"CA04","Pair gain systems",null,null,null,13.727880612395202,{"$f":"H771-I819","v":12.583890561362269},11.439900510329336,10.295910459296403,9.1519204082634698,{"$f":"IF((L771-M819-(M521/M$462))<0,0,L771-M819-(M521/M$462))","v":7.9023704603190463},6.6923106015017364,5.5141815682791,4.3628559820430564,3.2350068377389394,2.1442928422281753,1.0535788467174112,84.906228001528547]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,1.0604119625099011,{"$f":"H772-I820","v":0.9720442989674094},0.8836766354249177,0.795308971882426,0.70694130833993429,{"$f":"IF((L772-M820-(M522/M$462))<0,0,L772-M820-(M522/M$462))","v":0.61495958218994951},0.52308358062948745,0.43168258864110215,0.34106766084481521,0.25155867710029817,0.16629176188909436,8.1024846677890561E-2,6.5807352665302403]
[null,null,"CA06","Other CAN assets",null,null,null,0,{"$f":"H773-I821","v":0},0,0,0,{"$f":"IF((L773-M821-(M523/M$462))<0,0,L773-M821-(M523/M$462))","v":0},0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,3.2298143921295543,{"$f":"H774-I822","v":0},0,0,0,0,0,0,0,0,0,0,3.2298143921295543]
[null,null,"CA08","Network Land",null,null,null,0,{"$f":"H775-I823","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,23.421385125464941,{"$f":"H776-I824","v":0},0,0,0,0,0,0,0,0,0,0,23.421385125464941]
[null,null,"CA10","Indirect Capital Assets",null,null,null,192.67082864391298,{"$f":"H777-I825","v":173.40374577952167},154.13666291513039,134.8695800507391,115.6024971863478,96.335414321956506,77.068331457565208,57.801248593173909,38.534165728782611,19.267082864391313,0,0,1059.6895575415217]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,{"$f":"H778-I826","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,{"$f":"H779-I827","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,{"$f":"H780-I828","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,{"$f":"H781-I829","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,{"$f":"H782-I830","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,{"$f":"H783-I831","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,{"$f":"H784-I832","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,0,{"$f":"H785-I833","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,{"$f":"H786-I834","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,{"$f":"H787-I835","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H768:H787)","v":500.69544373415567},443.22204553160662,412.39984684665183,381.5776481616972,350.75544947674246,319.12730880117647,287.7235241780449,256.49534678360533,225.40949815581428,194.44282727438062,163.84642366526276,152.5171029205363,3371.8489389438746]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C790,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H186","v":58.649903503735182},{"$f":"H790-I838","v":56.477684855448693},54.305466207162205,52.133247558875716,49.961028910589228,{"$f":"IF((L790-M838-(M540/M$462))<0,0,L790-M838-(M540/M$462))","v":47.786973205693329},{"$f":"IF((M790-N838-(N540/N$462))<0,0,M790-N838-(N540/N$462))","v":45.613317275176939},43.439971446245615,41.266875038547518,39.093984986149223,37.646059616291843,36.251761111984742,{"$f":"SUM(OFFSET(H790,0,0,1,Model_period))","v":488.72845298762371}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,7.5241492640029228E-3,{"$f":"H791-I839","v":7.2231832934428059E-3},6.9222173228826889E-3,6.621251352322572E-3,6.3202853817624551E-3,6.0193194112023382E-3,5.7183534406422213E-3,5.4173874700821044E-3,5.1164214995219875E-3,4.8154555289618706E-3,4.5144895584017537E-3,4.2135235878416367E-3,6.1698023964823961E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,1.3724782714091794,{"$f":"H792-I840","v":1.3038543578387205},1.2352304442682616,1.1666065306978026,1.0979826171273437,1.0293587035568847,0.96073478998642581,0.89211087641596687,0.82348696284550793,0.75486304927504899,0.68623913570459005,0.61761522213413111,10.636706603421141]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,95.589556834199271,{"$f":"H793-I841","v":93.074042180667718},90.558527527136164,88.04301287360461,85.527498220073056,83.011983566541502,80.496468913009949,77.980954259478395,75.465439605946841,72.949924952415287,70.434410298883734,67.91889564535218,842.69740893307267]
[null,null,"CO05","Transmission Equipment ",null,null,null,161.92985731938421,{"$f":"H794-I842","v":0},0,0,0,0,0,0,0,0,0,0,161.92985731938421]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,6.4701147324327248,{"$f":"H795-I843","v":6.0657325616556799},5.6613503908786349,5.2569682201015899,4.852586049324545,4.4482038785475,4.043821707770455,3.6394395369934096,3.2350573662163642,2.8306751954393188,2.4262930246622734,2.021910853885228,46.503949639360229]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,7.9771913591916253,{"$f":"H796-I844","v":0},0,0,0,0,0,0,0,0,0,0,7.9771913591916253]
[null,null,"CO08","Network Land",null,null,null,0,{"$f":"H797-I845","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,134.41069682184121,{"$f":"H798-I846","v":0},0,0,0,0,0,0,0,0,0,0,134.41069682184121]
[null,null,"CO10","Indirect Capital Assets",null,null,null,132.45624344830568,{"$f":"H799-I847","v":119.21061910347511},105.96499475864454,92.719370413813962,79.473746068983388,66.228121724152814,52.982497379322247,39.73687303449168,26.491248689661113,13.245624344830544,0,0,728.5093389656812]
[null,null,"CO11","LSS equipment",null,null,null,0,{"$f":"H800-I848","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,461.32555627729647,{"$f":"H801-I849","v":384.43796356441374},307.550370851531,230.66277813864826,153.77518542576553,{"$f":"L801-M849","v":76.887592712882778},{"$f":"M801-N849","v":0},{"$f":"N801-O849","v":0},{"$f":"O801-P849","v":0},{"$f":"P801-Q849","v":0},0,0,1614.6394469705376]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,0,{"$f":"H802-I850","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,0,{"$f":"H803-I851","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,0,{"$f":"H804-I852","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,0,{"$f":"H805-I853","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,0,{"$f":"H806-I854","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0,{"$f":"H807-I855","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,{"$f":"H808-I856","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,{"$f":"H809-I857","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H790:H809)","v":1060.1891227170595},660.57711980679312,565.28286239694376,469.98860498709428,374.69434757724486,279.39825311078602,184.10255841870665,165.69476654109513,147.28722408471685,128.87988798363838,111.19751656510084,106.81439635694413,4036.0947476240781]
[]
[null,null,"Depreciation",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,{"$f":"VLOOKUP(H813,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C816,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H13","v":35},null,null,0,{"$f":"IF($E816<1,I720,I720/$E816)","v":4.0086640585322311},{"$f":"IF(I816<J720,I816,J720)","v":4.0086640585322311},{"$f":"IF(J816<K720,J816,K720)","v":4.0086640585322311},4.0086640585322311,4.0086640585322311,4.0086640585322311,4.0086640585322311,4.0086640585322311,4.0086640585322311,4.0086640585322311,4.0086640585322311,{"$f":"SUM(OFFSET(H816,0,0,1,Model_period))","v":36.077976526790088}]
[null,null,"CA02","Copper cables",20,null,null,0,{"$f":"IF($E817<1,I721,I721/$E817)","v":4.325351514282028},{"$f":"IF(I817<J721,I817,J721)","v":4.325351514282028},{"$f":"IF(J817<K721,J817,K721)","v":4.325351514282028},{"$f":"IF(K817<L721,K817,L721)","v":4.325351514282028},{"$f":"IF(AND($E817>0,$E817-L$812>0),IF($E817-L$812>1,M721/($E817-L$812),M721),0)","v":4.3253515142820271},{"$f":"IF(AND($E817>0,$E817-M$812>0),IF($E817-M$812>1,N721/($E817-M$812),N721),0)","v":4.2976626857622158},4.2739508442018703,4.2531744949872898,4.2346400296164397,{"$f":"IF(Q$812<$E817,R721/($E817-Q812),R721)","v":4.2178592047742605},4.2178592047742596,38.686185625977956]
[null,null,"CA03","Other cables",20,null,null,0,1.9887425331737263,{"$f":"IF(I818<J722,I818,J722)","v":1.9887425331737263},1.9887425331737263,1.9887425331737263,{"$f":"IF(AND($E818>0,$E818-L$812>0),IF($E818-L$812>1,M722/($E818-L$812),M722),0)","v":1.9887425331737258},1.9699801596207176,1.9538020730062535,1.9395670738287651,1.9268165706980234,1.9268165706980234,1.9268165706980234,17.733878543022392]
[null,null,"CA04","Pair gain systems",12,null,null,0,1.1439900510329335,{"$f":"IF(I819<J723,I819,J723)","v":1.1439900510329335},1.1439900510329335,1.1439900510329335,{"$f":"IF(AND($E819>0,$E819-L$812>0),IF($E819-L$812>1,M723/($E819-L$812),M723),0)","v":1.1439900510329337},1.1289100657598639,1.1153851002502895,1.1028363136558199,1.0907139955107641,1.0907139955107641,1.0907139955107641,10.157795730341405]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,0,8.8367663542491759E-2,{"$f":"IF(I820<J724,I820,J724)","v":8.8367663542491759E-2},8.8367663542491759E-2,8.8367663542491759E-2,{"$f":"IF(AND($E820>0,$E820-L$812>0),IF($E820-L$812>1,M724/($E820-L$812),M724),0)","v":8.8367663542491787E-2},8.7851368884278497E-2,8.7180596771581242E-2,8.633651772822043E-2,8.5266915211203803E-2,8.5266915211203803E-2,8.5266915211203803E-2,0.78847371630774288]
[null,null,"CA06","Other CAN assets",12,null,null,0,0,{"$f":"IF(I821<J725,I821,J725)","v":0},0,0,{"$f":"IF(AND($E821>0,$E821-L$812>0),IF($E821-L$812>1,M725/($E821-L$812),M725),0)","v":0},0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,0,3.2298143921295543,{"$f":"IF(I822<J726,I822,J726)","v":0},0,0,0,0,0,0,0,0,0,3.2298143921295543]
[null,null,"CA08","Network Land",10000,null,null,0,0,{"$f":"IF(I823<J727,I823,J727)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,0,23.421385125464941,{"$f":"IF(I824<J728,I824,J728)","v":0},0,0,0,0,0,0,0,0,0,23.421385125464941]
[null,null,"CA10","Indirect Capital Assets",10,null,null,0,19.267082864391298,{"$f":"IF(I825<J729,I825,J729)","v":19.267082864391298},19.267082864391298,19.267082864391298,19.267082864391298,19.267082864391298,19.267082864391298,19.267082864391298,19.267082864391298,19.267082864391313,0,173.40374577952167]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,0,0,{"$f":"IF(I826<J730,I826,J730)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,0,0,{"$f":"IF(I827<J731,I827,J731)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,0,0,{"$f":"IF(I828<J732,I828,J732)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,0,0,{"$f":"IF(I829<J733,I829,J733)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,0,0,{"$f":"IF(I830<J734,I830,J734)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,0,0,{"$f":"IF(I831<J735,I831,J735)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,0,0,{"$f":"IF(I832<J736,I832,J736)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,0,0,{"$f":"IF(I833<J737,I833,J737)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,0,0,{"$f":"IF(I834<J738,I834,J738)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,0,0,{"$f":"IF($E835<1,J739,J739/$E835)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H816:H835)","v":0},57.473398202549205,30.822198684954706,30.822198684954706,30.822198684954706,30.822198684954706,30.760151202950606,30.706065537153524,30.657661323123627,30.613184433959958,30.596403609117793,11.329320744726481,303.49925543955578]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C838,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H35","v":27},null,null,0,{"$f":"IF($E838<1,I742,I742/$E838)","v":2.172218648286488},{"$f":"IF(I838<J742,I838,J742)","v":2.172218648286488},{"$f":"IF(J838<K742,J838,K742)","v":2.172218648286488},{"$f":"IF(K838<L742,K838,L742)","v":2.172218648286488},{"$f":"IF(L$812<$E838,M742/($E838-L812),M742)","v":2.172218648286488},{"$f":"IF(M$812<$E838,N742/($E838-M812),N742)","v":2.1721351457133333},{"$f":"IF(N$812<$E838,O742/($E838-N812),O742)","v":2.172062727389378},{"$f":"IF(O$812<$E838,P742/($E838-O812),P742)","v":2.1719985723122806},{"$f":"IF(P$812<$E838,Q742/($E838-P812),Q742)","v":2.1719407915025011},{"$f":"IF(Q$812<$E838,R742/($E838-Q833),R742)","v":1.4479253698573786},{"$f":"IF(R$812<$E838,S742/($E838-R833),S742)","v":1.3942985043071052},{"$f":"SUM(OFFSET(H838,0,0,1,Model_period))","v":19.549230478349934}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,0,3.0096597056011691E-4,{"$f":"IF(I839<J743,I839,J743)","v":3.0096597056011691E-4},3.0096597056011691E-4,3.0096597056011691E-4,3.0096597056011691E-4,3.0096597056011691E-4,3.0096597056011691E-4,3.0096597056011691E-4,3.0096597056011691E-4,3.0096597056011691E-4,3.0096597056011691E-4,2.7086937350410522E-3]
[null,null,"CO03","Switching Equipment - Other",20,null,null,0,6.8623913570458966E-2,{"$f":"IF(I840<J744,I840,J744)","v":6.8623913570458966E-2},6.8623913570458966E-2,6.8623913570458966E-2,6.8623913570458966E-2,6.8623913570458966E-2,6.8623913570458966E-2,6.8623913570458966E-2,6.8623913570458966E-2,6.8623913570458966E-2,6.8623913570458966E-2,0.61761522213413056]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,0,2.5155146535315596,{"$f":"IF(I841<J745,I841,J745)","v":2.5155146535315596},2.5155146535315596,2.5155146535315596,2.5155146535315596,2.5155146535315596,2.5155146535315596,2.5155146535315596,2.5155146535315596,2.5155146535315596,2.5155146535315596,22.639631881784037]
[null,null,"CO05","Transmission Equipment ",1,null,null,0,161.92985731938421,{"$f":"IF(I842<J746,I842,J746)","v":0},0,0,0,0,0,0,0,0,0,161.92985731938421]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,0,0.4043821707770453,{"$f":"IF(I843<J747,I843,J747)","v":0.4043821707770453},0.4043821707770453,0.4043821707770453,0.4043821707770453,0.4043821707770453,0.4043821707770453,0.4043821707770453,0.4043821707770453,0.4043821707770453,0.4043821707770453,3.6394395369934083]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,0,7.9771913591916253,{"$f":"IF(I844<J748,I844,J748)","v":0},0,0,0,0,0,0,0,0,0,7.9771913591916253]
[null,null,"CO08","Network Land",10000,null,null,0,0,{"$f":"IF(I845<J749,I845,J749)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,0,134.41069682184121,{"$f":"IF(I846<J750,I846,J750)","v":0},0,0,0,0,0,0,0,0,0,134.41069682184121]
[null,null,"CO10","Indirect Capital Assets",10,null,null,0,13.245624344830569,{"$f":"IF(I847<J751,I847,J751)","v":13.245624344830569},13.245624344830569,13.245624344830569,13.245624344830569,13.245624344830569,13.245624344830569,13.245624344830569,13.245624344830569,13.245624344830544,0,119.21061910347514]
[null,null,"CO11","LSS equipment",0,null,null,0,0,{"$f":"IF(I848<J752,I848,J752)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,0,76.88759271288275,{"$f":"IF(I849<J753,I849,J753)","v":76.88759271288275},76.88759271288275,76.88759271288275,{"$f":"IF(L849<M753,L849,M753)","v":76.88759271288275},{"$f":"IF(M849<N753,M849,N753)","v":76.88759271288275},{"$f":"IF(N849<O753,N849,O753)","v":0},{"$f":"IF(O849<P753,O849,P753)","v":0},{"$f":"IF(P849<Q753,P849,Q753)","v":0},0,0,461.32555627729647]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,0,0,{"$f":"IF(I850<J754,I850,J754)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,0,0,{"$f":"IF(I851<J755,I851,J755)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,0,0,{"$f":"IF(I852<J756,I852,J756)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,0,0,{"$f":"IF(I853<J757,I853,J757)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,0,0,{"$f":"IF(I854<J758,I854,J758)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,0,0,{"$f":"IF(I855<J759,I855,J759)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,0,0,{"$f":"IF(I856<J760,I856,J760)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,0,0,{"$f":"IF(I857<J761,I857,J761)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H838:H857)","v":0},399.61200291026648,95.294257409849422,95.294257409849422,95.294257409849422,95.294257409849422,95.294173907276274,18.406508776069572,18.406444620992474,18.406386840182694,17.682371418537546,4.3831202081567291,931.30254669418525]
[]
[null,"8.3.3",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D862","v":"Roll-Forward Capital Net Additions in Year 2010/2011"}]
[]
[null,null,"Y02",{"$f":"VLOOKUP(C862,FYears,2,FALSE)","v":"2010/2011"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,{"$f":"VLOOKUP(I865,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C868,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,0,{"$f":"I164","v":91.334430612588591},{"$f":"J916","v":88.724875452228915},86.115320291869239,83.505765131509563,80.896209971149887,78.28665481079021,75.677099650430534,73.067544490070858,70.457989329711182,67.848434169351506,{"$f":"SUM(OFFSET(H868,0,0,1,Model_period))","v":657.60790041063785}]
[null,null,"CA02","Copper cables",null,null,null,null,0,54.007201875925013,{"$f":"J917","v":51.306841782128764},{"$f":"K917","v":48.606481688332515},{"$f":"L917","v":45.906121594536266},{"$f":"M917","v":42.79042907294285},{"$f":"N917","v":39.784061474039092},{"$f":"O917","v":36.861698169313598},{"$f":"P917","v":34.006306144198149},{"$f":"Q917","v":31.205847367534322},{"$f":"R917","v":28.605360086906462},353.26914180141631]
[null,null,"CA03","Other cables",null,null,null,null,0,40.737123569176831,38.70026739071799,36.663411212259149,34.626555033800308,32.308263252046345,30.062503586190953,27.873281691137539,25.72932696134453,23.622627807434931,21.643448810408429,266.7007326966737]
[null,null,"CA04","Pair gain systems",null,null,null,null,0,17.935136009300848,16.44054134185911,14.945946674417373,13.451352006975636,11.851197442622409,10.288647969237163,8.7560971835166512,7.2482583803503191,5.761471555486902,4.3118198794168379,100.91717700827949]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,0,0.50240414043773707,0.46053712873459229,0.41867011703144752,0.37680310532830275,0.33132203101766494,0.28588214446427318,0.24082144289543012,0.19640612567812524,0.15288283200918693,0.11360160687356188,2.812846235587573]
[null,null,"CA06","Other CAN assets",null,null,null,null,0,9.2454082639123053E-2,8.4749575752529463E-2,7.7045068865935873E-2,6.9340561979342283E-2,6.1160703228323565E-2,5.1844051488672549E-2,4.198062222493007E-2,3.2014551375193011E-2,2.2319766128532752E-2,1.5916855853494151E-2,0.51058921755404996]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,0,3.3534803345075246,0,0,0,0,0,0,0,0,0,3.3534803345075246]
[null,null,"CA08","Network Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,0,30.617409671500681,0,0,0,0,0,0,0,0,0,30.617409671500681]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,0,192.67082864391298,173.40374577952167,154.13666291513039,134.8695800507391,115.6024971863478,96.335414321956506,77.068331457565208,57.801248593173909,38.534165728782611,19.267082864391313,1001.8883089483477]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I868:I887)","v":0},431.25046893998933,369.12155845094355,340.96353796790606,312.80551748486852,283.84107965935527,255.09500835816687,226.5193102170839,198.08110524619107,169.75730438708769,141.80566427320159,2417.6775863245048]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C890,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,0,{"$f":"I186","v":17.63486493511768},{"$f":"J938","v":16.981721789372582},{"$f":"K938","v":16.328578643627484},{"$f":"L938","v":15.675435497882384},{"$f":"M938","v":15.020455295527876},{"$f":"N938","v":14.365871237006214},{"$f":"O938","v":13.711593988327627},{"$f":"P938","v":13.057563105878597},{"$f":"Q938","v":12.403735689688872},{"$f":"R938","v":11.750907495494721},{"$f":"SUM(OFFSET(H890,0,0,1,Model_period))","v":122.77608449274045}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,0,1.3376834850573473E-2,1.2841761456550534E-2,1.2306688062527594E-2,1.1771614668504654E-2,1.1236541274481714E-2,1.0701467880458775E-2,1.0166394486435835E-2,9.631321092412895E-3,9.0962476983899553E-3,8.5611743043670155E-3,9.2032623771945474E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,0,0.96099409658548485,0.91294439175621056,0.86489468692693627,0.81684498209766199,0.7687952772683877,0.72074557243911341,0.67269586760983913,0.62464616278056484,0.57659645795129055,0.52854675312201627,6.3425610374641987]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,0,83.368861815712194,81.174944399509243,78.981026983306293,76.787109567103343,74.593192150900393,72.399274734697443,70.205357318494492,68.011439902291542,65.817522486088592,63.623605069885642,605.52120687201489]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,0,136.27353974531732,0,0,0,0,0,0,0,0,0,136.27353974531732]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,0,7.2753751821233665,6.820664233240656,6.3659532843579454,5.9112423354752348,5.4565313865925242,5.0018204377098137,4.5471094888271031,4.0923985399443925,3.6376875910616819,3.1829766421789714,45.471094888271033]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,0,8.2826289996231512,0,0,0,0,0,0,0,0,0,8.2826289996231512]
[null,null,"CO08","Network Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,0,175.70725842135667,0,0,0,0,0,0,0,0,0,175.70725842135667]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,0,132.45624344830568,119.21061910347511,105.96499475864454,92.719370413813962,79.473746068983388,66.228121724152814,52.982497379322247,39.73687303449168,26.491248689661113,13.245624344830544,688.77246593118957]
[null,null,"CO11","LSS equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,0,387.47755298978706,322.89796082482258,258.31836865985804,193.73877649489353,129.15918432992902,64.579592164964509,0,0,0,0,1356.1714354642547]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I890:I909)","v":0},949.45069646877914,548.01169650363295,466.83612370478374,385.66055090593466,304.48314105047609,223.30612733885036,142.12942043706775,125.5325520664792,108.93588716214992,92.340221479816265,3145.410308476004]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,{"$f":"VLOOKUP(I913,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C916,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,{"$f":"I164","v":91.334430612588591},{"$f":"I916-J964","v":88.724875452228915},86.115320291869239,83.505765131509563,80.896209971149887,78.28665481079021,75.677099650430534,73.067544490070858,70.457989329711182,67.848434169351506,65.23887900899183,{"$f":"SUM(OFFSET(H916,0,0,1,Model_period))","v":728.06588974034901}]
[null,null,"CA02","Copper cables",null,null,null,null,54.007201875925013,{"$f":"I917-J965","v":51.306841782128764},48.606481688332515,45.906121594536266,{"$f":"IF((L917-M965-(M519/M$462))<0,0,L917-M965-(M519/M$462))","v":42.79042907294285},{"$f":"IF((M917-N965-(N519/N$462))<0,0,M917-N965-(N519/N$462))","v":39.784061474039092},36.861698169313598,34.006306144198149,31.205847367534322,28.605360086906462,26.004872806278602,384.47498916895063]
[null,null,"CA03","Other cables",null,null,null,null,40.737123569176831,{"$f":"I918-J966","v":38.70026739071799},36.663411212259149,34.626555033800308,{"$f":"IF((L918-M966-(M520/M$462))<0,0,L918-M966-(M520/M$462))","v":32.308263252046345},30.062503586190953,27.873281691137539,25.72932696134453,23.622627807434931,21.643448810408429,19.664269813381928,290.32336050410862]
[null,null,"CA04","Pair gain systems",null,null,null,null,17.935136009300848,{"$f":"I919-J967","v":16.44054134185911},14.945946674417373,13.451352006975636,{"$f":"IF((L919-M967-(M521/M$462))<0,0,L919-M967-(M521/M$462))","v":11.851197442622409},10.288647969237163,8.7560971835166512,7.2482583803503191,5.761471555486902,4.3118198794168379,2.8621682033467741,106.6786485637664]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,0.50240414043773707,{"$f":"I920-J968","v":0.46053712873459229},0.41867011703144752,0.37680310532830275,{"$f":"IF((L920-M968-(M522/M$462))<0,0,L920-M968-(M522/M$462))","v":0.33132203101766494},0.28588214446427318,0.24082144289543012,0.19640612567812524,0.15288283200918693,0.11360160687356188,7.4320381737936841E-2,2.9657290675967598]
[null,null,"CA06","Other CAN assets",null,null,null,null,9.2454082639123053E-2,{"$f":"I921-J969","v":8.4749575752529463E-2},7.7045068865935873E-2,6.9340561979342283E-2,{"$f":"IF((L921-M969-(M523/M$462))<0,0,L921-M969-(M523/M$462))","v":6.1160703228323565E-2},5.1844051488672549E-2,4.198062222493007E-2,3.2014551375193011E-2,2.2319766128532752E-2,1.5916855853494151E-2,9.5139455784555484E-3,0.53290898368258266]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,3.3534803345075246,{"$f":"I922-J970","v":0},0,0,0,0,0,0,0,0,0,3.3534803345075246]
[null,null,"CA08","Network Land",null,null,null,null,0,{"$f":"I923-J971","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,30.617409671500681,{"$f":"I924-J972","v":0},0,0,0,0,0,0,0,0,0,30.617409671500681]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,192.67082864391298,{"$f":"I925-J973","v":173.40374577952167},154.13666291513039,134.8695800507391,115.6024971863478,96.335414321956506,77.068331457565208,57.801248593173909,38.534165728782611,19.267082864391313,0,1040.4224746771304]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,0,{"$f":"I926-J974","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,0,{"$f":"I927-J975","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,0,{"$f":"I928-J976","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,0,{"$f":"I929-J977","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,0,{"$f":"I930-J978","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,0,{"$f":"I931-J979","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,0,{"$f":"I932-J980","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,0,{"$f":"I933-J981","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,0,{"$f":"I934-J982","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,0,{"$f":"I935-J983","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I916:I935)","v":431.25046893998933},369.12155845094355,340.96353796790606,312.80551748486852,283.84107965935527,255.09500835816687,226.5193102170839,198.08110524619107,169.75730438708769,141.80566427320159,113.85402415931553,2587.4348907115927]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C938,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"I186","v":17.63486493511768},{"$f":"I938-J986","v":16.981721789372582},16.328578643627484,15.675435497882384,{"$f":"IF((L938-M986-(M540/M462))<0,0,L938-M986-(M540/M462))","v":15.020455295527876},{"$f":"IF((M938-N986-(N540/N462))<0,0,M938-N986-(N540/N462))","v":14.365871237006214},{"$f":"IF((N938-O986-(O540/O462))<0,0,N938-O986-(O540/O462))","v":13.711593988327627},{"$f":"IF((O938-P986-(P540/P462))<0,0,O938-P986-(P540/P462))","v":13.057563105878597},{"$f":"IF((P938-Q986-(Q540/Q462))<0,0,P938-Q986-(Q540/Q462))","v":12.403735689688872},11.750907495494721,11.098079301300569,{"$f":"SUM(OFFSET(H938,0,0,1,Model_period))","v":135.17982018242932}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,1.3376834850573473E-2,{"$f":"I939-J987","v":1.2841761456550534E-2},1.2306688062527594E-2,1.1771614668504654E-2,1.1236541274481714E-2,1.0701467880458775E-2,1.0166394486435835E-2,9.631321092412895E-3,9.0962476983899553E-3,8.5611743043670155E-3,8.0261009103440757E-3,0.10112887147033543]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,0.96099409658548485,{"$f":"I940-J988","v":0.91294439175621056},0.86489468692693627,0.81684498209766199,0.7687952772683877,0.72074557243911341,0.67269586760983913,0.62464616278056484,0.57659645795129055,0.52854675312201627,0.48049704829274203,6.9191574954154893]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,83.368861815712194,{"$f":"I941-J989","v":81.174944399509243},78.981026983306293,76.787109567103343,74.593192150900393,72.399274734697443,70.205357318494492,68.011439902291542,65.817522486088592,63.623605069885642,61.429687653682691,671.33872935810348]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,136.27353974531732,{"$f":"I942-J990","v":0},0,0,0,0,0,0,0,0,0,136.27353974531732]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,7.2753751821233665,{"$f":"I943-J991","v":6.820664233240656},6.3659532843579454,5.9112423354752348,5.4565313865925242,5.0018204377098137,4.5471094888271031,4.0923985399443925,3.6376875910616819,3.1829766421789714,2.7282656932962608,49.108782479332717]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,8.2826289996231512,{"$f":"I944-J992","v":0},0,0,0,0,0,0,0,0,0,8.2826289996231512]
[null,null,"CO08","Network Land",null,null,null,null,0,{"$f":"I945-J993","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,175.70725842135667,{"$f":"I946-J994","v":0},0,0,0,0,0,0,0,0,0,175.70725842135667]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,132.45624344830568,{"$f":"I947-J995","v":119.21061910347511},105.96499475864454,92.719370413813962,79.473746068983388,66.228121724152814,52.982497379322247,39.73687303449168,26.491248689661113,13.245624344830544,0,715.26371462085069]
[null,null,"CO11","LSS equipment",null,null,null,null,0,{"$f":"I948-J996","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,387.47755298978706,{"$f":"I949-J997","v":322.89796082482258},258.31836865985804,193.73877649489353,{"$f":"L949-M997","v":129.15918432992902},{"$f":"M949-N997","v":64.579592164964509},{"$f":"N949-O997","v":0},{"$f":"O949-P997","v":0},{"$f":"P949-Q997","v":0},0,0,1356.1714354642547]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,0,{"$f":"I950-J998","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,0,{"$f":"I951-J999","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,0,{"$f":"I952-J1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,0,{"$f":"I953-J1001","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,0,{"$f":"I954-J1002","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,0,{"$f":"I955-J1003","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,0,{"$f":"I956-J1004","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,0,{"$f":"I957-J1005","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I938:I957)","v":949.45069646877914},548.01169650363295,466.83612370478374,385.66055090593466,304.48314105047609,223.30612733885036,142.12942043706775,125.5325520664792,108.93588716214992,92.340221479816265,75.744555797482604,3254.3461956381543]
[]
[null,null,"Depreciation",null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,{"$f":"VLOOKUP(I961,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C964,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H13","v":35},null,null,null,0,{"$f":"IF($E964<1,J868,J868/$E964)","v":2.6095551603596738},{"$f":"IF(J964<K868,J964,K868)","v":2.6095551603596738},2.6095551603596738,2.6095551603596738,2.6095551603596738,2.6095551603596738,2.6095551603596738,2.6095551603596738,2.6095551603596738,2.6095551603596738,{"$f":"SUM(OFFSET(H964,0,0,1,Model_period))","v":20.876441282877391}]
[null,null,"CA02","Copper cables",20,null,null,null,0,2.7003600937962506,{"$f":"IF(J965<K869,J965,K869)","v":2.7003600937962506},{"$f":"IF(K965<L869,K965,L869)","v":2.7003600937962506},{"$f":"IF(L$960<$E965,M869/($E965-L$960),M869)","v":2.7003600937962511},{"$f":"IF(M$960<$E965,N869/($E965-M$960),N869)","v":2.6744018170589281},2.6522707649359396,2.6329784406652572,2.6158697033998575,{"$f":"IF(Q$960<$E965,R869/($E965-Q$960),R869)","v":2.6004872806278603},2.6004872806278603,21.376961101244987]
[null,null,"CA03","Other cables",20,null,null,null,0,2.0368561784588417,{"$f":"IF(J966<K870,J966,K870)","v":2.0368561784588417},2.0368561784588417,{"$f":"IF(L$960<$E966,M870/($E966-L$960),M870)","v":2.0368561784588417},2.0192664532528966,2.0041669057460636,1.99094869222411,1.9791789970265024,1.9791789970265024,1.9791789970265024,16.140985762084942]
[null,null,"CA04","Pair gain systems",12,null,null,null,0,1.4945946674417374,{"$f":"IF(J967<K871,J967,K871)","v":1.4945946674417374},1.4945946674417374,{"$f":"IF(L$960<$E967,M871/($E967-L$960),M871)","v":1.4945946674417374},1.4813996803278011,1.469806852748166,1.4593495305861086,1.4496516760700637,1.4496516760700637,1.4496516760700637,11.838586409499088]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,0,4.1867011703144753E-2,{"$f":"IF(J968<K872,J968,K872)","v":4.1867011703144753E-2},4.1867011703144753E-2,{"$f":"IF(L$960<$E968,M872/($E968-L$960),M872)","v":4.1867011703144746E-2},4.1415253877208118E-2,4.0840306352039023E-2,4.013690714923835E-2,3.9281225135625049E-2,3.9281225135625049E-2,3.9281225135625049E-2,0.32914173932668955]
[null,null,"CA06","Other CAN assets",12,null,null,null,0,7.7045068865935875E-3,{"$f":"IF(J969<K873,J969,K873)","v":7.7045068865935875E-3},7.7045068865935875E-3,{"$f":"IF(L$960<$E969,M873/($E969-L$960),M873)","v":7.7045068865935866E-3},7.6450879035404457E-3,7.4062930698103645E-3,6.9967703708216783E-3,6.4029102750386025E-3,6.4029102750386025E-3,6.4029102750386025E-3,5.9269089165585438E-2]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,0,3.3534803345075246,{"$f":"IF(J970<K874,J970,K874)","v":0},0,0,0,0,0,0,0,0,3.3534803345075246]
[null,null,"CA08","Network Land",10000,null,null,null,0,0,{"$f":"IF(J971<K875,J971,K875)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,0,30.617409671500681,{"$f":"IF(J972<K876,J972,K876)","v":0},0,0,0,0,0,0,0,0,30.617409671500681]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,0,19.267082864391298,{"$f":"IF(J973<K877,J973,K877)","v":19.267082864391298},19.267082864391298,19.267082864391298,19.267082864391298,19.267082864391298,19.267082864391298,19.267082864391298,19.267082864391298,19.267082864391313,154.13666291513039]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,0,0,{"$f":"IF(J974<K878,J974,K878)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,0,0,{"$f":"IF(J975<K879,J975,K879)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,0,0,{"$f":"IF(J976<K880,J976,K880)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,0,0,{"$f":"IF(J977<K881,J977,K881)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,0,0,{"$f":"IF(J978<K882,J978,K882)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,0,0,{"$f":"IF(J979<K883,J979,K883)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,0,0,{"$f":"IF(J980<K884,J980,K884)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,0,0,{"$f":"IF(J981<K885,J981,K885)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,0,0,{"$f":"IF(J982<K886,J982,K886)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,0,0,{"$f":"IF(J983<K887,J983,K887)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I964:I983)","v":0},62.128910489045751,28.158020483037539,28.158020483037539,28.158020483037539,28.100766317171349,28.051129147602989,28.007048365746506,27.96702253665806,27.951640113886064,27.951640113886079,258.72893830533724]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C986,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H35","v":27},null,null,null,0,{"$f":"IF($E986<1,J890,J890/$E986)","v":0.65314314574509924},{"$f":"IF(J986<K890,J986,K890)","v":0.65314314574509924},{"$f":"IF(K986<L890,K986,L890)","v":0.65314314574509924},{"$f":"IF(L$960<$E986,M890/($E986-L$960),M890)","v":0.65314314574509935},{"$f":"IF(M$960<$E986,N890/($E986-M$960),N890)","v":0.65306327371860329},0.65299414713664605,0.65293304706322031,0.65287815529392978,0.65282819419415117,0.65282819419415117,{"$f":"SUM(OFFSET(H986,0,0,1,Model_period))","v":5.2244412061927967}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,0,5.350733940229389E-4,{"$f":"IF(J987<K891,J987,K891)","v":5.350733940229389E-4},5.350733940229389E-4,5.350733940229389E-4,5.350733940229389E-4,5.350733940229389E-4,5.350733940229389E-4,5.350733940229389E-4,5.350733940229389E-4,5.350733940229389E-4,4.2805871521835112E-3]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,0,4.8049704829274245E-2,{"$f":"IF(J988<K892,J988,K892)","v":4.8049704829274245E-2},4.8049704829274245E-2,4.8049704829274245E-2,4.8049704829274245E-2,4.8049704829274245E-2,4.8049704829274245E-2,4.8049704829274245E-2,4.8049704829274245E-2,4.8049704829274245E-2,0.38439763863419391]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,0,2.1939174162029524,{"$f":"IF(J989<K893,J989,K893)","v":2.1939174162029524},2.1939174162029524,2.1939174162029524,2.1939174162029524,2.1939174162029524,2.1939174162029524,2.1939174162029524,2.1939174162029524,2.1939174162029524,17.55133932962362]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,0,136.27353974531732,{"$f":"IF(J990<K894,J990,K894)","v":0},0,0,0,0,0,0,0,0,136.27353974531732]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,0,0.45471094888271041,{"$f":"IF(J991<K895,J991,K895)","v":0.45471094888271041},0.45471094888271041,0.45471094888271041,0.45471094888271041,0.45471094888271041,0.45471094888271041,0.45471094888271041,0.45471094888271041,0.45471094888271041,3.6376875910616837]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,0,8.2826289996231512,{"$f":"IF(J992<K896,J992,K896)","v":0},0,0,0,0,0,0,0,0,8.2826289996231512]
[null,null,"CO08","Network Land",10000,null,null,null,0,0,{"$f":"IF(J993<K897,J993,K897)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,0,175.70725842135667,{"$f":"IF(J994<K898,J994,K898)","v":0},0,0,0,0,0,0,0,0,175.70725842135667]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,0,13.245624344830569,{"$f":"IF(J995<K899,J995,K899)","v":13.245624344830569},13.245624344830569,13.245624344830569,13.245624344830569,13.245624344830569,13.245624344830569,13.245624344830569,13.245624344830569,13.245624344830544,105.96499475864456]
[null,null,"CO11","LSS equipment",0,null,null,null,0,0,{"$f":"IF(J996<K900,J996,K900)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,0,64.579592164964509,{"$f":"IF(J997<K901,J997,K901)","v":64.579592164964509},64.579592164964509,{"$f":"IF(L997<M901,L997,M901)","v":64.579592164964509},{"$f":"IF(M997<N901,M997,N901)","v":64.579592164964509},{"$f":"IF(N997<O901,N997,O901)","v":64.579592164964509},{"$f":"IF(O997<P901,O997,P901)","v":0},{"$f":"IF(P997<Q901,P997,Q901)","v":0},0,0,387.47755298978711]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,0,0,{"$f":"IF(J998<K902,J998,K902)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,0,0,{"$f":"IF(J999<K903,J999,K903)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,0,0,{"$f":"IF(J1000<K904,J1000,K904)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,0,0,{"$f":"IF(J1001<K905,J1001,K905)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,0,0,{"$f":"IF(J1002<K906,J1002,K906)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,0,0,{"$f":"IF(J1003<K907,J1003,K907)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,0,0,{"$f":"IF(J1004<K908,J1004,K908)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,0,0,{"$f":"IF(J1005<K909,J1005,K909)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I986:I1005)","v":0},401.43899996514619,81.175572798849146,81.175572798849146,81.175572798849146,81.175492926822642,81.175423800240679,16.59577053520275,16.595715643433458,16.595665682333681,16.595665682333657,840.50812126739334]
[]
[null,"8.3.4",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1010","v":"Roll-Forward Capital Net Additions in Year 2011/2012"}]
[]
[null,null,"Y03",{"$f":"VLOOKUP(C1010,FYears,2,FALSE)","v":"2011/2012"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,"Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,{"$f":"VLOOKUP(J1013,FYears,2,FALSE)","v":"2011/2012"},"2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1016,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,0,{"$f":"J164","v":89.783339134930415},{"$f":"K1064","v":87.2181008739324},84.652862612934385,82.08762435193637,79.522386090938355,76.95714782994034,74.391909568942324,71.826671307944309,69.261433046946294,{"$f":"SUM(OFFSET(H1016,0,0,1,Model_period))","v":574.61337046355459}]
[null,null,"CA02","Copper cables",null,null,null,null,null,0,53.090021903377334,{"$f":"K1065","v":50.435520808208466},{"$f":"L1065","v":47.781019713039598},{"$f":"M1065","v":44.711186190073562},{"$f":"N1065","v":41.749150632342051},{"$f":"O1065","v":38.869736178031118},{"$f":"P1065","v":36.05600684837885},{"$f":"Q1065","v":33.29598871451639},{"$f":"R1065","v":30.734758813399743},312.69264227345099]
[null,null,"CA03","Other cables",null,null,null,null,null,0,40.045303356704302,38.04303818886909,36.040773021033878,33.757072249903544,31.54486890495378,29.38825960908682,27.276036264245466,25.200227802773409,23.251939498184448,236.09535159479688]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,0,17.630551676447599,16.161339036743634,14.692126397039667,13.11735386042421,11.578720305097407,10.068636333987886,8.5817704422665368,7.1143402197620942,5.6840451460510044,91.830498052006931]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,0,0.49387203731576551,0.45271603420611839,0.41156003109647127,0.36678996537933112,0.32201089210544404,0.27753913537545949,0.23361227739661303,0.19043482929719757,0.15149944973109541,2.5581003728752032]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,0,9.0883976615639697E-2,8.3310311897669728E-2,7.5736647179699759E-2,6.7687630597304649E-2,5.8495218917049119E-2,4.8726180358485874E-2,3.8795996971215371E-2,2.9038122504391153E-2,2.257212300918859E-2,0.46363596253706418]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,0,3.2965296891434317,0,0,0,0,0,0,0,0,3.2965296891434317]
[null,null,"CA08","Network Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,0,30.09744799997209,0,0,0,0,0,0,0,0,30.09744799997209]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,0,192.29789796100656,173.06810816490591,153.83831836880526,134.60852857270461,115.37873877660397,96.14894898050332,76.919159184402673,57.689369388302019,38.459579592201365,942.25970000893233]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1016:J1035)","v":0},426.82584773551309,365.4621334187633,337.49239679112895,308.71624282101891,280.15437082095809,251.75899424728345,223.49729058260368,195.34607038509984,167.56582766952312,2193.9072764172697]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1038,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,0,{"$f":"J186","v":17.335379970608095},{"$f":"K1086","v":16.693328860585574},{"$f":"L1086","v":16.051277750563052},{"$f":"M1086","v":15.407389583931122},{"$f":"N1086","v":14.763894233130934},{"$f":"O1086","v":14.120702686670256},{"$f":"P1086","v":13.47775472916307},{"$f":"Q1086","v":12.835007624021415},{"$f":"R1086","v":12.193257242820344},{"$f":"SUM(OFFSET(H1038,0,0,1,Model_period))","v":107.8497278146521}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,0,1.3149662092221535E-2,1.2623675608532675E-2,1.2097689124843814E-2,1.1571702641154953E-2,1.1045716157466093E-2,1.0519729673777232E-2,9.9937431900883715E-3,9.4677567063995108E-3,8.9417702227106502E-3,8.1001918488084676E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,0,0.94467396688964034,0.89744026854515835,0.85020657020067636,0.80297287185619437,0.75573917351171238,0.70850547516723039,0.6612717768227484,0.61403807847826641,0.56680438013378442,5.620810102993361]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,0,81.953046003459349,79.796386898105155,77.639727792750961,75.483068687396766,73.326409582042572,71.169750476688378,69.013091371334184,66.85643226597999,64.699773160625796,528.38148081177735]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,0,133.95926762787403,0,0,0,0,0,0,0,0,133.95926762787403]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,0,7.1518207638599662,6.7048319661187179,6.2578431683774696,5.8108543706362212,5.3638655728949729,4.9168767751537246,4.4698879774124762,4.0228991796712279,3.57591038192998,40.675980594453549]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,0,8.141968843669332,0,0,0,0,0,0,0,0,8.141968843669332]
[null,null,"CO08","Network Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,0,172.72330122939616,0,0,0,0,0,0,0,0,172.72330122939616]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,0,132.19986318735974,118.97987686862376,105.75989054988779,92.539904231151809,79.319917912415832,66.099931593679855,52.879945274943879,39.659958956207902,26.439972637471929,647.77932961806266]
[null,null,"CO11","LSS equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,0,361.17410756127822,300.97842296773183,240.78273837418547,180.58705378063911,120.39136918709275,60.195684593546382,0,0,0,1264.1093764644736]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1038:J1057)","v":0},915.59657881648673,524.06291150531877,447.35378189509026,370.6428152282524,293.93224137724621,217.22197133057961,140.51194487286645,123.99780386106521,107.48465957320455,2909.3222450258399]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,"Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,{"$f":"VLOOKUP(J1061,FYears,2,FALSE)","v":"2011/2012"},"2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1064,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,{"$f":"J164","v":89.783339134930415},{"$f":"J1064-K1112","v":87.2181008739324},84.652862612934385,82.08762435193637,79.522386090938355,76.95714782994034,74.391909568942324,71.826671307944309,69.261433046946294,66.696194785948279,{"$f":"SUM(OFFSET(H1064,0,0,1,Model_period))","v":646.44004177149895}]
[null,null,"CA02","Copper cables",null,null,null,null,null,53.090021903377334,{"$f":"J1065-K1113","v":50.435520808208466},47.781019713039598,{"$f":"IF((L1065-M1113-(M519/M$462))<0,0,L1065-M1113-(M519/M$462))","v":44.711186190073562},{"$f":"IF((M1065-N1113-(N519/N$462))<0,0,M1065-N1113-(N519/N$462))","v":41.749150632342051},38.869736178031118,36.05600684837885,33.29598871451639,30.734758813399743,29.198020872729757,345.98863098796738]
[null,null,"CA03","Other cables",null,null,null,null,null,40.045303356704302,{"$f":"J1066-K1114","v":38.04303818886909},36.040773021033878,{"$f":"IF((L1066-M1114-(M520/M$462))<0,0,L1066-M1114-(M520/M$462))","v":33.757072249903544},31.54486890495378,29.38825960908682,27.276036264245466,25.200227802773409,23.251939498184448,21.303651193595485,261.29557939757029]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,17.630551676447599,{"$f":"J1067-K1115","v":16.161339036743634},14.692126397039667,{"$f":"IF((L1067-M1115-(M521/M$462))<0,0,L1067-M1115-(M521/M$462))","v":13.11735386042421},11.578720305097407,10.068636333987886,8.5817704422665368,7.1143402197620942,5.6840451460510044,4.2537500723399146,98.944838271769029]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,0.49387203731576551,{"$f":"J1068-K1116","v":0.45271603420611839},0.41156003109647127,{"$f":"IF((L1068-M1116-(M522/M$462))<0,0,L1068-M1116-(M522/M$462))","v":0.36678996537933112},0.32201089210544404,0.27753913537545949,0.23361227739661303,0.19043482929719757,0.15149944973109541,0.11256407016499324,2.748535202172401]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,9.0883976615639697E-2,{"$f":"J1069-K1117","v":8.3310311897669728E-2},7.5736647179699759E-2,{"$f":"IF((L1069-M1117-(M523/M$462))<0,0,L1069-M1117-(M523/M$462))","v":6.7687630597304649E-2},5.8495218917049119E-2,4.8726180358485874E-2,3.8795996971215371E-2,2.9038122504391153E-2,2.257212300918859E-2,1.6106123513986027E-2,0.49267408504145532]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,3.2965296891434317,{"$f":"J1070-K1118","v":0},0,0,0,0,0,0,0,0,3.2965296891434317]
[null,null,"CA08","Network Land",null,null,null,null,null,0,{"$f":"J1071-K1119","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,30.09744799997209,{"$f":"J1072-K1120","v":0},0,0,0,0,0,0,0,0,30.09744799997209]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,192.29789796100656,{"$f":"J1073-K1121","v":173.06810816490591},153.83831836880526,134.60852857270461,115.37873877660397,96.14894898050332,76.919159184402673,57.689369388302019,38.459579592201365,19.229789796100711,999.94906939723433]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,0,{"$f":"J1074-K1122","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,0,{"$f":"J1075-K1123","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,0,{"$f":"J1076-K1124","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,0,{"$f":"J1077-K1125","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,0,{"$f":"J1078-K1126","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,0,{"$f":"J1079-K1127","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,0,{"$f":"J1080-K1128","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,0,{"$f":"J1081-K1129","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,0,{"$f":"J1082-K1130","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,0,{"$f":"J1083-K1131","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1064:J1083)","v":426.82584773551309},365.4621334187633,337.49239679112895,308.71624282101891,280.15437082095809,251.75899424728345,223.49729058260368,195.34607038509984,167.56582766952312,140.81007691439314,2389.2533468023694]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1086,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,{"$f":"J186","v":17.335379970608095},{"$f":"J1086-K1134","v":16.693328860585574},16.051277750563052,{"$f":"IF((L1086-M1134-(M540/M462))<0,0,L1086-M1134-(M540/M462))","v":15.407389583931122},{"$f":"IF((M1086-N1134-(N540/N462))<0,0,M1086-N1134-(N540/N462))","v":14.763894233130934},{"$f":"IF((N1086-O1134-(O540/O462))<0,0,N1086-O1134-(O540/O462))","v":14.120702686670256},{"$f":"IF((O1086-P1134-(P540/P462))<0,0,O1086-P1134-(P540/P462))","v":13.47775472916307},{"$f":"IF((P1086-Q1134-(Q540/Q462))<0,0,P1086-Q1134-(Q540/Q462))","v":12.835007624021415},12.193257242820344,11.741655122715887,{"$f":"SUM(OFFSET(H1086,0,0,1,Model_period))","v":120.68473543867351}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,1.3149662092221535E-2,{"$f":"J1087-K1135","v":1.2623675608532675E-2},1.2097689124843814E-2,1.1571702641154953E-2,1.1045716157466093E-2,1.0519729673777232E-2,9.9937431900883715E-3,9.4677567063995108E-3,8.9417702227106502E-3,8.4157837390217895E-3,9.0469675194484192E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,0.94467396688964034,{"$f":"J1088-K1136","v":0.89744026854515835},0.85020657020067636,0.80297287185619437,0.75573917351171238,0.70850547516723039,0.6612717768227484,0.61403807847826641,0.56680438013378442,0.51957068178930244,6.2348481814716274]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,81.953046003459349,{"$f":"J1089-K1137","v":79.796386898105155},77.639727792750961,75.483068687396766,73.326409582042572,71.169750476688378,69.013091371334184,66.85643226597999,64.699773160625796,62.543114055271602,595.2379130777573]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,133.95926762787403,{"$f":"J1090-K1138","v":0},0,0,0,0,0,0,0,0,133.95926762787403]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,7.1518207638599662,{"$f":"J1091-K1139","v":6.7048319661187179},6.2578431683774696,5.8108543706362212,5.3638655728949729,4.9168767751537246,4.4698879774124762,4.0228991796712279,3.57591038192998,3.1289215841887321,44.698879774124777]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,8.141968843669332,{"$f":"J1092-K1140","v":0},0,0,0,0,0,0,0,0,8.141968843669332]
[null,null,"CO08","Network Land",null,null,null,null,null,0,{"$f":"J1093-K1141","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,172.72330122939616,{"$f":"J1094-K1142","v":0},0,0,0,0,0,0,0,0,172.72330122939616]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,132.19986318735974,{"$f":"J1095-K1143","v":118.97987686862376},105.75989054988779,92.539904231151809,79.319917912415832,66.099931593679855,52.879945274943879,39.659958956207902,26.439972637471929,13.219986318735955,687.43928857427056]
[null,null,"CO11","LSS equipment",null,null,null,null,null,0,{"$f":"J1096-K1144","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,361.17410756127822,{"$f":"J1097-K1145","v":300.97842296773183},240.78273837418547,{"$f":"L1097-M1145","v":180.58705378063911},{"$f":"M1097-N1145","v":120.39136918709275},{"$f":"N1097-O1145","v":60.195684593546382},{"$f":"O1097-P1145","v":0},{"$f":"P1097-Q1145","v":0},0,0,1264.1093764644736]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,0,{"$f":"J1098-K1146","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,0,{"$f":"J1099-K1147","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,0,{"$f":"J1100-K1148","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,0,{"$f":"J1101-K1149","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,0,{"$f":"J1102-K1150","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,0,{"$f":"J1103-K1151","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,0,{"$f":"J1104-K1152","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,0,{"$f":"J1105-K1153","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1086:J1105)","v":915.59657881648673},524.06291150531877,447.35378189509026,370.6428152282524,293.93224137724621,217.22197133057961,140.51194487286645,123.99780386106521,107.48465957320455,91.161663546440508,3033.3200488869052]
[]
[null,null,"Depreciation",null,null,null,null,null,null,0,1,2,3,4,5,6,7]
[null,null,null,null,null,null,null,null,null,"Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,{"$f":"VLOOKUP(J1109,FYears,2,FALSE)","v":"2011/2012"},"2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1112,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H13","v":35},null,null,null,null,0,{"$f":"IF($E1112<1,K1016,K1016/$E1112)","v":2.565238260998012},{"$f":"IF(K1112<L1016,K1112,L1016)","v":2.565238260998012},2.565238260998012,2.565238260998012,2.565238260998012,2.565238260998012,2.565238260998012,2.565238260998012,2.565238260998012,{"$f":"SUM(OFFSET(H1112,0,0,1,Model_period))","v":17.956667826986084}]
[null,null,"CA02","Copper cables",20,null,null,null,null,0,2.6545010951688668,2.6545010951688668,{"$f":"IF(L$1108<$E1113,M1017/($E1113-L$1108),M1017)","v":2.6545010951688663},{"$f":"IF(M$1108<$E1113,N1017/($E1113-M$1108),N1017)","v":2.63006977588668},{"$f":"IF(N$1108<$E1113,O1017/($E1113-N$1108),O1017)","v":2.6093219145213782},{"$f":"IF(O$1108<$E1113,P1017/($E1113-O$1108),P1017)","v":2.5913157452020745},{"$f":"IF(P$1108<$E1113,Q1017/($E1113-P$1108),Q1017)","v":2.5754290605984891},2.5612299011166453,1.5367379406699873,18.369639781715218]
[null,null,"CA03","Other cables",20,null,null,null,null,0,2.002265167835215,2.002265167835215,{"$f":"IF(L$1108<$E1114,M1018/($E1114-L$1108),M1018)","v":2.0022651678352155},{"$f":"IF(M$1108<$E1114,N1018/($E1114-M$1108),N1018)","v":1.9857101323472672},{"$f":"IF(N$1108<$E1114,O1018/($E1114-N$1108),O1018)","v":1.9715543065596113},{"$f":"IF(O$1108<$E1114,P1018/($E1114-O$1108),P1018)","v":1.9592173072724546},{"$f":"IF(P$1108<$E1114,Q1018/($E1114-P$1108),Q1018)","v":1.9482883045889619},1.9482883045889619,1.9482883045889619,13.871565554273941]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,0,1.4692126397039666,1.4692126397039666,1.4692126397039666,1.4574837622693566,1.4473400381371759,1.4383766191411265,1.4302950737110895,1.4302950737110895,1.4302950737110895,10.181133412370649]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,0,4.1156003109647128E-2,4.1156003109647128E-2,4.1156003109647128E-2,4.0754440597703459E-2,4.0251361513180504E-2,3.9648447910779927E-2,3.8935379566102171E-2,3.8935379566102171E-2,3.8935379566102171E-2,0.28305763891670749]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,0,7.5736647179699751E-3,7.5736647179699751E-3,7.5736647179699759E-3,7.5208478441449612E-3,7.3119023646311399E-3,6.9608829083551245E-3,6.4659994952025622E-3,6.4659994952025622E-3,6.4659994952025622E-3,5.0980626766243708E-2]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,0,3.2965296891434317,0,0,0,0,0,0,0,0,3.2965296891434317]
[null,null,"CA08","Network Land",10000,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,0,30.09744799997209,0,0,0,0,0,0,0,0,30.09744799997209]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,0,19.229789796100654,19.229789796100654,19.229789796100654,19.229789796100654,19.229789796100654,19.229789796100654,19.229789796100654,19.229789796100654,19.229789796100654,134.60852857270456]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,0,0,{"$f":"IF(K1122<L1026,K1122,L1026)","v":0},0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1112:J1131)","v":0},61.363714316749856,27.969736627634333,27.969736627634333,27.916567016043818,27.870807580194644,27.830547059533458,27.79444187505851,27.780242715576669,26.755750755130009,228.71555110284891]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1134,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H35","v":27},null,null,null,null,0,{"$f":"IF($E1134<1,K1038,K1038/$E1134)","v":0.64205111002252202},{"$f":"IF(K1134<L1038,K1134,L1038)","v":0.64205111002252202},{"$f":"IF(L$1108<$E1134,M1038/($E1134-L$1108),M1038)","v":0.64205111002252213},{"$f":"IF(M$1108<$E1134,N1038/($E1134-M$1108),N1038)","v":0.6419745659971301},0.64190844491873622,0.64185012212137527,0.6417978442458605,0.64175038120107075,0.45160212010445722,{"$f":"SUM(OFFSET(H1134,0,0,1,Model_period))","v":4.4936843073506676}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,0,5.2598648368886141E-4,5.2598648368886141E-4,5.2598648368886141E-4,5.2598648368886141E-4,5.2598648368886141E-4,5.2598648368886141E-4,5.2598648368886141E-4,5.2598648368886141E-4,5.2598648368886141E-4,3.6819053858220302E-3]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,0,4.7233698344482017E-2,4.7233698344482017E-2,4.7233698344482017E-2,4.7233698344482017E-2,4.7233698344482017E-2,4.7233698344482017E-2,4.7233698344482017E-2,4.7233698344482017E-2,4.7233698344482017E-2,0.33063588841137415]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,0,2.1566591053541933,2.1566591053541933,2.1566591053541933,2.1566591053541933,2.1566591053541933,2.1566591053541933,2.1566591053541933,2.1566591053541933,2.1566591053541933,15.096613737479355]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,0,133.95926762787403,0,0,0,0,0,0,0,0,133.95926762787403]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,0,0.44698879774124789,0.44698879774124789,0.44698879774124789,0.44698879774124789,0.44698879774124789,0.44698879774124789,0.44698879774124789,0.44698879774124789,0.44698879774124789,3.1289215841887352]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,0,8.141968843669332,0,0,0,0,0,0,0,0,8.141968843669332]
[null,null,"CO08","Network Land",10000,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,0,172.72330122939616,0,0,0,0,0,0,0,0,172.72330122939616]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,0,13.219986318735973,13.219986318735973,13.219986318735973,13.219986318735973,13.219986318735973,13.219986318735973,13.219986318735973,13.219986318735973,13.219986318735973,92.539904231151823]
[null,null,"CO11","LSS equipment",0,null,null,null,null,0,0,{"$f":"IF(K1144<L1048,K1144,L1048)","v":0},0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,null,0,60.195684593546368,60.195684593546368,{"$f":"IF(L1145<M1049,L1145,M1049)","v":60.195684593546368},{"$f":"IF(M1145<N1049,M1145,N1049)","v":60.195684593546368},{"$f":"IF(N1145<O1049,N1145,O1049)","v":60.195684593546368},{"$f":"IF(O1145<P1049,O1145,P1049)","v":60.195684593546382},{"$f":"IF(P1145<Q1049,P1145,Q1049)","v":0},0,0,361.17410756127822]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1134:J1153)","v":0},391.53366731116802,76.709129610228473,76.709129610228473,76.709053066203083,76.708986945124693,76.708928622327335,16.513191750905445,16.513144287860655,16.322996026764041,791.59208691618551]
[]
[null,"8.3.5",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1158","v":"Roll-Forward Capital Net Additions in Year 2012/2013"}]
[]
[null,null,"Y04",{"$f":"VLOOKUP(C1158,FYears,2,FALSE)","v":"2012/2013"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,"Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,{"$f":"VLOOKUP(K1161,FYears,2,FALSE)","v":"2012/2013"},"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1164,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,0,{"$f":"K164","v":88.429752409122571},{"$f":"L1212","v":85.903188054576219},83.376623700029853,80.850059345483487,78.323494990937121,75.796930636390755,73.270366281844389,70.743801927298023,{"$f":"SUM(OFFSET(H1164,0,0,1,Model_period))","v":492.68004913653994}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,0,52.289628984004381,{"$f":"L1213","v":49.675147534804161},{"$f":"M1213","v":46.645333657806773},{"$f":"N1213","v":43.721960450528236},{"$f":"O1213","v":40.879987884237025},{"$f":"P1213","v":38.102575057022015},{"$f":"Q1213","v":35.37781431328991},{"$f":"R1213","v":32.850827576626344},271.3146335684026]
[null,null,"CA03","Other cables",null,null,null,null,null,null,0,39.441574518182023,37.469495792272923,35.215981463068701,33.033044835851271,30.90486956208208,28.82030917688305,26.771435074874418,24.850081129748883,204.88527534834006]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,0,17.364750905972308,15.917688330474615,14.365065858065432,12.847409479201444,11.357175604095604,9.8890393810034301,8.4391843206381587,7.0264644090662403,81.74112955881283]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,0,0.48642635039434634,0.44589082119481749,0.40174122938779561,0.35754247377283238,0.31359513702571362,0.2701173348294329,0.22728707560620065,0.18869888491628167,2.2753133466049382]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,0,8.9513796518520761E-2,8.2054313475310697E-2,7.4119478567675506E-2,6.5035966874797388E-2,5.535261213922113E-2,4.5464235142903105E-2,3.5677469436581004E-2,2.9182578701880561E-2,0.41154040271842862]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,3.2468307263798604,0,0,0,0,0,0,0,3.2468307263798604]
[null,null,"CA08","Network Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,0,29.643694480822742,0,0,0,0,0,0,0,29.643694480822742]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,0,192.29789796100656,173.06810816490591,153.83831836880526,134.60852857270461,115.37873877660397,96.14894898050332,76.919159184402673,57.689369388302019,865.34054082452963]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1164:K1183)","v":0},423.29007013240334,362.5615730117039,333.91718375573151,305.48358112441667,277.21321456712076,249.07338480177492,221.04092372009237,193.3784258946597,1951.5390073931508]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1186,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,0,{"$f":"K186","v":17.074029251854071},{"$f":"L1234","v":16.4416577980817},15.807449287699917,15.173630531388861,14.540112824372383,13.9068361705356,13.273757992797279,12.641674278854552,{"$f":"SUM(OFFSET(H1186,0,0,1,Model_period))","v":92.943715863932539}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,0,1.2951415867160332E-2,{"$f":"L1235","v":1.2433359232473918E-2},{"$f":"M1235","v":1.1915302597787504E-2},{"$f":"N1235","v":1.139724596310109E-2},{"$f":"O1235","v":1.0879189328414677E-2},{"$f":"P1235","v":1.0361132693728263E-2},{"$f":"Q1235","v":9.8430760590418487E-3},{"$f":"R1235","v":9.3250194243554348E-3},6.9937645682665778E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,0,0.93043192427774357,0.88391032806385639,0.8373887318499692,0.79086713563608202,0.74434553942219484,0.69782394320830765,0.65130234699442047,0.60478075078053328,4.8847676024581537]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,0,80.717509919831514,78.593364921941216,76.469219924050918,74.345074926160621,72.220929928270323,70.096784930380025,67.972639932489727,65.848494934599429,452.44288455063457]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,0,131.93967815607317,0,0,0,0,0,0,0,131.93967815607317]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,0,7.043998870125658,6.6037489407428041,6.1634990113599502,5.7232490819770963,5.2829991525942424,4.8427492232113885,4.4024992938285346,3.9622493644456811,35.660244280011142]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,8.0192193329592296,0,0,0,0,0,0,0,8.0192193329592296]
[null,null,"CO08","Network Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,0,170.11929952891961,0,0,0,0,0,0,0,170.11929952891961]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,0,132.19986318735974,118.97987686862376,105.75989054988779,92.539904231151809,79.319917912415832,66.099931593679855,52.879945274943879,39.659958956207902,594.89938434311875]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,0,355.88863281647906,296.57386068039921,237.25908854431935,177.9443164082395,118.62954427215965,59.314772136079803,0,0,1245.6102148576767]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1186:K1205)","v":0},903.94561440374696,518.08885289708496,442.30845135176565,366.52843956051709,290.74872881856305,214.9692591297887,139.18998791711289,122.72648330431245,2736.5893461614669]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,"Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,{"$f":"VLOOKUP(K1209,FYears,2,FALSE)","v":"2012/2013"},"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1212,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,{"$f":"K164","v":88.429752409122571},{"$f":"K1212-L1260","v":85.903188054576219},83.376623700029853,80.850059345483487,78.323494990937121,75.796930636390755,73.270366281844389,70.743801927298023,68.217237572751657,{"$f":"SUM(OFFSET(H1212,0,0,1,Model_period))","v":565.9504154183843}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,52.289628984004381,49.675147534804161,{"$f":"IF((L1213-M1261-(M519/M$462))<0,0,L1213-M1261-(M519/M$462))","v":46.645333657806773},{"$f":"IF((M1213-N1261-(N519/N$462))<0,0,M1213-N1261-(N519/N$462))","v":43.721960450528236},40.879987884237025,38.102575057022015,35.37781431328991,32.850827576626344,30.323840839962777,306.69244788169249]
[null,null,"CA03","Other cables",null,null,null,null,null,null,39.441574518182023,37.469495792272923,{"$f":"IF((L1214-M1262-(M520/M$462))<0,0,L1214-M1262-(M520/M$462))","v":35.215981463068701},33.033044835851271,30.90486956208208,28.82030917688305,26.771435074874418,24.850081129748883,22.928727184623348,231.65671042321446]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,17.364750905972308,15.917688330474615,{"$f":"IF((L1215-M1263-(M521/M$462))<0,0,L1215-M1263-(M521/M$462))","v":14.365065858065432},12.847409479201444,11.357175604095604,9.8890393810034301,8.4391843206381587,7.0264644090662403,5.6137444974943218,90.180313879450992]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,0.48642635039434634,0.44589082119481749,{"$f":"IF((L1216-M1264-(M522/M$462))<0,0,L1216-M1264-(M522/M$462))","v":0.40174122938779561},0.35754247377283238,0.31359513702571362,0.2701173348294329,0.22728707560620065,0.18869888491628167,0.1501106942263627,2.5026004222111391]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,8.9513796518520761E-2,8.2054313475310697E-2,{"$f":"IF((L1217-M1265-(M523/M$462))<0,0,L1217-M1265-(M523/M$462))","v":7.4119478567675506E-2},6.5035966874797388E-2,5.535261213922113E-2,4.5464235142903105E-2,3.5677469436581004E-2,2.9182578701880561E-2,2.2687687967180119E-2,0.44721787215500963]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,3.2468307263798604,0,0,0,0,0,0,0,0,3.2468307263798604]
[null,null,"CA08","Network Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,29.643694480822742,0,0,0,0,0,0,0,0,29.643694480822742]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,192.29789796100656,173.06810816490591,153.83831836880526,134.60852857270461,115.37873877660397,96.14894898050332,76.919159184402673,57.689369388302019,38.459579592201365,942.25970000893233]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,0,{"$f":"K1222-L1270","v":0},0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1212:K1231)","v":423.29007013240334},362.5615730117039,333.91718375573151,305.48358112441667,277.21321456712076,249.07338480177492,221.04092372009237,193.3784258946597,165.715928069227,2172.5799311132432]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1234,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,{"$f":"K186","v":17.074029251854071},{"$f":"K1234-L1282","v":16.4416577980817},{"$f":"IF((L1234-M1282-(M540/M462))<0,0,L1234-M1282-(M540/M462))","v":15.807449287699917},{"$f":"IF((M1234-N1282-(N540/N462))<0,0,M1234-N1282-(N540/N462))","v":15.173630531388861},{"$f":"IF((N1234-O1282-(O540/O462))<0,0,N1234-O1282-(O540/O462))","v":14.540112824372383},{"$f":"IF((O1234-P1282-(P540/P462))<0,0,O1234-P1282-(P540/P462))","v":13.9068361705356},{"$f":"IF((P1234-Q1282-(Q540/Q462))<0,0,P1234-Q1282-(Q540/Q462))","v":13.273757992797279},12.641674278854552,12.009590564911825,{"$f":"SUM(OFFSET(H1234,0,0,1,Model_period))","v":106.21747385672981}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,1.2951415867160332E-2,1.2433359232473918E-2,1.1915302597787504E-2,1.139724596310109E-2,1.0879189328414677E-2,1.0361132693728263E-2,9.8430760590418487E-3,9.3250194243554348E-3,8.8069627896690209E-3,7.9780721741707625E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,0.93043192427774357,0.88391032806385639,0.8373887318499692,0.79086713563608202,0.74434553942219484,0.69782394320830765,0.65130234699442047,0.60478075078053328,0.5582591545666461,5.5360699494525738]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,80.717509919831514,78.593364921941216,76.469219924050918,74.345074926160621,72.220929928270323,70.096784930380025,67.972639932489727,65.848494934599429,63.724349936709125,520.41552448312427]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,131.93967815607317,0,0,0,0,0,0,0,0,131.93967815607317]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,7.043998870125658,6.6037489407428041,6.1634990113599502,5.7232490819770963,5.2829991525942424,4.8427492232113885,4.4024992938285346,3.9622493644456811,3.5219994350628276,40.062743573839676]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,8.0192193329592296,0,0,0,0,0,0,0,0,8.0192193329592296]
[null,null,"CO08","Network Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,170.11929952891961,0,0,0,0,0,0,0,0,170.11929952891961]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,132.19986318735974,118.97987686862376,105.75989054988779,92.539904231151809,79.319917912415832,66.099931593679855,52.879945274943879,39.659958956207902,26.439972637471929,647.77932961806266]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,0,{"$f":"K1244-L1292","v":0},0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,355.88863281647906,296.57386068039921,{"$f":"L1245-M1293","v":237.25908854431935},{"$f":"M1245-N1293","v":177.9443164082395},{"$f":"N1245-O1293","v":118.62954427215965},{"$f":"O1245-P1293","v":59.314772136079803},{"$f":"P1245-Q1293","v":0},0,0,1245.6102148576767]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1234:K1253)","v":903.94561440374696},518.08885289708496,442.30845135176565,366.52843956051709,290.74872881856305,214.9692591297887,139.18998791711289,122.72648330431245,106.26297869151202,2875.7793340785793]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8]
[null,null,null,null,null,null,null,null,null,null,"Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,{"$f":"VLOOKUP(K1257,FYears,2,FALSE)","v":"2012/2013"},"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1260,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H13","v":35},null,null,null,null,null,0,{"$f":"IF($E1260<1,L1164,L1164/$E1260)","v":2.526564354546359},{"$f":"IF(L1260<M1164,L1260,M1164)","v":2.526564354546359},2.526564354546359,2.526564354546359,2.526564354546359,2.526564354546359,2.526564354546359,2.526564354546359,{"$f":"SUM(OFFSET(H1260,0,0,1,Model_period))","v":15.159386127278154}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,0,2.6144814492002189,{"$f":"IF(L$1256<$E1261,M1165/($E1261-L$1256),M1165)","v":2.6144814492002189},{"$f":"IF(M$1256<$E1261,N1165/($E1261-M$1256),N1165)","v":2.5914074254337098},2.571880026501661,2.554999242764814,2.5401716704681343,{"$f":"IF(Q$1256<$E1261,R1165/($E1261-Q$1256),R1165)","v":2.5269867366635652},2.5269867366635648,15.487421263568756]
[null,null,"CA03","Other cables",20,null,null,null,null,null,0,1.972078725909101,{"$f":"IF(L$1256<$E1262,M1166/($E1262-L$1256),M1166)","v":1.9720787259091013},1.9564434146149279,1.9431202844618394,1.93155434763013,1.9213539451255366,1.9213539451255366,1.9213539451255366,11.696629443650636]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,0,1.4470625754976922,{"$f":"IF(L$1256<$E1263,M1167/($E1263-L$1256),M1167)","v":1.4470625754976922},1.4365065858065431,1.4274899421334937,1.4196469505119504,1.4127199115719187,1.4127199115719187,1.4127199115719187,8.5904885410192904]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,0,4.0535529199528859E-2,{"$f":"IF(L$1256<$E1264,M1168/($E1264-L$1256),M1168)","v":4.0535529199528859E-2},4.0174122938779561E-2,3.9726941530314711E-2,3.9199392128214203E-2,3.8588190689918984E-2,3.8588190689918984E-2,3.8588190689918984E-2,0.23875970568628518]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,0,7.4594830432100634E-3,{"$f":"IF(L$1256<$E1265,M1169/($E1265-L$1256),M1169)","v":7.4594830432100634E-3},7.4119478567675505E-3,7.2262185416441544E-3,6.9190765174026413E-3,6.4948907347004434E-3,6.4948907347004434E-3,6.4948907347004434E-3,4.2971099736934915E-2]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,0,3.2468307263798604,0,0,0,0,0,0,0,3.2468307263798604]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,0,29.643694480822742,0,0,0,0,0,0,0,29.643694480822742]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,0,19.229789796100654,19.229789796100654,19.229789796100654,19.229789796100654,19.229789796100654,19.229789796100654,19.229789796100654,19.229789796100654,115.37873877660391]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,0,0,{"$f":"IF(L1270<M1174,L1270,M1174)","v":0},0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1260:K1279)","v":0},60.728497120699366,27.837971913496766,27.788297647297739,27.74579756381597,27.708673160199524,27.675682759237223,27.662497825432652,27.662497825432652,199.48492016474657]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1282,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H35","v":27},null,null,null,null,null,0,{"$f":"IF($E1282<1,L1186,L1186/$E1282)","v":0.63237145377237303},{"$f":"IF(L$1256<$E1282,M1186/($E1282-L$1256),M1186)","v":0.63237145377237303},{"$f":"IF(M$1256<$E1282,N1186/($E1282-M$1256),N1186)","v":0.63229797150799671},0.63223460547453592,0.63217881845097312,0.63212891684252726,0.63208371394272755,0.63208371394272755,{"$f":"SUM(OFFSET(H1282,0,0,1,Model_period))","v":3.7935832198207784}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,0,5.1805663468641326E-4,{"$f":"IF(L1283<M1187,L1283,M1187)","v":5.1805663468641326E-4},5.1805663468641326E-4,5.1805663468641326E-4,5.1805663468641326E-4,5.1805663468641326E-4,5.1805663468641326E-4,5.1805663468641326E-4,3.1083398081184791E-3]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,0,4.6521596213887177E-2,4.6521596213887177E-2,4.6521596213887177E-2,4.6521596213887177E-2,4.6521596213887177E-2,4.6521596213887177E-2,4.6521596213887177E-2,4.6521596213887177E-2,0.27912957728332305]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,0,2.1241449978903031,2.1241449978903031,2.1241449978903031,2.1241449978903031,2.1241449978903031,2.1241449978903031,2.1241449978903031,2.1241449978903031,12.744869987341819]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,0,131.93967815607317,0,0,0,0,0,0,0,131.93967815607317]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,0,0.44024992938285362,0.44024992938285362,0.44024992938285362,0.44024992938285362,0.44024992938285362,0.44024992938285362,0.44024992938285362,0.44024992938285362,2.6414995762971216]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,0,8.0192193329592296,0,0,0,0,0,0,0,8.0192193329592296]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,0,170.11929952891961,0,0,0,0,0,0,0,170.11929952891961]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,0,13.219986318735973,13.219986318735973,13.219986318735973,13.219986318735973,13.219986318735973,13.219986318735973,13.219986318735973,13.219986318735973,79.319917912415846]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,0,0,{"$f":"IF(L1292<M1196,L1292,M1196)","v":0},0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,0,59.314772136079846,{"$f":"IF(L1293<M1197,L1293,M1197)","v":59.314772136079846},{"$f":"IF(M1293<N1197,M1293,N1197)","v":59.314772136079846},{"$f":"IF(N1293<O1197,N1293,O1197)","v":59.314772136079846},{"$f":"IF(O1293<P1197,O1293,P1197)","v":59.314772136079846},{"$f":"IF(P1293<Q1197,P1293,Q1197)","v":59.314772136079803},0,0,355.888632816479]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1282:K1301)","v":0},385.85676150666188,75.778564488709918,75.778491006445549,75.778427640412076,75.778371853388521,75.778321951780029,16.463504612800431,16.463504612800431,764.74893844739813]
[]
[null,"8.3.6",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1306","v":"Roll-Forward Capital Net Additions in Year 2013/2014"}]
[]
[null,null,"Y05",{"$f":"VLOOKUP(C1306,FYears,2,FALSE)","v":"2013/2014"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,{"$f":"VLOOKUP(L1309,FYears,2,FALSE)","v":"2013/2014"},"2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1312,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,0,{"$f":"L164","v":87.096572554366048},{"$f":"M1360","v":84.608099052812733},82.119625551259418,79.631152049706103,77.142678548152787,74.654205046599472,72.165731545046157,{"$f":"SUM(OFFSET(H1312,0,0,1,Model_period))","v":410.59812775629712}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,0,51.501302905111316,{"$f":"M1361","v":48.510905332058584},{"$f":"N1361","v":45.625734006421197},{"$f":"O1361","v":42.820878466274912},{"$f":"P1361","v":40.079589677926194},{"$f":"Q1361","v":37.390026249791838},{"$f":"R1361","v":34.897357833139047},228.53841038779223]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,0,38.846947583751138,36.623164601268456,34.469136409651831,32.36912939758605,30.312056924865029,28.290033210177867,26.395529652373803,172.62043491712251]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,0,17.102957386709676,15.572151040905712,14.075351153220474,12.60507210492608,11.156019265131848,9.724381708197015,8.3298793000555342,70.511550950893792]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,0,0.47909291573574625,0.43555444348360772,0.39193395230891431,0.34852016186121881,0.30551728936412798,0.26308555966029873,0.22489589848978273,1.9606187627536151]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,0,8.8164273456541042E-2,8.0341898804070833E-2,7.1366525985772006E-2,6.1772737193262706E-2,5.1939799248429244E-2,4.2155449370753932E-2,3.5662974464700278E-2,0.35358523468807584]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,3.1978810324331022,0,0,0,0,0,0,3.1978810324331022]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,0,29.196781815959131,0,0,0,0,0,0,29.196781815959131]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,0,192.29789796100656,173.06810816490591,153.83831836880526,134.60852857270461,115.37873877660397,96.14894898050332,76.919159184402673,769.19159184402633]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1312:L1331)","v":0},419.80759842852922,358.89832453423907,330.59146596765288,302.44505349025223,274.42654028129238,246.51283620430061,218.96821638797169,1686.1689827019661]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1334,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,0,{"$f":"L186","v":16.81661869468341},{"$f":"M1382","v":16.191943908641282},{"$f":"N1382","v":15.567656050428942},{"$f":"O1382","v":14.943666706869843},{"$f":"P1382","v":14.319916092031123},{"$f":"Q1382","v":13.696361783655714},{"$f":"R1382","v":13.073799884398635},{"$f":"SUM(OFFSET(H1334,0,0,1,Model_period))","v":77.839801452654598}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,0,1.2756158431124688E-2,1.22459120938797E-2,1.1735665756634713E-2,1.1225419419389725E-2,1.0715173082144737E-2,1.0204926744899749E-2,9.6946804076547613E-3,5.8678328783173563E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,0,0.91640459677906927,0.87058436694011576,0.82476413710116225,0.77894390726220875,0.73312367742325524,0.68730344758430173,0.64148321774534822,4.1238206855058106]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,0,79.500600958542506,77.40847988068613,75.316358802829754,73.224237724973378,71.132116647117002,69.039995569260626,66.947874491404249,376.58179401414878]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,0,129.95053630993371,0,0,0,0,0,0,129.95053630993371]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,0,6.9378025149992535,6.5041898578118005,6.0705772006243475,5.6369645434368945,5.2033518862494414,4.7697392290619884,4.3361265718745354,30.352886003121739]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,7.898320411789431,0,0,0,0,0,0,7.898320411789431]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,0,167.55455613816633,0,0,0,0,0,0,167.55455613816633]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,0,132.19986318735974,118.97987686862376,105.75989054988779,92.539904231151809,79.319917912415832,66.099931593679855,52.879945274943879,528.79945274943896]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,0,350.68050648257946,292.23375540214954,233.78700432171962,175.3402532412897,116.89350216085978,58.44675108042987,0,1168.9350216085982]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1334:L1353)","v":0},892.46796545326401,512.20107619694647,437.33798672834826,362.47519577440323,287.61264354917859,212.75028763041723,137.88892412077428,2492.0948677021406]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,{"$f":"VLOOKUP(L1357,FYears,2,FALSE)","v":"2013/2014"},"2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1360,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,{"$f":"L164","v":87.096572554366048},{"$f":"L1360-M1408","v":84.608099052812733},82.119625551259418,79.631152049706103,77.142678548152787,74.654205046599472,72.165731545046157,69.677258043492841,{"$f":"SUM(OFFSET(H1360,0,0,1,Model_period))","v":485.2523328028966}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,51.501302905111316,{"$f":"IF(L1361-M1409-(M519/M$462)<0,0,L1361-M1409-(M519/M$462))","v":48.510905332058584},{"$f":"IF(M1361-N1409-(N519/N$462)<0,0,M1361-N1409-(N519/N$462))","v":45.625734006421197},42.820878466274912,40.079589677926194,37.390026249791838,34.897357833139047,32.404689416486256,265.92843663758407]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,38.846947583751138,{"$f":"IF(L1362-M1410-(M520/M$462)<0,0,L1362-M1410-(M520/M$462))","v":36.623164601268456},34.469136409651831,32.36912939758605,30.312056924865029,28.290033210177867,26.395529652373803,24.501026094569738,200.91046812730036]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,17.102957386709676,{"$f":"IF(L1363-M1411-(M521/M$462)<0,0,L1363-M1411-(M521/M$462))","v":15.572151040905712},14.075351153220474,12.60507210492608,11.156019265131848,9.724381708197015,8.3298793000555342,6.9353768919140535,80.235932659090807]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,0.47909291573574625,{"$f":"IF(L1364-M1412-(M522/M$462)<0,0,L1364-M1412-(M522/M$462))","v":0.43555444348360772},0.39193395230891431,0.34852016186121881,0.30551728936412798,0.26308555966029873,0.22489589848978273,0.18670623731926672,2.2237043224139139]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,8.8164273456541042E-2,{"$f":"IF(L1365-M1413-(M523/M$462)<0,0,L1365-M1413-(M523/M$462))","v":8.0341898804070833E-2},7.1366525985772006E-2,6.1772737193262706E-2,5.1939799248429244E-2,4.2155449370753932E-2,3.5662974464700278E-2,2.9170499558646625E-2,0.39574068405882978]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,3.1978810324331022,0,0,0,0,0,0,0,3.1978810324331022]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,29.196781815959131,0,0,0,0,0,0,0,29.196781815959131]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,192.29789796100656,173.06810816490591,153.83831836880526,134.60852857270461,115.37873877660397,96.14894898050332,76.919159184402673,57.689369388302019,865.34054082452963]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,0,{"$f":"L1370-M1418","v":0},0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1360:L1379)","v":419.80759842852922},358.89832453423907,330.59146596765288,302.44505349025223,274.42654028129238,246.51283620430061,218.96821638797169,191.42359657164283,1932.6818189062665]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1382,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,{"$f":"L186","v":16.81661869468341},{"$f":"IF((L1382-M1430-(M540/M462))<0,0,L1382-M1430-(M540/M462))","v":16.191943908641282},{"$f":"IF((M1382-N1430-(N540/N462))<0,0,M1382-N1430-(N540/N462))","v":15.567656050428942},{"$f":"IF((N1382-O1430-(O540/O462))<0,0,N1382-O1430-(O540/O462))","v":14.943666706869843},{"$f":"IF((O1382-P1430-(P540/P462))<0,0,O1382-P1430-(P540/P462))","v":14.319916092031123},{"$f":"IF((P1382-Q1430-(Q540/Q462))<0,0,P1382-Q1430-(Q540/Q462))","v":13.696361783655714},{"$f":"Q1382-R1430","v":13.073799884398635},12.451237985141557,{"$f":"SUM(OFFSET(H1382,0,0,1,Model_period))","v":91.536163236310315}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,1.2756158431124688E-2,1.22459120938797E-2,1.1735665756634713E-2,1.1225419419389725E-2,1.0715173082144737E-2,1.0204926744899749E-2,9.6946804076547613E-3,9.1844340704097735E-3,6.8883255528073312E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,0.91640459677906927,0.87058436694011576,0.82476413710116225,0.77894390726220875,0.73312367742325524,0.68730344758430173,0.64148321774534822,0.59566298790639471,4.8111241330901127]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,79.500600958542506,77.40847988068613,75.316358802829754,73.224237724973378,71.132116647117002,69.039995569260626,66.947874491404249,64.855753413547873,445.6217895834094]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,129.95053630993371,0,0,0,0,0,0,0,129.95053630993371]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,6.9378025149992535,6.5041898578118005,6.0705772006243475,5.6369645434368945,5.2033518862494414,4.7697392290619884,4.3361265718745354,3.902513914687082,35.122625232183729]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,7.898320411789431,0,0,0,0,0,0,0,7.898320411789431]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,167.55455613816633,0,0,0,0,0,0,0,167.55455613816633]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,132.19986318735974,118.97987686862376,105.75989054988779,92.539904231151809,79.319917912415832,66.099931593679855,52.879945274943879,39.659958956207902,594.89938434311875]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,0,{"$f":"L1392-M1440","v":0},0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,350.68050648257946,{"$f":"L1393-M1441","v":292.23375540214954},{"$f":"M1393-N1441","v":233.78700432171962},{"$f":"N1393-O1441","v":175.3402532412897},{"$f":"O1393-P1441","v":116.89350216085978},{"$f":"P1393-Q1441","v":58.44675108042987},0,0,1227.3817726890281]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1382:L1401)","v":892.46796545326401},512.20107619694647,437.33798672834826,362.47519577440323,287.61264354917859,212.75028763041723,137.88892412077428,121.47431169156121,2704.8451553325581]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7]
[null,null,null,null,null,null,null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,{"$f":"VLOOKUP(L1405,FYears,2,FALSE)","v":"2013/2014"},"2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1408,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H13","v":35},null,null,null,null,null,null,0,{"$f":"IF($E1408<1,M1312,M1312/$E1408)","v":2.4884735015533157},{"$f":"IF(M1408<N1312,M1408,N1312)","v":2.4884735015533157},2.4884735015533157,2.4884735015533157,2.4884735015533157,2.4884735015533157,2.4884735015533157,{"$f":"SUM(OFFSET(H1408,0,0,1,Model_period))","v":12.442367507766578}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,null,0,{"$f":"IF(L$1404<$E1409,M1313/($E1409-L$1404),M1313)","v":2.5750651452555657},{"$f":"IF(M$1404<$E1409,N1313/($E1409-M$1404),N1313)","v":2.5532055437925569},{"$f":"IF(N$1404<$E1409,O1313/($E1409-N$1404),O1313)","v":2.5347630003567332},{"$f":"IF(O$1404<$E1409,P1313/($E1409-O$1404),P1313)","v":2.5188752038985243},{"$f":"IF(P$1404<$E1409,Q1313/($E1409-P$1404),Q1313)","v":2.5049743548703871},2.4926684166527893,2.4926684166527893,12.686883248173768]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,0,{"$f":"IF(L$1404<$E1410,M1314/($E1410-L$1404),M1314)","v":1.942347379187557},{"$f":"IF(M$1404<$E1410,N1314/($E1410-M$1404),N1314)","v":1.9275349790141292},{"$f":"IF(N$1404<$E1410,O1314/($E1410-N$1404),O1314)","v":1.9149520227584351},{"$f":"IF(O$1404<$E1410,P1314/($E1410-O$1404),P1314)","v":1.9040664351521206},{"$f":"IF(P$1404<$E1410,Q1314/($E1410-P$1404),Q1314)","v":1.8945035578040643},1.8945035578040643,1.8945035578040643,9.5834043739163057]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,0,1.425246448892473,1.4156500946277921,1.4075351153220474,1.4005635672140089,1.394502408141481,1.394502408141481,1.394502408141481,7.0434976341978022]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,0,3.9924409644645519E-2,3.9595858498509794E-2,3.919339523089143E-2,3.872446242902431E-2,3.8189661170515997E-2,3.8189661170515997E-2,3.8189661170515997E-2,0.19562778697358704]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,0,7.3470227880450866E-3,7.3038089821882571E-3,7.1366525985772002E-3,6.8636374659180781E-3,6.4924749060536555E-3,6.4924749060536555E-3,6.4924749060536555E-3,3.5143596740782275E-2]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,0,3.1978810324331022,0,0,0,0,0,0,3.1978810324331022]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,0,29.196781815959131,0,0,0,0,0,0,29.196781815959131]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,0,19.229789796100654,19.229789796100654,19.229789796100654,19.229789796100654,19.229789796100654,19.229789796100654,19.229789796100654,96.148948980503263]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,0,0,{"$f":"IF(M1418<N1322,M1418,N1322)","v":0},0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1408:L1427)","v":0},60.10285655181449,27.661553582569148,27.621843483920653,27.587356603813568,27.556925754546473,27.544619816328876,27.544619816328876,170.53053597666434]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1430,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H35","v":27},null,null,null,null,null,null,0,{"$f":"IF(L$1404<$E1430,M1334/($E1430-L$1404),M1334)","v":0.62283772943271887},{"$f":"IF(M$1404<$E1430,N1334/($E1430-M$1404),N1334)","v":0.62276707340928006},0.62270624201715774,0.62265277945291009,0.62260504747961409,0.62256189925707794,0.62256189925707783,{"$f":"SUM(OFFSET(H1430,0,0,1,Model_period))","v":3.113568871791681}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,0,{"$f":"IF($E1431<1,M1335,M1335/$E1431)","v":5.1024633724498748E-4},{"$f":"IF(M1431<N1335,M1431,N1335)","v":5.1024633724498748E-4},5.1024633724498748E-4,5.1024633724498748E-4,5.1024633724498748E-4,5.1024633724498748E-4,5.1024633724498748E-4,2.5512316862249373E-3]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,0,4.5820229838953466E-2,4.5820229838953466E-2,4.5820229838953466E-2,4.5820229838953466E-2,4.5820229838953466E-2,4.5820229838953466E-2,4.5820229838953466E-2,0.22910114919476732]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,0,2.0921210778563819,2.0921210778563819,2.0921210778563819,2.0921210778563819,2.0921210778563819,2.0921210778563819,2.0921210778563819,10.460605389281909]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,0,129.95053630993371,0,0,0,0,0,0,129.95053630993371]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,0,0.43361265718745334,0.43361265718745334,0.43361265718745334,0.43361265718745334,0.43361265718745334,0.43361265718745334,0.43361265718745334,2.1680632859372668]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,0,7.898320411789431,0,0,0,0,0,0,7.898320411789431]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,0,167.55455613816633,0,0,0,0,0,0,167.55455613816633]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,0,13.219986318735973,13.219986318735973,13.219986318735973,13.219986318735973,13.219986318735973,13.219986318735973,13.219986318735973,66.099931593679869]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,0,0,{"$f":"IF(M1440<N1344,M1440,N1344)","v":0},0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,0,58.446751080429912,{"$f":"IF(M1441<N1345,M1441,N1345)","v":58.446751080429912},{"$f":"IF(N1441<O1345,N1441,O1345)","v":58.446751080429912},{"$f":"IF(O1441<P1345,O1441,P1345)","v":58.446751080429912},{"$f":"IF(P1441<Q1345,P1441,Q1345)","v":58.446751080429912},58.44675108042987,0,292.23375540214954]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1430:L1449)","v":0},380.26505219970807,74.861568683795198,74.861507852403079,74.861454389838826,74.86140665786553,74.861363509642956,16.414612429213086,679.71098978361078]
[]
[null,"8.3.7",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1454","v":"Roll-Forward Capital Net Additions in Year 2014/2015"}]
[]
[null,null,"Y06",{"$f":"VLOOKUP(C1454,FYears,2,FALSE)","v":"2014/2015"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(M1457,FYears,2,FALSE)","v":"2014/2015"},"2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1460,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,0,{"$f":"M164","v":1},{"$f":"N1508","v":0.97142857142857142},{"$f":"O1508","v":0.94285714285714284},{"$f":"P1508","v":0.91428571428571426},{"$f":"Q1508","v":0.88571428571428568},{"$f":"R1508","v":0.8571428571428571},{"$f":"SUM(OFFSET(H1460,0,0,1,Model_period))","v":3.8285714285714287}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,0,1,{"$f":"N1509","v":0},{"$f":"O1509","v":0},{"$f":"P1509","v":0},{"$f":"Q1509","v":0},{"$f":"R1509","v":0},1]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,0,1,0.44207118410238055,0.23374929036859055,6.7757181112546694E-2,0,0,1.7435776555835178]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,0,1,0.72995697669773041,0.60085331857104485,0.4922787141337166,0.40044593043661758,0.34574829553287129,2.8230890094024916]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,1,0.90902797138299007,0.82216866967682334,0.73567339264107445,0.64968983603653063,0.56794834796530014,3.466870033700888]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,0,1,0.91451975096613092,0.82892445559345962,0.74306270955519826,0.65720831129966573,0.57464578801575483,3.4865069161147888]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,1,0,0,0,0,0,1]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,0,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,3.9993999999999996]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,1,0,0,0,0,0,1]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,1,0.9,0.8,0.70000000000000007,0.60000000000000009,0.50000000000000011,3.4000000000000004]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1460:M1479)","v":0},10,5.8669044545778037,5.2283528770670609,4.6527577117282508,4.1926583634870997,3.8449852886567832,25.748015043373115]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1482,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,0,{"$f":"M186","v":1},{"$f":"N1530","v":0.95960512155049527},{"$f":"O1530","v":0.92141413071814882},{"$f":"P1530","v":0.88345973010361289},{"$f":"Q1530","v":0.84569964712016832},{"$f":"R1530","v":0.80893009724537834},{"$f":"SUM(OFFSET(H1482,0,0,1,Model_period))","v":3.7644789823722569}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,0,1,0.96,0.91999999999999993,0.87999999999999989,0.83999999999999986,0.79999999999999982,3.76]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,0,1,0.95,0.89999999999999991,0.84999999999999987,0.79999999999999982,0.74999999999999978,3.6999999999999993]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,0,1,0.97368421052631582,0.94736842105263164,0.92105263157894746,0.89473684210526327,0.86842105263157909,3.8421052631578951]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,0,1,0,0,0,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,1,0.9375,0.875,0.8125,0.75,0.6875,3.625]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,1,0,0,0,0,0,1]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,0,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,3.9993999999999996]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,1,0,0,0,0,0,1]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,1,0.9,0.8,0.70000000000000007,0.60000000000000009,0.50000000000000011,3.4000000000000004]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,0,1,0,0,0,0,0,1]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,0,1,0.83333333333333337,0.66666666666666674,0.50000000000000011,0.33333333333333348,0.16666666666666682,3]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"M206","v":12},{"$f":"SUM(N1482:N1501)","v":12},7.5140226654101445,7.0302492184374472,6.5467123616825607,6.0633698225587658,5.5810178165436239,33.090984245530151]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(M1505,FYears,2,FALSE)","v":"2014/2015"},"2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1508,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,{"$f":"M164","v":1},{"$f":"M1508-N1556","v":0.97142857142857142},0.94285714285714284,0.91428571428571426,0.88571428571428568,0.8571428571428571,0.82857142857142851,{"$f":"SUM(OFFSET(H1508,0,0,1,Model_period))","v":4.7142857142857144}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,{"$f":"IF((M165-(M519/M$462))<0,0,M165-(M519/M$462))","v":0.58466757220283183},{"$f":"IF((M1509-N1557-(N519/N$462))<0,0,M1509-N1557-(N519/N$462))","v":0},{"$f":"IF((N1509-O1557-(O519/O$462))<0,0,N1509-O1557-(O519/O$462))","v":0},0,0,0,0,0.58466757220283183]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,{"$f":"IF((M166-(M520/M$462))<0,0,M166-(M520/M$462))","v":0.71856439670487759},{"$f":"IF((M1510-N1558-(N520/N$462))<0,0,M1510-N1558-(N520/N$462))","v":0.44207118410238055},0.23374929036859055,6.7757181112546694E-2,0,0,0,1.4621420522883954]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,{"$f":"IF((M167-(M521/M$462))<0,0,M167-(M521/M$462))","v":0.89444010308850963},{"$f":"IF((M1511-N1559-(N521/N$462))<0,0,M1511-N1559-(N521/N$462))","v":0.72995697669773041},0.60085331857104485,0.4922787141337166,0.40044593043661758,0.34574829553287129,0.29105066062912499,3.1179750429276187]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,{"$f":"IF((M168-(M522/M$462))<0,0,M168-(M522/M$462))","v":0.99638593739250703},{"$f":"IF((M1512-N1560-(N522/N$462))<0,0,M1512-N1560-(N522/N$462))","v":0.90902797138299007},0.82216866967682334,0.73567339264107445,0.64968983603653063,0.56794834796530014,0.48620685989406964,4.1129458071299254]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,{"$f":"IF((M169-(M523/M$462))<0,0,M169-(M523/M$462))","v":0.99952464813557484},{"$f":"IF((M1513-N1561-(N523/N$462))<0,0,M1513-N1561-(N523/N$462))","v":0.91451975096613092},0.82892445559345962,0.74306270955519826,0.65720831129966573,0.57464578801575483,0.49208326473184394,4.1432398755500293]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,{"$f":"M170","v":1},0,0,0,0,0,0,1]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940000000000007,4.9989999999999997]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,1]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,1,0.9,0.8,0.70000000000000007,0.60000000000000009,0.50000000000000011,0.40000000000000013,4]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,0,{"$f":"M1518-N1566","v":0},0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1508:M1527)","v":9.1935826575243009},5.8669044545778037,5.2283528770670609,4.6527577117282508,4.1926583634870997,3.8449852886567832,3.4973122138264676,29.134256064384513]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1530,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,{"$f":"IF((M186-(M540/M462))<0,0,M186-(M540/M462))","v":0.99816294339059097},{"$f":"IF((M1530-N1578-(N540/N462))<0,0,M1530-N1578-(N540/N462))","v":0.95960512155049527},{"$f":"IF((N1530-O1578-(O540/O462))<0,0,N1530-O1578-(O540/O462))","v":0.92141413071814882},{"$f":"IF((O1530-P1578-(P540/P462))<0,0,O1530-P1578-(P540/P462))","v":0.88345973010361289},{"$f":"IF((P1530-Q1578-(Q540/Q462))<0,0,P1530-Q1578-(Q540/Q462))","v":0.84569964712016832},{"$f":"Q1530-R1578","v":0.80893009724537834},0.77216054737058837,{"$f":"SUM(OFFSET(H1530,0,0,1,Model_period))","v":4.6083415728830168}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,{"$f":"M187","v":1},0.96,0.91999999999999993,0.87999999999999989,0.83999999999999986,0.79999999999999982,0.75999999999999979,4.5999999999999996]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,1,0.95,0.89999999999999991,0.84999999999999987,0.79999999999999982,0.74999999999999978,0.69999999999999973,4.4999999999999991]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,1,0.97368421052631582,0.94736842105263164,0.92105263157894746,0.89473684210526327,0.86842105263157909,0.84210526315789491,4.7368421052631584]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,1,0.9375,0.875,0.8125,0.75,0.6875,0.625,4.375]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,1]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940000000000007,4.9989999999999997]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,1]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,1,0.9,0.8,0.70000000000000007,0.60000000000000009,0.50000000000000011,0.40000000000000013,4]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,1,{"$f":"M1540-N1588","v":0},0,0,0,0,0,1]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,1,{"$f":"M1541-N1589","v":0.83333333333333337},{"$f":"N1541-O1589","v":0.66666666666666674},{"$f":"O1541-P1589","v":0.50000000000000011},{"$f":"P1541-Q1589","v":0.33333333333333348},0.16666666666666682,0,3.3333333333333335]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1530:M1549)","v":11.998162943390591},7.5140226654101445,7.0302492184374472,6.5467123616825607,6.0633698225587658,5.5810178165436239,5.0986658105284839,39.15251701147951]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,null,null,"Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,{"$f":"VLOOKUP(M1553,FYears,2,FALSE)","v":"2014/2015"},"2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1556,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C1556,$C$13:$O$46,9,FALSE)","v":35},null,null,null,null,null,null,null,0,{"$f":"IF($E1556<1,N1460,N1460/$E1556)","v":2.8571428571428571E-2},{"$f":"IF(N1556<O1460,N1556,O1460)","v":2.8571428571428571E-2},2.8571428571428571E-2,2.8571428571428571E-2,2.8571428571428571E-2,2.8571428571428571E-2,{"$f":"SUM(OFFSET(H1556,0,0,1,Model_period))","v":0.11428571428571428}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C1557,$C$13:$O$46,9,FALSE)","v":1},null,null,null,null,null,null,null,0,{"$f":"IF(M$1552<$E1557,N1461/($E1557-M$1552),N1461)","v":1},{"$f":"IF(N$1552<$E1557,O1461/($E1557-N$1552),O1461)","v":0},{"$f":"IF(O$1552<$E1557,P1461/($E1557-O$1552),P1461)","v":0},{"$f":"IF(P$1552<$E1557,Q1461/($E1557-P$1552),Q1461)","v":0},0,0,1]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,0,{"$f":"IF(M$1552<$E1558,N1462/($E1558-M$1552),N1462)","v":0.05},{"$f":"IF(N$1552<$E1558,O1462/($E1558-N$1552),O1462)","v":2.3266904426441082E-2},{"$f":"IF(O$1552<$E1558,P1462/($E1558-O$1552),P1462)","v":1.298607168714392E-2},{"$f":"IF(P$1552<$E1558,Q1462/($E1558-P$1552),Q1462)","v":3.9857165360321582E-3},0,0,9.0238692649617175E-2]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,0,8.3333333333333329E-2,6.6359725154339133E-2,6.0085331857104483E-2,5.4697634903746288E-2,5.4697634903746288E-2,5.4697634903746288E-2,0.26447602524852321]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,0,8.3333333333333329E-2,8.2638906489362729E-2,8.2216866967682337E-2,8.1741488071230495E-2,8.1741488071230495E-2,8.1741488071230495E-2,0.32993059486160886]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,0,8.3333333333333329E-2,8.3138159178739179E-2,8.2892445559345967E-2,8.2562523283910921E-2,8.2562523283910921E-2,8.2562523283910921E-2,0.33192646135532938]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,0,1,0,0,0,0,0,1]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,0,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,4.0000000000000002E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,0,1,0,0,0,0,0,1]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,0,0.1,0.1,0.1,0.1,0.1,0.1,0.4]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,0,0,{"$f":"IF(N1566<O1470,N1566,O1470)","v":0},0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1556:M1575)","v":0},3.4286714285714286,0.38407512382031073,0.36685214464270521,0.35165879136634837,0.34767307483031629,0.34767307483031629,4.5312574884007937]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1578,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H35","v":27},null,null,null,null,null,null,null,0,{"$f":"IF(M$1552<$E1578,N1482/($E1578-M$1552),N1482)","v":3.7037037037037035E-2},3.6907889290403666E-2,3.6856565228725956E-2,3.681082208765054E-2,3.6769549874789927E-2,3.6769549874789927E-2,{"$f":"SUM(OFFSET(H1578,0,0,1,Model_period))","v":0.14761231364381722}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,0,{"$f":"IF($E1579<1,N1483,N1483/$E1579)","v":0.04},{"$f":"IF(N1579<O1483,N1579,O1483)","v":0.04},0.04,0.04,0.04,0.04,0.16]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,0,0.05,0.05,0.05,0.05,0.05,0.05,0.2]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,0,2.6315789473684209E-2,2.6315789473684209E-2,2.6315789473684209E-2,2.6315789473684209E-2,2.6315789473684209E-2,2.6315789473684209E-2,0.10526315789473684]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,0,1,0,0,0,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0.25]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,0,1,0,0,0,0,0,1]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,0,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,4.0000000000000002E-4]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,0,1,0,0,0,0,0,1]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,0,0.1,0.1,0.1,0.1,0.1,0.1,0.4]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,0,1,{"$f":"IF(N1588<O1492,N1588,O1492)","v":0},0,0,0,0,1]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,0,0.16666666666666666,{"$f":"IF(N1589<O1493,N1589,O1493)","v":0.16666666666666666},{"$f":"IF(O1589<P1493,O1589,P1493)","v":0.16666666666666666},{"$f":"IF(P1589<Q1493,P1589,Q1493)","v":0.16666666666666666},0.16666666666666666,0.16666666666666682,0.66666666666666663]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1578:M1597)","v":0},4.4826194931773884,0.48249034543075453,0.48243902136907679,0.48239327822800138,0.48235200601514083,0.48235200601514094,5.9299421382052211]
[]
[null,"8.3.8",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1602","v":"Roll-Forward Capital Net Additions in Year 2015/2016"}]
[]
[null,null,"Y07",{"$f":"VLOOKUP(C1602,FYears,2,FALSE)","v":"2015/2016"}]
[]
[null,null,"Regulatory Value at Beginning of Year",null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(N1605,FYears,2,FALSE)","v":"2015/2016"},"2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1608,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,0,{"$f":"N164","v":1},{"$f":"O1656","v":0.97142857142857142},{"$f":"P1656","v":0.94285714285714284},{"$f":"Q1656","v":0.91428571428571426},{"$f":"R1656","v":0.88571428571428568},{"$f":"SUM(OFFSET(H1608,0,0,1,Model_period))","v":2.9142857142857146}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,0,1,{"$f":"O1657","v":0},{"$f":"P1657","v":0},{"$f":"Q1657","v":0},{"$f":"R1657","v":0},1]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,0,1,0.53845179809015398,0.3571061922007196,0.20974680241758234,0.18990756951754237,1.8955579902908735]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,0,1,0.77277294063687441,0.65403158254420757,0.55149327549643401,0.48609011724201323,2.4268045231810822]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,1,0.90842163877367899,0.82155944336255071,0.73516143049298233,0.65300548615672727,2.7299810821362298]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,0,1,0.91253796663662401,0.82661066919074278,0.74065772730004686,0.6579966603809726,2.7391486358273669]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,1,0,0,0,0,1]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,0,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,2.9996999999999998]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,1,0,0,0,0,1]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,1,0.9,0.8,0.70000000000000007,0.60000000000000009,2.7]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1608:N1627)","v":0},10,6.0035129155659028,5.4019650301553632,4.8510449499927599,4.472314119011541,21.405477945721266]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1630,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,0,{"$f":"N186","v":1},{"$f":"O1678","v":0.96015907661796152},{"$f":"P1678","v":0.92213204597761456},{"$f":"Q1678","v":0.88429750324271594},{"$f":"R1678","v":0.84745177394093607},{"$f":"SUM(OFFSET(H1630,0,0,1,Model_period))","v":2.8822911225955758}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,0,1,0.96,0.91999999999999993,0.87999999999999989,0.83999999999999986,2.88]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,0,1,0.95,0.89999999999999991,0.84999999999999987,0.79999999999999982,2.8499999999999996]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,0,1,0.97368421052631582,0.94736842105263164,0.92105263157894746,0.89473684210526327,2.9210526315789478]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,0,1,0,0,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,1,0.9375,0.875,0.8125,0.75,2.8125]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,1,0,0,0,0,1]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,0,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,2.9996999999999998]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,1,0,0,0,0,1]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,1,0.9,0.8,0.70000000000000007,0.60000000000000009,2.7]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,0,1,0,0,0,0,1]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,0,1,0.83333333333333337,0.66666666666666674,0.50000000000000011,0.33333333333333348,2.5]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1630:N1649)","v":0},12,7.5145766204776114,7.0309671336969135,6.5475501348216625,6.0651219493795328,26.545543754174524]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(N1653,FYears,2,FALSE)","v":"2015/2016"},"2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1656,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,{"$f":"N164","v":1},{"$f":"N1656-O1704","v":0.97142857142857142},0.94285714285714284,0.91428571428571426,0.88571428571428568,0.8571428571428571,{"$f":"SUM(OFFSET(H1656,0,0,1,Model_period))","v":3.8285714285714287}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,{"$f":"IF((N165-(N519/N$462))<0,0,N165-(N519/N$462))","v":0.66803421815517006},{"$f":"IF((N1657-O1705-(O519/O$462))<0,0,N1657-O1705-(O519/O$462))","v":0},{"$f":"IF((O1657-P1705-(P519/P$462))<0,0,O1657-P1705-(P519/P$462))","v":0},0,0,0,0.66803421815517006]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,{"$f":"IF((N166-(N520/N$462))<0,0,N166-(N520/N$462))","v":0.773506787397503},{"$f":"IF((N1658-O1706-(O520/O$462))<0,0,N1658-O1706-(O520/O$462))","v":0.53845179809015398},0.3571061922007196,0.20974680241758234,0.18990756951754237,0.1700683366175024,1.8788115801059588]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,{"$f":"IF((N167-(N521/N$462))<0,0,N167-(N521/N$462))","v":0.91885020694255415},{"$f":"IF((N1659-O1707-(O521/O$462))<0,0,N1659-O1707-(O521/O$462))","v":0.77277294063687441},0.65403158254420757,0.55149327549643401,0.48609011724201323,0.42068695898759245,2.8971480056200698]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,{"$f":"IF((N168-(N522/N$462))<0,0,N168-(N522/N$462))","v":0.99597536732381642},{"$f":"IF((N1660-O1708-(O522/O$462))<0,0,N1660-O1708-(O522/O$462))","v":0.90842163877367899},0.82155944336255071,0.73516143049298233,0.65300548615672727,0.57084954182047221,3.4611178799530284]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,{"$f":"IF((N169-(N523/N$462))<0,0,N169-(N523/N$462))","v":0.99832843616388944},{"$f":"IF((N1661-O1709-(O523/O$462))<0,0,N1661-O1709-(O523/O$462))","v":0.91253796663662401},0.82661066919074278,0.74065772730004686,0.6579966603809726,0.57533559346189833,3.4781347992913032]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,{"$f":"N170","v":1},0,0,0,0,0,1]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,3.9993999999999996]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,1]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,1,0.9,0.8,0.70000000000000007,0.60000000000000009,0.50000000000000011,3.4000000000000004]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,0,{"$f":"N1666-O1714","v":0},0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1656:N1675)","v":9.3546950159829336},6.0035129155659028,5.4019650301553632,4.8510449499927599,4.472314119011541,4.0935832880303229,25.611217911696961]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1678,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,{"$f":"IF((N186-(N540/N462))<0,0,N186-(N540/N462))","v":0.99847921519694127},{"$f":"IF((N1678-O1726-(O540/O462))<0,0,N1678-O1726-(O540/O462))","v":0.96015907661796152},{"$f":"IF((O1678-P1726-(P540/P462))<0,0,O1678-P1726-(P540/P462))","v":0.92213204597761456},{"$f":"IF((P1678-Q1726-(Q540/Q462))<0,0,P1678-Q1726-(Q540/Q462))","v":0.88429750324271594},{"$f":"Q1678-R1726","v":0.84745177394093607},0.8106060446391562,{"$f":"SUM(OFFSET(H1678,0,0,1,Model_period))","v":3.7650678410352336}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,{"$f":"N187","v":1},0.96,0.91999999999999993,0.87999999999999989,0.83999999999999986,0.79999999999999982,3.76]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,1,0.95,0.89999999999999991,0.84999999999999987,0.79999999999999982,0.74999999999999978,3.6999999999999993]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,1,0.97368421052631582,0.94736842105263164,0.92105263157894746,0.89473684210526327,0.86842105263157909,3.8421052631578951]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,1,0.9375,0.875,0.8125,0.75,0.6875,3.625]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,1]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,3.9993999999999996]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,1]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,1,0.9,0.8,0.70000000000000007,0.60000000000000009,0.50000000000000011,3.4000000000000004]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,1,{"$f":"N1688-O1736","v":0},0,0,0,0,1]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,1,{"$f":"N1689-O1737","v":0.83333333333333337},{"$f":"O1689-P1737","v":0.66666666666666674},{"$f":"P1689-Q1737","v":0.50000000000000011},0.33333333333333348,0.16666666666666682,3]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1678:N1697)","v":11.998479215196941},7.5145766204776114,7.0309671336969135,6.5475501348216625,6.0651219493795328,5.5826937639374021,33.091573104193131]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(N1701,FYears,2,FALSE)","v":"2015/2016"},"2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1704,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C1704,$C$13:$O$46,10,FALSE)","v":35},null,null,null,null,null,null,null,null,0,{"$f":"IF($E1704<1,O1608,O1608/$E1704)","v":2.8571428571428571E-2},{"$f":"IF(O1704<P1608,O1704,P1608)","v":2.8571428571428571E-2},2.8571428571428571E-2,2.8571428571428571E-2,2.8571428571428571E-2,{"$f":"SUM(OFFSET(H1704,0,0,1,Model_period))","v":8.5714285714285715E-2}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C1705,$C$13:$O$46,10,FALSE)","v":1},null,null,null,null,null,null,null,null,0,{"$f":"IF(N$1700<$E1705,O1609/($E1705-N$1700),O1609)","v":1},{"$f":"IF(O$1700<$E1705,P1609/($E1705-O$1700),P1609)","v":0},0,{"$f":"IF(Q$1700<$E1705,R1609/($E1705-Q$1700),R1609)","v":0},{"$f":"IF(R$1700<$E1705,S1609/($E1705-R$1700),S1609)","v":0},1]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,0,{"$f":"IF(N$1700<$E1706,O1610/($E1706-N$1700),O1610)","v":0.05},2.8339568320534421E-2,1.9839232900039978E-2,1.9839232900039978E-2,1.9839232900039978E-2,9.8178801220574402E-2]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,0,{"$f":"IF(N$1700<$E1707,O1611/($E1707-N$1700),O1611)","v":8.3333333333333329E-2},7.0252085512443121E-2,6.5403158254420751E-2,6.5403158254420751E-2,6.5403158254420751E-2,0.2189885771001972]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,0,{"$f":"IF(N$1700<$E1708,O1612/($E1708-N$1700),O1612)","v":8.3333333333333329E-2},8.2583785343061725E-2,8.2155944336255074E-2,8.2155944336255074E-2,8.2155944336255074E-2,0.24807306301265014]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,0,{"$f":"IF(N$1700<$E1709,O1613/($E1709-N$1700),O1613)","v":8.3333333333333329E-2},8.2957996966965819E-2,8.266106691907428E-2,8.266106691907428E-2,8.266106691907428E-2,0.2489523972193734]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,0,1,0,0,0,0,1]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,0,1E-4,1E-4,1E-4,1E-4,1E-4,3.0000000000000003E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,0,1,0,0,0,0,1]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,0,0.1,0.1,0.1,0.1,0.1,0.30000000000000004]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1704:N1723)","v":0},3.4286714285714286,0.39280486471443365,0.37873083098121862,0.37873083098121862,0.37873083098121862,4.2002071242670809]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1726,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H35","v":27},null,null,null,null,null,null,null,null,0,{"$f":"IF(N$1700<$E1726,O1630/($E1726-N$1700),O1630)","v":3.7037037037037035E-2},{"$f":"IF(O$1700<$E1726,P1630/($E1726-O$1700),P1630)","v":3.692919525453698E-2},{"$f":"IF(P$1700<$E1726,Q1630/($E1726-P$1700),Q1630)","v":3.6885281839104583E-2},{"$f":"IF(Q$1700<$E1726,R1630/($E1726-Q$1700),R1630)","v":3.6845729301779831E-2},{"$f":"IF(R$1700<$E1726,S1630/($E1726-R$1700),S1630)","v":3.6845729301779831E-2},{"$f":"SUM(OFFSET(H1726,0,0,1,Model_period))","v":0.11085151413067859}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,null,0,{"$f":"IF($E1727<1,O1631,O1631/$E1727)","v":0.04},{"$f":"IF(O1727<P1631,O1727,P1631)","v":0.04},0.04,0.04,0.04,0.12]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,0,0.05,0.05,0.05,0.05,0.05,0.15000000000000002]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,0,2.6315789473684209E-2,2.6315789473684209E-2,2.6315789473684209E-2,2.6315789473684209E-2,2.6315789473684209E-2,7.8947368421052627E-2]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,0,1,0,0,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0.1875]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,0,1,0,0,0,0,1]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,0,1E-4,1E-4,1E-4,1E-4,1E-4,3.0000000000000003E-4]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,0,1,0,0,0,0,1]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,0,0.1,0.1,0.1,0.1,0.1,0.30000000000000004]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,0,1,0,0,0,0,1]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,null,0,0.16666666666666666,{"$f":"IF(O1737<P1641,O1737,P1641)","v":0.16666666666666666},{"$f":"IF(P1737<Q1641,P1737,Q1641)","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.5]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1726:N1745)","v":0},4.4826194931773884,0.48251165139488783,0.48246773797945541,0.48242818544213073,0.48242818544213073,5.4475988825517314]
[]
[null,"8.3.9",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1750","v":"Roll-Forward Capital Net Additions in Year 2016/2017"}]
[]
[null,null,"Y08",{"$f":"VLOOKUP(C1750,FYears,2,FALSE)","v":"2016/2017"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(O1753,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P1753,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1753,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1753,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1753,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1756,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"O164","v":1},{"$f":"P1804","v":0.97142857142857142},{"$f":"Q1804","v":0.94285714285714284},{"$f":"R1804","v":0.91428571428571426},{"$f":"SUM(OFFSET(H1756,0,0,1,Model_period))","v":1.9714285714285715}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,0,1,{"$f":"P1805","v":0},{"$f":"Q1805","v":0},{"$f":"R1805","v":0},1]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,0,1,0.61193897312375101,0.45221150186571946,0.42000418749078516,1.611938973123751]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,0,1,0.80543346111409653,0.69507708858309858,0.62185586484545341,1.8054334611140965]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,1,0.90816786138179606,0.82136507817741033,0.73880436350633794,1.9081678613817961]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,0,1,0.91124022999381915,0.82510833411366846,0.74226831320513942,1.9112402299938192]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,1,0,0,0,1]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,0,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,1.9999]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,1,0,0,0,1]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,1,0.9,0.8,0.70000000000000007,1.9]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1756:O1775)","v":0},10,6.1081090970420346,5.5364191455970397,5.1369184433334301,16.108109097042036]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1778,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"O186","v":1},{"$f":"P1826","v":0.96058202603521026},{"$f":"Q1826","v":0.92268730259960041},{"$f":"R1826","v":0.88577981049561638},{"$f":"SUM(OFFSET(H1778,0,0,1,Model_period))","v":1.9605820260352103}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,0,1,0.96,0.91999999999999993,0.87999999999999989,1.96]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,0,1,0.95,0.89999999999999991,0.84999999999999987,1.95]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,0,1,0.97368421052631582,0.94736842105263164,0.92105263157894746,1.9736842105263159]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,0,1,0,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,1,0.9375,0.875,0.8125,1.9375]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,1,0,0,0,1]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,0,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,1.9999]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,1,0,0,0,1]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,1,0.9,0.8,0.70000000000000007,1.9]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,0,1,0,0,0,1]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,0,1,0.83333333333333337,0.66666666666666674,0.50000000000000011,1.8333333333333335]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1778:O1797)","v":0},12,7.5149995698948597,7.0315223903188979,6.549032442074564,19.514999569894858]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(O1801,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P1801,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1801,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1801,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1801,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1804,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,{"$f":"O164","v":1},{"$f":"O1804-P1852","v":0.97142857142857142},0.94285714285714284,0.91428571428571426,0.88571428571428568,{"$f":"SUM(OFFSET(H1804,0,0,1,Model_period))","v":2.9142857142857146}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,{"$f":"IF((O165-(O519/O$462))<0,0,O165-(O519/O$462))","v":0.72990746021045094},{"$f":"IF((O1805-P1853-(P519/P$462))<0,0,O1805-P1853-(P519/P$462))","v":0},{"$f":"IF((P1805-Q1853-(Q519/Q$462))<0,0,P1805-Q1853-(Q519/Q$462))","v":0},0,0,0.72990746021045094]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,{"$f":"IF((O166-(O520/O$462))<0,0,O166-(O520/O$462))","v":0.81494501069265102},{"$f":"IF((O1806-P1854-(P520/P$462))<0,0,O1806-P1854-(P520/P$462))","v":0.61193897312375101},0.45221150186571946,0.42000418749078516,0.38779687311585087,1.8790954856821216]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,{"$f":"IF((O167-(O521/O$462))<0,0,O167-(O521/O$462))","v":0.93725606702765363},{"$f":"IF((O1807-P1855-(P521/P$462))<0,0,O1807-P1855-(P521/P$462))","v":0.80543346111409653},0.69507708858309858,0.62185586484545341,0.54863464110780824,2.4377666167248488]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"IF((O168-(O522/O$462))<0,0,O168-(O522/O$462))","v":0.99577960478319594},{"$f":"IF((O1808-P1856-(P522/P$462))<0,0,O1808-P1856-(P522/P$462))","v":0.90816786138179606},0.82136507817741033,0.73880436350633794,0.65624364883526554,2.7253125443424024]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,{"$f":"IF((O169-(O523/O$462))<0,0,O169-(O523/O$462))","v":0.99754286380606794},{"$f":"IF((O1809-P1857-(P523/P$462))<0,0,O1809-P1857-(P523/P$462))","v":0.91124022999381915},0.82510833411366846,0.74226831320513942,0.65942829229661037,2.7338914279135555]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"O170","v":1},0,0,0,0,1]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,2.9996999999999998]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,1]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,1,0.9,0.8,0.70000000000000007,0.60000000000000009,2.7]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1804:O1823)","v":9.4754310065200187},6.1081090970420346,5.5364191455970397,5.1369184433334301,4.7374177410698213,21.119959249159091]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1826,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF((O186-(O540/O462))<0,0,O186-(O540/O462))","v":0.99871689845805722},{"$f":"IF((O1826-P1874-(P540/P462))<0,0,O1826-P1874-(P540/P462))","v":0.96058202603521026},{"$f":"IF((P1826-Q1874-(Q540/Q462))<0,0,P1826-Q1874-(Q540/Q462))","v":0.92268730259960041},{"$f":"Q1826-R1874","v":0.88577981049561638},0.84887231839163235,{"$f":"SUM(OFFSET(H1826,0,0,1,Model_period))","v":2.881986227092868}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,{"$f":"O187","v":1},0.96,0.91999999999999993,0.87999999999999989,0.83999999999999986,2.88]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,1,0.95,0.89999999999999991,0.84999999999999987,0.79999999999999982,2.8499999999999996]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,1,0.97368421052631582,0.94736842105263164,0.92105263157894746,0.89473684210526327,2.9210526315789478]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,1,0.9375,0.875,0.8125,0.75,2.8125]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,1]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,2.9996999999999998]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,1]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,1,0.9,0.8,0.70000000000000007,0.60000000000000009,2.7]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,1]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,1,{"$f":"O1837-P1885","v":0.83333333333333337},{"$f":"P1837-Q1885","v":0.66666666666666674},0.50000000000000011,0.33333333333333348,2.5]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1826:O1845)","v":11.998716898458056},7.5149995698948597,7.0315223903188979,6.549032442074564,6.0665424938302301,26.545238858671816]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(O1849,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P1849,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1849,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1849,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1849,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1852,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C1852,$C$13:$O$46,11,FALSE)","v":35},null,null,null,null,null,null,null,null,null,0,{"$f":"IF($E1852<1,P1756,P1756/$E1852)","v":2.8571428571428571E-2},{"$f":"IF(P1852<Q1756,P1852,Q1756)","v":2.8571428571428571E-2},2.8571428571428571E-2,2.8571428571428571E-2,{"$f":"SUM(OFFSET(H1852,0,0,1,Model_period))","v":5.7142857142857141E-2}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C1853,$C$13:$O$46,11,FALSE)","v":1},null,null,null,null,null,null,null,null,null,0,{"$f":"IF(O$1848<$E1853,P1757/($E1853-O$1848),P1757)","v":1},{"$f":"IF(P$1848<$E1853,Q1757/($E1853-P$1848),Q1757)","v":0},{"$f":"IF(Q$1848<$E1853,R1757/($E1853-Q$1848),R1757)","v":0},{"$f":"IF(R$1848<$E1853,S1757/($E1853-R$1848),S1757)","v":0},1]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(O$1848<$E1854,P1758/($E1854-O$1848),P1758)","v":0.05},3.2207314374934265E-2,3.2207314374934265E-2,3.2207314374934265E-2,8.2207314374934268E-2]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(O$1848<$E1855,P1759/($E1855-O$1848),P1759)","v":8.3333333333333329E-2},7.3221223737645141E-2,7.3221223737645141E-2,7.3221223737645141E-2,0.15655455707097848]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(O$1848<$E1856,P1760/($E1856-O$1848),P1760)","v":8.3333333333333329E-2},8.2560714671072372E-2,8.2560714671072372E-2,8.2560714671072372E-2,0.16589404800440571]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(O$1848<$E1857,P1761/($E1857-O$1848),P1761)","v":8.3333333333333329E-2},8.2840020908529016E-2,8.2840020908529016E-2,8.2840020908529016E-2,0.16617335424186236]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,0,1,0,0,0,1]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,0,1E-4,1E-4,1E-4,1E-4,2.0000000000000001E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,0,1,0,0,0,1]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,0,0.1,0.1,0.1,0.1,0.2]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1852:O1871)","v":0},3.4286714285714286,0.39950070226360934,0.39950070226360934,0.39950070226360934,3.8281721308350383]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1874,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H35","v":27},null,null,null,null,null,null,null,null,null,0,{"$f":"IF(O$1848<$E1874,P1778/($E1874-O$1848),P1778)","v":3.7037037037037035E-2},{"$f":"IF(P$1848<$E1874,Q1778/($E1874-P$1848),Q1778)","v":3.6945462539815781E-2},{"$f":"IF(Q$1848<$E1874,R1778/($E1874-Q$1848),R1778)","v":3.6907492103984016E-2},{"$f":"IF(R$1848<$E1874,S1778/($E1874-R$1848),S1778)","v":3.6907492103984016E-2},{"$f":"SUM(OFFSET(H1874,0,0,1,Model_period))","v":7.3982499576852823E-2}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($E1875<1,P1779,P1779/$E1875)","v":0.04},{"$f":"IF(P1875<Q1779,P1875,Q1779)","v":0.04},0.04,0.04,0.08]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,null,0,0.05,0.05,0.05,0.05,0.1]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,null,0,2.6315789473684209E-2,2.6315789473684209E-2,2.6315789473684209E-2,2.6315789473684209E-2,5.2631578947368418E-2]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,0,1,0,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,null,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,0.125]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,0,1,0,0,0,1]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,0,1E-4,1E-4,1E-4,1E-4,2.0000000000000001E-4]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,0,1,0,0,0,1]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,0,0.1,0.1,0.1,0.1,0.2]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,0,1,0,0,0,1]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,null,null,0,0.16666666666666666,{"$f":"IF(P1885<Q1789,P1885,Q1789)","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.33333333333333331]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1874:O1893)","v":0},4.4826194931773884,0.48252791868016665,0.48248994824433489,0.48248994824433489,4.9651474118575551]
[]
[null,"8.3.10",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1898","v":"Roll-Forward Capital Net Additions in Year 2017/2018"}]
[]
[null,null,"Y09",{"$f":"VLOOKUP(C1898,FYears,2,FALSE)","v":"2017/2018"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(P1901,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1901,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1901,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1901,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1904,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P164","v":1},{"$f":"Q1952","v":0.97142857142857142},{"$f":"R1952","v":0.94285714285714284},{"$f":"SUM(OFFSET(H1904,0,0,1,Model_period))","v":1}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,0,1,{"$f":"Q1953","v":0},{"$f":"R1953","v":0},1]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,0,1,0.66947380554800273,0.61947380554800269,1]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,0,1,0.83104224529309012,0.74770891195975675,1]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,1,0.9081461880652868,0.82481285473195343,1]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,0,1,0.91040549121612957,0.8270721578827962,1]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,1,0,0,1]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,1,0.99990000000000001,0.99980000000000002,1]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,1,0,0,1]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,1,0.9,0.8,1]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1904:P1923)","v":0},{"$f":"SUM(Q1904:Q1923)","v":10},{"$f":"SUM(R1904:R1923)","v":6.1903963015510808},{"$f":"SUM(S1904:S1923)","v":5.7617248729796513},{"$f":"SUM(T1904:T1923)","v":10}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1926,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P186","v":1},{"$f":"Q1974","v":0.96091586668135898},{"$f":"R1974","v":0.92395756411669128},{"$f":"SUM(OFFSET(H1926,0,0,1,Model_period))","v":1}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,0,1,0.96,0.91999999999999993,1]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,0,1,0.95,0.89999999999999991,1]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,0,1,0.97368421052631582,0.94736842105263164,1]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,0,1,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,1,0.9375,0.875,1]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,1,0,0,1]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,1,0.99990000000000001,0.99980000000000002,1]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,1,0,0,1]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,1,0.9,0.8,1]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,0,1,0,0,1]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,0,1,0.83333333333333337,0.66666666666666674,1]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1926:P1945)","v":0},{"$f":"SUM(Q1926:Q1945)","v":12},{"$f":"SUM(R1926:R1945)","v":7.5153334105410083},{"$f":"SUM(S1926:S1945)","v":7.0327926518359902},{"$f":"SUM(T1926:T1945)","v":12}]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(P1949,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1949,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1949,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1949,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1952,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P164","v":1},{"$f":"P1952-Q2000","v":0.97142857142857142},0.94285714285714284,0.91428571428571426,{"$f":"SUM(OFFSET(H1952,0,0,1,Model_period))","v":1.9714285714285715}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((P165-(P519/P$462))<0,0,P165-(P519/P$462))","v":0.77758641554980723},{"$f":"IF((P1953-Q2001-(Q519/Q$462))<0,0,P1953-Q2001-(Q519/Q$462))","v":0},0,0,0.77758641554980723]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((P166-(P520/P$462))<0,0,P166-(P520/P$462))","v":0.84699396243110003},{"$f":"IF((P1954-Q2002-(Q520/Q$462))<0,0,P1954-Q2002-(Q520/Q$462))","v":0.66947380554800273},0.61947380554800269,0.56947380554800264,1.5164677679791028]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((P167-(P521/P$462))<0,0,P167-(P521/P$462))","v":0.95151072741977627},0.83104224529309012,0.74770891195975675,0.66437557862642338,1.7825529727128664]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((P168-(P522/P$462))<0,0,P168-(P522/P$462))","v":0.99572158993193349},0.9081461880652868,0.82481285473195343,0.74147952139862006,1.9038677779972204]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((P169-(P523/P$462))<0,0,P169-(P523/P$462))","v":0.99703069952108458},0.91040549121612957,0.8270721578827962,0.74373882454946283,1.9074361907372142]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P170","v":1},0,0,0,1]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,1.9999]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,1]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,1,0.9,0.8,0.70000000000000007,1.9]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1952:P1971)","v":9.5688433948537011},{"$f":"SUM(Q1952:Q1971)","v":6.1903963015510808},{"$f":"SUM(R1952:R1971)","v":5.7617248729796513},{"$f":"SUM(S1952:S1971)","v":5.3330534444082236},{"$f":"SUM(T1952:T1971)","v":15.759239696404784}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1974,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((P186-(P540/P462))<0,0,P186-(P540/P462))","v":0.99890216461419001},{"$f":"IF((P1974-Q2022-(Q540/Q462))<0,0,P1974-Q2022-(Q540/Q462))","v":0.96091586668135898},{"$f":"Q1974-R2022","v":0.92395756411669128},0.88973691359385088,{"$f":"SUM(OFFSET(H1974,0,0,1,Model_period))","v":1.9598180312955491}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P187","v":1},0.96,0.91999999999999993,0.87999999999999989,1.96]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,1,0.95,0.89999999999999991,0.84999999999999987,1.95]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,1,0.97368421052631582,0.94736842105263164,0.92105263157894746,1.9736842105263159]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,1,0.9375,0.875,0.8125,1.9375]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,1]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,1.9999]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,1]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,1,0.9,0.8,0.70000000000000007,1.9]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,1]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"P1985-Q2033","v":0.83333333333333337},0.66666666666666674,0.50000000000000011,1.8333333333333335]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1974:P1993)","v":11.99890216461419},{"$f":"SUM(Q1974:Q1993)","v":7.5153334105410083},{"$f":"SUM(R1974:R1993)","v":7.0327926518359902},{"$f":"SUM(S1974:S1993)","v":6.5529895451727977},{"$f":"SUM(T1974:T1993)","v":19.514235575155197}]
[]
[null,null,"Depreciation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(P1997,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1997,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1997,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1997,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,0,1]
[null,null,"CA01",{"$f":"VLOOKUP(C2000,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C2000,$C$13:$O$46,12,FALSE)","v":35},null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($E2000<1,Q1904,Q1904/$E2000)","v":2.8571428571428571E-2},{"$f":"IF(Q2000<R1904,Q2000,R1904)","v":2.8571428571428571E-2},2.8571428571428571E-2,{"$f":"SUM(OFFSET(H2000,0,0,1,Model_period))","v":2.8571428571428571E-2}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C2001,$C$13:$O$46,12,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(P$1999<$E2001,Q1905/($E2001-P$1999),Q1905)","v":1},{"$f":"IF(Q$1999<$E2001,R1905/($E2001-Q$1999),R1905)","v":0},{"$f":"IF(R$1999<$E2001,S1905/($E2001-R$1999),S1905)","v":0},1]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(P$1999<$E2002,Q1906/($E2002-P$1999),Q1906)","v":0.05},0.05,0.05,0.05]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,0,1,0,0,1]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,0,1E-4,1E-4,1E-4,1E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,0,1,0,0,1]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,0,0.1,0.1,0.1,0.1]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2000:P2019)","v":0},{"$f":"SUM(Q2000:Q2019)","v":3.4286714285714286},{"$f":"SUM(R2000:R2019)","v":0.42867142857142848},{"$f":"SUM(S2000:S2019)","v":0.42867142857142848},{"$f":"SUM(T2000:T2019)","v":3.4286714285714286}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2022,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H35","v":27},null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(P$1999<$E2022,Q1926/($E2022-P$1999),Q1926)","v":3.7037037037037035E-2},{"$f":"IF(Q$1999<$E2022,R1926/($E2022-Q$1999),R1926)","v":3.6958302564667651E-2},{"$f":"IF(R$1999<$E2022,S1926/($E2022-R$1999),S1926)","v":3.4220650522840415E-2},{"$f":"SUM(OFFSET(H2022,0,0,1,Model_period))","v":3.7037037037037035E-2}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($E2023<1,Q1927,Q1927/$E2023)","v":0.04},{"$f":"IF(Q2023<R1927,Q2023,R1927)","v":0.04},0.04,0.04]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,null,null,0,0.05,0.05,0.05,0.05]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,null,null,0,2.6315789473684209E-2,2.6315789473684209E-2,2.6315789473684209E-2,2.6315789473684209E-2]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,0,1,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,null,null,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,0,1,0,0,1]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,0,1E-4,1E-4,1E-4,1E-4]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,0,1,0,0,1]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,0,0.1,0.1,0.1,0.1]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,null,0,1,0,0,1]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,null,null,null,0,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2022:P2041)","v":0},{"$f":"SUM(Q2022:Q2041)","v":4.4826194931773884},{"$f":"SUM(R2022:R2041)","v":0.48254075870501856},{"$f":"SUM(S2022:S2041)","v":0.47980310666319126},{"$f":"SUM(T2022:T2041)","v":4.4826194931773884}]
[]
[null,"8.3.11",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D2046","v":"Roll-Forward Capital Net Additions in Year 2018/2019"}]
[]
[null,null,"Y10",{"$f":"VLOOKUP(C2046,FYears,2,FALSE)","v":"2018/2019"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q2049,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R2049,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2049,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2052,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q164","v":1},{"$f":"R2100","v":0.97142857142857142},{"$f":"SUM(OFFSET(H2052,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,0,1,{"$f":"R2101","v":-0.18458907326396923},0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0.8224798431169027,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0.87953151787331385,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0.9124245981333533,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0.91337479169504499,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0.99990000000000001,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0.9,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q2052:Q2071)","v":0},{"$f":"SUM(R2052:R2071)","v":10},{"$f":"SUM(S2052:S2071)","v":6.2145502489832172},{"$f":"SUM(T2052:T2071)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2074,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q186","v":1},{"$f":"R2122","v":0.96201370206716885},{"$f":"SUM(OFFSET(H2074,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0.96,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0.95,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0.97368421052631582,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0.9375,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0.99990000000000001,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0.9,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0.83333333333333337,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q2074:Q2093)","v":0},{"$f":"SUM(R2074:R2093)","v":12},{"$f":"SUM(S2074:S2093)","v":7.5164312459268183},{"$f":"SUM(T2074:T2093)","v":0}]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q2097,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R2097,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2097,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2100,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q164","v":1},{"$f":"Q2100-R2148","v":0.97142857142857142},0.94285714285714284,{"$f":"SUM(OFFSET(H2100,0,0,1,Model_period))","v":1}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((Q165-(Q519/Q$462))<0,0,Q165-(Q519/Q$462))","v":0.81541092673603077},-0.18458907326396923,0,0.81541092673603077]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((Q166-(Q520/Q$462))<0,0,Q166-(Q520/Q$462))","v":0.87247984311690274},0.8224798431169027,0.77247984311690265,0.87247984311690274]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((Q167-(Q521/Q$462))<0,0,Q167-(Q521/Q$462))","v":0.96286485120664722},0.87953151787331385,0.79619818453998048,0.96286485120664722]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((Q168-(Q522/Q$462))<0,0,Q168-(Q522/Q$462))","v":0.99575793146668667},0.9124245981333533,0.82909126480001993,0.99575793146668667]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((Q169-(Q523/Q$462))<0,0,Q169-(Q523/Q$462))","v":0.99670812502837836},0.91337479169504499,0.83004145836171161,0.99670812502837836]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q170","v":1},0,0,1]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,1,0.99990000000000001,0.99980000000000002,1]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,1]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,1,0.9,0.8,1]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q2100:Q2119)","v":9.6432216775546458},{"$f":"SUM(R2100:R2119)","v":6.2145502489832172},{"$f":"SUM(S2100:S2119)","v":5.9704678936757576},{"$f":"SUM(T2100:T2119)","v":9.6432216775546458}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2122,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((Q186-(Q540/Q462))<0,0,Q186-(Q540/Q462))","v":0.99905073910420594},{"$f":"Q2122-R2170","v":0.96201370206716885},0.92501317506458547,{"$f":"SUM(OFFSET(H2122,0,0,1,Model_period))","v":0.99905073910420594}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q187","v":1},0.96,0.91999999999999993,1]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,1,0.95,0.89999999999999991,1]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,1,0.97368421052631582,0.94736842105263164,1]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,1,0.9375,0.875,1]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,1]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,1,0.99990000000000001,0.99980000000000002,1]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,1]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,1,0.9,0.8,1]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,1]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,1,0.83333333333333337,0.66666666666666674,1]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q2122:Q2141)","v":11.999050739104206},{"$f":"SUM(R2122:R2141)","v":7.5164312459268183},{"$f":"SUM(S2122:S2141)","v":7.0338482627838843},{"$f":"SUM(T2122:T2141)","v":11.999050739104206}]
[]
[null,null,"Depreciation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q2145,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R2145,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2145,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2]
[null,null,"CA01",{"$f":"VLOOKUP(C2148,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C2148,$C$13:$O$46,13,FALSE)","v":35},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($E2148<1,R2052,R2052/$E2148)","v":2.8571428571428571E-2},{"$f":"IF(R2148<S2052,R2148,S2052)","v":2.8571428571428571E-2},{"$f":"SUM(OFFSET(H2148,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C2149,$C$13:$O$46,13,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Q$2147<$E2149,R2053/($E2149-Q$2147),R2053)","v":1},{"$f":"IF(R$2147<$E2149,S2053/($E2149-R$2147),S2053)","v":-0.18458907326396923},0]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,null,null,null,0,0.05,0.05,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,null,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,null,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,null,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,1,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,0,1E-4,1E-4,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,0,1,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,0,0.1,0.1,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q2148:Q2167)","v":0},{"$f":"SUM(R2148:R2167)","v":3.4286714285714286},{"$f":"SUM(S2148:S2167)","v":0.24408235530745934},{"$f":"SUM(T2148:T2167)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2170,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H35","v":27},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Q$2147<$E2170,R2074/($E2170-Q$2147),R2074)","v":3.7037037037037035E-2},{"$f":"IF(R$2147<$E2170,S2074/($E2170-R$2147),S2074)","v":3.7000527002583418E-2},{"$f":"SUM(OFFSET(H2170,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($E2171<1,R2075,R2075/$E2171)","v":0.04},{"$f":"IF(R2171<S2075,R2171,S2075)","v":0.04},0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,null,null,null,0,0.05,0.05,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,null,null,null,0,2.6315789473684209E-2,2.6315789473684209E-2,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,null,0,1,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,null,null,null,0,6.25E-2,6.25E-2,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,1,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,0,1E-4,1E-4,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,0,1,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,0,0.1,0.1,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,null,null,0,1,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,null,null,null,null,0,0.16666666666666666,0.16666666666666666,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q2170:Q2189)","v":0},{"$f":"SUM(R2170:R2189)","v":4.4826194931773884},{"$f":"SUM(S2170:S2189)","v":0.48258298314293424},{"$f":"SUM(T2170:T2189)","v":0}]
[]
[null,"8.3.12",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D2194","v":"Roll-Forward Capital Net Additions in Year 2019/2020"}]
[]
[null,null,"Y11",{"$f":"VLOOKUP(C2194,FYears,2,FALSE)","v":"2019/2020"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(R2197,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2197,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2200,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R164","v":0},{"$f":"SUM(OFFSET(H2200,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2200:R2219)","v":0},{"$f":"SUM(S2200:S2219)","v":0},{"$f":"SUM(T2200:T2219)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2222,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R186","v":0},{"$f":"R186","v":0},{"$f":"SUM(OFFSET(H2222,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2222:R2241)","v":0},{"$f":"SUM(S2222:S2241)","v":0},{"$f":"SUM(T2222:T2241)","v":0}]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(R2245,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2245,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2248,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R164","v":0},{"$f":"R2248-S2296","v":0},{"$f":"SUM(OFFSET(H2248,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2248:R2267)","v":0},{"$f":"SUM(S2248:S2267)","v":0},{"$f":"SUM(T2248:T2267)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2270,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R186","v":0},{"$f":"R2270-S2318","v":0},{"$f":"SUM(OFFSET(H2270,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(S2270:S2289)","v":0},{"$f":"SUM(T2270:T2289)","v":0}]
[]
[null,null,"Depreciation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(R2293,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2293,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2296,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H13","v":35},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($E2296<1,S2200,S2200/$E2296)","v":0},{"$f":"SUM(OFFSET(H2296,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2296:R2315)","v":0},{"$f":"SUM(S2296:S2315)","v":0},{"$f":"SUM(T2296:T2315)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2318,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H35","v":27},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($E2318<1,S2222,S2222/$E2318)","v":0},{"$f":"SUM(OFFSET(H2318,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2318:R2337)","v":0},{"$f":"SUM(S2318:S2337)","v":0},{"$f":"SUM(T2318:T2337)","v":0}]
[]
[null,"8.3.13",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D2342","v":"Roll-Forward Capital Net Additions in Year 2020/2021"}]
[]
[null,null,"Y12",{"$f":"VLOOKUP(C2342,FYears,2,FALSE)","v":"2020/2021"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(S2345,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2348,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(OFFSET(H2348,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2348:S2367)","v":0},{"$f":"SUM(T2348:T2367)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2370,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(OFFSET(H2370,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2370:S2389)","v":0},{"$f":"SUM(T2370:T2389)","v":0}]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(S2393,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2396,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S164","v":0},{"$f":"SUM(OFFSET(H2396,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(T2396:T2415)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2418,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S186","v":0},{"$f":"SUM(OFFSET(H2418,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(T2418:T2437)","v":0}]
[]
[null,null,"Depreciation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(S2441,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2444,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H13","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(OFFSET(H2444,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2444:S2463)","v":0},{"$f":"SUM(T2444:T2463)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2466,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H35","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(OFFSET(H2466,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2466:S2485)","v":0},{"$f":"SUM(T2466:T2485)","v":0}]

{"sheet":"9. RAB Roll-Forward for Tax","index":15,"n_rows":2313,"n_cols":20,"rows_kept":2313,"cut":false,"hidden":false,"merged":[[267,4,267,5],[268,4,268,5]]}
["9.","Regulatory Asset Base Roll-Forward for Tax"]
[null,null,1,2,4,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,9,"Purpose"]
[null,null,"Rolls the asset base forward, including net capital expenditure, for tax calculations."]
[]
[]
[null,{"$f":"B3+0.1","v":9.1},"Summary of Inputs for Calculations"]
[]
[null,"9.1.1","Opening Tax Value and Parameters"]
[]
[]
[null,null,"Code","Asset Class",null,null,"Opening Tax Value ($M)","Tax Standard Life (years)","Tax Remaining Life (years)",null,"Average asset life (years) FY2015","Average asset life (years) FY2016","Average asset life (years) FY2017","Average asset life (years) FY2018","Average asset life (years) FY2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C14,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"VLOOKUP($C14,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C14,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":35},{"$f":"VLOOKUP($C14,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":1},null,{"$f":"$H14","v":35},{"$f":"$H14","v":35},{"$f":"$H14","v":35},{"$f":"$H14","v":35},{"$f":"$H14","v":35}]
[null,null,"CA02","Copper cables",null,null,{"$f":"VLOOKUP($C15,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C15,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":20},{"$f":"VLOOKUP($C15,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":1},null,{"$f":"'2. RAB'!L16","v":1},{"$f":"'2. RAB'!M16","v":1},{"$f":"'2. RAB'!N16","v":1},{"$f":"'2. RAB'!O16","v":1},{"$f":"'2. RAB'!P16","v":1}]
[null,null,"CA03","Other cables",null,null,{"$f":"VLOOKUP($C16,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C16,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":20},{"$f":"VLOOKUP($C16,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":1},null,{"$f":"$H16","v":20},{"$f":"$H16","v":20},20,20,20]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"VLOOKUP($C17,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C17,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":12},{"$f":"VLOOKUP($C17,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":1},null,{"$f":"$H17","v":12},12,12,12,12]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"VLOOKUP($C18,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C18,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":12},{"$f":"VLOOKUP($C18,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":1},null,12,12,12,12,12]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"VLOOKUP($C19,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C19,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":12},{"$f":"VLOOKUP($C19,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":1},null,12,12,12,12,12]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"VLOOKUP($C20,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C20,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C20,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":1},null,1,1,1,1,1]
[null,null,"CA08","Network Land",null,null,{"$f":"VLOOKUP($C21,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C21,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":10000},{"$f":"VLOOKUP($C21,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":10000},null,10000,10000,10000,10000,10000]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"VLOOKUP($C22,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C22,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C22,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":1},null,1,1,1,1,1]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"VLOOKUP($C23,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C23,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":10},{"$f":"VLOOKUP($C23,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":5},null,10,10,10,10,10]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,{"$f":"VLOOKUP($C24,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C24,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,{"$f":"VLOOKUP($C25,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C25,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,{"$f":"VLOOKUP($C26,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C26,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,{"$f":"VLOOKUP($C27,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C27,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,{"$f":"VLOOKUP($C28,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C28,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,{"$f":"VLOOKUP($C29,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C29,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,{"$f":"VLOOKUP($C30,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C30,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,{"$f":"VLOOKUP($C31,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C31,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,{"$f":"VLOOKUP($C32,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,{"$f":"VLOOKUP($C33,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C33,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C33,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G14:G33)","v":10}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C36,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"VLOOKUP($C36,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C36,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":27},{"$f":"VLOOKUP($C36,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":1},null,{"$f":"$H36","v":27},27,27,27,27]
[null,null,"CO02","Switching Equipment - Trunk",null,null,{"$f":"VLOOKUP($C37,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C37,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":25},{"$f":"VLOOKUP($C37,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":1},null,25,25,25,25,25]
[null,null,"CO03","Switching Equipment - Other",null,null,{"$f":"VLOOKUP($C38,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C38,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":20},{"$f":"VLOOKUP($C38,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":1},null,20,20,20,20,20]
[null,null,"CO04","Inter-exchange Cables ",null,null,{"$f":"VLOOKUP($C39,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C39,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":38},{"$f":"VLOOKUP($C39,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":1},null,38,38,38,38,38]
[null,null,"CO05","Transmission Equipment ",null,null,{"$f":"VLOOKUP($C40,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C40,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C40,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":1},null,1,1,1,1,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,{"$f":"VLOOKUP($C41,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C41,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":16},{"$f":"VLOOKUP($C41,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":1},null,16,16,16,16,16]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,{"$f":"VLOOKUP($C42,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C42,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C42,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":1},null,1,1,1,1,1]
[null,null,"CO08","Network Land",null,null,{"$f":"VLOOKUP($C43,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C43,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":10000},{"$f":"VLOOKUP($C43,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":10000},null,10000,10000,10000,10000,10000]
[null,null,"CO09","Network Buildings/Support",null,null,{"$f":"VLOOKUP($C44,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C44,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C44,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":1},null,1,1,1,1,1]
[null,null,"CO10","Indirect Capital Assets",null,null,{"$f":"VLOOKUP($C45,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C45,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":10},{"$f":"VLOOKUP($C45,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":5},null,10,10,10,10,10]
[null,null,"CO11","LSS equipment",null,null,{"$f":"VLOOKUP($C46,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C46,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C46,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":0},null,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,{"$f":"VLOOKUP($C47,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C47,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":6},{"$f":"VLOOKUP($C47,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":1},null,6,6,6,6,6]
[null,null,"CO13","Spare Core Asset Class 13",null,null,{"$f":"VLOOKUP($C48,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C48,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,{"$f":"VLOOKUP($C49,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C49,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,{"$f":"VLOOKUP($C50,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C50,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,{"$f":"VLOOKUP($C51,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,{"$f":"VLOOKUP($C52,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,{"$f":"VLOOKUP($C53,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,{"$f":"VLOOKUP($C54,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,{"$f":"VLOOKUP($C55,'4. Tax Parameters'!$C$8:$I$51,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C55,'4. Tax Parameters'!$C$8:$I$51,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C55,'4. Tax Parameters'!$C$8:$I$51,I$2,FALSE)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G36:G55)","v":12}]
[]
[null,"9.1.2","Inflation"]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,null,{"$f":"VLOOKUP(G59,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,null,null,null,null,1,{"$f":"(1+Infl_rate)^(H$2-5)","v":1.0254599844036756},1.0515681796131866,1.0783410890655398,1.105795636374991,1.1339491760307507,{"$f":"'1. Economic Parameters'!I74","v":1.168433799784715},{"$f":"'1. Economic Parameters'!J74","v":1.1976446447793327},{"$f":"'1. Economic Parameters'!K74","v":1.2275857608988159},{"$f":"'1. Economic Parameters'!L74","v":1.2582754049212861},{"$f":"'1. Economic Parameters'!M74","v":1.2897322900443182},1.3185782188495074,1.3521491997364423]
[]
[null,"9.1.3","Net Additions"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H65,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C68,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"(VLOOKUP($C68,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":143.87536040297127},{"$f":"(VLOOKUP($C68,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":96.044380935286682},{"$f":"(VLOOKUP($C68,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":96.81706370270156},{"$f":"(VLOOKUP($C68,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":97.785234339728589},{"$f":"(VLOOKUP($C68,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":98.763086683125877},{"$f":"(VLOOKUP($C68,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C68,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C68,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C68,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C68,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C68,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C68,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},{"$f":"SUM(G68:R68)","v":539.42679796424227}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"(VLOOKUP($C69,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":88.709497927521269},{"$f":"(VLOOKUP($C69,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":56.792254962668345},{"$f":"(VLOOKUP($C69,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":57.249152037801281},{"$f":"(VLOOKUP($C69,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":57.821643558179296},{"$f":"(VLOOKUP($C69,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":58.399859993761083},{"$f":"(VLOOKUP($C69,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C69,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C69,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C69,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C69,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C69,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C69,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},325.11408038035978]
[null,null,"CA03","Other cables",null,null,null,{"$f":"(VLOOKUP($C70,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":40.787517741025113},{"$f":"(VLOOKUP($C70,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":42.83786287431672},{"$f":"(VLOOKUP($C70,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":43.182496033628432},{"$f":"(VLOOKUP($C70,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":43.614320993964718},{"$f":"(VLOOKUP($C70,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":44.050464203904369},{"$f":"(VLOOKUP($C70,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C70,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C70,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C70,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C70,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C70,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C70,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},220.61433374726784]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"(VLOOKUP($C71,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":14.077392238682304},{"$f":"(VLOOKUP($C71,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":18.860018324415407},{"$f":"(VLOOKUP($C71,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":19.011748295606782},{"$f":"(VLOOKUP($C71,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":19.201865778562851},{"$f":"(VLOOKUP($C71,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":19.393884436348479},{"$f":"(VLOOKUP($C71,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C71,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C71,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C71,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C71,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C71,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C71,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},96.68658097404429]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"(VLOOKUP($C72,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":1.0874100345368742},{"$f":"(VLOOKUP($C72,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0.52831220739023887},{"$f":"(VLOOKUP($C72,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0.53256251057809956},{"$f":"(VLOOKUP($C72,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0.53788813568388061},{"$f":"(VLOOKUP($C72,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0.54326701704071934},{"$f":"(VLOOKUP($C72,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C72,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C72,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C72,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C72,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C72,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C72,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},9.3711118056582787]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"(VLOOKUP($C73,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C73,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":9.7221771378629751E-2},{"$f":"(VLOOKUP($C73,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":9.8003926322315971E-2},{"$f":"(VLOOKUP($C73,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":9.8983965585539124E-2},{"$f":"(VLOOKUP($C73,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":9.9973805241394501E-2},{"$f":"(VLOOKUP($C73,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C73,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C73,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C73,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C73,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C73,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C73,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},6.5358553689563479]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"(VLOOKUP($C74,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":3.3120454161799397},{"$f":"(VLOOKUP($C74,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":3.5264132107266977},{"$f":"(VLOOKUP($C74,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":3.5547834151278135},{"$f":"(VLOOKUP($C74,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":3.590331249279092},{"$f":"(VLOOKUP($C74,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":3.6262345617718825},{"$f":"(VLOOKUP($C74,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C74,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C74,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C74,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C74,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C74,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C74,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},23.751479753513898]
[null,null,"CA08","Network Land",null,null,null,{"$f":"(VLOOKUP($C75,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C75,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C75,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C75,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C75,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C75,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C75,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C75,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C75,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C75,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C75,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C75,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},6.1416719004284683]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"(VLOOKUP($C76,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":24.017693225471756},{"$f":"(VLOOKUP($C76,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":32.196293752731144},{"$f":"(VLOOKUP($C76,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":32.45531485438336},{"$f":"(VLOOKUP($C76,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":32.779868002927195},{"$f":"(VLOOKUP($C76,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":33.107666682956463},{"$f":"(VLOOKUP($C76,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C76,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C76,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C76,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C76,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C76,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C76,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},160.6985084188984]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"(VLOOKUP($C77,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":197.57622493623026},{"$f":"(VLOOKUP($C77,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":202.60651254164378},{"$f":"(VLOOKUP($C77,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":207.36272471228585},{"$f":"(VLOOKUP($C77,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":212.64217644936434},{"$f":"(VLOOKUP($C77,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":218.05604294532876},{"$f":"(VLOOKUP($C77,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C77,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C77,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C77,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C77,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C77,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C77,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},1044.3853534852815]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"(VLOOKUP($C78,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C78,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C78,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C78,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C78,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C78,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":0},{"$f":"(VLOOKUP($C78,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":0},{"$f":"(VLOOKUP($C78,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":0},{"$f":"(VLOOKUP($C78,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":0},{"$f":"(VLOOKUP($C78,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":0},{"$f":"(VLOOKUP($C78,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C78,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"(VLOOKUP($C79,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C79,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C79,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C79,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C79,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C79,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":0},{"$f":"(VLOOKUP($C79,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":0},{"$f":"(VLOOKUP($C79,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":0},{"$f":"(VLOOKUP($C79,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":0},{"$f":"(VLOOKUP($C79,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":0},{"$f":"(VLOOKUP($C79,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C79,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"(VLOOKUP($C80,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C80,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C80,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C80,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C80,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C80,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":0},{"$f":"(VLOOKUP($C80,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":0},{"$f":"(VLOOKUP($C80,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":0},{"$f":"(VLOOKUP($C80,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":0},{"$f":"(VLOOKUP($C80,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":0},{"$f":"(VLOOKUP($C80,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C80,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"(VLOOKUP($C81,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C81,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C81,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C81,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C81,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C81,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":0},{"$f":"(VLOOKUP($C81,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":0},{"$f":"(VLOOKUP($C81,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":0},{"$f":"(VLOOKUP($C81,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":0},{"$f":"(VLOOKUP($C81,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":0},{"$f":"(VLOOKUP($C81,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C81,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"(VLOOKUP($C82,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C82,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C82,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C82,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C82,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C82,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":0},{"$f":"(VLOOKUP($C82,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":0},{"$f":"(VLOOKUP($C82,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":0},{"$f":"(VLOOKUP($C82,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":0},{"$f":"(VLOOKUP($C82,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":0},{"$f":"(VLOOKUP($C82,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C82,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H68:H87)","v":513.44314192261879},{"$f":"SUM(I68:I87)","v":453.48927058055767},460.26384948843554,468.07231247327553,476.04048032947912,11.68433799784715,11.976446447793327,12.275857608988156,12.582754049212859,12.897322900443182,0,0,{"$f":"SUM(T68:T87)","v":2432.7257737986511}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C90,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":60.143129132217361},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":18.544262817546116},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":18.693452516870479},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":18.880387042039185},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":19.069190912459572},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},{"$f":"SUM(G90:R90)","v":141.47209432156117}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":7.7157139869153644E-3},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":1.4066653872803781E-2},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":1.4179820941370016E-2},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":1.4321619150783716E-2},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":1.4464835342291553E-2},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},6.2064205437226327]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":1.4074215467936408},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":1.010550812765417},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":1.0186807542676384},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":1.0288675618103149},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":1.039156237428418},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},11.646348813493896]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":98.023265460352249},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":87.66804225597177},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":88.373336879608644},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":89.257070248404744},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":90.149640950888781},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},459.61302769565469]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":166.05258896122515},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":143.30091811942856},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":144.45378254426379},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":145.89832036970643},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":147.3573035734035},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},753.20458546845578]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":6.634843752610454},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":7.6505530362684242},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":7.7121021913022973},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":7.7892232132153199},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":7.8671154453474736},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},43.795509539172436]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":8.1802905267817803},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":8.7097490995451068},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":8.7798195500200809},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":8.8676177455202829},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":8.956293922975485},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},49.635442745271206]
[null,null,"CO08","Network Land",null,null,null,{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},6.1416719004284683]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":137.83279106661246},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":184.76816188296979},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":186.25463275470236},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":188.11717908224938},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":189.99835087307187},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},893.11278756003435]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":135.828577340669},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":139.28677080133588},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":142.55654444377288},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":146.18603184195322},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":149.90792593268455},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},719.90752226084385]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},6.1416719004284683]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":473.07089774513338},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":407.45906503844242},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":389.4688804899032},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":393.54009720392395},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":397.6538713759673},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":1.168433799784715},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":1.1976446447793327},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":1.2275857608988159},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":1.2582754049212861},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":1.2897322900443182},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},2067.3344837537988]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"(VLOOKUP($C103,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C103,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C103,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C103,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C103,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C103,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":0},{"$f":"(VLOOKUP($C103,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":0},{"$f":"(VLOOKUP($C103,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":0},{"$f":"(VLOOKUP($C103,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":0},{"$f":"(VLOOKUP($C103,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":0},{"$f":"(VLOOKUP($C103,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C103,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"(VLOOKUP($C104,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C104,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C104,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C104,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C104,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C104,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":0},{"$f":"(VLOOKUP($C104,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":0},{"$f":"(VLOOKUP($C104,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":0},{"$f":"(VLOOKUP($C104,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":0},{"$f":"(VLOOKUP($C104,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":0},{"$f":"(VLOOKUP($C104,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C104,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$61","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$61","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$61","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$61","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$61","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$61","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$61","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$61","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$61","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$61","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$61","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$61","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H90:H109)","v":1087.1815212463825},{"$f":"SUM(I90:I109)","v":998.4121405181462},987.32541194565272,999.57911592797359,1012.0133140595692,14.02120559741658,14.371735737351992,14.731029130785787,15.09930485905543,15.476787480531819,0,0,{"$f":"SUM(T90:T109)","v":5158.211566502865}]
[]
[]
[null,"9.2","Roll-Forward of Regulatory Asset Base for Tax"]
[]
[]
[null,"9.2.1","Opening RAB by Asset Class (Tax Purposes)"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H118,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C121,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"G221","v":1},{"$f":"H221","v":143.87536040297127},235.80901675531592,325.77123070549584,413.93541347262556,500.28358474487459,486.21530065712176,472.14284359151259,458.06610922360062,443.98499062082828,429.89937817732408,414.48718394977431,{"$f":"SUM(G121:S121)","v":4325.4704123014453}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"G222","v":1},88.709497927521269,141.06627799381354,191.04034238710534,238.72444069888508,284.09567326833763,269.31548664412583,254.02509694863949,238.77295267768483,223.56705974227299,208.41121689073265,191.98506930339306,{"$f":"SUM(G122:S122)","v":2330.7131144825116}]
[null,null,"CA03","Other cables",null,null,null,1,40.787517741025113,81.58600472829059,120.58723173115193,157.86115889266813,193.39051321442574,183.83531392186848,174.3647403469929,164.9775047577719,155.6719221028421,146.44613477281385,135.96959755464059,1556.4776397644912]
[null,null,"CA04","Pair gain systems",null,null,null,1,14.077392238682304,31.764294543207523,48.031258625222833,62.904027832226973,76.368660215469845,69.991684925786572,63.627117840479585,57.272370894578074,50.924569361830393,44.580847277967166,36.916700027521692,557.45892378297287]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,1,1.087410034536874,1.52510473904904,1.9230237294665471,2.2818881357749934,2.6013074121332882,3.5006212198155184,4.3345347625944788,5.1025375753000741,5.8042150981713236,6.4393295031825852,5.6860053057816478,41.285977515806373]
[null,null,"CA06","Other CAN assets",null,null,null,1,0,9.7221771378629751E-2,0.18712388341939323,0.26983904086318689,0.34529537416404099,1.4808805515714327,2.5485905497821046,3.54774563195731,4.4777645780080277,5.3381945888922324,4.8068060577019356,24.099462027738291]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,1,3.3120454161799397,3.5264132107266981,3.5547834151278139,3.5903312492790924,3.626234561771883,1.1684337997847152,1.1976446447793327,1.2275857608988161,1.2582754049212865,1.2897322900443187,0,24.751479753513898]
[null,null,"CA08","Network Land",null,null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,2.1678337997847148,3.365261601184069,4.5925107542384289,5.8503267927391684,7.1394738888224483,7.1387597216324057,36.252666558401231]
[null,null,"CA09","Network Buildings/Support",null,null,null,1,24.017693225471756,32.196293752731137,32.455314854383353,32.779868002927188,33.107666682956456,1.1684337997847081,1.1976446447793256,1.227585760898809,1.2582754049212794,1.2897322900443116,-6.6613381477509392E-15,161.69850841889834]
[null,null,"CA10","Indirect Capital Assets",null,null,null,1,198.37622493623027,381.02511498425099,548.16956594874944,699.85719617909774,835.69447526047406,733.03854090177344,630.29497400808896,527.46158376604603,424.53612459193573,321.51629476245631,217.07775941392816,5518.047854753032]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H121:H140)","v":10},515.24304192261889,909.59554247876406,1272.7195752801224,1613.203763504348,1930.5129107346077,1751.882530221417,1607.0984489388329,1462.2484868029751,1317.3335236984708,1172.3503344422797,1014.0678813343736,14576.25603935881]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C143,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"G243","v":1},{"$f":"H243","v":60.143129132217361},76.45986864857025,92.238973315449485,{"$f":"K243","v":107.51266241428002},122.27588178938133,118.43207772171668,114.57473741743023,110.70351598470151,106.81805945140678,102.91800451830149,97.681002695485816,{"$f":"SUM(G143:S143)","v":1110.757913088941}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,1,{"$f":"H244","v":7.7157139869152847E-3},2.1473739300242448E-2,3.4782265527223702E-2,4.7665397125963849E-2,6.0118880150180486E-2,1.2259627342031287,2.3742800812593061,3.5046327586437935,4.6165716496147979,5.7096364095119831,5.4613795877630782,24.06421921708661]
[null,null,"CO03","Switching Equipment - Other",null,null,null,1,{"$f":"H245","v":1.4074215467936408},2.3476012822193759,3.2453834185090615,4.102418324628041,4.9182985282746081,5.8114984824060514,6.6754875915428764,7.5095355845602185,8.3128939335550882,9.0847953974269267,8.5024779567522319,62.917812046668118]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,1,{"$f":"H246","v":98.023265460352249},183.11174809894632,266.59847161759905,348.64331437663719,429.23185756846448,418.46683463679591,407.70027429223285,396.93213809945297,386.16238666225087,375.39097959951596,363.29589992331455,3674.5571703355622]
[null,null,"CO05","Transmission Equipment ",null,null,null,1,{"$f":"H247","v":166.05258896122515},143.30091811942853,144.45378254426379,145.89832036970643,147.3573035734035,1.1684337997847081,1.1976446447793256,1.227585760898809,1.2582754049212794,1.2897322900443116,-6.6613381477509392E-15,754.20458546845578]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,1,{"$f":"H248","v":6.634843752610454},13.870719054340723,20.689983946338092,27.104363473292089,33.109808781552282,31.924877728915497,30.696130408786786,29.422471414478849,28.102777954137206,26.735899166111015,23.998679819912738,273.2905555004757]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,1,{"$f":"H249","v":8.1802905267817803},8.7097490995451086,8.7798195500200826,8.8676177455202829,8.956293922975485,1.1684337997847152,1.1976446447793327,1.2275857608988161,1.2582754049212865,1.2897322900443187,0,50.635442745271206]
[null,null,"CO08","Network Land",null,null,null,1,{"$f":"H250","v":0.99990000000000001},0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,2.1678337997847148,3.365261601184069,4.5925107542384289,5.8503267927391684,7.1394738888224483,7.1387597216324057,36.252666558401231]
[null,null,"CO09","Network Buildings/Support",null,null,null,1,{"$f":"H251","v":137.83279106661246},184.76816188296982,186.25463275470239,188.11717908224944,189.99835087307196,1.1684337997847933,1.1976446447794109,1.2275857608988943,1.2582754049213647,1.2897322900443968,7.8603790143461083E-14,894.11278756003514]
[null,null,"CO10","Indirect Capital Assets",null,null,null,1,{"$f":"H252","v":136.62857734066901},262.13249040793795,376.97750003751037,481.19634262088579,574.51847611079722,504.31032487454036,434.01454110329968,363.62893398370056,293.15125793203401,222.57921122499835,150.58845899891395,3800.726114635288]
[null,null,"CO11","LSS equipment",null,null,null,1,{"$f":"H253","v":1},1,1,1,1,2.1684337997847152,3.3660784445640477,4.5936642054628631,5.8519396103841492,7.1416719004284674,7.1416719004284674,36.263459861052709]
[null,null,"CO12","Data Equipment",null,null,null,1,{"$f":"H254","v":473.07089774513338},801.68481315938686,1044.3986998520274,1226.2723231770383,1346.6697044734385,1004.3060029643282,661.77677333358167,397.923027002347,201.80521686139204,70.420631119723794,3.1213739069911952,7232.4494635953888]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,0,{"$f":"H255","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,0,{"$f":"H256","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,0,{"$f":"H257","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,0,{"$f":"H258","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,0,{"$f":"H259","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0,{"$f":"H260","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"G261","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"G262","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H143:H162)","v":12},1089.9814212463825,1678.4073434926449,2145.6717293019469,2539.7618069813634,2859.0955945015094,2092.3191481418294,1668.1364982082196,1322.4931870702828,1044.4462570622782,830.98950009497344,666.92970451119447,17950.232190612627]
[]
[]
[null,"9.2.2","Tax Depreciation"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H168,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C171,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H424+H573+H723+H873+H1023+H1173+H1323+H1473+H1623+H1773+H1923+H2073+H2223","v":1},4.1107245829420362,6.8548497525216554,9.6210515725988444,12.414915410876803,15.236717887537544,15.270101710388536,15.304320128810803,15.339394007693622,15.37534473354852,15.412194227549787,15.412194227549787,{"$f":"SUM(G171:S171)","v":141.35180824201794}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H425+H574+H724+H874+H1024+H1174+H1324+H1474+H1624+H1774+H1924+H2074+H2224","v":1},4.4354748963760633,7.2750876445094805,10.137545246399544,13.028627424308509,15.948620423996562,16.488034340265713,16.479730031853471,16.464168340333106,16.44557514158468,16.426147587339582,15.374485785473162,{"$f":"SUM(G172:S172)","v":149.50349686243987}]
[null,null,"CA03","Other cables",null,null,null,{"$f":"H426+H575+H725+H875+H1025+H1175+H1325+H1475+H1625+H1775+H1925+H2075+H2225","v":1},2.0393758870512557,4.1812690307670923,6.3403938324485125,8.5211098821467495,10.723633092341968,10.668218219654898,10.614821350119817,10.563858059851059,10.515519620072576,10.476537218173252,10.476537218173252,96.121273410800427]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"H427+H576+H726+H876+H1026+H1176+H1326+H1476+H1626+H1776+H1926+H2076+H2226","v":1},1.173116019890192,2.7447842135914762,4.3290965715587078,5.9292520531056123,7.5454090894679853,7.5622117300863145,7.5823327068003294,7.606076937668969,7.6334543739075462,7.6641472504454722,7.6641472504454722,68.434028196968072]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"H428+H577+H727+H877+H1027+H1177+H1327+H1477+H1627+H1777+H1927+H2077+H2227","v":1},9.0617502878072853E-2,0.13464352016059275,0.17902372937543437,0.22384774068242441,0.26911999210248438,0.36373110200037218,0.4595829481932206,0.55659788205003691,0.65461788503305629,0.7533241974009377,0.7533241974009377,5.4384306972775702]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"H429+H578+H728+H878+H1028+H1178+H1328+H1478+H1628+H1778+H1928+H2078+H2228","v":1},0,8.1018142815524798E-3,1.6268808141745479E-2,2.4517471940540408E-2,3.2848622377323285E-2,0.12993464656866094,0.22843067872361067,0.32825645887056748,0.42930227916011382,0.53138853119029672,0.53138853119029672,3.2604378424447082]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"H430+H579+H729+H879+H1029+H1179+H1329+H1479+H1629+H1779+H1929+H2079+H2229","v":1},3.3120454161799397,3.5264132107266977,3.5547834151278135,3.590331249279092,3.6262345617718825,1.168433799784715,1.1976446447793327,1.2275857608988159,1.2582754049212861,1.2897322900443182,0,24.751479753513898]
[null,null,"CA08","Network Land",null,null,null,{"$f":"H431+H580+H730+H880+H1030+H1180+H1330+H1480+H1630+H1780+H1930+H2080+H2230","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,2.168433799784715E-4,3.3660784445640476E-4,4.5936642054628633E-4,5.8519396103841499E-4,7.1416719004284684E-4,7.1416719004284684E-4,3.6263459861052712E-3]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"H432+H581+H731+H881+H1031+H1181+H1331+H1481+H1631+H1781+H1931+H2081+H2231","v":1},24.017693225471756,32.196293752731144,32.45531485438336,32.779868002927195,33.107666682956463,1.168433799784715,1.1976446447793327,1.2275857608988159,1.2582754049212861,1.2897322900443182,0,161.6985084188984]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"H433+H582+H732+H882+H1032+H1182+H1332+H1482+H1632+H1782+H1932+H2082+H2232","v":0.2},19.957622493623024,40.218273747787407,60.954546219015995,82.218763863952432,103.8243681584853,103.94121153846379,104.06097600294171,104.18373457903159,104.30956211952372,104.43853534852815,84.680912854905131,912.98850692625831]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"H434+H583+H733+H883+H1033+H1183+H1333+H1483+H1633+H1783+H1933+H2083+H2233","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"H435+H584+H734+H884+H1034+H1184+H1334+H1484+H1634+H1784+H1934+H2084+H2234","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"H436+H585+H735+H885+H1035+H1185+H1335+H1485+H1635+H1785+H1935+H2085+H2235","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"H437+H586+H736+H886+H1036+H1186+H1336+H1486+H1636+H1786+H1936+H2086+H2236","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"H438+H587+H737+H887+H1037+H1187+H1337+H1487+H1637+H1787+H1937+H2087+H2237","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"H439+H588+H738+H888+H1038+H1188+H1338+H1488+H1638+H1788+H1938+H2088+H2238","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"H440+H589+H739+H889+H1039+H1189+H1339+H1489+H1639+H1789+H1939+H2089+H2239","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"H441+H590+H740+H890+H1040+H1190+H1340+H1490+H1640+H1790+H1940+H2090+H2240","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"H442+H591+H741+H891+H1041+H1191+H1341+H1491+H1641+H1791+H1941+H2091+H2241","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"H443+H592+H742+H892+H1042+H1192+H1342+H1492+H1642+H1792+H1942+H2092+H2242","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H171:H190)","v":8.2000999999999991},59.136770024412343,97.139816687077101,127.58812424904995,158.73133309921934,190.31471851103751,156.7605277303777,157.12581974484607,157.49771715371713,157.88051215663381,158.28245310790615,134.89370423232808,1563.5515966966054]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C193,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H446+H595+H745+H895+H1045+H1195+H1345+H1495+H1645+H1795+H1945+H2095+H2245","v":1},2.2275233011932354,2.9143478499912394,3.6066979432086645,4.3059715373582641,5.0122378674493593,5.0549849490657852,5.0988071936275325,{"$f":"P446+P595+P745+P895+P1045+P1195+P1345+P1495+P1645+P1795+P1945+P2095+P2245","v":5.143731938216022},5.1897872231496045,5.2370018228156772,5.2370018228156781,{"$f":"SUM(G193:S193)","v":50.02809344889107}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H447+H596+H746+H896+H1046+H1196+H1346+H1496+H1646+H1796+H1946+H2096+H2246","v":1},3.0862855947661459E-4,8.712947143887658E-4,1.4384875520435665E-3,2.0113523180749155E-3,2.5899457317665776E-3,4.9327297723155181E-2,9.7233083514328481E-2,0.14633651395028113,0.19666753014713256,0.24825682174890529,0.24825682174890529,1.9932977777084586]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"H448+H597+H747+H897+H1047+H1197+H1347+H1497+H1647+H1797+H1947+H2097+H2247","v":1},7.0371077339682037E-2,0.1208986179779529,0.17183265569133482,0.2232760337818506,0.27523384565327147,0.33365553564250727,0.39353776788147393,0.45491705592641468,0.517830826172479,0.58231744067469493,0.58231744067469493,4.726188297416356]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"H449+H598+H748+H898+H1048+H1198+H1348+H1498+H1648+H1798+H1948+H2098+H2248","v":1},2.5795596173776909,4.886613360955895,7.2122274893666489,9.5610977590615107,11.933456731453321,11.964204989342392,11.995721953678688,12.028026842123396,12.061139352779218,12.095079676201436,12.095079676201436,109.41220744854164]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"H450+H599+H749+H899+H1049+H1199+H1349+H1499+H1649+H1799+H1949+H2099+H2249","v":1},166.05258896122515,143.30091811942856,144.45378254426379,145.89832036970643,147.3573035734035,1.168433799784715,1.1976446447793327,1.2275857608988159,1.2582754049212861,1.2897322900443182,0,754.20458546845578]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"H451+H600+H750+H900+H1050+H1200+H1350+H1500+H1650+H1800+H1950+H2100+H2250","v":1},0.41467773453815338,0.89283729930492983,1.3748436862613236,1.861670137087281,2.3533648524214983,2.426391964908043,2.5012447552067512,2.5779688652629273,2.6566110780705081,2.7372193461982777,2.7372193461982781,23.534049065457971]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"H452+H601+H751+H901+H1051+H1201+H1351+H1501+H1651+H1801+H1951+H2101+H2251","v":1},8.1802905267817803,8.7097490995451068,8.7798195500200809,8.8676177455202829,8.956293922975485,1.168433799784715,1.1976446447793327,1.2275857608988159,1.2582754049212861,1.2897322900443182,0,50.635442745271206]
[null,null,"CO08","Network Land",null,null,null,{"$f":"H453+H602+H752+H902+H1052+H1202+H1352+H1502+H1652+H1802+H1952+H2102+H2252","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,2.168433799784715E-4,3.3660784445640476E-4,4.5936642054628633E-4,5.8519396103841499E-4,7.1416719004284684E-4,7.1416719004284684E-4,3.6263459861052712E-3]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"H454+H603+H753+H903+H1053+H1203+H1353+H1503+H1653+H1803+H1953+H2103+H2253","v":1},137.83279106661246,184.76816188296979,186.25463275470236,188.11717908224938,189.99835087307187,1.168433799784715,1.1976446447793327,1.2275857608988159,1.2582754049212861,1.2897322900443182,0,894.11278756003435]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"H455+H604+H754+H904+H1054+H1204+H1354+H1504+H1654+H1804+H1954+H2104+H2254","v":0.2},13.7828577340669,27.711534814200483,41.967189258577775,56.585792442773098,71.376585036041547,71.493428416020024,71.613192880497962,71.735951456587841,71.861778997079966,71.990752226084396,58.407894492017491,628.72695775394754]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"H456+H605+H755+H905+H1055+H1205+H1355+H1505+H1655+H1805+H1955+H2105+H2255","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"H457+H606+H756+H906+H1056+H1206+H1356+H1506+H1656+H1806+H1956+H2106+H2256","v":1},78.845149624188892,146.75499379726264,211.66647387891317,277.25649007956713,343.53213530889502,343.7268742755258,265.08133209213349,197.37608554587624,132.67431803171257,67.299257212732599,1.0236119834047446,2066.2367218302124]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"H458+H607+H757+H907+H1057+H1207+H1357+H1507+H1657+H1807+H1957+H2107+H2257","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"H459+H608+H758+H908+H1058+H1208+H1358+H1508+H1658+H1808+H1958+H2108+H2258","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"H460+H609+H759+H909+H1059+H1209+H1359+H1509+H1659+H1809+H1959+H2109+H2259","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"H461+H610+H760+H910+H1060+H1210+H1360+H1510+H1660+H1810+H1960+H2110+H2260","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"H462+H611+H761+H911+H1061+H1211+H1361+H1511+H1661+H1811+H1961+H2111+H2261","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"H463+H612+H762+H912+H1062+H1212+H1362+H1512+H1662+H1812+H1962+H2112+H2262","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"H464+H613+H763+H913+H1063+H1213+H1363+H1513+H1663+H1813+H1963+H2113+H2263","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"H465+H614+H764+H914+H1064+H1214+H1364+H1514+H1664+H1814+H1964+H2114+H2264","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H193:H212)","v":9.2000999999999991},409.98621827188344,520.06102613635096,605.48903824855711,692.67952653942325,780.7976519570966,438.55438567096184,360.37434026872268,293.14623486706012,228.93354444783637,164.05979558377896,80.33209575025127,4583.6139577419226]
[]
[]
[null,"9.2.3","Closing RAB by Asset Class (Tax Purposes)"]
[]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G218,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020",{"$f":"VLOOKUP(S218,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C221,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"G14","v":1},{"$f":"G221+H68-H171","v":143.87536040297127},235.80901675531592,325.77123070549584,413.93541347262556,500.28358474487459,486.21530065712176,472.14284359151259,458.06610922360062,443.98499062082828,429.89937817732408,414.48718394977431,399.07498972222453,{"$f":"SUM(G221:S221)","v":4724.5454020236702}]
[null,null,"CA02","Copper cables",null,null,1,{"$f":"G222+H69-H172","v":88.709497927521269},141.06627799381354,191.04034238710534,238.72444069888508,284.09567326833763,269.31548664412583,254.02509694863949,238.77295267768483,223.56705974227299,208.41121689073265,191.98506930339306,176.61058351791991,{"$f":"SUM(G222:S222)","v":2507.3236980004317}]
[null,null,"CA03","Other cables",null,null,1,{"$f":"G223+H70-H173","v":40.787517741025113},81.58600472829059,120.58723173115193,157.86115889266813,193.39051321442574,183.83531392186848,174.3647403469929,164.9775047577719,155.6719221028421,146.44613477281385,135.96959755464059,125.49306033646734,1681.9707001009585]
[null,null,"CA04","Pair gain systems",null,null,1,{"$f":"G224+H71-H174","v":14.077392238682304},31.764294543207523,48.031258625222833,62.904027832226973,76.368660215469845,69.991684925786572,63.627117840479585,57.272370894578074,50.924569361830393,44.580847277967166,36.916700027521692,29.252552777076218,586.71147656004905]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,1,{"$f":"G225+H72-H175","v":1.087410034536874},1.52510473904904,1.9230237294665471,2.2818881357749934,2.6013074121332882,3.5006212198155184,4.3345347625944788,5.1025375753000741,5.8042150981713236,6.4393295031825852,5.6860053057816478,4.9326811083807103,46.218658624187086]
[null,null,"CA06","Other CAN assets",null,null,1,{"$f":"G226+H73-H176","v":0},9.7221771378629751E-2,0.18712388341939323,0.26983904086318689,0.34529537416404099,1.4808805515714327,2.5485905497821046,3.54774563195731,4.4777645780080277,5.3381945888922324,4.8068060577019356,4.2754175265116388,28.374879554249929]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,1,{"$f":"G227+H74-H177","v":3.3120454161799397},3.5264132107266981,3.5547834151278139,3.5903312492790924,3.626234561771883,1.1684337997847152,1.1976446447793327,1.2275857608988161,1.2582754049212865,1.2897322900443187,0,0,24.751479753513898]
[null,null,"CA08","Network Land",null,null,1,{"$f":"G228+H75-H178","v":0.99990000000000001},0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,2.1678337997847148,3.365261601184069,4.5925107542384289,5.8503267927391684,7.1394738888224483,7.1387597216324057,7.1380455544423631,43.390712112843595]
[null,null,"CA09","Network Buildings/Support",null,null,1,{"$f":"G229+H76-H179","v":24.017693225471756},32.196293752731137,32.455314854383353,32.779868002927188,33.107666682956456,1.1684337997847081,1.1976446447793256,1.227585760898809,1.2582754049212794,1.2897322900443116,-6.6613381477509392E-15,-6.6613381477509392E-15,161.69850841889834]
[null,null,"CA10","Indirect Capital Assets",null,null,1,{"$f":"G230+H77-H180","v":198.37622493623027},381.02511498425099,548.16956594874944,699.85719617909774,835.69447526047406,733.03854090177344,630.29497400808896,527.46158376604603,424.53612459193573,321.51629476245631,217.07775941392816,132.39684655902303,5650.4447013120553]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,{"$f":"G231+H78-H181","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,{"$f":"G232+H79-H182","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,{"$f":"G233+H80-H183","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,{"$f":"G234+H81-H184","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,{"$f":"G235+H82-H185","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,{"$f":"G236+H83-H186","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,{"$f":"G237+H84-H187","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,{"$f":"G238+H85-H188","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,{"$f":"G239+H86-H189","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,{"$f":"G240+H87-H190","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G221:G240)","v":10},515.24304192261889,909.59554247876406,1272.7195752801224,1613.203763504348,1930.5129107346077,1751.882530221417,1607.0984489388329,1462.2484868029751,1317.3335236984708,1172.3503344422797,1014.0678813343736,879.17417710204575,15455.430216460858]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C243,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"G36","v":1},{"$f":"G243+H90-H193","v":60.143129132217361},76.45986864857025,92.238973315449485,107.51266241428002,122.27588178938133,118.43207772171668,114.57473741743023,110.70351598470151,106.81805945140678,102.91800451830149,97.681002695485816,92.444000872670131,{"$f":"SUM(G243:S243)","v":1203.2019139616111}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,1,{"$f":"G244+H91-H194","v":7.7157139869152847E-3},2.1473739300242448E-2,3.4782265527223702E-2,4.7665397125963849E-2,6.0118880150180486E-2,1.2259627342031287,2.3742800812593061,3.5046327586437935,4.6165716496147979,5.7096364095119831,5.4613795877630782,5.2131227660141732,29.277341983100783]
[null,null,"CO03","Switching Equipment - Other",null,null,1,{"$f":"G245+H92-H195","v":1.4074215467936408},2.3476012822193759,3.2453834185090615,4.102418324628041,4.9182985282746081,5.8114984824060514,6.6754875915428764,7.5095355845602185,8.3128939335550882,9.0847953974269267,8.5024779567522319,7.9201605160775372,70.837972562745648]
[null,null,"CO04","Inter-exchange Cables ",null,null,1,{"$f":"G246+H93-H196","v":98.023265460352249},183.11174809894632,266.59847161759905,348.64331437663719,429.23185756846448,418.46683463679591,407.70027429223285,396.93213809945297,386.16238666225087,375.39097959951596,363.29589992331455,351.20082024711314,4025.7579905826751]
[null,null,"CO05","Transmission Equipment ",null,null,1,{"$f":"G247+H94-H197","v":166.05258896122515},143.30091811942853,144.45378254426379,145.89832036970643,147.3573035734035,1.1684337997847081,1.1976446447793256,1.227585760898809,1.2582754049212794,1.2897322900443116,-6.6613381477509392E-15,-6.6613381477509392E-15,754.20458546845578]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,1,{"$f":"G248+H95-H198","v":6.634843752610454},13.870719054340723,20.689983946338092,27.104363473292089,33.109808781552282,31.924877728915497,30.696130408786786,29.422471414478849,28.102777954137206,26.735899166111015,23.998679819912738,21.261460473714461,294.55201597419017]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,1,{"$f":"G249+H96-H199","v":8.1802905267817803},8.7097490995451086,8.7798195500200826,8.8676177455202829,8.956293922975485,1.1684337997847152,1.1976446447793327,1.2275857608988161,1.2582754049212865,1.2897322900443187,0,0,50.635442745271206]
[null,null,"CO08","Network Land",null,null,1,{"$f":"G250+H97-H200","v":0.99990000000000001},0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,2.1678337997847148,3.365261601184069,4.5925107542384289,5.8503267927391684,7.1394738888224483,7.1387597216324057,7.1380455544423631,43.390712112843595]
[null,null,"CO09","Network Buildings/Support",null,null,1,{"$f":"G251+H98-H201","v":137.83279106661246},184.76816188296982,186.25463275470239,188.11717908224944,189.99835087307196,1.1684337997847933,1.1976446447794109,1.2275857608988943,1.2582754049213647,1.2897322900443968,7.8603790143461083E-14,7.8603790143461083E-14,894.11278756003526]
[null,null,"CO10","Indirect Capital Assets",null,null,1,{"$f":"G252+H99-H202","v":136.62857734066901},262.13249040793795,376.97750003751037,481.19634262088579,574.51847611079722,504.31032487454036,434.01454110329968,363.62893398370056,293.15125793203401,222.57921122499835,150.58845899891395,92.180564506896459,3892.9066791421847]
[null,null,"CO11","LSS equipment",null,null,1,{"$f":"G253+H100-H203","v":1},1,1,1,1,2.1684337997847152,3.3660784445640477,4.5936642054628631,5.8519396103841492,7.1416719004284674,7.1416719004284674,7.1416719004284674,43.405131761481179]
[null,null,"CO12","Data Equipment",null,null,1,{"$f":"G254+H101-H204","v":473.07089774513338},801.68481315938686,1044.3986998520274,1226.2723231770383,1346.6697044734385,1004.3060029643282,661.77677333358167,397.923027002347,201.80521686139204,70.420631119723794,3.1213739069911952,2.0977619235864506,7234.5472255189752]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,{"$f":"G255+H102-H205","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,{"$f":"G256+H103-H206","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,{"$f":"G257+H104-H207","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,{"$f":"G258+H105-H208","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,{"$f":"G259+H106-H209","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,{"$f":"G260+H107-H210","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,{"$f":"G261+H108-H211","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,{"$f":"G262+H109-H212","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G243:G262)","v":12},1089.9814212463825,1678.4073434926449,2145.6717293019469,2539.7618069813634,2859.0955945015094,2092.3191481418294,1668.1364982082196,1322.4931870702828,1044.4462570622782,830.98950009497344,666.92970451119447,586.59760876094322,18536.829799373569]
[]
[]
[null,"9.3","Detailed Roll-Forward Calculations for Tax"]
[]
[null,null,null,null,"Model year",null,0,1,2,3,4,5,6,7,8,9,10]
[null,"8.3.1","NBN-related asset disposals (initial RAB) - tax purposes",null,"Inflation index",null,null,null,null,null,null,null,{"$f":"TRANSPOSE('1. Economic Parameters'!F80:F84)","v":1.168433799784715},1.1976446447793327,1.2275857608988159,1.2582754049212861,1.2897322900443182]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H271,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C274,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H274,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,0,0,0,0,0,{"$f":"'8. RAB Roll-Forward'!M469*M$269","v":0},{"$f":"'8. RAB Roll-Forward'!N469*N$269","v":0},{"$f":"'8. RAB Roll-Forward'!O469*O$269","v":0},{"$f":"'8. RAB Roll-Forward'!P469*P$269","v":0},{"$f":"'8. RAB Roll-Forward'!Q469*Q$269","v":0},0,0,0]
[null,null,"CA03","Other cables",null,null,null,0,0,0,0,0,{"$f":"'8. RAB Roll-Forward'!M470*M$269","v":0},{"$f":"'8. RAB Roll-Forward'!N470*N$269","v":0},{"$f":"'8. RAB Roll-Forward'!O470*O$269","v":0},{"$f":"'8. RAB Roll-Forward'!P470*P$269","v":0},{"$f":"'8. RAB Roll-Forward'!Q470*Q$269","v":0},0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,0,0,0,0,0,{"$f":"'8. RAB Roll-Forward'!M471*M$269","v":0},{"$f":"'8. RAB Roll-Forward'!N471*N$269","v":0},{"$f":"'8. RAB Roll-Forward'!O471*O$269","v":0},{"$f":"'8. RAB Roll-Forward'!P471*P$269","v":0},{"$f":"'8. RAB Roll-Forward'!Q471*Q$269","v":0},0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0,0,0,0,0,{"$f":"'8. RAB Roll-Forward'!M472*M$269","v":0},{"$f":"'8. RAB Roll-Forward'!N472*N$269","v":0},{"$f":"'8. RAB Roll-Forward'!O472*O$269","v":0},{"$f":"'8. RAB Roll-Forward'!P472*P$269","v":0},{"$f":"'8. RAB Roll-Forward'!Q472*Q$269","v":0},0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,0,0,0,0,0,{"$f":"'8. RAB Roll-Forward'!M473*M$269","v":0},{"$f":"'8. RAB Roll-Forward'!N473*N$269","v":0},{"$f":"'8. RAB Roll-Forward'!O473*O$269","v":0},{"$f":"'8. RAB Roll-Forward'!P473*P$269","v":0},{"$f":"'8. RAB Roll-Forward'!Q473*Q$269","v":0},0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H274:H293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C296,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H296,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H296:H315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"8.3.1","NBN-related asset disposals (new assets) - tax purposes"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H321,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C324,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H324,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,0,0,0,0,0,{"$f":"'8. RAB Roll-Forward'!M519*M$269","v":2.9117306807091352},{"$f":"'8. RAB Roll-Forward'!N519*N$269","v":2.7830392861351134},{"$f":"'8. RAB Roll-Forward'!O519*O$269","v":2.6524940477651779},{"$f":"'8. RAB Roll-Forward'!P519*P$269","v":2.5187178873065488},{"$f":"'8. RAB Roll-Forward'!Q519*Q$269","v":2.3807048817789744},0,0,13.246686783694949]
[null,null,"CA03","Other cables",null,null,null,0,0,0,0,0,{"$f":"'8. RAB Roll-Forward'!M520*M$269","v":1.9730332281169412},{"$f":"'8. RAB Roll-Forward'!N520*N$269","v":1.8988086820657315},{"$f":"'8. RAB Roll-Forward'!O520*O$269","v":1.8173669588558734},{"$f":"'8. RAB Roll-Forward'!P520*P$269","v":1.7327136048966818},{"$f":"'8. RAB Roll-Forward'!Q520*Q$269","v":1.6446686396364778},0,0,9.0665911135717057]
[null,null,"CA04","Pair gain systems",null,null,null,0,0,0,0,0,{"$f":"'8. RAB Roll-Forward'!M521*M$269","v":0.7400385087190533},{"$f":"'8. RAB Roll-Forward'!N521*N$269","v":0.68032030556140799},{"$f":"'8. RAB Roll-Forward'!O521*O$269","v":0.61618846959713713},{"$f":"'8. RAB Roll-Forward'!P521*P$269","v":0.54911573181197659},{"$f":"'8. RAB Roll-Forward'!Q521*Q$269","v":0.47894400494387346},0,0,3.0646070206334488]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0,0,0,0,0,{"$f":"'8. RAB Roll-Forward'!M522*M$269","v":2.5336757430797573E-2},{"$f":"'8. RAB Roll-Forward'!N522*N$269","v":3.3740558402846614E-2},{"$f":"'8. RAB Roll-Forward'!O522*O$269","v":4.1447176588112963E-2},{"$f":"'8. RAB Roll-Forward'!P522*P$269","v":4.8450763447341422E-2},{"$f":"'8. RAB Roll-Forward'!Q522*Q$269","v":5.471132763995077E-2},0,0,0.20368658350904933]
[null,null,"CA06","Other CAN assets",null,null,null,0,0,0,0,0,{"$f":"'8. RAB Roll-Forward'!M523*M$269","v":3.3325031111099855E-3},{"$f":"'8. RAB Roll-Forward'!N523*N$269","v":1.401357633707237E-2},{"$f":"'8. RAB Roll-Forward'!O523*O$269","v":2.4130763234081344E-2},{"$f":"'8. RAB Roll-Forward'!P523*P$269","v":3.3625779861961948E-2},{"$f":"'8. RAB Roll-Forward'!Q523*Q$269","v":4.2456374456891759E-2},0,0,0.11755899700111741]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H324:H343)","v":0},0,0,0,0,5.6534716780870369,5.4099224085021724,5.151627416040383,4.8826237673245112,4.601485228456168,0,0,25.699130498410273]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C346,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,0,0,0,0,0,{"$f":"'8. RAB Roll-Forward'!M540*M$269","v":1.2878874207308365E-2},{"$f":"'8. RAB Roll-Forward'!N540*N$269","v":1.2749518426715446E-2},{"$f":"'8. RAB Roll-Forward'!O540*O$269","v":1.2600937461409695E-2},{"$f":"'8. RAB Roll-Forward'!P540*P$269","v":1.2432413381553046E-2},{"$f":"'8. RAB Roll-Forward'!Q540*Q$269","v":1.2242924289819723E-2},0,0,{"$f":"SUM(OFFSET(H346,0,0,1,Model_period))","v":6.2904667766806283E-2}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H346:H365)","v":0},0,0,0,0,{"$f":"SUM(M346:M365)","v":1.2878874207308365E-2},{"$f":"SUM(N346:N365)","v":1.2749518426715446E-2},{"$f":"SUM(O346:O365)","v":1.2600937461409695E-2},{"$f":"SUM(P346:P365)","v":1.2432413381553046E-2},{"$f":"SUM(Q346:Q365)","v":1.2242924289819723E-2},0,0,6.2904667766806283E-2]
[]
[]
[null,"9.3.1","Roll-Forward of Opening Tax Value"]
[]
[null,null,"Tax Value at Beginning of Year"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,{"$f":"VLOOKUP(H372,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C375,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,{"$f":"G472","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G375:S375)","v":1}]
[null,null,"CA02","Copper cables",20,null,null,{"$f":"G473","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA03","Other cables",20,null,null,{"$f":"G474","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA04","Pair gain systems",12,null,null,{"$f":"G475","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,{"$f":"G476","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA06","Other CAN assets",12,null,null,{"$f":"G477","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,{"$f":"G478","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA08","Network Land",10000,null,null,{"$f":"G479","v":1},0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,11.993400000000001]
[null,null,"CA09","Network Buildings/Support",1,null,null,{"$f":"G480","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA10","Indirect Capital Assets",10,null,null,{"$f":"G481","v":1},0.8,0.60000000000000009,0.4,0.2,0,0,0,0,0,0,0,3.0000000000000004]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,{"$f":"G482","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,{"$f":"G483","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,{"$f":"G484","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,{"$f":"G485","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,{"$f":"G486","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,{"$f":"G487","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,{"$f":"G488","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,{"$f":"G489","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,{"$f":"G490","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,{"$f":"G491","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H375:H394)","v":10},1.7999000000000001,1.5998000000000001,1.3997000000000002,1.1996,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,22.993400000000001]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C397,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,{"$f":"G494","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G397:S397)","v":1}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,{"$f":"G495","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO03","Switching Equipment - Other",20,null,null,{"$f":"G496","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,{"$f":"G497","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO05","Transmission Equipment ",1,null,null,{"$f":"G498","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,{"$f":"G499","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,{"$f":"G500","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO08","Network Land",10000,null,null,{"$f":"G501","v":1},0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,11.993400000000001]
[null,null,"CO09","Network Buildings/Support",1,null,null,{"$f":"G502","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO10","Indirect Capital Assets",10,null,null,{"$f":"G503","v":1},0.8,0.60000000000000009,0.4,0.2,0,0,0,0,0,0,0,3.0000000000000004]
[null,null,"CO11","LSS equipment",0,null,null,{"$f":"G504","v":1},1,1,1,1,1,1,1,1,1,1,1,12]
[null,null,"CO12","Data Equipment",6,null,null,{"$f":"G505","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,{"$f":"G506","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,{"$f":"G507","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,{"$f":"G508","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,{"$f":"G509","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,{"$f":"G510","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,{"$f":"G511","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,{"$f":"G512","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,{"$f":"G513","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H397:H416)","v":12},2.7999000000000001,2.5998000000000001,2.3997000000000002,2.1996000000000002,1.9995000000000001,1.9994000000000001,1.9993000000000001,1.9992000000000001,1.9991000000000001,1.9990000000000001,1.9989000000000001,35.993400000000001]
[]
[null,null,"Tax Depreciation"]
[null,null,null,null,null,"Elapsed Years",null,{"$f":"0","v":0},{"$f":"H420+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,{"$f":"VLOOKUP(H421,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C424,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"I14","v":1},null,null,{"$f":"IF(AND($E424>0,$E424-H$420>0),IF($E424-H$420>1,H375/($E424-H$420),H375),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G424:S424)","v":1}]
[null,null,"CA02","Copper cables",1,null,null,{"$f":"IF(AND($E425>0,$E425-H$420>0),IF($E425-H$420>1,H376/($E425-H$420),H376),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA03","Other cables",1,null,null,{"$f":"IF(AND($E426>0,$E426-H$420>0),IF($E426-H$420>1,H377/($E426-H$420),H377),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA04","Pair gain systems",1,null,null,{"$f":"IF(AND($E427>0,$E427-H$420>0),IF($E427-H$420>1,H378/($E427-H$420),H378),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,{"$f":"IF(AND($E428>0,$E428-H$420>0),IF($E428-H$420>1,H379/($E428-H$420),H379),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA06","Other CAN assets",1,null,null,{"$f":"IF(AND($E429>0,$E429-H$420>0),IF($E429-H$420>1,H380/($E429-H$420),H380),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,{"$f":"IF(AND($E430>0,$E430-H$420>0),IF($E430-H$420>1,H381/($E430-H$420),H381),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA08","Network Land",10000,null,null,{"$f":"IF(AND($E431>0,$E431-H$420>0),IF($E431-H$420>1,H382/($E431-H$420),H382),0)","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1.0000000000000002E-4,1.2000000000000003E-3]
[null,null,"CA09","Network Buildings/Support",1,null,null,{"$f":"IF(AND($E432>0,$E432-H$420>0),IF($E432-H$420>1,H383/($E432-H$420),H383),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA10","Indirect Capital Assets",5,null,null,{"$f":"IF(AND($E433>0,$E433-H$420>0),IF($E433-H$420>1,H384/($E433-H$420),H384),0)","v":0.2},0.2,0.20000000000000004,0.2,0.2,0,0,0,0,0,0,0,1]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,{"$f":"IF(AND($E434>0,$E434-H$420>0),IF($E434-H$420>1,H385/($E434-H$420),H385),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,{"$f":"IF(AND($E435>0,$E435-H$420>0),IF($E435-H$420>1,H386/($E435-H$420),H386),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,{"$f":"IF(AND($E436>0,$E436-H$420>0),IF($E436-H$420>1,H387/($E436-H$420),H387),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,{"$f":"IF(AND($E437>0,$E437-H$420>0),IF($E437-H$420>1,H388/($E437-H$420),H388),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,{"$f":"IF(AND($E438>0,$E438-H$420>0),IF($E438-H$420>1,H389/($E438-H$420),H389),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,{"$f":"IF(AND($E439>0,$E439-H$420>0),IF($E439-H$420>1,H390/($E439-H$420),H390),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,{"$f":"IF(AND($E440>0,$E440-H$420>0),IF($E440-H$420>1,H391/($E440-H$420),H391),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,{"$f":"IF(AND($E441>0,$E441-H$420>0),IF($E441-H$420>1,H392/($E441-H$420),H392),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,{"$f":"IF(AND($E442>0,$E442-H$420>0),IF($E442-H$420>1,H393/($E442-H$420),H393),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,{"$f":"IF(AND($E443>0,$E443-H$420>0),IF($E443-H$420>1,H394/($E443-H$420),H394),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H424:H443)","v":8.2000999999999991},0.2001,0.20010000000000003,0.2001,0.2001,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1.0000000000000002E-4,9.0012000000000008]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C446,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"I36","v":1},null,null,{"$f":"IF(AND($E446>0,$E446-H$420>0),IF($E446-H$420>1,H397/($E446-H$420),H397),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G446:S446)","v":1}]
[null,null,"CO02","Switching Equipment - Trunk",1,null,null,{"$f":"IF(AND($E447>0,$E447-H$420>0),IF($E447-H$420>1,H398/($E447-H$420),H398),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO03","Switching Equipment - Other",1,null,null,{"$f":"IF(AND($E448>0,$E448-H$420>0),IF($E448-H$420>1,H399/($E448-H$420),H399),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,{"$f":"IF(AND($E449>0,$E449-H$420>0),IF($E449-H$420>1,H400/($E449-H$420),H400),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO05","Transmission Equipment ",1,null,null,{"$f":"IF(AND($E450>0,$E450-H$420>0),IF($E450-H$420>1,H401/($E450-H$420),H401),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,{"$f":"IF(AND($E451>0,$E451-H$420>0),IF($E451-H$420>1,H402/($E451-H$420),H402),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,{"$f":"IF(AND($E452>0,$E452-H$420>0),IF($E452-H$420>1,H403/($E452-H$420),H403),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO08","Network Land",10000,null,null,{"$f":"IF(AND($E453>0,$E453-H$420>0),IF($E453-H$420>1,H404/($E453-H$420),H404),0)","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1.0000000000000002E-4,1.2000000000000003E-3]
[null,null,"CO09","Network Buildings/Support",1,null,null,{"$f":"IF(AND($E454>0,$E454-H$420>0),IF($E454-H$420>1,H405/($E454-H$420),H405),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO10","Indirect Capital Assets",5,null,null,{"$f":"IF(AND($E455>0,$E455-H$420>0),IF($E455-H$420>1,H406/($E455-H$420),H406),0)","v":0.2},0.2,0.20000000000000004,0.2,0.2,0,0,0,0,0,0,0,1]
[null,null,"CO11","LSS equipment",0,null,null,{"$f":"IF(AND($E456>0,$E456-H$420>0),IF($E456-H$420>1,H407/($E456-H$420),H407),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",1,null,null,{"$f":"IF(AND($E457>0,$E457-H$420>0),IF($E457-H$420>1,H408/($E457-H$420),H408),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,{"$f":"IF(AND($E458>0,$E458-H$420>0),IF($E458-H$420>1,H409/($E458-H$420),H409),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,{"$f":"IF(AND($E459>0,$E459-H$420>0),IF($E459-H$420>1,H410/($E459-H$420),H410),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,{"$f":"IF(AND($E460>0,$E460-H$420>0),IF($E460-H$420>1,H411/($E460-H$420),H411),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,{"$f":"IF(AND($E461>0,$E461-H$420>0),IF($E461-H$420>1,H412/($E461-H$420),H412),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,{"$f":"IF(AND($E462>0,$E462-H$420>0),IF($E462-H$420>1,H413/($E462-H$420),H413),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,{"$f":"IF(AND($E463>0,$E463-H$420>0),IF($E463-H$420>1,H414/($E463-H$420),H414),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,{"$f":"IF(AND($E464>0,$E464-H$420>0),IF($E464-H$420>1,H415/($E464-H$420),H415),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,{"$f":"IF(AND($E465>0,$E465-H$420>0),IF($E465-H$420>1,H416/($E465-H$420),H416),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H446:H465)","v":9.2000999999999991},0.2001,0.20010000000000003,0.2001,0.2001,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1.0000000000000002E-4,10.001200000000001]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G469,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C472,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"G14","v":1},{"$f":"H375-H424","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H472:S472)","v":0}]
[null,null,"CA02","Copper cables",null,null,1,{"$f":"H376-H425","v":0},0,0,0,0,{"$f":"IF((M376-M425-M275)<0,0,M376-M425-M275)","v":0},{"$f":"IF((N376-N425-N275)<0,0,N376-N425-N275)","v":0},{"$f":"IF((O376-O425-O275)<0,0,O376-O425-O275)","v":0},{"$f":"IF((P376-P425-P275)<0,0,P376-P425-P275)","v":0},{"$f":"IF((Q376-Q425-Q275)<0,0,Q376-Q425-Q275)","v":0},0,0,{"$f":"SUM(H473:S473)","v":0}]
[null,null,"CA03","Other cables",null,null,1,{"$f":"H377-H426","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,1,{"$f":"H378-H427","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,1,{"$f":"H379-H428","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,1,{"$f":"H380-H429","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,1,{"$f":"H381-H430","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,1,{"$f":"H382-H431","v":0.99990000000000001},0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,0.99880000000000013,11.9922]
[null,null,"CA09","Network Buildings/Support",null,null,1,{"$f":"H383-H432","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,1,{"$f":"H384-H433","v":0.8},0.60000000000000009,0.4,0.2,0,0,0,0,0,0,0,0,2.0000000000000004]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,{"$f":"H385-H434","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G482:S482)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,{"$f":"H386-H435","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,{"$f":"H387-H436","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,{"$f":"H388-H437","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,{"$f":"H389-H438","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,{"$f":"H390-H439","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,{"$f":"H391-H440","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,{"$f":"H392-H441","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,{"$f":"H393-H442","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,{"$f":"H394-H443","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G472:G491)","v":10},1.7999000000000001,1.5998000000000001,1.3997000000000002,1.1996,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,0.99880000000000013,13.9922]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C494,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"G36","v":1},{"$f":"H397-H446","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H494:S494)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,1,{"$f":"H398-H447","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H495:S495)","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,1,{"$f":"H399-H448","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,1,{"$f":"H400-H449","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,1,{"$f":"H401-H450","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,1,{"$f":"H402-H451","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,1,{"$f":"H403-H452","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,1,{"$f":"H404-H453","v":0.99990000000000001},0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,0.99880000000000013,11.9922]
[null,null,"CO09","Network Buildings/Support",null,null,1,{"$f":"H405-H454","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,1,{"$f":"H406-H455","v":0.8},0.60000000000000009,0.4,0.2,0,0,0,0,0,0,0,0,2.0000000000000004]
[null,null,"CO11","LSS equipment",null,null,1,{"$f":"H407-H456","v":1},1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(G504:S504)","v":13}]
[null,null,"CO12","Data Equipment",null,null,1,{"$f":"H408-H457","v":0},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,{"$f":"H409-H458","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,{"$f":"H410-H459","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,{"$f":"H411-H460","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,{"$f":"H412-H461","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,{"$f":"H413-H462","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,{"$f":"H414-H463","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,{"$f":"H415-H464","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,{"$f":"H416-H465","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G494:G513)","v":12},2.7999000000000001,2.5998000000000001,2.3997000000000002,2.1996000000000002,1.9995000000000001,1.9994000000000001,1.9993000000000001,1.9992000000000001,1.9991000000000001,1.9990000000000001,1.9989000000000001,1.9988000000000001,27.9922]
[]
[null,"9.3.2",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D518","v":"Roll-Forward Capital Net Additions in Year 2009/2010"}]
[]
[null,null,"Y01",{"$f":"VLOOKUP(C518,FYears,2,FALSE)","v":"2009/2010"}]
[]
[null,null,"Tax Value at Beginning of Year"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H521,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C524,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,0,{"$f":"H621","v":143.87536040297127},139.76463582002924,135.65391123708721,131.54318665414519,127.43246207120315,123.32173748826111,119.21101290531907,115.10028832237703,110.98956373943498,106.87883915649294,102.7681145735509,{"$f":"SUM(G524:S524)","v":1356.5391123708721}]
[null,null,"CA02","Copper cables",null,null,null,0,88.709497927521269,84.274023031145205,79.838548134769141,75.403073238393077,70.967598342017013,66.046834998856099,61.246135624722584,56.539849895557467,51.910773129788218,47.346804880794636,43.042549891631488,725.32568909519614]
[null,null,"CA03","Other cables",null,null,null,0,40.787517741025113,38.748141853973856,36.708765966922599,34.669390079871341,32.630014192820084,30.261799434416005,27.973087755636026,25.747839188947896,23.574712440536036,21.445686206527721,19.496078369570657,332.04303323024737]
[null,null,"CA04","Pair gain systems",null,null,null,0,14.077392238682304,12.904276218792113,11.731160198901922,10.558044179011729,9.3849281591215359,8.0884723877781699,6.8357877173010877,5.6194662057179317,4.4345601054841257,3.278025678618707,2.1853504524124716,89.097463541822094]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0,1.0874100345368742,0.99679253165880133,0.90617502878072842,0.81555752590265562,0.72494002302458282,0.63009972724137697,0.53526540072077367,0.44087360352713062,0.34731546466088875,0.2550154657316715,0.17001031048778098,6.9094551162732643]
[null,null,"CA06","Other CAN assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0,3.3120454161799397,0,0,0,0,0,0,0,0,0,0,3.3120454161799397]
[null,null,"CA08","Network Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,0,24.017693225471756,0,0,0,0,0,0,0,0,0,0,24.017693225471756]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0,197.57622493623026,177.81860244260724,158.06097994898423,138.30335745536121,118.54573496173818,98.788112468115145,79.030489974492113,59.272867480869081,39.515244987246049,19.757622493623025,0,1086.6692371492666]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,{"$f":"H632","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,{"$f":"H637","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H524:H543)","v":0},513.44314192261879,454.50647189820643,422.89954051544589,391.29260913268513,359.68567774992454,327.1370565046679,294.83177937819164,262.72118469699654,230.7721698671503,198.96199388178869,167.6621035976533,3623.9137291453299]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C546,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,0,{"$f":"H643","v":60.143129132217361},57.915605831024124,55.688082529830886,53.460559228637649,51.233035927444412,49.003366147216624,46.774119053476987,44.54520493374779,42.316563307795789,40.088151472851244,37.861031946581733,{"$f":"SUM(G546:S546)","v":539.02884951082456}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,0,7.7157139869153644E-3,7.4070854274387501E-3,7.0984568679621357E-3,6.7898283084855213E-3,6.481199749008907E-3,6.1725711895322926E-3,5.8639426300556782E-3,5.5553140705790639E-3,5.2466855111024495E-3,4.9380569516258351E-3,4.6294283921492208E-3,6.789828308485521E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,0,1.4074215467936408,1.3370504694539589,1.2666793921142769,1.196308314774595,1.125937237434913,1.0555661600952311,0.98519508275554901,0.91482400541586695,0.84445292807618488,0.77408185073650282,0.70371077339682075,11.611227761047539]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,0,98.023265460352249,95.443705842974552,92.864146225596855,90.284586608219158,87.705026990841475,85.125467373463778,82.545907756086081,79.966348138708383,77.386788521330701,74.807228903953018,72.22766928657532,936.38014110810161]
[null,null,"CO05","Transmission Equipment ",null,null,null,0,166.05258896122515,0,0,0,0,0,0,0,0,0,0,166.05258896122515]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,0,6.634843752610454,6.2201660180723009,5.8054882835341477,5.3908105489959945,4.9761328144578414,4.5614550799196882,4.1467773453815351,3.7320996108433815,3.3174218763052279,2.9027441417670743,2.4880664072289207,50.176005879116566]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,0,8.1802905267817803,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G552:S552)","v":8.1802905267817803}]
[null,null,"CO08","Network Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G553:S553)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,null,0,137.83279106661246,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G554:S554)","v":137.83279106661246}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,0,135.828577340669,122.24571960660209,108.66286187253519,95.080004138468297,81.497146404401391,67.914288670334486,54.331430936267587,40.748573202200689,27.16571546813379,13.582857734066895,0,{"$f":"SUM(G555:S555)","v":747.05717537367946}]
[null,null,"CO11","LSS equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G556:S556)","v":0}]
[null,null,"CO12","Data Equipment",null,null,null,0,473.07089774513338,394.2257481209445,315.38059849675562,236.53544887256672,157.69029924837781,78.845149624188906,0,0,0,0,0,1655.7481421079669]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,0,{"$f":"H659","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H546:H565)","v":0},1087.1815212463825,677.39540297449889,579.67495525723496,481.9545075399709,384.23405982270685,286.51146562640827,188.7892941165978,169.91260520498668,151.03618878715281,132.16000216032634,113.28510784217494,4252.1351105784415]
[]
[null,null,"Depreciation"]
[null,null,null,null,null,"Elapsed Years",null,{"$f":"0","v":0},{"$f":"H569+1","v":1},{"$f":"I569+1","v":2},3,4,5,6,7,8,9,10,11]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,{"$f":"VLOOKUP(H570,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C573,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,{"$f":"IF(AND($E573>0,'C. Dimensions & Masterlists'!$F$16>1),H524*'C. Dimensions & Masterlists'!$F$16/$E573,IF(AND($E573>0,$E573-H$569>0),IF($E573-H$569>1,H524/($E573-H$569),H524),0))","v":0},{"$f":"IF(AND($E573>0,'C. Dimensions & Masterlists'!$F$16>1),I524*'C. Dimensions & Masterlists'!$F$16/$E573,IF(AND($E573>0,$E573-H$569>0),IF($E573-H$569>1,I524/($E573-H$569),I524),0))","v":4.1107245829420362},{"$f":"IF(AND($E573>0,'C. Dimensions & Masterlists'!$F$16>1),J524*'C. Dimensions & Masterlists'!$F$16/$E573,IF(AND($E573>0,$E573-I$569>0),IF($E573-I$569>1,J524/($E573-I$569),J524),0))","v":4.1107245829420362},{"$f":"IF(AND($E573>0,'C. Dimensions & Masterlists'!$F$16>1),K524*'C. Dimensions & Masterlists'!$F$16/$E573,IF(AND($E573>0,$E573-J$569>0),IF($E573-J$569>1,K524/($E573-J$569),K524),0))","v":4.1107245829420371},{"$f":"IF(AND($E573>0,'C. Dimensions & Masterlists'!$F$16>1),L524*'C. Dimensions & Masterlists'!$F$16/$E573,IF(AND($E573>0,$E573-K$569>0),IF($E573-K$569>1,L524/($E573-K$569),L524),0))","v":4.1107245829420371},{"$f":"IF(AND($E573>0,'C. Dimensions & Masterlists'!$F$16>1),M524*'C. Dimensions & Masterlists'!$F$16/$E573,IF(AND($E573>0,$E573-L$569>0),IF($E573-L$569>1,M524/($E573-L$569),M524),0))","v":4.1107245829420371},{"$f":"IF(AND($E573>0,'C. Dimensions & Masterlists'!$F$16>1),N524*'C. Dimensions & Masterlists'!$F$16/$E573,IF(AND($E573>0,$E573-M$569>0),IF($E573-M$569>1,N524/($E573-M$569),N524),0))","v":4.1107245829420371},{"$f":"IF(AND($E573>0,'C. Dimensions & Masterlists'!$F$16>1),O524*'C. Dimensions & Masterlists'!$F$16/$E573,IF(AND($E573>0,$E573-N$569>0),IF($E573-N$569>1,O524/($E573-N$569),O524),0))","v":4.1107245829420371},{"$f":"IF(AND($E573>0,'C. Dimensions & Masterlists'!$F$16>1),P524*'C. Dimensions & Masterlists'!$F$16/$E573,IF(AND($E573>0,$E573-O$569>0),IF($E573-O$569>1,P524/($E573-O$569),P524),0))","v":4.1107245829420362},{"$f":"IF(AND($E573>0,'C. Dimensions & Masterlists'!$F$16>1),Q524*'C. Dimensions & Masterlists'!$F$16/$E573,IF(AND($E573>0,$E573-P$569>0),IF($E573-P$569>1,Q524/($E573-P$569),Q524),0))","v":4.1107245829420362},{"$f":"IF(AND($E573>0,'C. Dimensions & Masterlists'!$F$16>1),R524*'C. Dimensions & Masterlists'!$F$16/$E573,IF(AND($E573>0,$E573-Q$569>0),IF($E573-Q$569>1,R524/($E573-Q$569),R524),0))","v":4.1107245829420362},{"$f":"IF(AND($E573>0,'C. Dimensions & Masterlists'!$F$16>1),S524*'C. Dimensions & Masterlists'!$F$16/$E573,IF(AND($E573>0,$E573-R$569>0),IF($E573-R$569>1,S524/($E573-R$569),S524),0))","v":4.1107245829420362},{"$f":"SUM(G573:S573)","v":45.217970412362398}]
[null,null,"CA02","Copper cables",20,null,null,{"$f":"IF(AND($E574>0,'C. Dimensions & Masterlists'!$F$16>1),H525*'C. Dimensions & Masterlists'!$F$16/$E574,IF(AND($E574>0,$E574-H$569>0),IF($E574-H$569>1,H525/($E574-H$569),H525),0))","v":0},{"$f":"IF(AND($E574>0,'C. Dimensions & Masterlists'!$F$16>1),I525*'C. Dimensions & Masterlists'!$F$16/$E574,IF(AND($E574>0,$E574-H$569>0),IF($E574-H$569>1,I525/($E574-H$569),I525),0))","v":4.4354748963760633},{"$f":"IF(AND($E574>0,'C. Dimensions & Masterlists'!$F$16>1),J525*'C. Dimensions & Masterlists'!$F$16/$E574,IF(AND($E574>0,$E574-I$569>0),IF($E574-I$569>1,J525/($E574-I$569),J525),0))","v":4.4354748963760633},{"$f":"IF(AND($E574>0,'C. Dimensions & Masterlists'!$F$16>1),K525*'C. Dimensions & Masterlists'!$F$16/$E574,IF(AND($E574>0,$E574-J$569>0),IF($E574-J$569>1,K525/($E574-J$569),K525),0))","v":4.4354748963760633},{"$f":"IF(AND($E574>0,'C. Dimensions & Masterlists'!$F$16>1),L525*'C. Dimensions & Masterlists'!$F$16/$E574,IF(AND($E574>0,$E574-K$569>0),IF($E574-K$569>1,L525/($E574-K$569),L525),0))","v":4.4354748963760633},{"$f":"IF(AND($E574>0,'C. Dimensions & Masterlists'!$F$16>1),M525*'C. Dimensions & Masterlists'!$F$16/$E574,IF(AND($E574>0,$E574-L$569>0),IF($E574-L$569>1,M525/($E574-L$569),M525),0))","v":4.4354748963760633},{"$f":"IF(AND($E574>0,'C. Dimensions & Masterlists'!$F$16>1),N525*'C. Dimensions & Masterlists'!$F$16/$E574,IF(AND($E574>0,$E574-M$569>0),IF($E574-M$569>1,N525/($E574-M$569),N525),0))","v":4.4031223332570733},{"$f":"IF(AND($E574>0,'C. Dimensions & Masterlists'!$F$16>1),O525*'C. Dimensions & Masterlists'!$F$16/$E574,IF(AND($E574>0,$E574-N$569>0),IF($E574-N$569>1,O525/($E574-N$569),O525),0))","v":4.3747239731944703},{"$f":"IF(AND($E574>0,'C. Dimensions & Masterlists'!$F$16>1),P525*'C. Dimensions & Masterlists'!$F$16/$E574,IF(AND($E574>0,$E574-O$569>0),IF($E574-O$569>1,P525/($E574-O$569),P525),0))","v":4.34921922273519},{"$f":"IF(AND($E574>0,'C. Dimensions & Masterlists'!$F$16>1),Q525*'C. Dimensions & Masterlists'!$F$16/$E574,IF(AND($E574>0,$E574-P$569>0),IF($E574-P$569>1,Q525/($E574-P$569),Q525),0))","v":4.3258977608156846},{"$f":"IF(AND($E574>0,'C. Dimensions & Masterlists'!$F$16>1),R525*'C. Dimensions & Masterlists'!$F$16/$E574,IF(AND($E574>0,$E574-Q$569>0),IF($E574-Q$569>1,R525/($E574-Q$569),R525),0))","v":4.304254989163149},{"$f":"IF(AND($E574>0,'C. Dimensions & Masterlists'!$F$16>1),S525*'C. Dimensions & Masterlists'!$F$16/$E574,IF(AND($E574>0,$E574-R$569>0),IF($E574-R$569>1,S525/($E574-R$569),S525),0))","v":4.304254989163149},48.238847750209032]
[null,null,"CA03","Other cables",20,null,null,{"$f":"IF(AND($E575>0,'C. Dimensions & Masterlists'!$F$16>1),H526*'C. Dimensions & Masterlists'!$F$16/$E575,IF(AND($E575>0,$E575-H$569>0),IF($E575-H$569>1,H526/($E575-H$569),H526),0))","v":0},{"$f":"IF(AND($E575>0,'C. Dimensions & Masterlists'!$F$16>1),I526*'C. Dimensions & Masterlists'!$F$16/$E575,IF(AND($E575>0,$E575-H$569>0),IF($E575-H$569>1,I526/($E575-H$569),I526),0))","v":2.0393758870512557},{"$f":"IF(AND($E575>0,'C. Dimensions & Masterlists'!$F$16>1),J526*'C. Dimensions & Masterlists'!$F$16/$E575,IF(AND($E575>0,$E575-I$569>0),IF($E575-I$569>1,J526/($E575-I$569),J526),0))","v":2.0393758870512557},{"$f":"IF(AND($E575>0,'C. Dimensions & Masterlists'!$F$16>1),K526*'C. Dimensions & Masterlists'!$F$16/$E575,IF(AND($E575>0,$E575-J$569>0),IF($E575-J$569>1,K526/($E575-J$569),K526),0))","v":2.0393758870512553},{"$f":"IF(AND($E575>0,'C. Dimensions & Masterlists'!$F$16>1),L526*'C. Dimensions & Masterlists'!$F$16/$E575,IF(AND($E575>0,$E575-K$569>0),IF($E575-K$569>1,L526/($E575-K$569),L526),0))","v":2.0393758870512553},{"$f":"IF(AND($E575>0,'C. Dimensions & Masterlists'!$F$16>1),M526*'C. Dimensions & Masterlists'!$F$16/$E575,IF(AND($E575>0,$E575-L$569>0),IF($E575-L$569>1,M526/($E575-L$569),M526),0))","v":2.0393758870512553},{"$f":"IF(AND($E575>0,'C. Dimensions & Masterlists'!$F$16>1),N526*'C. Dimensions & Masterlists'!$F$16/$E575,IF(AND($E575>0,$E575-M$569>0),IF($E575-M$569>1,N526/($E575-M$569),N526),0))","v":2.0174532956277336},{"$f":"IF(AND($E575>0,'C. Dimensions & Masterlists'!$F$16>1),O526*'C. Dimensions & Masterlists'!$F$16/$E575,IF(AND($E575>0,$E575-N$569>0),IF($E575-N$569>1,O526/($E575-N$569),O526),0))","v":1.9980776968311447},{"$f":"IF(AND($E575>0,'C. Dimensions & Masterlists'!$F$16>1),P526*'C. Dimensions & Masterlists'!$F$16/$E575,IF(AND($E575>0,$E575-O$569>0),IF($E575-O$569>1,P526/($E575-O$569),P526),0))","v":1.9806030145344535},{"$f":"IF(AND($E575>0,'C. Dimensions & Masterlists'!$F$16>1),Q526*'C. Dimensions & Masterlists'!$F$16/$E575,IF(AND($E575>0,$E575-P$569>0),IF($E575-P$569>1,Q526/($E575-P$569),Q526),0))","v":1.9645593700446697},{"$f":"IF(AND($E575>0,'C. Dimensions & Masterlists'!$F$16>1),R526*'C. Dimensions & Masterlists'!$F$16/$E575,IF(AND($E575>0,$E575-Q$569>0),IF($E575-Q$569>1,R526/($E575-Q$569),R526),0))","v":1.9496078369570655},{"$f":"IF(AND($E575>0,'C. Dimensions & Masterlists'!$F$16>1),S526*'C. Dimensions & Masterlists'!$F$16/$E575,IF(AND($E575>0,$E575-R$569>0),IF($E575-R$569>1,S526/($E575-R$569),S526),0))","v":1.9496078369570657},22.056788486208404]
[null,null,"CA04","Pair gain systems",12,null,null,{"$f":"IF(AND($E576>0,'C. Dimensions & Masterlists'!$F$16>1),H527*'C. Dimensions & Masterlists'!$F$16/$E576,IF(AND($E576>0,$E576-H$569>0),IF($E576-H$569>1,H527/($E576-H$569),H527),0))","v":0},{"$f":"IF(AND($E576>0,'C. Dimensions & Masterlists'!$F$16>1),I527*'C. Dimensions & Masterlists'!$F$16/$E576,IF(AND($E576>0,$E576-H$569>0),IF($E576-H$569>1,I527/($E576-H$569),I527),0))","v":1.173116019890192},{"$f":"IF(AND($E576>0,'C. Dimensions & Masterlists'!$F$16>1),J527*'C. Dimensions & Masterlists'!$F$16/$E576,IF(AND($E576>0,$E576-I$569>0),IF($E576-I$569>1,J527/($E576-I$569),J527),0))","v":1.173116019890192},{"$f":"IF(AND($E576>0,'C. Dimensions & Masterlists'!$F$16>1),K527*'C. Dimensions & Masterlists'!$F$16/$E576,IF(AND($E576>0,$E576-J$569>0),IF($E576-J$569>1,K527/($E576-J$569),K527),0))","v":1.1731160198901922},{"$f":"IF(AND($E576>0,'C. Dimensions & Masterlists'!$F$16>1),L527*'C. Dimensions & Masterlists'!$F$16/$E576,IF(AND($E576>0,$E576-K$569>0),IF($E576-K$569>1,L527/($E576-K$569),L527),0))","v":1.173116019890192},{"$f":"IF(AND($E576>0,'C. Dimensions & Masterlists'!$F$16>1),M527*'C. Dimensions & Masterlists'!$F$16/$E576,IF(AND($E576>0,$E576-L$569>0),IF($E576-L$569>1,M527/($E576-L$569),M527),0))","v":1.173116019890192},{"$f":"IF(AND($E576>0,'C. Dimensions & Masterlists'!$F$16>1),N527*'C. Dimensions & Masterlists'!$F$16/$E576,IF(AND($E576>0,$E576-M$569>0),IF($E576-M$569>1,N527/($E576-M$569),N527),0))","v":1.1554960553968814},{"$f":"IF(AND($E576>0,'C. Dimensions & Masterlists'!$F$16>1),O527*'C. Dimensions & Masterlists'!$F$16/$E576,IF(AND($E576>0,$E576-N$569>0),IF($E576-N$569>1,O527/($E576-N$569),O527),0))","v":1.1392979528835145},{"$f":"IF(AND($E576>0,'C. Dimensions & Masterlists'!$F$16>1),P527*'C. Dimensions & Masterlists'!$F$16/$E576,IF(AND($E576>0,$E576-O$569>0),IF($E576-O$569>1,P527/($E576-O$569),P527),0))","v":1.1238932411435862},{"$f":"IF(AND($E576>0,'C. Dimensions & Masterlists'!$F$16>1),Q527*'C. Dimensions & Masterlists'!$F$16/$E576,IF(AND($E576>0,$E576-P$569>0),IF($E576-P$569>1,Q527/($E576-P$569),Q527),0))","v":1.1086400263710314},{"$f":"IF(AND($E576>0,'C. Dimensions & Masterlists'!$F$16>1),R527*'C. Dimensions & Masterlists'!$F$16/$E576,IF(AND($E576>0,$E576-Q$569>0),IF($E576-Q$569>1,R527/($E576-Q$569),R527),0))","v":1.0926752262062356},{"$f":"IF(AND($E576>0,'C. Dimensions & Masterlists'!$F$16>1),S527*'C. Dimensions & Masterlists'!$F$16/$E576,IF(AND($E576>0,$E576-R$569>0),IF($E576-R$569>1,S527/($E576-R$569),S527),0))","v":1.0926752262062358},12.578257827658444]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,{"$f":"IF(AND($E577>0,'C. Dimensions & Masterlists'!$F$16>1),H528*'C. Dimensions & Masterlists'!$F$16/$E577,IF(AND($E577>0,$E577-H$569>0),IF($E577-H$569>1,H528/($E577-H$569),H528),0))","v":0},{"$f":"IF(AND($E577>0,'C. Dimensions & Masterlists'!$F$16>1),I528*'C. Dimensions & Masterlists'!$F$16/$E577,IF(AND($E577>0,$E577-H$569>0),IF($E577-H$569>1,I528/($E577-H$569),I528),0))","v":9.0617502878072853E-2},{"$f":"IF(AND($E577>0,'C. Dimensions & Masterlists'!$F$16>1),J528*'C. Dimensions & Masterlists'!$F$16/$E577,IF(AND($E577>0,$E577-I$569>0),IF($E577-I$569>1,J528/($E577-I$569),J528),0))","v":9.0617502878072853E-2},{"$f":"IF(AND($E577>0,'C. Dimensions & Masterlists'!$F$16>1),K528*'C. Dimensions & Masterlists'!$F$16/$E577,IF(AND($E577>0,$E577-J$569>0),IF($E577-J$569>1,K528/($E577-J$569),K528),0))","v":9.0617502878072839E-2},{"$f":"IF(AND($E577>0,'C. Dimensions & Masterlists'!$F$16>1),L528*'C. Dimensions & Masterlists'!$F$16/$E577,IF(AND($E577>0,$E577-K$569>0),IF($E577-K$569>1,L528/($E577-K$569),L528),0))","v":9.0617502878072853E-2},{"$f":"IF(AND($E577>0,'C. Dimensions & Masterlists'!$F$16>1),M528*'C. Dimensions & Masterlists'!$F$16/$E577,IF(AND($E577>0,$E577-L$569>0),IF($E577-L$569>1,M528/($E577-L$569),M528),0))","v":9.0617502878072853E-2},{"$f":"IF(AND($E577>0,'C. Dimensions & Masterlists'!$F$16>1),N528*'C. Dimensions & Masterlists'!$F$16/$E577,IF(AND($E577>0,$E577-M$569>0),IF($E577-M$569>1,N528/($E577-M$569),N528),0))","v":9.0014246748768137E-2},{"$f":"IF(AND($E577>0,'C. Dimensions & Masterlists'!$F$16>1),O528*'C. Dimensions & Masterlists'!$F$16/$E577,IF(AND($E577>0,$E577-N$569>0),IF($E577-N$569>1,O528/($E577-N$569),O528),0))","v":8.9210900120128944E-2},{"$f":"IF(AND($E577>0,'C. Dimensions & Masterlists'!$F$16>1),P528*'C. Dimensions & Masterlists'!$F$16/$E577,IF(AND($E577>0,$E577-O$569>0),IF($E577-O$569>1,P528/($E577-O$569),P528),0))","v":8.8174720705426118E-2},{"$f":"IF(AND($E577>0,'C. Dimensions & Masterlists'!$F$16>1),Q528*'C. Dimensions & Masterlists'!$F$16/$E577,IF(AND($E577>0,$E577-P$569>0),IF($E577-P$569>1,Q528/($E577-P$569),Q528),0))","v":8.6828866165222188E-2},{"$f":"IF(AND($E577>0,'C. Dimensions & Masterlists'!$F$16>1),R528*'C. Dimensions & Masterlists'!$F$16/$E577,IF(AND($E577>0,$E577-Q$569>0),IF($E577-Q$569>1,R528/($E577-Q$569),R528),0))","v":8.5005155243890504E-2},{"$f":"IF(AND($E577>0,'C. Dimensions & Masterlists'!$F$16>1),S528*'C. Dimensions & Masterlists'!$F$16/$E577,IF(AND($E577>0,$E577-R$569>0),IF($E577-R$569>1,S528/($E577-R$569),S528),0))","v":8.500515524389049E-2},0.97732655861769069]
[null,null,"CA06","Other CAN assets",12,null,null,{"$f":"IF(AND($E578>0,'C. Dimensions & Masterlists'!$F$16>1),H529*'C. Dimensions & Masterlists'!$F$16/$E578,IF(AND($E578>0,$E578-H$569>0),IF($E578-H$569>1,H529/($E578-H$569),H529),0))","v":0},{"$f":"IF(AND($E578>0,'C. Dimensions & Masterlists'!$F$16>1),I529*'C. Dimensions & Masterlists'!$F$16/$E578,IF(AND($E578>0,$E578-H$569>0),IF($E578-H$569>1,I529/($E578-H$569),I529),0))","v":0},{"$f":"IF(AND($E578>0,'C. Dimensions & Masterlists'!$F$16>1),J529*'C. Dimensions & Masterlists'!$F$16/$E578,IF(AND($E578>0,$E578-I$569>0),IF($E578-I$569>1,J529/($E578-I$569),J529),0))","v":0},{"$f":"IF(AND($E578>0,'C. Dimensions & Masterlists'!$F$16>1),K529*'C. Dimensions & Masterlists'!$F$16/$E578,IF(AND($E578>0,$E578-J$569>0),IF($E578-J$569>1,K529/($E578-J$569),K529),0))","v":0},{"$f":"IF(AND($E578>0,'C. Dimensions & Masterlists'!$F$16>1),L529*'C. Dimensions & Masterlists'!$F$16/$E578,IF(AND($E578>0,$E578-K$569>0),IF($E578-K$569>1,L529/($E578-K$569),L529),0))","v":0},{"$f":"IF(AND($E578>0,'C. Dimensions & Masterlists'!$F$16>1),M529*'C. Dimensions & Masterlists'!$F$16/$E578,IF(AND($E578>0,$E578-L$569>0),IF($E578-L$569>1,M529/($E578-L$569),M529),0))","v":0},{"$f":"IF(AND($E578>0,'C. Dimensions & Masterlists'!$F$16>1),N529*'C. Dimensions & Masterlists'!$F$16/$E578,IF(AND($E578>0,$E578-M$569>0),IF($E578-M$569>1,N529/($E578-M$569),N529),0))","v":0},{"$f":"IF(AND($E578>0,'C. Dimensions & Masterlists'!$F$16>1),O529*'C. Dimensions & Masterlists'!$F$16/$E578,IF(AND($E578>0,$E578-N$569>0),IF($E578-N$569>1,O529/($E578-N$569),O529),0))","v":0},{"$f":"IF(AND($E578>0,'C. Dimensions & Masterlists'!$F$16>1),P529*'C. Dimensions & Masterlists'!$F$16/$E578,IF(AND($E578>0,$E578-O$569>0),IF($E578-O$569>1,P529/($E578-O$569),P529),0))","v":0},{"$f":"IF(AND($E578>0,'C. Dimensions & Masterlists'!$F$16>1),Q529*'C. Dimensions & Masterlists'!$F$16/$E578,IF(AND($E578>0,$E578-P$569>0),IF($E578-P$569>1,Q529/($E578-P$569),Q529),0))","v":0},{"$f":"IF(AND($E578>0,'C. Dimensions & Masterlists'!$F$16>1),R529*'C. Dimensions & Masterlists'!$F$16/$E578,IF(AND($E578>0,$E578-Q$569>0),IF($E578-Q$569>1,R529/($E578-Q$569),R529),0))","v":0},{"$f":"IF(AND($E578>0,'C. Dimensions & Masterlists'!$F$16>1),S529*'C. Dimensions & Masterlists'!$F$16/$E578,IF(AND($E578>0,$E578-R$569>0),IF($E578-R$569>1,S529/($E578-R$569),S529),0))","v":0},0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,{"$f":"IF(AND($E579>0,'C. Dimensions & Masterlists'!$F$16>1),H530*'C. Dimensions & Masterlists'!$F$16/$E579,IF(AND($E579>0,$E579-H$569>0),IF($E579-H$569>1,H530/($E579-H$569),H530),0))","v":0},{"$f":"IF(AND($E579>0,'C. Dimensions & Masterlists'!$F$16>1),I530*'C. Dimensions & Masterlists'!$F$16/$E579,IF(AND($E579>0,$E579-H$569>0),IF($E579-H$569>1,I530/($E579-H$569),I530),0))","v":3.3120454161799397},{"$f":"IF(AND($E579>0,'C. Dimensions & Masterlists'!$F$16>1),J530*'C. Dimensions & Masterlists'!$F$16/$E579,IF(AND($E579>0,$E579-I$569>0),IF($E579-I$569>1,J530/($E579-I$569),J530),0))","v":0},{"$f":"IF(AND($E579>0,'C. Dimensions & Masterlists'!$F$16>1),K530*'C. Dimensions & Masterlists'!$F$16/$E579,IF(AND($E579>0,$E579-J$569>0),IF($E579-J$569>1,K530/($E579-J$569),K530),0))","v":0},{"$f":"IF(AND($E579>0,'C. Dimensions & Masterlists'!$F$16>1),L530*'C. Dimensions & Masterlists'!$F$16/$E579,IF(AND($E579>0,$E579-K$569>0),IF($E579-K$569>1,L530/($E579-K$569),L530),0))","v":0},{"$f":"IF(AND($E579>0,'C. Dimensions & Masterlists'!$F$16>1),M530*'C. Dimensions & Masterlists'!$F$16/$E579,IF(AND($E579>0,$E579-L$569>0),IF($E579-L$569>1,M530/($E579-L$569),M530),0))","v":0},{"$f":"IF(AND($E579>0,'C. Dimensions & Masterlists'!$F$16>1),N530*'C. Dimensions & Masterlists'!$F$16/$E579,IF(AND($E579>0,$E579-M$569>0),IF($E579-M$569>1,N530/($E579-M$569),N530),0))","v":0},{"$f":"IF(AND($E579>0,'C. Dimensions & Masterlists'!$F$16>1),O530*'C. Dimensions & Masterlists'!$F$16/$E579,IF(AND($E579>0,$E579-N$569>0),IF($E579-N$569>1,O530/($E579-N$569),O530),0))","v":0},{"$f":"IF(AND($E579>0,'C. Dimensions & Masterlists'!$F$16>1),P530*'C. Dimensions & Masterlists'!$F$16/$E579,IF(AND($E579>0,$E579-O$569>0),IF($E579-O$569>1,P530/($E579-O$569),P530),0))","v":0},{"$f":"IF(AND($E579>0,'C. Dimensions & Masterlists'!$F$16>1),Q530*'C. Dimensions & Masterlists'!$F$16/$E579,IF(AND($E579>0,$E579-P$569>0),IF($E579-P$569>1,Q530/($E579-P$569),Q530),0))","v":0},{"$f":"IF(AND($E579>0,'C. Dimensions & Masterlists'!$F$16>1),R530*'C. Dimensions & Masterlists'!$F$16/$E579,IF(AND($E579>0,$E579-Q$569>0),IF($E579-Q$569>1,R530/($E579-Q$569),R530),0))","v":0},{"$f":"IF(AND($E579>0,'C. Dimensions & Masterlists'!$F$16>1),S530*'C. Dimensions & Masterlists'!$F$16/$E579,IF(AND($E579>0,$E579-R$569>0),IF($E579-R$569>1,S530/($E579-R$569),S530),0))","v":0},3.3120454161799397]
[null,null,"CA08","Network Land",10000,null,null,{"$f":"IF(AND($E580>0,'C. Dimensions & Masterlists'!$F$16>1),H531*'C. Dimensions & Masterlists'!$F$16/$E580,IF(AND($E580>0,$E580-H$569>0),IF($E580-H$569>1,H531/($E580-H$569),H531),0))","v":0},{"$f":"IF(AND($E580>0,'C. Dimensions & Masterlists'!$F$16>1),I531*'C. Dimensions & Masterlists'!$F$16/$E580,IF(AND($E580>0,$E580-H$569>0),IF($E580-H$569>1,I531/($E580-H$569),I531),0))","v":0},{"$f":"IF(AND($E580>0,'C. Dimensions & Masterlists'!$F$16>1),J531*'C. Dimensions & Masterlists'!$F$16/$E580,IF(AND($E580>0,$E580-I$569>0),IF($E580-I$569>1,J531/($E580-I$569),J531),0))","v":0},{"$f":"IF(AND($E580>0,'C. Dimensions & Masterlists'!$F$16>1),K531*'C. Dimensions & Masterlists'!$F$16/$E580,IF(AND($E580>0,$E580-J$569>0),IF($E580-J$569>1,K531/($E580-J$569),K531),0))","v":0},{"$f":"IF(AND($E580>0,'C. Dimensions & Masterlists'!$F$16>1),L531*'C. Dimensions & Masterlists'!$F$16/$E580,IF(AND($E580>0,$E580-K$569>0),IF($E580-K$569>1,L531/($E580-K$569),L531),0))","v":0},{"$f":"IF(AND($E580>0,'C. Dimensions & Masterlists'!$F$16>1),M531*'C. Dimensions & Masterlists'!$F$16/$E580,IF(AND($E580>0,$E580-L$569>0),IF($E580-L$569>1,M531/($E580-L$569),M531),0))","v":0},{"$f":"IF(AND($E580>0,'C. Dimensions & Masterlists'!$F$16>1),N531*'C. Dimensions & Masterlists'!$F$16/$E580,IF(AND($E580>0,$E580-M$569>0),IF($E580-M$569>1,N531/($E580-M$569),N531),0))","v":0},{"$f":"IF(AND($E580>0,'C. Dimensions & Masterlists'!$F$16>1),O531*'C. Dimensions & Masterlists'!$F$16/$E580,IF(AND($E580>0,$E580-N$569>0),IF($E580-N$569>1,O531/($E580-N$569),O531),0))","v":0},{"$f":"IF(AND($E580>0,'C. Dimensions & Masterlists'!$F$16>1),P531*'C. Dimensions & Masterlists'!$F$16/$E580,IF(AND($E580>0,$E580-O$569>0),IF($E580-O$569>1,P531/($E580-O$569),P531),0))","v":0},{"$f":"IF(AND($E580>0,'C. Dimensions & Masterlists'!$F$16>1),Q531*'C. Dimensions & Masterlists'!$F$16/$E580,IF(AND($E580>0,$E580-P$569>0),IF($E580-P$569>1,Q531/($E580-P$569),Q531),0))","v":0},{"$f":"IF(AND($E580>0,'C. Dimensions & Masterlists'!$F$16>1),R531*'C. Dimensions & Masterlists'!$F$16/$E580,IF(AND($E580>0,$E580-Q$569>0),IF($E580-Q$569>1,R531/($E580-Q$569),R531),0))","v":0},{"$f":"IF(AND($E580>0,'C. Dimensions & Masterlists'!$F$16>1),S531*'C. Dimensions & Masterlists'!$F$16/$E580,IF(AND($E580>0,$E580-R$569>0),IF($E580-R$569>1,S531/($E580-R$569),S531),0))","v":0},0]
[null,null,"CA09","Network Buildings/Support",1,null,null,{"$f":"IF(AND($E581>0,'C. Dimensions & Masterlists'!$F$16>1),H532*'C. Dimensions & Masterlists'!$F$16/$E581,IF(AND($E581>0,$E581-H$569>0),IF($E581-H$569>1,H532/($E581-H$569),H532),0))","v":0},{"$f":"IF(AND($E581>0,'C. Dimensions & Masterlists'!$F$16>1),I532*'C. Dimensions & Masterlists'!$F$16/$E581,IF(AND($E581>0,$E581-H$569>0),IF($E581-H$569>1,I532/($E581-H$569),I532),0))","v":24.017693225471756},{"$f":"IF(AND($E581>0,'C. Dimensions & Masterlists'!$F$16>1),J532*'C. Dimensions & Masterlists'!$F$16/$E581,IF(AND($E581>0,$E581-I$569>0),IF($E581-I$569>1,J532/($E581-I$569),J532),0))","v":0},{"$f":"IF(AND($E581>0,'C. Dimensions & Masterlists'!$F$16>1),K532*'C. Dimensions & Masterlists'!$F$16/$E581,IF(AND($E581>0,$E581-J$569>0),IF($E581-J$569>1,K532/($E581-J$569),K532),0))","v":0},{"$f":"IF(AND($E581>0,'C. Dimensions & Masterlists'!$F$16>1),L532*'C. Dimensions & Masterlists'!$F$16/$E581,IF(AND($E581>0,$E581-K$569>0),IF($E581-K$569>1,L532/($E581-K$569),L532),0))","v":0},{"$f":"IF(AND($E581>0,'C. Dimensions & Masterlists'!$F$16>1),M532*'C. Dimensions & Masterlists'!$F$16/$E581,IF(AND($E581>0,$E581-L$569>0),IF($E581-L$569>1,M532/($E581-L$569),M532),0))","v":0},{"$f":"IF(AND($E581>0,'C. Dimensions & Masterlists'!$F$16>1),N532*'C. Dimensions & Masterlists'!$F$16/$E581,IF(AND($E581>0,$E581-M$569>0),IF($E581-M$569>1,N532/($E581-M$569),N532),0))","v":0},{"$f":"IF(AND($E581>0,'C. Dimensions & Masterlists'!$F$16>1),O532*'C. Dimensions & Masterlists'!$F$16/$E581,IF(AND($E581>0,$E581-N$569>0),IF($E581-N$569>1,O532/($E581-N$569),O532),0))","v":0},{"$f":"IF(AND($E581>0,'C. Dimensions & Masterlists'!$F$16>1),P532*'C. Dimensions & Masterlists'!$F$16/$E581,IF(AND($E581>0,$E581-O$569>0),IF($E581-O$569>1,P532/($E581-O$569),P532),0))","v":0},{"$f":"IF(AND($E581>0,'C. Dimensions & Masterlists'!$F$16>1),Q532*'C. Dimensions & Masterlists'!$F$16/$E581,IF(AND($E581>0,$E581-P$569>0),IF($E581-P$569>1,Q532/($E581-P$569),Q532),0))","v":0},{"$f":"IF(AND($E581>0,'C. Dimensions & Masterlists'!$F$16>1),R532*'C. Dimensions & Masterlists'!$F$16/$E581,IF(AND($E581>0,$E581-Q$569>0),IF($E581-Q$569>1,R532/($E581-Q$569),R532),0))","v":0},{"$f":"IF(AND($E581>0,'C. Dimensions & Masterlists'!$F$16>1),S532*'C. Dimensions & Masterlists'!$F$16/$E581,IF(AND($E581>0,$E581-R$569>0),IF($E581-R$569>1,S532/($E581-R$569),S532),0))","v":0},24.017693225471756]
[null,null,"CA10","Indirect Capital Assets",10,null,null,{"$f":"IF(AND($E582>0,'C. Dimensions & Masterlists'!$F$16>1),H533*'C. Dimensions & Masterlists'!$F$16/$E582,IF(AND($E582>0,$E582-H$569>0),IF($E582-H$569>1,H533/($E582-H$569),H533),0))","v":0},{"$f":"IF(AND($E582>0,'C. Dimensions & Masterlists'!$F$16>1),I533*'C. Dimensions & Masterlists'!$F$16/$E582,IF(AND($E582>0,$E582-H$569>0),IF($E582-H$569>1,I533/($E582-H$569),I533),0))","v":19.757622493623025},{"$f":"IF(AND($E582>0,'C. Dimensions & Masterlists'!$F$16>1),J533*'C. Dimensions & Masterlists'!$F$16/$E582,IF(AND($E582>0,$E582-I$569>0),IF($E582-I$569>1,J533/($E582-I$569),J533),0))","v":19.757622493623028},{"$f":"IF(AND($E582>0,'C. Dimensions & Masterlists'!$F$16>1),K533*'C. Dimensions & Masterlists'!$F$16/$E582,IF(AND($E582>0,$E582-J$569>0),IF($E582-J$569>1,K533/($E582-J$569),K533),0))","v":19.757622493623028},{"$f":"IF(AND($E582>0,'C. Dimensions & Masterlists'!$F$16>1),L533*'C. Dimensions & Masterlists'!$F$16/$E582,IF(AND($E582>0,$E582-K$569>0),IF($E582-K$569>1,L533/($E582-K$569),L533),0))","v":19.757622493623028},{"$f":"IF(AND($E582>0,'C. Dimensions & Masterlists'!$F$16>1),M533*'C. Dimensions & Masterlists'!$F$16/$E582,IF(AND($E582>0,$E582-L$569>0),IF($E582-L$569>1,M533/($E582-L$569),M533),0))","v":19.757622493623028},{"$f":"IF(AND($E582>0,'C. Dimensions & Masterlists'!$F$16>1),N533*'C. Dimensions & Masterlists'!$F$16/$E582,IF(AND($E582>0,$E582-M$569>0),IF($E582-M$569>1,N533/($E582-M$569),N533),0))","v":19.757622493623028},{"$f":"IF(AND($E582>0,'C. Dimensions & Masterlists'!$F$16>1),O533*'C. Dimensions & Masterlists'!$F$16/$E582,IF(AND($E582>0,$E582-N$569>0),IF($E582-N$569>1,O533/($E582-N$569),O533),0))","v":19.757622493623028},{"$f":"IF(AND($E582>0,'C. Dimensions & Masterlists'!$F$16>1),P533*'C. Dimensions & Masterlists'!$F$16/$E582,IF(AND($E582>0,$E582-O$569>0),IF($E582-O$569>1,P533/($E582-O$569),P533),0))","v":19.757622493623028},{"$f":"IF(AND($E582>0,'C. Dimensions & Masterlists'!$F$16>1),Q533*'C. Dimensions & Masterlists'!$F$16/$E582,IF(AND($E582>0,$E582-P$569>0),IF($E582-P$569>1,Q533/($E582-P$569),Q533),0))","v":19.757622493623025},{"$f":"IF(AND($E582>0,'C. Dimensions & Masterlists'!$F$16>1),R533*'C. Dimensions & Masterlists'!$F$16/$E582,IF(AND($E582>0,$E582-Q$569>0),IF($E582-Q$569>1,R533/($E582-Q$569),R533),0))","v":19.757622493623025},{"$f":"IF(AND($E582>0,'C. Dimensions & Masterlists'!$F$16>1),S533*'C. Dimensions & Masterlists'!$F$16/$E582,IF(AND($E582>0,$E582-R$569>0),IF($E582-R$569>1,S533/($E582-R$569),S533),0))","v":0},197.57622493623026]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,{"$f":"IF(AND($E583>0,'C. Dimensions & Masterlists'!$F$16>1),H534*'C. Dimensions & Masterlists'!$F$16/$E583,IF(AND($E583>0,$E583-H$569>0),IF($E583-H$569>1,H534/($E583-H$569),H534),0))","v":0},{"$f":"IF(AND($E583>0,'C. Dimensions & Masterlists'!$F$16>1),I534*'C. Dimensions & Masterlists'!$F$16/$E583,IF(AND($E583>0,$E583-H$569>0),IF($E583-H$569>1,I534/($E583-H$569),I534),0))","v":0},{"$f":"IF(AND($E583>0,'C. Dimensions & Masterlists'!$F$16>1),J534*'C. Dimensions & Masterlists'!$F$16/$E583,IF(AND($E583>0,$E583-I$569>0),IF($E583-I$569>1,J534/($E583-I$569),J534),0))","v":0},{"$f":"IF(AND($E583>0,'C. Dimensions & Masterlists'!$F$16>1),K534*'C. Dimensions & Masterlists'!$F$16/$E583,IF(AND($E583>0,$E583-J$569>0),IF($E583-J$569>1,K534/($E583-J$569),K534),0))","v":0},{"$f":"IF(AND($E583>0,'C. Dimensions & Masterlists'!$F$16>1),L534*'C. Dimensions & Masterlists'!$F$16/$E583,IF(AND($E583>0,$E583-K$569>0),IF($E583-K$569>1,L534/($E583-K$569),L534),0))","v":0},{"$f":"IF(AND($E583>0,'C. Dimensions & Masterlists'!$F$16>1),M534*'C. Dimensions & Masterlists'!$F$16/$E583,IF(AND($E583>0,$E583-L$569>0),IF($E583-L$569>1,M534/($E583-L$569),M534),0))","v":0},{"$f":"IF(AND($E583>0,'C. Dimensions & Masterlists'!$F$16>1),N534*'C. Dimensions & Masterlists'!$F$16/$E583,IF(AND($E583>0,$E583-M$569>0),IF($E583-M$569>1,N534/($E583-M$569),N534),0))","v":0},{"$f":"IF(AND($E583>0,'C. Dimensions & Masterlists'!$F$16>1),O534*'C. Dimensions & Masterlists'!$F$16/$E583,IF(AND($E583>0,$E583-N$569>0),IF($E583-N$569>1,O534/($E583-N$569),O534),0))","v":0},{"$f":"IF(AND($E583>0,'C. Dimensions & Masterlists'!$F$16>1),P534*'C. Dimensions & Masterlists'!$F$16/$E583,IF(AND($E583>0,$E583-O$569>0),IF($E583-O$569>1,P534/($E583-O$569),P534),0))","v":0},{"$f":"IF(AND($E583>0,'C. Dimensions & Masterlists'!$F$16>1),Q534*'C. Dimensions & Masterlists'!$F$16/$E583,IF(AND($E583>0,$E583-P$569>0),IF($E583-P$569>1,Q534/($E583-P$569),Q534),0))","v":0},{"$f":"IF(AND($E583>0,'C. Dimensions & Masterlists'!$F$16>1),R534*'C. Dimensions & Masterlists'!$F$16/$E583,IF(AND($E583>0,$E583-Q$569>0),IF($E583-Q$569>1,R534/($E583-Q$569),R534),0))","v":0},{"$f":"IF(AND($E583>0,'C. Dimensions & Masterlists'!$F$16>1),S534*'C. Dimensions & Masterlists'!$F$16/$E583,IF(AND($E583>0,$E583-R$569>0),IF($E583-R$569>1,S534/($E583-R$569),S534),0))","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,{"$f":"IF(AND($E584>0,'C. Dimensions & Masterlists'!$F$16>1),H535*'C. Dimensions & Masterlists'!$F$16/$E584,IF(AND($E584>0,$E584-H$569>0),IF($E584-H$569>1,H535/($E584-H$569),H535),0))","v":0},{"$f":"IF(AND($E584>0,'C. Dimensions & Masterlists'!$F$16>1),I535*'C. Dimensions & Masterlists'!$F$16/$E584,IF(AND($E584>0,$E584-H$569>0),IF($E584-H$569>1,I535/($E584-H$569),I535),0))","v":0},{"$f":"IF(AND($E584>0,'C. Dimensions & Masterlists'!$F$16>1),J535*'C. Dimensions & Masterlists'!$F$16/$E584,IF(AND($E584>0,$E584-I$569>0),IF($E584-I$569>1,J535/($E584-I$569),J535),0))","v":0},{"$f":"IF(AND($E584>0,'C. Dimensions & Masterlists'!$F$16>1),K535*'C. Dimensions & Masterlists'!$F$16/$E584,IF(AND($E584>0,$E584-J$569>0),IF($E584-J$569>1,K535/($E584-J$569),K535),0))","v":0},{"$f":"IF(AND($E584>0,'C. Dimensions & Masterlists'!$F$16>1),L535*'C. Dimensions & Masterlists'!$F$16/$E584,IF(AND($E584>0,$E584-K$569>0),IF($E584-K$569>1,L535/($E584-K$569),L535),0))","v":0},{"$f":"IF(AND($E584>0,'C. Dimensions & Masterlists'!$F$16>1),M535*'C. Dimensions & Masterlists'!$F$16/$E584,IF(AND($E584>0,$E584-L$569>0),IF($E584-L$569>1,M535/($E584-L$569),M535),0))","v":0},{"$f":"IF(AND($E584>0,'C. Dimensions & Masterlists'!$F$16>1),N535*'C. Dimensions & Masterlists'!$F$16/$E584,IF(AND($E584>0,$E584-M$569>0),IF($E584-M$569>1,N535/($E584-M$569),N535),0))","v":0},{"$f":"IF(AND($E584>0,'C. Dimensions & Masterlists'!$F$16>1),O535*'C. Dimensions & Masterlists'!$F$16/$E584,IF(AND($E584>0,$E584-N$569>0),IF($E584-N$569>1,O535/($E584-N$569),O535),0))","v":0},{"$f":"IF(AND($E584>0,'C. Dimensions & Masterlists'!$F$16>1),P535*'C. Dimensions & Masterlists'!$F$16/$E584,IF(AND($E584>0,$E584-O$569>0),IF($E584-O$569>1,P535/($E584-O$569),P535),0))","v":0},{"$f":"IF(AND($E584>0,'C. Dimensions & Masterlists'!$F$16>1),Q535*'C. Dimensions & Masterlists'!$F$16/$E584,IF(AND($E584>0,$E584-P$569>0),IF($E584-P$569>1,Q535/($E584-P$569),Q535),0))","v":0},{"$f":"IF(AND($E584>0,'C. Dimensions & Masterlists'!$F$16>1),R535*'C. Dimensions & Masterlists'!$F$16/$E584,IF(AND($E584>0,$E584-Q$569>0),IF($E584-Q$569>1,R535/($E584-Q$569),R535),0))","v":0},{"$f":"IF(AND($E584>0,'C. Dimensions & Masterlists'!$F$16>1),S535*'C. Dimensions & Masterlists'!$F$16/$E584,IF(AND($E584>0,$E584-R$569>0),IF($E584-R$569>1,S535/($E584-R$569),S535),0))","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,{"$f":"IF(AND($E585>0,'C. Dimensions & Masterlists'!$F$16>1),H536*'C. Dimensions & Masterlists'!$F$16/$E585,IF(AND($E585>0,$E585-H$569>0),IF($E585-H$569>1,H536/($E585-H$569),H536),0))","v":0},{"$f":"IF(AND($E585>0,'C. Dimensions & Masterlists'!$F$16>1),I536*'C. Dimensions & Masterlists'!$F$16/$E585,IF(AND($E585>0,$E585-H$569>0),IF($E585-H$569>1,I536/($E585-H$569),I536),0))","v":0},{"$f":"IF(AND($E585>0,'C. Dimensions & Masterlists'!$F$16>1),J536*'C. Dimensions & Masterlists'!$F$16/$E585,IF(AND($E585>0,$E585-I$569>0),IF($E585-I$569>1,J536/($E585-I$569),J536),0))","v":0},{"$f":"IF(AND($E585>0,'C. Dimensions & Masterlists'!$F$16>1),K536*'C. Dimensions & Masterlists'!$F$16/$E585,IF(AND($E585>0,$E585-J$569>0),IF($E585-J$569>1,K536/($E585-J$569),K536),0))","v":0},{"$f":"IF(AND($E585>0,'C. Dimensions & Masterlists'!$F$16>1),L536*'C. Dimensions & Masterlists'!$F$16/$E585,IF(AND($E585>0,$E585-K$569>0),IF($E585-K$569>1,L536/($E585-K$569),L536),0))","v":0},{"$f":"IF(AND($E585>0,'C. Dimensions & Masterlists'!$F$16>1),M536*'C. Dimensions & Masterlists'!$F$16/$E585,IF(AND($E585>0,$E585-L$569>0),IF($E585-L$569>1,M536/($E585-L$569),M536),0))","v":0},{"$f":"IF(AND($E585>0,'C. Dimensions & Masterlists'!$F$16>1),N536*'C. Dimensions & Masterlists'!$F$16/$E585,IF(AND($E585>0,$E585-M$569>0),IF($E585-M$569>1,N536/($E585-M$569),N536),0))","v":0},{"$f":"IF(AND($E585>0,'C. Dimensions & Masterlists'!$F$16>1),O536*'C. Dimensions & Masterlists'!$F$16/$E585,IF(AND($E585>0,$E585-N$569>0),IF($E585-N$569>1,O536/($E585-N$569),O536),0))","v":0},{"$f":"IF(AND($E585>0,'C. Dimensions & Masterlists'!$F$16>1),P536*'C. Dimensions & Masterlists'!$F$16/$E585,IF(AND($E585>0,$E585-O$569>0),IF($E585-O$569>1,P536/($E585-O$569),P536),0))","v":0},{"$f":"IF(AND($E585>0,'C. Dimensions & Masterlists'!$F$16>1),Q536*'C. Dimensions & Masterlists'!$F$16/$E585,IF(AND($E585>0,$E585-P$569>0),IF($E585-P$569>1,Q536/($E585-P$569),Q536),0))","v":0},{"$f":"IF(AND($E585>0,'C. Dimensions & Masterlists'!$F$16>1),R536*'C. Dimensions & Masterlists'!$F$16/$E585,IF(AND($E585>0,$E585-Q$569>0),IF($E585-Q$569>1,R536/($E585-Q$569),R536),0))","v":0},{"$f":"IF(AND($E585>0,'C. Dimensions & Masterlists'!$F$16>1),S536*'C. Dimensions & Masterlists'!$F$16/$E585,IF(AND($E585>0,$E585-R$569>0),IF($E585-R$569>1,S536/($E585-R$569),S536),0))","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,{"$f":"IF(AND($E586>0,'C. Dimensions & Masterlists'!$F$16>1),H537*'C. Dimensions & Masterlists'!$F$16/$E586,IF(AND($E586>0,$E586-H$569>0),IF($E586-H$569>1,H537/($E586-H$569),H537),0))","v":0},{"$f":"IF(AND($E586>0,'C. Dimensions & Masterlists'!$F$16>1),I537*'C. Dimensions & Masterlists'!$F$16/$E586,IF(AND($E586>0,$E586-H$569>0),IF($E586-H$569>1,I537/($E586-H$569),I537),0))","v":0},{"$f":"IF(AND($E586>0,'C. Dimensions & Masterlists'!$F$16>1),J537*'C. Dimensions & Masterlists'!$F$16/$E586,IF(AND($E586>0,$E586-I$569>0),IF($E586-I$569>1,J537/($E586-I$569),J537),0))","v":0},{"$f":"IF(AND($E586>0,'C. Dimensions & Masterlists'!$F$16>1),K537*'C. Dimensions & Masterlists'!$F$16/$E586,IF(AND($E586>0,$E586-J$569>0),IF($E586-J$569>1,K537/($E586-J$569),K537),0))","v":0},{"$f":"IF(AND($E586>0,'C. Dimensions & Masterlists'!$F$16>1),L537*'C. Dimensions & Masterlists'!$F$16/$E586,IF(AND($E586>0,$E586-K$569>0),IF($E586-K$569>1,L537/($E586-K$569),L537),0))","v":0},{"$f":"IF(AND($E586>0,'C. Dimensions & Masterlists'!$F$16>1),M537*'C. Dimensions & Masterlists'!$F$16/$E586,IF(AND($E586>0,$E586-L$569>0),IF($E586-L$569>1,M537/($E586-L$569),M537),0))","v":0},{"$f":"IF(AND($E586>0,'C. Dimensions & Masterlists'!$F$16>1),N537*'C. Dimensions & Masterlists'!$F$16/$E586,IF(AND($E586>0,$E586-M$569>0),IF($E586-M$569>1,N537/($E586-M$569),N537),0))","v":0},{"$f":"IF(AND($E586>0,'C. Dimensions & Masterlists'!$F$16>1),O537*'C. Dimensions & Masterlists'!$F$16/$E586,IF(AND($E586>0,$E586-N$569>0),IF($E586-N$569>1,O537/($E586-N$569),O537),0))","v":0},{"$f":"IF(AND($E586>0,'C. Dimensions & Masterlists'!$F$16>1),P537*'C. Dimensions & Masterlists'!$F$16/$E586,IF(AND($E586>0,$E586-O$569>0),IF($E586-O$569>1,P537/($E586-O$569),P537),0))","v":0},{"$f":"IF(AND($E586>0,'C. Dimensions & Masterlists'!$F$16>1),Q537*'C. Dimensions & Masterlists'!$F$16/$E586,IF(AND($E586>0,$E586-P$569>0),IF($E586-P$569>1,Q537/($E586-P$569),Q537),0))","v":0},{"$f":"IF(AND($E586>0,'C. Dimensions & Masterlists'!$F$16>1),R537*'C. Dimensions & Masterlists'!$F$16/$E586,IF(AND($E586>0,$E586-Q$569>0),IF($E586-Q$569>1,R537/($E586-Q$569),R537),0))","v":0},{"$f":"IF(AND($E586>0,'C. Dimensions & Masterlists'!$F$16>1),S537*'C. Dimensions & Masterlists'!$F$16/$E586,IF(AND($E586>0,$E586-R$569>0),IF($E586-R$569>1,S537/($E586-R$569),S537),0))","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,{"$f":"IF(AND($E587>0,'C. Dimensions & Masterlists'!$F$16>1),H538*'C. Dimensions & Masterlists'!$F$16/$E587,IF(AND($E587>0,$E587-H$569>0),IF($E587-H$569>1,H538/($E587-H$569),H538),0))","v":0},{"$f":"IF(AND($E587>0,'C. Dimensions & Masterlists'!$F$16>1),I538*'C. Dimensions & Masterlists'!$F$16/$E587,IF(AND($E587>0,$E587-H$569>0),IF($E587-H$569>1,I538/($E587-H$569),I538),0))","v":0},{"$f":"IF(AND($E587>0,'C. Dimensions & Masterlists'!$F$16>1),J538*'C. Dimensions & Masterlists'!$F$16/$E587,IF(AND($E587>0,$E587-I$569>0),IF($E587-I$569>1,J538/($E587-I$569),J538),0))","v":0},{"$f":"IF(AND($E587>0,'C. Dimensions & Masterlists'!$F$16>1),K538*'C. Dimensions & Masterlists'!$F$16/$E587,IF(AND($E587>0,$E587-J$569>0),IF($E587-J$569>1,K538/($E587-J$569),K538),0))","v":0},{"$f":"IF(AND($E587>0,'C. Dimensions & Masterlists'!$F$16>1),L538*'C. Dimensions & Masterlists'!$F$16/$E587,IF(AND($E587>0,$E587-K$569>0),IF($E587-K$569>1,L538/($E587-K$569),L538),0))","v":0},{"$f":"IF(AND($E587>0,'C. Dimensions & Masterlists'!$F$16>1),M538*'C. Dimensions & Masterlists'!$F$16/$E587,IF(AND($E587>0,$E587-L$569>0),IF($E587-L$569>1,M538/($E587-L$569),M538),0))","v":0},{"$f":"IF(AND($E587>0,'C. Dimensions & Masterlists'!$F$16>1),N538*'C. Dimensions & Masterlists'!$F$16/$E587,IF(AND($E587>0,$E587-M$569>0),IF($E587-M$569>1,N538/($E587-M$569),N538),0))","v":0},{"$f":"IF(AND($E587>0,'C. Dimensions & Masterlists'!$F$16>1),O538*'C. Dimensions & Masterlists'!$F$16/$E587,IF(AND($E587>0,$E587-N$569>0),IF($E587-N$569>1,O538/($E587-N$569),O538),0))","v":0},{"$f":"IF(AND($E587>0,'C. Dimensions & Masterlists'!$F$16>1),P538*'C. Dimensions & Masterlists'!$F$16/$E587,IF(AND($E587>0,$E587-O$569>0),IF($E587-O$569>1,P538/($E587-O$569),P538),0))","v":0},{"$f":"IF(AND($E587>0,'C. Dimensions & Masterlists'!$F$16>1),Q538*'C. Dimensions & Masterlists'!$F$16/$E587,IF(AND($E587>0,$E587-P$569>0),IF($E587-P$569>1,Q538/($E587-P$569),Q538),0))","v":0},{"$f":"IF(AND($E587>0,'C. Dimensions & Masterlists'!$F$16>1),R538*'C. Dimensions & Masterlists'!$F$16/$E587,IF(AND($E587>0,$E587-Q$569>0),IF($E587-Q$569>1,R538/($E587-Q$569),R538),0))","v":0},{"$f":"IF(AND($E587>0,'C. Dimensions & Masterlists'!$F$16>1),S538*'C. Dimensions & Masterlists'!$F$16/$E587,IF(AND($E587>0,$E587-R$569>0),IF($E587-R$569>1,S538/($E587-R$569),S538),0))","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,{"$f":"IF(AND($E588>0,'C. Dimensions & Masterlists'!$F$16>1),H539*'C. Dimensions & Masterlists'!$F$16/$E588,IF(AND($E588>0,$E588-H$569>0),IF($E588-H$569>1,H539/($E588-H$569),H539),0))","v":0},{"$f":"IF(AND($E588>0,'C. Dimensions & Masterlists'!$F$16>1),I539*'C. Dimensions & Masterlists'!$F$16/$E588,IF(AND($E588>0,$E588-H$569>0),IF($E588-H$569>1,I539/($E588-H$569),I539),0))","v":0},{"$f":"IF(AND($E588>0,'C. Dimensions & Masterlists'!$F$16>1),J539*'C. Dimensions & Masterlists'!$F$16/$E588,IF(AND($E588>0,$E588-I$569>0),IF($E588-I$569>1,J539/($E588-I$569),J539),0))","v":0},{"$f":"IF(AND($E588>0,'C. Dimensions & Masterlists'!$F$16>1),K539*'C. Dimensions & Masterlists'!$F$16/$E588,IF(AND($E588>0,$E588-J$569>0),IF($E588-J$569>1,K539/($E588-J$569),K539),0))","v":0},{"$f":"IF(AND($E588>0,'C. Dimensions & Masterlists'!$F$16>1),L539*'C. Dimensions & Masterlists'!$F$16/$E588,IF(AND($E588>0,$E588-K$569>0),IF($E588-K$569>1,L539/($E588-K$569),L539),0))","v":0},{"$f":"IF(AND($E588>0,'C. Dimensions & Masterlists'!$F$16>1),M539*'C. Dimensions & Masterlists'!$F$16/$E588,IF(AND($E588>0,$E588-L$569>0),IF($E588-L$569>1,M539/($E588-L$569),M539),0))","v":0},{"$f":"IF(AND($E588>0,'C. Dimensions & Masterlists'!$F$16>1),N539*'C. Dimensions & Masterlists'!$F$16/$E588,IF(AND($E588>0,$E588-M$569>0),IF($E588-M$569>1,N539/($E588-M$569),N539),0))","v":0},{"$f":"IF(AND($E588>0,'C. Dimensions & Masterlists'!$F$16>1),O539*'C. Dimensions & Masterlists'!$F$16/$E588,IF(AND($E588>0,$E588-N$569>0),IF($E588-N$569>1,O539/($E588-N$569),O539),0))","v":0},{"$f":"IF(AND($E588>0,'C. Dimensions & Masterlists'!$F$16>1),P539*'C. Dimensions & Masterlists'!$F$16/$E588,IF(AND($E588>0,$E588-O$569>0),IF($E588-O$569>1,P539/($E588-O$569),P539),0))","v":0},{"$f":"IF(AND($E588>0,'C. Dimensions & Masterlists'!$F$16>1),Q539*'C. Dimensions & Masterlists'!$F$16/$E588,IF(AND($E588>0,$E588-P$569>0),IF($E588-P$569>1,Q539/($E588-P$569),Q539),0))","v":0},{"$f":"IF(AND($E588>0,'C. Dimensions & Masterlists'!$F$16>1),R539*'C. Dimensions & Masterlists'!$F$16/$E588,IF(AND($E588>0,$E588-Q$569>0),IF($E588-Q$569>1,R539/($E588-Q$569),R539),0))","v":0},{"$f":"IF(AND($E588>0,'C. Dimensions & Masterlists'!$F$16>1),S539*'C. Dimensions & Masterlists'!$F$16/$E588,IF(AND($E588>0,$E588-R$569>0),IF($E588-R$569>1,S539/($E588-R$569),S539),0))","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,{"$f":"IF(AND($E589>0,'C. Dimensions & Masterlists'!$F$16>1),H540*'C. Dimensions & Masterlists'!$F$16/$E589,IF(AND($E589>0,$E589-H$569>0),IF($E589-H$569>1,H540/($E589-H$569),H540),0))","v":0},{"$f":"IF(AND($E589>0,'C. Dimensions & Masterlists'!$F$16>1),I540*'C. Dimensions & Masterlists'!$F$16/$E589,IF(AND($E589>0,$E589-H$569>0),IF($E589-H$569>1,I540/($E589-H$569),I540),0))","v":0},{"$f":"IF(AND($E589>0,'C. Dimensions & Masterlists'!$F$16>1),J540*'C. Dimensions & Masterlists'!$F$16/$E589,IF(AND($E589>0,$E589-I$569>0),IF($E589-I$569>1,J540/($E589-I$569),J540),0))","v":0},{"$f":"IF(AND($E589>0,'C. Dimensions & Masterlists'!$F$16>1),K540*'C. Dimensions & Masterlists'!$F$16/$E589,IF(AND($E589>0,$E589-J$569>0),IF($E589-J$569>1,K540/($E589-J$569),K540),0))","v":0},{"$f":"IF(AND($E589>0,'C. Dimensions & Masterlists'!$F$16>1),L540*'C. Dimensions & Masterlists'!$F$16/$E589,IF(AND($E589>0,$E589-K$569>0),IF($E589-K$569>1,L540/($E589-K$569),L540),0))","v":0},{"$f":"IF(AND($E589>0,'C. Dimensions & Masterlists'!$F$16>1),M540*'C. Dimensions & Masterlists'!$F$16/$E589,IF(AND($E589>0,$E589-L$569>0),IF($E589-L$569>1,M540/($E589-L$569),M540),0))","v":0},{"$f":"IF(AND($E589>0,'C. Dimensions & Masterlists'!$F$16>1),N540*'C. Dimensions & Masterlists'!$F$16/$E589,IF(AND($E589>0,$E589-M$569>0),IF($E589-M$569>1,N540/($E589-M$569),N540),0))","v":0},{"$f":"IF(AND($E589>0,'C. Dimensions & Masterlists'!$F$16>1),O540*'C. Dimensions & Masterlists'!$F$16/$E589,IF(AND($E589>0,$E589-N$569>0),IF($E589-N$569>1,O540/($E589-N$569),O540),0))","v":0},{"$f":"IF(AND($E589>0,'C. Dimensions & Masterlists'!$F$16>1),P540*'C. Dimensions & Masterlists'!$F$16/$E589,IF(AND($E589>0,$E589-O$569>0),IF($E589-O$569>1,P540/($E589-O$569),P540),0))","v":0},{"$f":"IF(AND($E589>0,'C. Dimensions & Masterlists'!$F$16>1),Q540*'C. Dimensions & Masterlists'!$F$16/$E589,IF(AND($E589>0,$E589-P$569>0),IF($E589-P$569>1,Q540/($E589-P$569),Q540),0))","v":0},{"$f":"IF(AND($E589>0,'C. Dimensions & Masterlists'!$F$16>1),R540*'C. Dimensions & Masterlists'!$F$16/$E589,IF(AND($E589>0,$E589-Q$569>0),IF($E589-Q$569>1,R540/($E589-Q$569),R540),0))","v":0},{"$f":"IF(AND($E589>0,'C. Dimensions & Masterlists'!$F$16>1),S540*'C. Dimensions & Masterlists'!$F$16/$E589,IF(AND($E589>0,$E589-R$569>0),IF($E589-R$569>1,S540/($E589-R$569),S540),0))","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,{"$f":"IF(AND($E590>0,'C. Dimensions & Masterlists'!$F$16>1),H541*'C. Dimensions & Masterlists'!$F$16/$E590,IF(AND($E590>0,$E590-H$569>0),IF($E590-H$569>1,H541/($E590-H$569),H541),0))","v":0},{"$f":"IF(AND($E590>0,'C. Dimensions & Masterlists'!$F$16>1),I541*'C. Dimensions & Masterlists'!$F$16/$E590,IF(AND($E590>0,$E590-H$569>0),IF($E590-H$569>1,I541/($E590-H$569),I541),0))","v":0},{"$f":"IF(AND($E590>0,'C. Dimensions & Masterlists'!$F$16>1),J541*'C. Dimensions & Masterlists'!$F$16/$E590,IF(AND($E590>0,$E590-I$569>0),IF($E590-I$569>1,J541/($E590-I$569),J541),0))","v":0},{"$f":"IF(AND($E590>0,'C. Dimensions & Masterlists'!$F$16>1),K541*'C. Dimensions & Masterlists'!$F$16/$E590,IF(AND($E590>0,$E590-J$569>0),IF($E590-J$569>1,K541/($E590-J$569),K541),0))","v":0},{"$f":"IF(AND($E590>0,'C. Dimensions & Masterlists'!$F$16>1),L541*'C. Dimensions & Masterlists'!$F$16/$E590,IF(AND($E590>0,$E590-K$569>0),IF($E590-K$569>1,L541/($E590-K$569),L541),0))","v":0},{"$f":"IF(AND($E590>0,'C. Dimensions & Masterlists'!$F$16>1),M541*'C. Dimensions & Masterlists'!$F$16/$E590,IF(AND($E590>0,$E590-L$569>0),IF($E590-L$569>1,M541/($E590-L$569),M541),0))","v":0},{"$f":"IF(AND($E590>0,'C. Dimensions & Masterlists'!$F$16>1),N541*'C. Dimensions & Masterlists'!$F$16/$E590,IF(AND($E590>0,$E590-M$569>0),IF($E590-M$569>1,N541/($E590-M$569),N541),0))","v":0},{"$f":"IF(AND($E590>0,'C. Dimensions & Masterlists'!$F$16>1),O541*'C. Dimensions & Masterlists'!$F$16/$E590,IF(AND($E590>0,$E590-N$569>0),IF($E590-N$569>1,O541/($E590-N$569),O541),0))","v":0},{"$f":"IF(AND($E590>0,'C. Dimensions & Masterlists'!$F$16>1),P541*'C. Dimensions & Masterlists'!$F$16/$E590,IF(AND($E590>0,$E590-O$569>0),IF($E590-O$569>1,P541/($E590-O$569),P541),0))","v":0},{"$f":"IF(AND($E590>0,'C. Dimensions & Masterlists'!$F$16>1),Q541*'C. Dimensions & Masterlists'!$F$16/$E590,IF(AND($E590>0,$E590-P$569>0),IF($E590-P$569>1,Q541/($E590-P$569),Q541),0))","v":0},{"$f":"IF(AND($E590>0,'C. Dimensions & Masterlists'!$F$16>1),R541*'C. Dimensions & Masterlists'!$F$16/$E590,IF(AND($E590>0,$E590-Q$569>0),IF($E590-Q$569>1,R541/($E590-Q$569),R541),0))","v":0},{"$f":"IF(AND($E590>0,'C. Dimensions & Masterlists'!$F$16>1),S541*'C. Dimensions & Masterlists'!$F$16/$E590,IF(AND($E590>0,$E590-R$569>0),IF($E590-R$569>1,S541/($E590-R$569),S541),0))","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,{"$f":"IF(AND($E591>0,'C. Dimensions & Masterlists'!$F$16>1),H542*'C. Dimensions & Masterlists'!$F$16/$E591,IF(AND($E591>0,$E591-H$569>0),IF($E591-H$569>1,H542/($E591-H$569),H542),0))","v":0},{"$f":"IF(AND($E591>0,'C. Dimensions & Masterlists'!$F$16>1),I542*'C. Dimensions & Masterlists'!$F$16/$E591,IF(AND($E591>0,$E591-H$569>0),IF($E591-H$569>1,I542/($E591-H$569),I542),0))","v":0},{"$f":"IF(AND($E591>0,'C. Dimensions & Masterlists'!$F$16>1),J542*'C. Dimensions & Masterlists'!$F$16/$E591,IF(AND($E591>0,$E591-I$569>0),IF($E591-I$569>1,J542/($E591-I$569),J542),0))","v":0},{"$f":"IF(AND($E591>0,'C. Dimensions & Masterlists'!$F$16>1),K542*'C. Dimensions & Masterlists'!$F$16/$E591,IF(AND($E591>0,$E591-J$569>0),IF($E591-J$569>1,K542/($E591-J$569),K542),0))","v":0},{"$f":"IF(AND($E591>0,'C. Dimensions & Masterlists'!$F$16>1),L542*'C. Dimensions & Masterlists'!$F$16/$E591,IF(AND($E591>0,$E591-K$569>0),IF($E591-K$569>1,L542/($E591-K$569),L542),0))","v":0},{"$f":"IF(AND($E591>0,'C. Dimensions & Masterlists'!$F$16>1),M542*'C. Dimensions & Masterlists'!$F$16/$E591,IF(AND($E591>0,$E591-L$569>0),IF($E591-L$569>1,M542/($E591-L$569),M542),0))","v":0},{"$f":"IF(AND($E591>0,'C. Dimensions & Masterlists'!$F$16>1),N542*'C. Dimensions & Masterlists'!$F$16/$E591,IF(AND($E591>0,$E591-M$569>0),IF($E591-M$569>1,N542/($E591-M$569),N542),0))","v":0},{"$f":"IF(AND($E591>0,'C. Dimensions & Masterlists'!$F$16>1),O542*'C. Dimensions & Masterlists'!$F$16/$E591,IF(AND($E591>0,$E591-N$569>0),IF($E591-N$569>1,O542/($E591-N$569),O542),0))","v":0},{"$f":"IF(AND($E591>0,'C. Dimensions & Masterlists'!$F$16>1),P542*'C. Dimensions & Masterlists'!$F$16/$E591,IF(AND($E591>0,$E591-O$569>0),IF($E591-O$569>1,P542/($E591-O$569),P542),0))","v":0},{"$f":"IF(AND($E591>0,'C. Dimensions & Masterlists'!$F$16>1),Q542*'C. Dimensions & Masterlists'!$F$16/$E591,IF(AND($E591>0,$E591-P$569>0),IF($E591-P$569>1,Q542/($E591-P$569),Q542),0))","v":0},{"$f":"IF(AND($E591>0,'C. Dimensions & Masterlists'!$F$16>1),R542*'C. Dimensions & Masterlists'!$F$16/$E591,IF(AND($E591>0,$E591-Q$569>0),IF($E591-Q$569>1,R542/($E591-Q$569),R542),0))","v":0},{"$f":"IF(AND($E591>0,'C. Dimensions & Masterlists'!$F$16>1),S542*'C. Dimensions & Masterlists'!$F$16/$E591,IF(AND($E591>0,$E591-R$569>0),IF($E591-R$569>1,S542/($E591-R$569),S542),0))","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,{"$f":"IF(AND($E592>0,'C. Dimensions & Masterlists'!$F$16>1),H543*'C. Dimensions & Masterlists'!$F$16/$E592,IF(AND($E592>0,$E592-H$569>0),IF($E592-H$569>1,H543/($E592-H$569),H543),0))","v":0},{"$f":"IF(AND($E592>0,'C. Dimensions & Masterlists'!$F$16>1),I543*'C. Dimensions & Masterlists'!$F$16/$E592,IF(AND($E592>0,$E592-H$569>0),IF($E592-H$569>1,I543/($E592-H$569),I543),0))","v":0},{"$f":"IF(AND($E592>0,'C. Dimensions & Masterlists'!$F$16>1),J543*'C. Dimensions & Masterlists'!$F$16/$E592,IF(AND($E592>0,$E592-I$569>0),IF($E592-I$569>1,J543/($E592-I$569),J543),0))","v":0},{"$f":"IF(AND($E592>0,'C. Dimensions & Masterlists'!$F$16>1),K543*'C. Dimensions & Masterlists'!$F$16/$E592,IF(AND($E592>0,$E592-J$569>0),IF($E592-J$569>1,K543/($E592-J$569),K543),0))","v":0},{"$f":"IF(AND($E592>0,'C. Dimensions & Masterlists'!$F$16>1),L543*'C. Dimensions & Masterlists'!$F$16/$E592,IF(AND($E592>0,$E592-K$569>0),IF($E592-K$569>1,L543/($E592-K$569),L543),0))","v":0},{"$f":"IF(AND($E592>0,'C. Dimensions & Masterlists'!$F$16>1),M543*'C. Dimensions & Masterlists'!$F$16/$E592,IF(AND($E592>0,$E592-L$569>0),IF($E592-L$569>1,M543/($E592-L$569),M543),0))","v":0},{"$f":"IF(AND($E592>0,'C. Dimensions & Masterlists'!$F$16>1),N543*'C. Dimensions & Masterlists'!$F$16/$E592,IF(AND($E592>0,$E592-M$569>0),IF($E592-M$569>1,N543/($E592-M$569),N543),0))","v":0},{"$f":"IF(AND($E592>0,'C. Dimensions & Masterlists'!$F$16>1),O543*'C. Dimensions & Masterlists'!$F$16/$E592,IF(AND($E592>0,$E592-N$569>0),IF($E592-N$569>1,O543/($E592-N$569),O543),0))","v":0},{"$f":"IF(AND($E592>0,'C. Dimensions & Masterlists'!$F$16>1),P543*'C. Dimensions & Masterlists'!$F$16/$E592,IF(AND($E592>0,$E592-O$569>0),IF($E592-O$569>1,P543/($E592-O$569),P543),0))","v":0},{"$f":"IF(AND($E592>0,'C. Dimensions & Masterlists'!$F$16>1),Q543*'C. Dimensions & Masterlists'!$F$16/$E592,IF(AND($E592>0,$E592-P$569>0),IF($E592-P$569>1,Q543/($E592-P$569),Q543),0))","v":0},{"$f":"IF(AND($E592>0,'C. Dimensions & Masterlists'!$F$16>1),R543*'C. Dimensions & Masterlists'!$F$16/$E592,IF(AND($E592>0,$E592-Q$569>0),IF($E592-Q$569>1,R543/($E592-Q$569),R543),0))","v":0},{"$f":"IF(AND($E592>0,'C. Dimensions & Masterlists'!$F$16>1),S543*'C. Dimensions & Masterlists'!$F$16/$E592,IF(AND($E592>0,$E592-R$569>0),IF($E592-R$569>1,S543/($E592-R$569),S543),0))","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H573:H592)","v":0},58.936670024412344,31.606931382760649,31.606931382760649,31.606931382760649,31.606931382760649,31.534433007595524,31.469657599594324,31.41023727568372,31.354273099961667,31.299890284135401,11.542267790512378,353.9751546129379]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C595,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,{"$f":"IF(AND($E595>0,'C. Dimensions & Masterlists'!$F$17>1),H546*'C. Dimensions & Masterlists'!$F$17/$E595,IF(AND($E595>0,$E595-H$569>0),IF($E595-H$569>1,H546/($E595-H$569),H546),0))","v":0},{"$f":"IF(AND($E595>0,'C. Dimensions & Masterlists'!$F$17>1),I546*'C. Dimensions & Masterlists'!$F$17/$E595,IF(AND($E595>0,$E595-H$569>0),IF($E595-H$569>1,I546/($E595-H$569),I546),0))","v":2.2275233011932354},{"$f":"IF(AND($E595>0,'C. Dimensions & Masterlists'!$F$17>1),J546*'C. Dimensions & Masterlists'!$F$17/$E595,IF(AND($E595>0,$E595-I$569>0),IF($E595-I$569>1,J546/($E595-I$569),J546),0))","v":2.2275233011932354},{"$f":"IF(AND($E595>0,'C. Dimensions & Masterlists'!$F$17>1),K546*'C. Dimensions & Masterlists'!$F$17/$E595,IF(AND($E595>0,$E595-J$569>0),IF($E595-J$569>1,K546/($E595-J$569),K546),0))","v":2.2275233011932354},{"$f":"IF(AND($E595>0,'C. Dimensions & Masterlists'!$F$17>1),L546*'C. Dimensions & Masterlists'!$F$17/$E595,IF(AND($E595>0,$E595-K$569>0),IF($E595-K$569>1,L546/($E595-K$569),L546),0))","v":2.2275233011932354},{"$f":"IF(AND($E595>0,'C. Dimensions & Masterlists'!$F$17>1),M546*'C. Dimensions & Masterlists'!$F$17/$E595,IF(AND($E595>0,$E595-L$569>0),IF($E595-L$569>1,M546/($E595-L$569),M546),0))","v":2.2275233011932354},{"$f":"IF(AND($E595>0,'C. Dimensions & Masterlists'!$F$17>1),N546*'C. Dimensions & Masterlists'!$F$17/$E595,IF(AND($E595>0,$E595-M$569>0),IF($E595-M$569>1,N546/($E595-M$569),N546),0))","v":2.2274257339643921},{"$f":"IF(AND($E595>0,'C. Dimensions & Masterlists'!$F$17>1),O546*'C. Dimensions & Masterlists'!$F$17/$E595,IF(AND($E595>0,$E595-N$569>0),IF($E595-N$569>1,O546/($E595-N$569),O546),0))","v":2.2273390025465232},{"$f":"IF(AND($E595>0,'C. Dimensions & Masterlists'!$F$17>1),P546*'C. Dimensions & Masterlists'!$F$17/$E595,IF(AND($E595>0,$E595-O$569>0),IF($E595-O$569>1,P546/($E595-O$569),P546),0))","v":2.2272602466873894},{"$f":"IF(AND($E595>0,'C. Dimensions & Masterlists'!$F$17>1),Q546*'C. Dimensions & Masterlists'!$F$17/$E595,IF(AND($E595>0,$E595-P$569>0),IF($E595-P$569>1,Q546/($E595-P$569),Q546),0))","v":2.2271875425155678},{"$f":"IF(AND($E595>0,'C. Dimensions & Masterlists'!$F$17>1),R546*'C. Dimensions & Masterlists'!$F$17/$E595,IF(AND($E595>0,$E595-Q$569>0),IF($E595-Q$569>1,R546/($E595-Q$569),R546),0))","v":2.2271195262695134},{"$f":"IF(AND($E595>0,'C. Dimensions & Masterlists'!$F$17>1),S546*'C. Dimensions & Masterlists'!$F$17/$E595,IF(AND($E595>0,$E595-R$569>0),IF($E595-R$569>1,S546/($E595-R$569),S546),0))","v":2.2271195262695138},{"$f":"SUM(G595:S595)","v":24.501068084219082}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,{"$f":"IF(AND($E596>0,'C. Dimensions & Masterlists'!$F$17>1),H547*'C. Dimensions & Masterlists'!$F$17/$E596,IF(AND($E596>0,$E596-H$569>0),IF($E596-H$569>1,H547/($E596-H$569),H547),0))","v":0},{"$f":"IF(AND($E596>0,'C. Dimensions & Masterlists'!$F$17>1),I547*'C. Dimensions & Masterlists'!$F$17/$E596,IF(AND($E596>0,$E596-H$569>0),IF($E596-H$569>1,I547/($E596-H$569),I547),0))","v":3.0862855947661459E-4},{"$f":"IF(AND($E596>0,'C. Dimensions & Masterlists'!$F$17>1),J547*'C. Dimensions & Masterlists'!$F$17/$E596,IF(AND($E596>0,$E596-I$569>0),IF($E596-I$569>1,J547/($E596-I$569),J547),0))","v":3.0862855947661459E-4},{"$f":"IF(AND($E596>0,'C. Dimensions & Masterlists'!$F$17>1),K547*'C. Dimensions & Masterlists'!$F$17/$E596,IF(AND($E596>0,$E596-J$569>0),IF($E596-J$569>1,K547/($E596-J$569),K547),0))","v":3.0862855947661459E-4},{"$f":"IF(AND($E596>0,'C. Dimensions & Masterlists'!$F$17>1),L547*'C. Dimensions & Masterlists'!$F$17/$E596,IF(AND($E596>0,$E596-K$569>0),IF($E596-K$569>1,L547/($E596-K$569),L547),0))","v":3.0862855947661459E-4},{"$f":"IF(AND($E596>0,'C. Dimensions & Masterlists'!$F$17>1),M547*'C. Dimensions & Masterlists'!$F$17/$E596,IF(AND($E596>0,$E596-L$569>0),IF($E596-L$569>1,M547/($E596-L$569),M547),0))","v":3.0862855947661464E-4},{"$f":"IF(AND($E596>0,'C. Dimensions & Masterlists'!$F$17>1),N547*'C. Dimensions & Masterlists'!$F$17/$E596,IF(AND($E596>0,$E596-M$569>0),IF($E596-M$569>1,N547/($E596-M$569),N547),0))","v":3.0862855947661464E-4},{"$f":"IF(AND($E596>0,'C. Dimensions & Masterlists'!$F$17>1),O547*'C. Dimensions & Masterlists'!$F$17/$E596,IF(AND($E596>0,$E596-N$569>0),IF($E596-N$569>1,O547/($E596-N$569),O547),0))","v":3.0862855947661464E-4},{"$f":"IF(AND($E596>0,'C. Dimensions & Masterlists'!$F$17>1),P547*'C. Dimensions & Masterlists'!$F$17/$E596,IF(AND($E596>0,$E596-O$569>0),IF($E596-O$569>1,P547/($E596-O$569),P547),0))","v":3.0862855947661464E-4},{"$f":"IF(AND($E596>0,'C. Dimensions & Masterlists'!$F$17>1),Q547*'C. Dimensions & Masterlists'!$F$17/$E596,IF(AND($E596>0,$E596-P$569>0),IF($E596-P$569>1,Q547/($E596-P$569),Q547),0))","v":3.0862855947661469E-4},{"$f":"IF(AND($E596>0,'C. Dimensions & Masterlists'!$F$17>1),R547*'C. Dimensions & Masterlists'!$F$17/$E596,IF(AND($E596>0,$E596-Q$569>0),IF($E596-Q$569>1,R547/($E596-Q$569),R547),0))","v":3.0862855947661469E-4},{"$f":"IF(AND($E596>0,'C. Dimensions & Masterlists'!$F$17>1),S547*'C. Dimensions & Masterlists'!$F$17/$E596,IF(AND($E596>0,$E596-R$569>0),IF($E596-R$569>1,S547/($E596-R$569),S547),0))","v":3.0862855947661469E-4},3.3949141542427615E-3]
[null,null,"CO03","Switching Equipment - Other",20,null,null,{"$f":"IF(AND($E597>0,'C. Dimensions & Masterlists'!$F$17>1),H548*'C. Dimensions & Masterlists'!$F$17/$E597,IF(AND($E597>0,$E597-H$569>0),IF($E597-H$569>1,H548/($E597-H$569),H548),0))","v":0},{"$f":"IF(AND($E597>0,'C. Dimensions & Masterlists'!$F$17>1),I548*'C. Dimensions & Masterlists'!$F$17/$E597,IF(AND($E597>0,$E597-H$569>0),IF($E597-H$569>1,I548/($E597-H$569),I548),0))","v":7.0371077339682037E-2},{"$f":"IF(AND($E597>0,'C. Dimensions & Masterlists'!$F$17>1),J548*'C. Dimensions & Masterlists'!$F$17/$E597,IF(AND($E597>0,$E597-I$569>0),IF($E597-I$569>1,J548/($E597-I$569),J548),0))","v":7.037107733968205E-2},{"$f":"IF(AND($E597>0,'C. Dimensions & Masterlists'!$F$17>1),K548*'C. Dimensions & Masterlists'!$F$17/$E597,IF(AND($E597>0,$E597-J$569>0),IF($E597-J$569>1,K548/($E597-J$569),K548),0))","v":7.037107733968205E-2},{"$f":"IF(AND($E597>0,'C. Dimensions & Masterlists'!$F$17>1),L548*'C. Dimensions & Masterlists'!$F$17/$E597,IF(AND($E597>0,$E597-K$569>0),IF($E597-K$569>1,L548/($E597-K$569),L548),0))","v":7.0371077339682064E-2},{"$f":"IF(AND($E597>0,'C. Dimensions & Masterlists'!$F$17>1),M548*'C. Dimensions & Masterlists'!$F$17/$E597,IF(AND($E597>0,$E597-L$569>0),IF($E597-L$569>1,M548/($E597-L$569),M548),0))","v":7.0371077339682064E-2},{"$f":"IF(AND($E597>0,'C. Dimensions & Masterlists'!$F$17>1),N548*'C. Dimensions & Masterlists'!$F$17/$E597,IF(AND($E597>0,$E597-M$569>0),IF($E597-M$569>1,N548/($E597-M$569),N548),0))","v":7.0371077339682078E-2},{"$f":"IF(AND($E597>0,'C. Dimensions & Masterlists'!$F$17>1),O548*'C. Dimensions & Masterlists'!$F$17/$E597,IF(AND($E597>0,$E597-N$569>0),IF($E597-N$569>1,O548/($E597-N$569),O548),0))","v":7.0371077339682078E-2},{"$f":"IF(AND($E597>0,'C. Dimensions & Masterlists'!$F$17>1),P548*'C. Dimensions & Masterlists'!$F$17/$E597,IF(AND($E597>0,$E597-O$569>0),IF($E597-O$569>1,P548/($E597-O$569),P548),0))","v":7.0371077339682078E-2},{"$f":"IF(AND($E597>0,'C. Dimensions & Masterlists'!$F$17>1),Q548*'C. Dimensions & Masterlists'!$F$17/$E597,IF(AND($E597>0,$E597-P$569>0),IF($E597-P$569>1,Q548/($E597-P$569),Q548),0))","v":7.0371077339682078E-2},{"$f":"IF(AND($E597>0,'C. Dimensions & Masterlists'!$F$17>1),R548*'C. Dimensions & Masterlists'!$F$17/$E597,IF(AND($E597>0,$E597-Q$569>0),IF($E597-Q$569>1,R548/($E597-Q$569),R548),0))","v":7.0371077339682078E-2},{"$f":"IF(AND($E597>0,'C. Dimensions & Masterlists'!$F$17>1),S548*'C. Dimensions & Masterlists'!$F$17/$E597,IF(AND($E597>0,$E597-R$569>0),IF($E597-R$569>1,S548/($E597-R$569),S548),0))","v":7.0371077339682078E-2},0.77408185073650271]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,{"$f":"IF(AND($E598>0,'C. Dimensions & Masterlists'!$F$17>1),H549*'C. Dimensions & Masterlists'!$F$17/$E598,IF(AND($E598>0,$E598-H$569>0),IF($E598-H$569>1,H549/($E598-H$569),H549),0))","v":0},{"$f":"IF(AND($E598>0,'C. Dimensions & Masterlists'!$F$17>1),I549*'C. Dimensions & Masterlists'!$F$17/$E598,IF(AND($E598>0,$E598-H$569>0),IF($E598-H$569>1,I549/($E598-H$569),I549),0))","v":2.5795596173776909},{"$f":"IF(AND($E598>0,'C. Dimensions & Masterlists'!$F$17>1),J549*'C. Dimensions & Masterlists'!$F$17/$E598,IF(AND($E598>0,$E598-I$569>0),IF($E598-I$569>1,J549/($E598-I$569),J549),0))","v":2.5795596173776905},{"$f":"IF(AND($E598>0,'C. Dimensions & Masterlists'!$F$17>1),K549*'C. Dimensions & Masterlists'!$F$17/$E598,IF(AND($E598>0,$E598-J$569>0),IF($E598-J$569>1,K549/($E598-J$569),K549),0))","v":2.5795596173776905},{"$f":"IF(AND($E598>0,'C. Dimensions & Masterlists'!$F$17>1),L549*'C. Dimensions & Masterlists'!$F$17/$E598,IF(AND($E598>0,$E598-K$569>0),IF($E598-K$569>1,L549/($E598-K$569),L549),0))","v":2.57955961737769},{"$f":"IF(AND($E598>0,'C. Dimensions & Masterlists'!$F$17>1),M549*'C. Dimensions & Masterlists'!$F$17/$E598,IF(AND($E598>0,$E598-L$569>0),IF($E598-L$569>1,M549/($E598-L$569),M549),0))","v":2.5795596173776905},{"$f":"IF(AND($E598>0,'C. Dimensions & Masterlists'!$F$17>1),N549*'C. Dimensions & Masterlists'!$F$17/$E598,IF(AND($E598>0,$E598-M$569>0),IF($E598-M$569>1,N549/($E598-M$569),N549),0))","v":2.57955961737769},{"$f":"IF(AND($E598>0,'C. Dimensions & Masterlists'!$F$17>1),O549*'C. Dimensions & Masterlists'!$F$17/$E598,IF(AND($E598>0,$E598-N$569>0),IF($E598-N$569>1,O549/($E598-N$569),O549),0))","v":2.57955961737769},{"$f":"IF(AND($E598>0,'C. Dimensions & Masterlists'!$F$17>1),P549*'C. Dimensions & Masterlists'!$F$17/$E598,IF(AND($E598>0,$E598-O$569>0),IF($E598-O$569>1,P549/($E598-O$569),P549),0))","v":2.5795596173776896},{"$f":"IF(AND($E598>0,'C. Dimensions & Masterlists'!$F$17>1),Q549*'C. Dimensions & Masterlists'!$F$17/$E598,IF(AND($E598>0,$E598-P$569>0),IF($E598-P$569>1,Q549/($E598-P$569),Q549),0))","v":2.57955961737769},{"$f":"IF(AND($E598>0,'C. Dimensions & Masterlists'!$F$17>1),R549*'C. Dimensions & Masterlists'!$F$17/$E598,IF(AND($E598>0,$E598-Q$569>0),IF($E598-Q$569>1,R549/($E598-Q$569),R549),0))","v":2.5795596173776905},{"$f":"IF(AND($E598>0,'C. Dimensions & Masterlists'!$F$17>1),S549*'C. Dimensions & Masterlists'!$F$17/$E598,IF(AND($E598>0,$E598-R$569>0),IF($E598-R$569>1,S549/($E598-R$569),S549),0))","v":2.57955961737769},28.37515579115459]
[null,null,"CO05","Transmission Equipment ",1,null,null,{"$f":"IF(AND($E599>0,'C. Dimensions & Masterlists'!$F$17>1),H550*'C. Dimensions & Masterlists'!$F$17/$E599,IF(AND($E599>0,$E599-H$569>0),IF($E599-H$569>1,H550/($E599-H$569),H550),0))","v":0},{"$f":"IF(AND($E599>0,'C. Dimensions & Masterlists'!$F$17>1),I550*'C. Dimensions & Masterlists'!$F$17/$E599,IF(AND($E599>0,$E599-H$569>0),IF($E599-H$569>1,I550/($E599-H$569),I550),0))","v":166.05258896122515},{"$f":"IF(AND($E599>0,'C. Dimensions & Masterlists'!$F$17>1),J550*'C. Dimensions & Masterlists'!$F$17/$E599,IF(AND($E599>0,$E599-I$569>0),IF($E599-I$569>1,J550/($E599-I$569),J550),0))","v":0},{"$f":"IF(AND($E599>0,'C. Dimensions & Masterlists'!$F$17>1),K550*'C. Dimensions & Masterlists'!$F$17/$E599,IF(AND($E599>0,$E599-J$569>0),IF($E599-J$569>1,K550/($E599-J$569),K550),0))","v":0},{"$f":"IF(AND($E599>0,'C. Dimensions & Masterlists'!$F$17>1),L550*'C. Dimensions & Masterlists'!$F$17/$E599,IF(AND($E599>0,$E599-K$569>0),IF($E599-K$569>1,L550/($E599-K$569),L550),0))","v":0},{"$f":"IF(AND($E599>0,'C. Dimensions & Masterlists'!$F$17>1),M550*'C. Dimensions & Masterlists'!$F$17/$E599,IF(AND($E599>0,$E599-L$569>0),IF($E599-L$569>1,M550/($E599-L$569),M550),0))","v":0},{"$f":"IF(AND($E599>0,'C. Dimensions & Masterlists'!$F$17>1),N550*'C. Dimensions & Masterlists'!$F$17/$E599,IF(AND($E599>0,$E599-M$569>0),IF($E599-M$569>1,N550/($E599-M$569),N550),0))","v":0},{"$f":"IF(AND($E599>0,'C. Dimensions & Masterlists'!$F$17>1),O550*'C. Dimensions & Masterlists'!$F$17/$E599,IF(AND($E599>0,$E599-N$569>0),IF($E599-N$569>1,O550/($E599-N$569),O550),0))","v":0},{"$f":"IF(AND($E599>0,'C. Dimensions & Masterlists'!$F$17>1),P550*'C. Dimensions & Masterlists'!$F$17/$E599,IF(AND($E599>0,$E599-O$569>0),IF($E599-O$569>1,P550/($E599-O$569),P550),0))","v":0},{"$f":"IF(AND($E599>0,'C. Dimensions & Masterlists'!$F$17>1),Q550*'C. Dimensions & Masterlists'!$F$17/$E599,IF(AND($E599>0,$E599-P$569>0),IF($E599-P$569>1,Q550/($E599-P$569),Q550),0))","v":0},{"$f":"IF(AND($E599>0,'C. Dimensions & Masterlists'!$F$17>1),R550*'C. Dimensions & Masterlists'!$F$17/$E599,IF(AND($E599>0,$E599-Q$569>0),IF($E599-Q$569>1,R550/($E599-Q$569),R550),0))","v":0},{"$f":"IF(AND($E599>0,'C. Dimensions & Masterlists'!$F$17>1),S550*'C. Dimensions & Masterlists'!$F$17/$E599,IF(AND($E599>0,$E599-R$569>0),IF($E599-R$569>1,S550/($E599-R$569),S550),0))","v":0},166.05258896122515]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,{"$f":"IF(AND($E600>0,'C. Dimensions & Masterlists'!$F$17>1),H551*'C. Dimensions & Masterlists'!$F$17/$E600,IF(AND($E600>0,$E600-H$569>0),IF($E600-H$569>1,H551/($E600-H$569),H551),0))","v":0},{"$f":"IF(AND($E600>0,'C. Dimensions & Masterlists'!$F$17>1),I551*'C. Dimensions & Masterlists'!$F$17/$E600,IF(AND($E600>0,$E600-H$569>0),IF($E600-H$569>1,I551/($E600-H$569),I551),0))","v":0.41467773453815338},{"$f":"IF(AND($E600>0,'C. Dimensions & Masterlists'!$F$17>1),J551*'C. Dimensions & Masterlists'!$F$17/$E600,IF(AND($E600>0,$E600-I$569>0),IF($E600-I$569>1,J551/($E600-I$569),J551),0))","v":0.41467773453815338},{"$f":"IF(AND($E600>0,'C. Dimensions & Masterlists'!$F$17>1),K551*'C. Dimensions & Masterlists'!$F$17/$E600,IF(AND($E600>0,$E600-J$569>0),IF($E600-J$569>1,K551/($E600-J$569),K551),0))","v":0.41467773453815343},{"$f":"IF(AND($E600>0,'C. Dimensions & Masterlists'!$F$17>1),L551*'C. Dimensions & Masterlists'!$F$17/$E600,IF(AND($E600>0,$E600-K$569>0),IF($E600-K$569>1,L551/($E600-K$569),L551),0))","v":0.41467773453815343},{"$f":"IF(AND($E600>0,'C. Dimensions & Masterlists'!$F$17>1),M551*'C. Dimensions & Masterlists'!$F$17/$E600,IF(AND($E600>0,$E600-L$569>0),IF($E600-L$569>1,M551/($E600-L$569),M551),0))","v":0.41467773453815343},{"$f":"IF(AND($E600>0,'C. Dimensions & Masterlists'!$F$17>1),N551*'C. Dimensions & Masterlists'!$F$17/$E600,IF(AND($E600>0,$E600-M$569>0),IF($E600-M$569>1,N551/($E600-M$569),N551),0))","v":0.41467773453815349},{"$f":"IF(AND($E600>0,'C. Dimensions & Masterlists'!$F$17>1),O551*'C. Dimensions & Masterlists'!$F$17/$E600,IF(AND($E600>0,$E600-N$569>0),IF($E600-N$569>1,O551/($E600-N$569),O551),0))","v":0.41467773453815349},{"$f":"IF(AND($E600>0,'C. Dimensions & Masterlists'!$F$17>1),P551*'C. Dimensions & Masterlists'!$F$17/$E600,IF(AND($E600>0,$E600-O$569>0),IF($E600-O$569>1,P551/($E600-O$569),P551),0))","v":0.41467773453815349},{"$f":"IF(AND($E600>0,'C. Dimensions & Masterlists'!$F$17>1),Q551*'C. Dimensions & Masterlists'!$F$17/$E600,IF(AND($E600>0,$E600-P$569>0),IF($E600-P$569>1,Q551/($E600-P$569),Q551),0))","v":0.41467773453815349},{"$f":"IF(AND($E600>0,'C. Dimensions & Masterlists'!$F$17>1),R551*'C. Dimensions & Masterlists'!$F$17/$E600,IF(AND($E600>0,$E600-Q$569>0),IF($E600-Q$569>1,R551/($E600-Q$569),R551),0))","v":0.41467773453815349},{"$f":"IF(AND($E600>0,'C. Dimensions & Masterlists'!$F$17>1),S551*'C. Dimensions & Masterlists'!$F$17/$E600,IF(AND($E600>0,$E600-R$569>0),IF($E600-R$569>1,S551/($E600-R$569),S551),0))","v":0.41467773453815343},4.5614550799196882]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,{"$f":"IF(AND($E601>0,'C. Dimensions & Masterlists'!$F$17>1),H552*'C. Dimensions & Masterlists'!$F$17/$E601,IF(AND($E601>0,$E601-H$569>0),IF($E601-H$569>1,H552/($E601-H$569),H552),0))","v":0},{"$f":"IF(AND($E601>0,'C. Dimensions & Masterlists'!$F$17>1),I552*'C. Dimensions & Masterlists'!$F$17/$E601,IF(AND($E601>0,$E601-H$569>0),IF($E601-H$569>1,I552/($E601-H$569),I552),0))","v":8.1802905267817803},{"$f":"IF(AND($E601>0,'C. Dimensions & Masterlists'!$F$17>1),J552*'C. Dimensions & Masterlists'!$F$17/$E601,IF(AND($E601>0,$E601-I$569>0),IF($E601-I$569>1,J552/($E601-I$569),J552),0))","v":0},{"$f":"IF(AND($E601>0,'C. Dimensions & Masterlists'!$F$17>1),K552*'C. Dimensions & Masterlists'!$F$17/$E601,IF(AND($E601>0,$E601-J$569>0),IF($E601-J$569>1,K552/($E601-J$569),K552),0))","v":0},{"$f":"IF(AND($E601>0,'C. Dimensions & Masterlists'!$F$17>1),L552*'C. Dimensions & Masterlists'!$F$17/$E601,IF(AND($E601>0,$E601-K$569>0),IF($E601-K$569>1,L552/($E601-K$569),L552),0))","v":0},{"$f":"IF(AND($E601>0,'C. Dimensions & Masterlists'!$F$17>1),M552*'C. Dimensions & Masterlists'!$F$17/$E601,IF(AND($E601>0,$E601-L$569>0),IF($E601-L$569>1,M552/($E601-L$569),M552),0))","v":0},{"$f":"IF(AND($E601>0,'C. Dimensions & Masterlists'!$F$17>1),N552*'C. Dimensions & Masterlists'!$F$17/$E601,IF(AND($E601>0,$E601-M$569>0),IF($E601-M$569>1,N552/($E601-M$569),N552),0))","v":0},{"$f":"IF(AND($E601>0,'C. Dimensions & Masterlists'!$F$17>1),O552*'C. Dimensions & Masterlists'!$F$17/$E601,IF(AND($E601>0,$E601-N$569>0),IF($E601-N$569>1,O552/($E601-N$569),O552),0))","v":0},{"$f":"IF(AND($E601>0,'C. Dimensions & Masterlists'!$F$17>1),P552*'C. Dimensions & Masterlists'!$F$17/$E601,IF(AND($E601>0,$E601-O$569>0),IF($E601-O$569>1,P552/($E601-O$569),P552),0))","v":0},{"$f":"IF(AND($E601>0,'C. Dimensions & Masterlists'!$F$17>1),Q552*'C. Dimensions & Masterlists'!$F$17/$E601,IF(AND($E601>0,$E601-P$569>0),IF($E601-P$569>1,Q552/($E601-P$569),Q552),0))","v":0},{"$f":"IF(AND($E601>0,'C. Dimensions & Masterlists'!$F$17>1),R552*'C. Dimensions & Masterlists'!$F$17/$E601,IF(AND($E601>0,$E601-Q$569>0),IF($E601-Q$569>1,R552/($E601-Q$569),R552),0))","v":0},{"$f":"IF(AND($E601>0,'C. Dimensions & Masterlists'!$F$17>1),S552*'C. Dimensions & Masterlists'!$F$17/$E601,IF(AND($E601>0,$E601-R$569>0),IF($E601-R$569>1,S552/($E601-R$569),S552),0))","v":0},{"$f":"SUM(G601:S601)","v":8.1802905267817803}]
[null,null,"CO08","Network Land",10000,null,null,{"$f":"IF(AND($E602>0,'C. Dimensions & Masterlists'!$F$17>1),H553*'C. Dimensions & Masterlists'!$F$17/$E602,IF(AND($E602>0,$E602-H$569>0),IF($E602-H$569>1,H553/($E602-H$569),H553),0))","v":0},{"$f":"IF(AND($E602>0,'C. Dimensions & Masterlists'!$F$17>1),I553*'C. Dimensions & Masterlists'!$F$17/$E602,IF(AND($E602>0,$E602-H$569>0),IF($E602-H$569>1,I553/($E602-H$569),I553),0))","v":0},{"$f":"IF(AND($E602>0,'C. Dimensions & Masterlists'!$F$17>1),J553*'C. Dimensions & Masterlists'!$F$17/$E602,IF(AND($E602>0,$E602-I$569>0),IF($E602-I$569>1,J553/($E602-I$569),J553),0))","v":0},{"$f":"IF(AND($E602>0,'C. Dimensions & Masterlists'!$F$17>1),K553*'C. Dimensions & Masterlists'!$F$17/$E602,IF(AND($E602>0,$E602-J$569>0),IF($E602-J$569>1,K553/($E602-J$569),K553),0))","v":0},{"$f":"IF(AND($E602>0,'C. Dimensions & Masterlists'!$F$17>1),L553*'C. Dimensions & Masterlists'!$F$17/$E602,IF(AND($E602>0,$E602-K$569>0),IF($E602-K$569>1,L553/($E602-K$569),L553),0))","v":0},{"$f":"IF(AND($E602>0,'C. Dimensions & Masterlists'!$F$17>1),M553*'C. Dimensions & Masterlists'!$F$17/$E602,IF(AND($E602>0,$E602-L$569>0),IF($E602-L$569>1,M553/($E602-L$569),M553),0))","v":0},{"$f":"IF(AND($E602>0,'C. Dimensions & Masterlists'!$F$17>1),N553*'C. Dimensions & Masterlists'!$F$17/$E602,IF(AND($E602>0,$E602-M$569>0),IF($E602-M$569>1,N553/($E602-M$569),N553),0))","v":0},{"$f":"IF(AND($E602>0,'C. Dimensions & Masterlists'!$F$17>1),O553*'C. Dimensions & Masterlists'!$F$17/$E602,IF(AND($E602>0,$E602-N$569>0),IF($E602-N$569>1,O553/($E602-N$569),O553),0))","v":0},{"$f":"IF(AND($E602>0,'C. Dimensions & Masterlists'!$F$17>1),P553*'C. Dimensions & Masterlists'!$F$17/$E602,IF(AND($E602>0,$E602-O$569>0),IF($E602-O$569>1,P553/($E602-O$569),P553),0))","v":0},{"$f":"IF(AND($E602>0,'C. Dimensions & Masterlists'!$F$17>1),Q553*'C. Dimensions & Masterlists'!$F$17/$E602,IF(AND($E602>0,$E602-P$569>0),IF($E602-P$569>1,Q553/($E602-P$569),Q553),0))","v":0},{"$f":"IF(AND($E602>0,'C. Dimensions & Masterlists'!$F$17>1),R553*'C. Dimensions & Masterlists'!$F$17/$E602,IF(AND($E602>0,$E602-Q$569>0),IF($E602-Q$569>1,R553/($E602-Q$569),R553),0))","v":0},{"$f":"IF(AND($E602>0,'C. Dimensions & Masterlists'!$F$17>1),S553*'C. Dimensions & Masterlists'!$F$17/$E602,IF(AND($E602>0,$E602-R$569>0),IF($E602-R$569>1,S553/($E602-R$569),S553),0))","v":0},{"$f":"SUM(G602:S602)","v":0}]
[null,null,"CO09","Network Buildings/Support",1,null,null,{"$f":"IF(AND($E603>0,'C. Dimensions & Masterlists'!$F$17>1),H554*'C. Dimensions & Masterlists'!$F$17/$E603,IF(AND($E603>0,$E603-H$569>0),IF($E603-H$569>1,H554/($E603-H$569),H554),0))","v":0},{"$f":"IF(AND($E603>0,'C. Dimensions & Masterlists'!$F$17>1),I554*'C. Dimensions & Masterlists'!$F$17/$E603,IF(AND($E603>0,$E603-H$569>0),IF($E603-H$569>1,I554/($E603-H$569),I554),0))","v":137.83279106661246},{"$f":"IF(AND($E603>0,'C. Dimensions & Masterlists'!$F$17>1),J554*'C. Dimensions & Masterlists'!$F$17/$E603,IF(AND($E603>0,$E603-I$569>0),IF($E603-I$569>1,J554/($E603-I$569),J554),0))","v":0},{"$f":"IF(AND($E603>0,'C. Dimensions & Masterlists'!$F$17>1),K554*'C. Dimensions & Masterlists'!$F$17/$E603,IF(AND($E603>0,$E603-J$569>0),IF($E603-J$569>1,K554/($E603-J$569),K554),0))","v":0},{"$f":"IF(AND($E603>0,'C. Dimensions & Masterlists'!$F$17>1),L554*'C. Dimensions & Masterlists'!$F$17/$E603,IF(AND($E603>0,$E603-K$569>0),IF($E603-K$569>1,L554/($E603-K$569),L554),0))","v":0},{"$f":"IF(AND($E603>0,'C. Dimensions & Masterlists'!$F$17>1),M554*'C. Dimensions & Masterlists'!$F$17/$E603,IF(AND($E603>0,$E603-L$569>0),IF($E603-L$569>1,M554/($E603-L$569),M554),0))","v":0},{"$f":"IF(AND($E603>0,'C. Dimensions & Masterlists'!$F$17>1),N554*'C. Dimensions & Masterlists'!$F$17/$E603,IF(AND($E603>0,$E603-M$569>0),IF($E603-M$569>1,N554/($E603-M$569),N554),0))","v":0},{"$f":"IF(AND($E603>0,'C. Dimensions & Masterlists'!$F$17>1),O554*'C. Dimensions & Masterlists'!$F$17/$E603,IF(AND($E603>0,$E603-N$569>0),IF($E603-N$569>1,O554/($E603-N$569),O554),0))","v":0},{"$f":"IF(AND($E603>0,'C. Dimensions & Masterlists'!$F$17>1),P554*'C. Dimensions & Masterlists'!$F$17/$E603,IF(AND($E603>0,$E603-O$569>0),IF($E603-O$569>1,P554/($E603-O$569),P554),0))","v":0},{"$f":"IF(AND($E603>0,'C. Dimensions & Masterlists'!$F$17>1),Q554*'C. Dimensions & Masterlists'!$F$17/$E603,IF(AND($E603>0,$E603-P$569>0),IF($E603-P$569>1,Q554/($E603-P$569),Q554),0))","v":0},{"$f":"IF(AND($E603>0,'C. Dimensions & Masterlists'!$F$17>1),R554*'C. Dimensions & Masterlists'!$F$17/$E603,IF(AND($E603>0,$E603-Q$569>0),IF($E603-Q$569>1,R554/($E603-Q$569),R554),0))","v":0},{"$f":"IF(AND($E603>0,'C. Dimensions & Masterlists'!$F$17>1),S554*'C. Dimensions & Masterlists'!$F$17/$E603,IF(AND($E603>0,$E603-R$569>0),IF($E603-R$569>1,S554/($E603-R$569),S554),0))","v":0},{"$f":"SUM(G603:S603)","v":137.83279106661246}]
[null,null,"CO10","Indirect Capital Assets",10,null,null,{"$f":"IF(AND($E604>0,'C. Dimensions & Masterlists'!$F$17>1),H555*'C. Dimensions & Masterlists'!$F$17/$E604,IF(AND($E604>0,$E604-H$569>0),IF($E604-H$569>1,H555/($E604-H$569),H555),0))","v":0},{"$f":"IF(AND($E604>0,'C. Dimensions & Masterlists'!$F$17>1),I555*'C. Dimensions & Masterlists'!$F$17/$E604,IF(AND($E604>0,$E604-H$569>0),IF($E604-H$569>1,I555/($E604-H$569),I555),0))","v":13.5828577340669},{"$f":"IF(AND($E604>0,'C. Dimensions & Masterlists'!$F$17>1),J555*'C. Dimensions & Masterlists'!$F$17/$E604,IF(AND($E604>0,$E604-I$569>0),IF($E604-I$569>1,J555/($E604-I$569),J555),0))","v":13.582857734066899},{"$f":"IF(AND($E604>0,'C. Dimensions & Masterlists'!$F$17>1),K555*'C. Dimensions & Masterlists'!$F$17/$E604,IF(AND($E604>0,$E604-J$569>0),IF($E604-J$569>1,K555/($E604-J$569),K555),0))","v":13.582857734066899},{"$f":"IF(AND($E604>0,'C. Dimensions & Masterlists'!$F$17>1),L555*'C. Dimensions & Masterlists'!$F$17/$E604,IF(AND($E604>0,$E604-K$569>0),IF($E604-K$569>1,L555/($E604-K$569),L555),0))","v":13.5828577340669},{"$f":"IF(AND($E604>0,'C. Dimensions & Masterlists'!$F$17>1),M555*'C. Dimensions & Masterlists'!$F$17/$E604,IF(AND($E604>0,$E604-L$569>0),IF($E604-L$569>1,M555/($E604-L$569),M555),0))","v":13.582857734066899},{"$f":"IF(AND($E604>0,'C. Dimensions & Masterlists'!$F$17>1),N555*'C. Dimensions & Masterlists'!$F$17/$E604,IF(AND($E604>0,$E604-M$569>0),IF($E604-M$569>1,N555/($E604-M$569),N555),0))","v":13.582857734066897},{"$f":"IF(AND($E604>0,'C. Dimensions & Masterlists'!$F$17>1),O555*'C. Dimensions & Masterlists'!$F$17/$E604,IF(AND($E604>0,$E604-N$569>0),IF($E604-N$569>1,O555/($E604-N$569),O555),0))","v":13.582857734066897},{"$f":"IF(AND($E604>0,'C. Dimensions & Masterlists'!$F$17>1),P555*'C. Dimensions & Masterlists'!$F$17/$E604,IF(AND($E604>0,$E604-O$569>0),IF($E604-O$569>1,P555/($E604-O$569),P555),0))","v":13.582857734066897},{"$f":"IF(AND($E604>0,'C. Dimensions & Masterlists'!$F$17>1),Q555*'C. Dimensions & Masterlists'!$F$17/$E604,IF(AND($E604>0,$E604-P$569>0),IF($E604-P$569>1,Q555/($E604-P$569),Q555),0))","v":13.582857734066895},{"$f":"IF(AND($E604>0,'C. Dimensions & Masterlists'!$F$17>1),R555*'C. Dimensions & Masterlists'!$F$17/$E604,IF(AND($E604>0,$E604-Q$569>0),IF($E604-Q$569>1,R555/($E604-Q$569),R555),0))","v":13.582857734066895},{"$f":"IF(AND($E604>0,'C. Dimensions & Masterlists'!$F$17>1),S555*'C. Dimensions & Masterlists'!$F$17/$E604,IF(AND($E604>0,$E604-R$569>0),IF($E604-R$569>1,S555/($E604-R$569),S555),0))","v":0},{"$f":"SUM(G604:S604)","v":135.82857734066894}]
[null,null,"CO11","LSS equipment",0,null,null,{"$f":"IF(AND($E605>0,'C. Dimensions & Masterlists'!$F$17>1),H556*'C. Dimensions & Masterlists'!$F$17/$E605,IF(AND($E605>0,$E605-H$569>0),IF($E605-H$569>1,H556/($E605-H$569),H556),0))","v":0},{"$f":"IF(AND($E605>0,'C. Dimensions & Masterlists'!$F$17>1),I556*'C. Dimensions & Masterlists'!$F$17/$E605,IF(AND($E605>0,$E605-H$569>0),IF($E605-H$569>1,I556/($E605-H$569),I556),0))","v":0},{"$f":"IF(AND($E605>0,'C. Dimensions & Masterlists'!$F$17>1),J556*'C. Dimensions & Masterlists'!$F$17/$E605,IF(AND($E605>0,$E605-I$569>0),IF($E605-I$569>1,J556/($E605-I$569),J556),0))","v":0},{"$f":"IF(AND($E605>0,'C. Dimensions & Masterlists'!$F$17>1),K556*'C. Dimensions & Masterlists'!$F$17/$E605,IF(AND($E605>0,$E605-J$569>0),IF($E605-J$569>1,K556/($E605-J$569),K556),0))","v":0},{"$f":"IF(AND($E605>0,'C. Dimensions & Masterlists'!$F$17>1),L556*'C. Dimensions & Masterlists'!$F$17/$E605,IF(AND($E605>0,$E605-K$569>0),IF($E605-K$569>1,L556/($E605-K$569),L556),0))","v":0},{"$f":"IF(AND($E605>0,'C. Dimensions & Masterlists'!$F$17>1),M556*'C. Dimensions & Masterlists'!$F$17/$E605,IF(AND($E605>0,$E605-L$569>0),IF($E605-L$569>1,M556/($E605-L$569),M556),0))","v":0},{"$f":"IF(AND($E605>0,'C. Dimensions & Masterlists'!$F$17>1),N556*'C. Dimensions & Masterlists'!$F$17/$E605,IF(AND($E605>0,$E605-M$569>0),IF($E605-M$569>1,N556/($E605-M$569),N556),0))","v":0},{"$f":"IF(AND($E605>0,'C. Dimensions & Masterlists'!$F$17>1),O556*'C. Dimensions & Masterlists'!$F$17/$E605,IF(AND($E605>0,$E605-N$569>0),IF($E605-N$569>1,O556/($E605-N$569),O556),0))","v":0},{"$f":"IF(AND($E605>0,'C. Dimensions & Masterlists'!$F$17>1),P556*'C. Dimensions & Masterlists'!$F$17/$E605,IF(AND($E605>0,$E605-O$569>0),IF($E605-O$569>1,P556/($E605-O$569),P556),0))","v":0},{"$f":"IF(AND($E605>0,'C. Dimensions & Masterlists'!$F$17>1),Q556*'C. Dimensions & Masterlists'!$F$17/$E605,IF(AND($E605>0,$E605-P$569>0),IF($E605-P$569>1,Q556/($E605-P$569),Q556),0))","v":0},{"$f":"IF(AND($E605>0,'C. Dimensions & Masterlists'!$F$17>1),R556*'C. Dimensions & Masterlists'!$F$17/$E605,IF(AND($E605>0,$E605-Q$569>0),IF($E605-Q$569>1,R556/($E605-Q$569),R556),0))","v":0},{"$f":"IF(AND($E605>0,'C. Dimensions & Masterlists'!$F$17>1),S556*'C. Dimensions & Masterlists'!$F$17/$E605,IF(AND($E605>0,$E605-R$569>0),IF($E605-R$569>1,S556/($E605-R$569),S556),0))","v":0},{"$f":"SUM(G605:S605)","v":0}]
[null,null,"CO12","Data Equipment",6,null,null,{"$f":"IF(AND($E606>0,'C. Dimensions & Masterlists'!$F$17>1),H557*'C. Dimensions & Masterlists'!$F$17/$E606,IF(AND($E606>0,$E606-H$569>0),IF($E606-H$569>1,H557/($E606-H$569),H557),0))","v":0},{"$f":"IF(AND($E606>0,'C. Dimensions & Masterlists'!$F$17>1),I557*'C. Dimensions & Masterlists'!$F$17/$E606,IF(AND($E606>0,$E606-H$569>0),IF($E606-H$569>1,I557/($E606-H$569),I557),0))","v":78.845149624188892},{"$f":"IF(AND($E606>0,'C. Dimensions & Masterlists'!$F$17>1),J557*'C. Dimensions & Masterlists'!$F$17/$E606,IF(AND($E606>0,$E606-I$569>0),IF($E606-I$569>1,J557/($E606-I$569),J557),0))","v":78.845149624188906},{"$f":"IF(AND($E606>0,'C. Dimensions & Masterlists'!$F$17>1),K557*'C. Dimensions & Masterlists'!$F$17/$E606,IF(AND($E606>0,$E606-J$569>0),IF($E606-J$569>1,K557/($E606-J$569),K557),0))","v":78.845149624188906},{"$f":"IF(AND($E606>0,'C. Dimensions & Masterlists'!$F$17>1),L557*'C. Dimensions & Masterlists'!$F$17/$E606,IF(AND($E606>0,$E606-K$569>0),IF($E606-K$569>1,L557/($E606-K$569),L557),0))","v":78.845149624188906},{"$f":"IF(AND($E606>0,'C. Dimensions & Masterlists'!$F$17>1),M557*'C. Dimensions & Masterlists'!$F$17/$E606,IF(AND($E606>0,$E606-L$569>0),IF($E606-L$569>1,M557/($E606-L$569),M557),0))","v":78.845149624188906},{"$f":"IF(AND($E606>0,'C. Dimensions & Masterlists'!$F$17>1),N557*'C. Dimensions & Masterlists'!$F$17/$E606,IF(AND($E606>0,$E606-M$569>0),IF($E606-M$569>1,N557/($E606-M$569),N557),0))","v":78.845149624188906},{"$f":"IF(AND($E606>0,'C. Dimensions & Masterlists'!$F$17>1),O557*'C. Dimensions & Masterlists'!$F$17/$E606,IF(AND($E606>0,$E606-N$569>0),IF($E606-N$569>1,O557/($E606-N$569),O557),0))","v":0},{"$f":"IF(AND($E606>0,'C. Dimensions & Masterlists'!$F$17>1),P557*'C. Dimensions & Masterlists'!$F$17/$E606,IF(AND($E606>0,$E606-O$569>0),IF($E606-O$569>1,P557/($E606-O$569),P557),0))","v":0},{"$f":"IF(AND($E606>0,'C. Dimensions & Masterlists'!$F$17>1),Q557*'C. Dimensions & Masterlists'!$F$17/$E606,IF(AND($E606>0,$E606-P$569>0),IF($E606-P$569>1,Q557/($E606-P$569),Q557),0))","v":0},{"$f":"IF(AND($E606>0,'C. Dimensions & Masterlists'!$F$17>1),R557*'C. Dimensions & Masterlists'!$F$17/$E606,IF(AND($E606>0,$E606-Q$569>0),IF($E606-Q$569>1,R557/($E606-Q$569),R557),0))","v":0},{"$f":"IF(AND($E606>0,'C. Dimensions & Masterlists'!$F$17>1),S557*'C. Dimensions & Masterlists'!$F$17/$E606,IF(AND($E606>0,$E606-R$569>0),IF($E606-R$569>1,S557/($E606-R$569),S557),0))","v":0},473.07089774513349]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,{"$f":"IF(AND($E607>0,'C. Dimensions & Masterlists'!$F$17>1),H558*'C. Dimensions & Masterlists'!$F$17/$E607,IF(AND($E607>0,$E607-H$569>0),IF($E607-H$569>1,H558/($E607-H$569),H558),0))","v":0},{"$f":"IF(AND($E607>0,'C. Dimensions & Masterlists'!$F$17>1),I558*'C. Dimensions & Masterlists'!$F$17/$E607,IF(AND($E607>0,$E607-H$569>0),IF($E607-H$569>1,I558/($E607-H$569),I558),0))","v":0},{"$f":"IF(AND($E607>0,'C. Dimensions & Masterlists'!$F$17>1),J558*'C. Dimensions & Masterlists'!$F$17/$E607,IF(AND($E607>0,$E607-I$569>0),IF($E607-I$569>1,J558/($E607-I$569),J558),0))","v":0},{"$f":"IF(AND($E607>0,'C. Dimensions & Masterlists'!$F$17>1),K558*'C. Dimensions & Masterlists'!$F$17/$E607,IF(AND($E607>0,$E607-J$569>0),IF($E607-J$569>1,K558/($E607-J$569),K558),0))","v":0},{"$f":"IF(AND($E607>0,'C. Dimensions & Masterlists'!$F$17>1),L558*'C. Dimensions & Masterlists'!$F$17/$E607,IF(AND($E607>0,$E607-K$569>0),IF($E607-K$569>1,L558/($E607-K$569),L558),0))","v":0},{"$f":"IF(AND($E607>0,'C. Dimensions & Masterlists'!$F$17>1),M558*'C. Dimensions & Masterlists'!$F$17/$E607,IF(AND($E607>0,$E607-L$569>0),IF($E607-L$569>1,M558/($E607-L$569),M558),0))","v":0},{"$f":"IF(AND($E607>0,'C. Dimensions & Masterlists'!$F$17>1),N558*'C. Dimensions & Masterlists'!$F$17/$E607,IF(AND($E607>0,$E607-M$569>0),IF($E607-M$569>1,N558/($E607-M$569),N558),0))","v":0},{"$f":"IF(AND($E607>0,'C. Dimensions & Masterlists'!$F$17>1),O558*'C. Dimensions & Masterlists'!$F$17/$E607,IF(AND($E607>0,$E607-N$569>0),IF($E607-N$569>1,O558/($E607-N$569),O558),0))","v":0},{"$f":"IF(AND($E607>0,'C. Dimensions & Masterlists'!$F$17>1),P558*'C. Dimensions & Masterlists'!$F$17/$E607,IF(AND($E607>0,$E607-O$569>0),IF($E607-O$569>1,P558/($E607-O$569),P558),0))","v":0},{"$f":"IF(AND($E607>0,'C. Dimensions & Masterlists'!$F$17>1),Q558*'C. Dimensions & Masterlists'!$F$17/$E607,IF(AND($E607>0,$E607-P$569>0),IF($E607-P$569>1,Q558/($E607-P$569),Q558),0))","v":0},{"$f":"IF(AND($E607>0,'C. Dimensions & Masterlists'!$F$17>1),R558*'C. Dimensions & Masterlists'!$F$17/$E607,IF(AND($E607>0,$E607-Q$569>0),IF($E607-Q$569>1,R558/($E607-Q$569),R558),0))","v":0},{"$f":"IF(AND($E607>0,'C. Dimensions & Masterlists'!$F$17>1),S558*'C. Dimensions & Masterlists'!$F$17/$E607,IF(AND($E607>0,$E607-R$569>0),IF($E607-R$569>1,S558/($E607-R$569),S558),0))","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,{"$f":"IF(AND($E608>0,'C. Dimensions & Masterlists'!$F$17>1),H559*'C. Dimensions & Masterlists'!$F$17/$E608,IF(AND($E608>0,$E608-H$569>0),IF($E608-H$569>1,H559/($E608-H$569),H559),0))","v":0},{"$f":"IF(AND($E608>0,'C. Dimensions & Masterlists'!$F$17>1),I559*'C. Dimensions & Masterlists'!$F$17/$E608,IF(AND($E608>0,$E608-H$569>0),IF($E608-H$569>1,I559/($E608-H$569),I559),0))","v":0},{"$f":"IF(AND($E608>0,'C. Dimensions & Masterlists'!$F$17>1),J559*'C. Dimensions & Masterlists'!$F$17/$E608,IF(AND($E608>0,$E608-I$569>0),IF($E608-I$569>1,J559/($E608-I$569),J559),0))","v":0},{"$f":"IF(AND($E608>0,'C. Dimensions & Masterlists'!$F$17>1),K559*'C. Dimensions & Masterlists'!$F$17/$E608,IF(AND($E608>0,$E608-J$569>0),IF($E608-J$569>1,K559/($E608-J$569),K559),0))","v":0},{"$f":"IF(AND($E608>0,'C. Dimensions & Masterlists'!$F$17>1),L559*'C. Dimensions & Masterlists'!$F$17/$E608,IF(AND($E608>0,$E608-K$569>0),IF($E608-K$569>1,L559/($E608-K$569),L559),0))","v":0},{"$f":"IF(AND($E608>0,'C. Dimensions & Masterlists'!$F$17>1),M559*'C. Dimensions & Masterlists'!$F$17/$E608,IF(AND($E608>0,$E608-L$569>0),IF($E608-L$569>1,M559/($E608-L$569),M559),0))","v":0},{"$f":"IF(AND($E608>0,'C. Dimensions & Masterlists'!$F$17>1),N559*'C. Dimensions & Masterlists'!$F$17/$E608,IF(AND($E608>0,$E608-M$569>0),IF($E608-M$569>1,N559/($E608-M$569),N559),0))","v":0},{"$f":"IF(AND($E608>0,'C. Dimensions & Masterlists'!$F$17>1),O559*'C. Dimensions & Masterlists'!$F$17/$E608,IF(AND($E608>0,$E608-N$569>0),IF($E608-N$569>1,O559/($E608-N$569),O559),0))","v":0},{"$f":"IF(AND($E608>0,'C. Dimensions & Masterlists'!$F$17>1),P559*'C. Dimensions & Masterlists'!$F$17/$E608,IF(AND($E608>0,$E608-O$569>0),IF($E608-O$569>1,P559/($E608-O$569),P559),0))","v":0},{"$f":"IF(AND($E608>0,'C. Dimensions & Masterlists'!$F$17>1),Q559*'C. Dimensions & Masterlists'!$F$17/$E608,IF(AND($E608>0,$E608-P$569>0),IF($E608-P$569>1,Q559/($E608-P$569),Q559),0))","v":0},{"$f":"IF(AND($E608>0,'C. Dimensions & Masterlists'!$F$17>1),R559*'C. Dimensions & Masterlists'!$F$17/$E608,IF(AND($E608>0,$E608-Q$569>0),IF($E608-Q$569>1,R559/($E608-Q$569),R559),0))","v":0},{"$f":"IF(AND($E608>0,'C. Dimensions & Masterlists'!$F$17>1),S559*'C. Dimensions & Masterlists'!$F$17/$E608,IF(AND($E608>0,$E608-R$569>0),IF($E608-R$569>1,S559/($E608-R$569),S559),0))","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,{"$f":"IF(AND($E609>0,'C. Dimensions & Masterlists'!$F$17>1),H560*'C. Dimensions & Masterlists'!$F$17/$E609,IF(AND($E609>0,$E609-H$569>0),IF($E609-H$569>1,H560/($E609-H$569),H560),0))","v":0},{"$f":"IF(AND($E609>0,'C. Dimensions & Masterlists'!$F$17>1),I560*'C. Dimensions & Masterlists'!$F$17/$E609,IF(AND($E609>0,$E609-H$569>0),IF($E609-H$569>1,I560/($E609-H$569),I560),0))","v":0},{"$f":"IF(AND($E609>0,'C. Dimensions & Masterlists'!$F$17>1),J560*'C. Dimensions & Masterlists'!$F$17/$E609,IF(AND($E609>0,$E609-I$569>0),IF($E609-I$569>1,J560/($E609-I$569),J560),0))","v":0},{"$f":"IF(AND($E609>0,'C. Dimensions & Masterlists'!$F$17>1),K560*'C. Dimensions & Masterlists'!$F$17/$E609,IF(AND($E609>0,$E609-J$569>0),IF($E609-J$569>1,K560/($E609-J$569),K560),0))","v":0},{"$f":"IF(AND($E609>0,'C. Dimensions & Masterlists'!$F$17>1),L560*'C. Dimensions & Masterlists'!$F$17/$E609,IF(AND($E609>0,$E609-K$569>0),IF($E609-K$569>1,L560/($E609-K$569),L560),0))","v":0},{"$f":"IF(AND($E609>0,'C. Dimensions & Masterlists'!$F$17>1),M560*'C. Dimensions & Masterlists'!$F$17/$E609,IF(AND($E609>0,$E609-L$569>0),IF($E609-L$569>1,M560/($E609-L$569),M560),0))","v":0},{"$f":"IF(AND($E609>0,'C. Dimensions & Masterlists'!$F$17>1),N560*'C. Dimensions & Masterlists'!$F$17/$E609,IF(AND($E609>0,$E609-M$569>0),IF($E609-M$569>1,N560/($E609-M$569),N560),0))","v":0},{"$f":"IF(AND($E609>0,'C. Dimensions & Masterlists'!$F$17>1),O560*'C. Dimensions & Masterlists'!$F$17/$E609,IF(AND($E609>0,$E609-N$569>0),IF($E609-N$569>1,O560/($E609-N$569),O560),0))","v":0},{"$f":"IF(AND($E609>0,'C. Dimensions & Masterlists'!$F$17>1),P560*'C. Dimensions & Masterlists'!$F$17/$E609,IF(AND($E609>0,$E609-O$569>0),IF($E609-O$569>1,P560/($E609-O$569),P560),0))","v":0},{"$f":"IF(AND($E609>0,'C. Dimensions & Masterlists'!$F$17>1),Q560*'C. Dimensions & Masterlists'!$F$17/$E609,IF(AND($E609>0,$E609-P$569>0),IF($E609-P$569>1,Q560/($E609-P$569),Q560),0))","v":0},{"$f":"IF(AND($E609>0,'C. Dimensions & Masterlists'!$F$17>1),R560*'C. Dimensions & Masterlists'!$F$17/$E609,IF(AND($E609>0,$E609-Q$569>0),IF($E609-Q$569>1,R560/($E609-Q$569),R560),0))","v":0},{"$f":"IF(AND($E609>0,'C. Dimensions & Masterlists'!$F$17>1),S560*'C. Dimensions & Masterlists'!$F$17/$E609,IF(AND($E609>0,$E609-R$569>0),IF($E609-R$569>1,S560/($E609-R$569),S560),0))","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,{"$f":"IF(AND($E610>0,'C. Dimensions & Masterlists'!$F$17>1),H561*'C. Dimensions & Masterlists'!$F$17/$E610,IF(AND($E610>0,$E610-H$569>0),IF($E610-H$569>1,H561/($E610-H$569),H561),0))","v":0},{"$f":"IF(AND($E610>0,'C. Dimensions & Masterlists'!$F$17>1),I561*'C. Dimensions & Masterlists'!$F$17/$E610,IF(AND($E610>0,$E610-H$569>0),IF($E610-H$569>1,I561/($E610-H$569),I561),0))","v":0},{"$f":"IF(AND($E610>0,'C. Dimensions & Masterlists'!$F$17>1),J561*'C. Dimensions & Masterlists'!$F$17/$E610,IF(AND($E610>0,$E610-I$569>0),IF($E610-I$569>1,J561/($E610-I$569),J561),0))","v":0},{"$f":"IF(AND($E610>0,'C. Dimensions & Masterlists'!$F$17>1),K561*'C. Dimensions & Masterlists'!$F$17/$E610,IF(AND($E610>0,$E610-J$569>0),IF($E610-J$569>1,K561/($E610-J$569),K561),0))","v":0},{"$f":"IF(AND($E610>0,'C. Dimensions & Masterlists'!$F$17>1),L561*'C. Dimensions & Masterlists'!$F$17/$E610,IF(AND($E610>0,$E610-K$569>0),IF($E610-K$569>1,L561/($E610-K$569),L561),0))","v":0},{"$f":"IF(AND($E610>0,'C. Dimensions & Masterlists'!$F$17>1),M561*'C. Dimensions & Masterlists'!$F$17/$E610,IF(AND($E610>0,$E610-L$569>0),IF($E610-L$569>1,M561/($E610-L$569),M561),0))","v":0},{"$f":"IF(AND($E610>0,'C. Dimensions & Masterlists'!$F$17>1),N561*'C. Dimensions & Masterlists'!$F$17/$E610,IF(AND($E610>0,$E610-M$569>0),IF($E610-M$569>1,N561/($E610-M$569),N561),0))","v":0},{"$f":"IF(AND($E610>0,'C. Dimensions & Masterlists'!$F$17>1),O561*'C. Dimensions & Masterlists'!$F$17/$E610,IF(AND($E610>0,$E610-N$569>0),IF($E610-N$569>1,O561/($E610-N$569),O561),0))","v":0},{"$f":"IF(AND($E610>0,'C. Dimensions & Masterlists'!$F$17>1),P561*'C. Dimensions & Masterlists'!$F$17/$E610,IF(AND($E610>0,$E610-O$569>0),IF($E610-O$569>1,P561/($E610-O$569),P561),0))","v":0},{"$f":"IF(AND($E610>0,'C. Dimensions & Masterlists'!$F$17>1),Q561*'C. Dimensions & Masterlists'!$F$17/$E610,IF(AND($E610>0,$E610-P$569>0),IF($E610-P$569>1,Q561/($E610-P$569),Q561),0))","v":0},{"$f":"IF(AND($E610>0,'C. Dimensions & Masterlists'!$F$17>1),R561*'C. Dimensions & Masterlists'!$F$17/$E610,IF(AND($E610>0,$E610-Q$569>0),IF($E610-Q$569>1,R561/($E610-Q$569),R561),0))","v":0},{"$f":"IF(AND($E610>0,'C. Dimensions & Masterlists'!$F$17>1),S561*'C. Dimensions & Masterlists'!$F$17/$E610,IF(AND($E610>0,$E610-R$569>0),IF($E610-R$569>1,S561/($E610-R$569),S561),0))","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,{"$f":"IF(AND($E611>0,'C. Dimensions & Masterlists'!$F$17>1),H562*'C. Dimensions & Masterlists'!$F$17/$E611,IF(AND($E611>0,$E611-H$569>0),IF($E611-H$569>1,H562/($E611-H$569),H562),0))","v":0},{"$f":"IF(AND($E611>0,'C. Dimensions & Masterlists'!$F$17>1),I562*'C. Dimensions & Masterlists'!$F$17/$E611,IF(AND($E611>0,$E611-H$569>0),IF($E611-H$569>1,I562/($E611-H$569),I562),0))","v":0},{"$f":"IF(AND($E611>0,'C. Dimensions & Masterlists'!$F$17>1),J562*'C. Dimensions & Masterlists'!$F$17/$E611,IF(AND($E611>0,$E611-I$569>0),IF($E611-I$569>1,J562/($E611-I$569),J562),0))","v":0},{"$f":"IF(AND($E611>0,'C. Dimensions & Masterlists'!$F$17>1),K562*'C. Dimensions & Masterlists'!$F$17/$E611,IF(AND($E611>0,$E611-J$569>0),IF($E611-J$569>1,K562/($E611-J$569),K562),0))","v":0},{"$f":"IF(AND($E611>0,'C. Dimensions & Masterlists'!$F$17>1),L562*'C. Dimensions & Masterlists'!$F$17/$E611,IF(AND($E611>0,$E611-K$569>0),IF($E611-K$569>1,L562/($E611-K$569),L562),0))","v":0},{"$f":"IF(AND($E611>0,'C. Dimensions & Masterlists'!$F$17>1),M562*'C. Dimensions & Masterlists'!$F$17/$E611,IF(AND($E611>0,$E611-L$569>0),IF($E611-L$569>1,M562/($E611-L$569),M562),0))","v":0},{"$f":"IF(AND($E611>0,'C. Dimensions & Masterlists'!$F$17>1),N562*'C. Dimensions & Masterlists'!$F$17/$E611,IF(AND($E611>0,$E611-M$569>0),IF($E611-M$569>1,N562/($E611-M$569),N562),0))","v":0},{"$f":"IF(AND($E611>0,'C. Dimensions & Masterlists'!$F$17>1),O562*'C. Dimensions & Masterlists'!$F$17/$E611,IF(AND($E611>0,$E611-N$569>0),IF($E611-N$569>1,O562/($E611-N$569),O562),0))","v":0},{"$f":"IF(AND($E611>0,'C. Dimensions & Masterlists'!$F$17>1),P562*'C. Dimensions & Masterlists'!$F$17/$E611,IF(AND($E611>0,$E611-O$569>0),IF($E611-O$569>1,P562/($E611-O$569),P562),0))","v":0},{"$f":"IF(AND($E611>0,'C. Dimensions & Masterlists'!$F$17>1),Q562*'C. Dimensions & Masterlists'!$F$17/$E611,IF(AND($E611>0,$E611-P$569>0),IF($E611-P$569>1,Q562/($E611-P$569),Q562),0))","v":0},{"$f":"IF(AND($E611>0,'C. Dimensions & Masterlists'!$F$17>1),R562*'C. Dimensions & Masterlists'!$F$17/$E611,IF(AND($E611>0,$E611-Q$569>0),IF($E611-Q$569>1,R562/($E611-Q$569),R562),0))","v":0},{"$f":"IF(AND($E611>0,'C. Dimensions & Masterlists'!$F$17>1),S562*'C. Dimensions & Masterlists'!$F$17/$E611,IF(AND($E611>0,$E611-R$569>0),IF($E611-R$569>1,S562/($E611-R$569),S562),0))","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,{"$f":"IF(AND($E612>0,'C. Dimensions & Masterlists'!$F$17>1),H563*'C. Dimensions & Masterlists'!$F$17/$E612,IF(AND($E612>0,$E612-H$569>0),IF($E612-H$569>1,H563/($E612-H$569),H563),0))","v":0},{"$f":"IF(AND($E612>0,'C. Dimensions & Masterlists'!$F$17>1),I563*'C. Dimensions & Masterlists'!$F$17/$E612,IF(AND($E612>0,$E612-H$569>0),IF($E612-H$569>1,I563/($E612-H$569),I563),0))","v":0},{"$f":"IF(AND($E612>0,'C. Dimensions & Masterlists'!$F$17>1),J563*'C. Dimensions & Masterlists'!$F$17/$E612,IF(AND($E612>0,$E612-I$569>0),IF($E612-I$569>1,J563/($E612-I$569),J563),0))","v":0},{"$f":"IF(AND($E612>0,'C. Dimensions & Masterlists'!$F$17>1),K563*'C. Dimensions & Masterlists'!$F$17/$E612,IF(AND($E612>0,$E612-J$569>0),IF($E612-J$569>1,K563/($E612-J$569),K563),0))","v":0},{"$f":"IF(AND($E612>0,'C. Dimensions & Masterlists'!$F$17>1),L563*'C. Dimensions & Masterlists'!$F$17/$E612,IF(AND($E612>0,$E612-K$569>0),IF($E612-K$569>1,L563/($E612-K$569),L563),0))","v":0},{"$f":"IF(AND($E612>0,'C. Dimensions & Masterlists'!$F$17>1),M563*'C. Dimensions & Masterlists'!$F$17/$E612,IF(AND($E612>0,$E612-L$569>0),IF($E612-L$569>1,M563/($E612-L$569),M563),0))","v":0},{"$f":"IF(AND($E612>0,'C. Dimensions & Masterlists'!$F$17>1),N563*'C. Dimensions & Masterlists'!$F$17/$E612,IF(AND($E612>0,$E612-M$569>0),IF($E612-M$569>1,N563/($E612-M$569),N563),0))","v":0},{"$f":"IF(AND($E612>0,'C. Dimensions & Masterlists'!$F$17>1),O563*'C. Dimensions & Masterlists'!$F$17/$E612,IF(AND($E612>0,$E612-N$569>0),IF($E612-N$569>1,O563/($E612-N$569),O563),0))","v":0},{"$f":"IF(AND($E612>0,'C. Dimensions & Masterlists'!$F$17>1),P563*'C. Dimensions & Masterlists'!$F$17/$E612,IF(AND($E612>0,$E612-O$569>0),IF($E612-O$569>1,P563/($E612-O$569),P563),0))","v":0},{"$f":"IF(AND($E612>0,'C. Dimensions & Masterlists'!$F$17>1),Q563*'C. Dimensions & Masterlists'!$F$17/$E612,IF(AND($E612>0,$E612-P$569>0),IF($E612-P$569>1,Q563/($E612-P$569),Q563),0))","v":0},{"$f":"IF(AND($E612>0,'C. Dimensions & Masterlists'!$F$17>1),R563*'C. Dimensions & Masterlists'!$F$17/$E612,IF(AND($E612>0,$E612-Q$569>0),IF($E612-Q$569>1,R563/($E612-Q$569),R563),0))","v":0},{"$f":"IF(AND($E612>0,'C. Dimensions & Masterlists'!$F$17>1),S563*'C. Dimensions & Masterlists'!$F$17/$E612,IF(AND($E612>0,$E612-R$569>0),IF($E612-R$569>1,S563/($E612-R$569),S563),0))","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,{"$f":"IF(AND($E613>0,'C. Dimensions & Masterlists'!$F$17>1),H564*'C. Dimensions & Masterlists'!$F$17/$E613,IF(AND($E613>0,$E613-H$569>0),IF($E613-H$569>1,H564/($E613-H$569),H564),0))","v":0},{"$f":"IF(AND($E613>0,'C. Dimensions & Masterlists'!$F$17>1),I564*'C. Dimensions & Masterlists'!$F$17/$E613,IF(AND($E613>0,$E613-H$569>0),IF($E613-H$569>1,I564/($E613-H$569),I564),0))","v":0},{"$f":"IF(AND($E613>0,'C. Dimensions & Masterlists'!$F$17>1),J564*'C. Dimensions & Masterlists'!$F$17/$E613,IF(AND($E613>0,$E613-I$569>0),IF($E613-I$569>1,J564/($E613-I$569),J564),0))","v":0},{"$f":"IF(AND($E613>0,'C. Dimensions & Masterlists'!$F$17>1),K564*'C. Dimensions & Masterlists'!$F$17/$E613,IF(AND($E613>0,$E613-J$569>0),IF($E613-J$569>1,K564/($E613-J$569),K564),0))","v":0},{"$f":"IF(AND($E613>0,'C. Dimensions & Masterlists'!$F$17>1),L564*'C. Dimensions & Masterlists'!$F$17/$E613,IF(AND($E613>0,$E613-K$569>0),IF($E613-K$569>1,L564/($E613-K$569),L564),0))","v":0},{"$f":"IF(AND($E613>0,'C. Dimensions & Masterlists'!$F$17>1),M564*'C. Dimensions & Masterlists'!$F$17/$E613,IF(AND($E613>0,$E613-L$569>0),IF($E613-L$569>1,M564/($E613-L$569),M564),0))","v":0},{"$f":"IF(AND($E613>0,'C. Dimensions & Masterlists'!$F$17>1),N564*'C. Dimensions & Masterlists'!$F$17/$E613,IF(AND($E613>0,$E613-M$569>0),IF($E613-M$569>1,N564/($E613-M$569),N564),0))","v":0},{"$f":"IF(AND($E613>0,'C. Dimensions & Masterlists'!$F$17>1),O564*'C. Dimensions & Masterlists'!$F$17/$E613,IF(AND($E613>0,$E613-N$569>0),IF($E613-N$569>1,O564/($E613-N$569),O564),0))","v":0},{"$f":"IF(AND($E613>0,'C. Dimensions & Masterlists'!$F$17>1),P564*'C. Dimensions & Masterlists'!$F$17/$E613,IF(AND($E613>0,$E613-O$569>0),IF($E613-O$569>1,P564/($E613-O$569),P564),0))","v":0},{"$f":"IF(AND($E613>0,'C. Dimensions & Masterlists'!$F$17>1),Q564*'C. Dimensions & Masterlists'!$F$17/$E613,IF(AND($E613>0,$E613-P$569>0),IF($E613-P$569>1,Q564/($E613-P$569),Q564),0))","v":0},{"$f":"IF(AND($E613>0,'C. Dimensions & Masterlists'!$F$17>1),R564*'C. Dimensions & Masterlists'!$F$17/$E613,IF(AND($E613>0,$E613-Q$569>0),IF($E613-Q$569>1,R564/($E613-Q$569),R564),0))","v":0},{"$f":"IF(AND($E613>0,'C. Dimensions & Masterlists'!$F$17>1),S564*'C. Dimensions & Masterlists'!$F$17/$E613,IF(AND($E613>0,$E613-R$569>0),IF($E613-R$569>1,S564/($E613-R$569),S564),0))","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,{"$f":"IF(AND($E614>0,'C. Dimensions & Masterlists'!$F$17>1),H565*'C. Dimensions & Masterlists'!$F$17/$E614,IF(AND($E614>0,$E614-H$569>0),IF($E614-H$569>1,H565/($E614-H$569),H565),0))","v":0},{"$f":"IF(AND($E614>0,'C. Dimensions & Masterlists'!$F$17>1),I565*'C. Dimensions & Masterlists'!$F$17/$E614,IF(AND($E614>0,$E614-H$569>0),IF($E614-H$569>1,I565/($E614-H$569),I565),0))","v":0},{"$f":"IF(AND($E614>0,'C. Dimensions & Masterlists'!$F$17>1),J565*'C. Dimensions & Masterlists'!$F$17/$E614,IF(AND($E614>0,$E614-I$569>0),IF($E614-I$569>1,J565/($E614-I$569),J565),0))","v":0},{"$f":"IF(AND($E614>0,'C. Dimensions & Masterlists'!$F$17>1),K565*'C. Dimensions & Masterlists'!$F$17/$E614,IF(AND($E614>0,$E614-J$569>0),IF($E614-J$569>1,K565/($E614-J$569),K565),0))","v":0},{"$f":"IF(AND($E614>0,'C. Dimensions & Masterlists'!$F$17>1),L565*'C. Dimensions & Masterlists'!$F$17/$E614,IF(AND($E614>0,$E614-K$569>0),IF($E614-K$569>1,L565/($E614-K$569),L565),0))","v":0},{"$f":"IF(AND($E614>0,'C. Dimensions & Masterlists'!$F$17>1),M565*'C. Dimensions & Masterlists'!$F$17/$E614,IF(AND($E614>0,$E614-L$569>0),IF($E614-L$569>1,M565/($E614-L$569),M565),0))","v":0},{"$f":"IF(AND($E614>0,'C. Dimensions & Masterlists'!$F$17>1),N565*'C. Dimensions & Masterlists'!$F$17/$E614,IF(AND($E614>0,$E614-M$569>0),IF($E614-M$569>1,N565/($E614-M$569),N565),0))","v":0},{"$f":"IF(AND($E614>0,'C. Dimensions & Masterlists'!$F$17>1),O565*'C. Dimensions & Masterlists'!$F$17/$E614,IF(AND($E614>0,$E614-N$569>0),IF($E614-N$569>1,O565/($E614-N$569),O565),0))","v":0},{"$f":"IF(AND($E614>0,'C. Dimensions & Masterlists'!$F$17>1),P565*'C. Dimensions & Masterlists'!$F$17/$E614,IF(AND($E614>0,$E614-O$569>0),IF($E614-O$569>1,P565/($E614-O$569),P565),0))","v":0},{"$f":"IF(AND($E614>0,'C. Dimensions & Masterlists'!$F$17>1),Q565*'C. Dimensions & Masterlists'!$F$17/$E614,IF(AND($E614>0,$E614-P$569>0),IF($E614-P$569>1,Q565/($E614-P$569),Q565),0))","v":0},{"$f":"IF(AND($E614>0,'C. Dimensions & Masterlists'!$F$17>1),R565*'C. Dimensions & Masterlists'!$F$17/$E614,IF(AND($E614>0,$E614-Q$569>0),IF($E614-Q$569>1,R565/($E614-Q$569),R565),0))","v":0},{"$f":"IF(AND($E614>0,'C. Dimensions & Masterlists'!$F$17>1),S565*'C. Dimensions & Masterlists'!$F$17/$E614,IF(AND($E614>0,$E614-R$569>0),IF($E614-R$569>1,S565/($E614-R$569),S565),0))","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H595:H614)","v":0},409.78611827188342,97.720447717264051,97.720447717264051,97.720447717264051,97.720447717264051,97.720350150035188,18.875113794428422,18.875035038569287,18.874962334397466,18.874894318151412,5.2920365840845154,979.18030136060599]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H618,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C621,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H68","v":143.87536040297127},{"$f":"H621-I573","v":139.76463582002924},{"$f":"I621-J573","v":135.65391123708721},131.54318665414519,127.43246207120315,123.32173748826111,119.21101290531907,115.10028832237703,110.98956373943498,106.87883915649294,102.7681145735509,98.657389990608863,{"$f":"SUM(G621:S621)","v":1455.196502361481}]
[null,null,"CA02","Copper cables",null,null,null,88.709497927521269,84.274023031145205,{"$f":"I622-J574","v":79.838548134769141},75.403073238393077,70.967598342017013,{"$f":"IF((L622-M574-(M325/M$268))<0,0,L622-M574-(M325/M$268))","v":66.046834998856099},{"$f":"IF((M622-N574-(N325/N$268))<0,0,M622-N574-(N325/N$268))","v":61.246135624722584},56.539849895557467,51.910773129788218,47.346804880794636,43.042549891631488,38.73829490246834,764.06398399766454]
[null,null,"CA03","Other cables",null,null,null,40.787517741025113,38.748141853973856,{"$f":"I623-J575","v":36.708765966922599},34.669390079871341,32.630014192820084,{"$f":"IF((L623-M575-(M326/M$268))<0,0,L623-M575-(M326/M$268))","v":30.261799434416005},27.973087755636026,25.747839188947896,23.574712440536036,21.445686206527721,19.496078369570657,17.54647053261359,349.58950376286094]
[null,null,"CA04","Pair gain systems",null,null,null,14.077392238682304,12.904276218792113,{"$f":"I624-J576","v":11.731160198901922},10.558044179011729,9.3849281591215359,{"$f":"IF((L624-M576-(M327/M$268))<0,0,L624-M576-(M327/M$268))","v":8.0884723877781699},6.8357877173010877,5.6194662057179317,4.4345601054841257,3.278025678618707,2.1853504524124716,1.0926752262062358,90.190138768028334]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,1.0874100345368742,0.99679253165880133,{"$f":"I625-J577","v":0.90617502878072842},0.81555752590265562,0.72494002302458282,{"$f":"IF((L625-M577-(M328/M$268))<0,0,L625-M577-(M328/M$268))","v":0.63009972724137697},0.53526540072077367,0.44087360352713062,0.34731546466088875,0.2550154657316715,0.17001031048778098,8.500515524389049E-2,6.9944602715171547]
[null,null,"CA06","Other CAN assets",null,null,null,0,0,{"$f":"I626-J578","v":0},0,0,{"$f":"IF((L626-M578-(M329/M$268))<0,0,L626-M578-(M329/M$268))","v":0},0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,3.3120454161799397,0,{"$f":"I627-J579","v":0},0,0,0,0,0,0,0,0,0,3.3120454161799397]
[null,null,"CA08","Network Land",null,null,null,0,0,{"$f":"I628-J580","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,24.017693225471756,0,{"$f":"I629-J581","v":0},0,0,0,0,0,0,0,0,0,24.017693225471756]
[null,null,"CA10","Indirect Capital Assets",null,null,null,197.57622493623026,177.81860244260724,{"$f":"I630-J582","v":158.06097994898423},138.30335745536121,118.54573496173818,98.788112468115145,79.030489974492113,59.272867480869081,39.515244987246049,19.757622493623025,0,0,1086.6692371492666]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,0,{"$f":"I631-J583","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,0,{"$f":"I632-J584","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,0,{"$f":"I633-J585","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,0,{"$f":"I634-J586","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,0,{"$f":"I635-J587","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,0,{"$f":"I636-J588","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,0,{"$f":"I637-J589","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,0,0,{"$f":"I638-J590","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,{"$f":"H639-I591","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,{"$f":"H640-I592","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H621:H640)","v":513.44314192261879},454.50647189820643,422.89954051544589,391.29260913268513,359.68567774992454,327.1370565046679,294.83177937819164,262.72118469699654,230.7721698671503,198.96199388178869,167.6621035976533,156.11983580714093,3780.0335649524704]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C643,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H90","v":60.143129132217361},{"$f":"H643-I595","v":57.915605831024124},{"$f":"I643-J595","v":55.688082529830886},53.460559228637649,51.233035927444412,{"$f":"IF((L643-M595-(M346/M$268))<0,0,L643-M595-(M346/M$268))","v":49.003366147216624},{"$f":"IF((M643-N595-(N346/N$268))<0,0,M643-N595-(N346/N$268))","v":46.774119053476987},44.54520493374779,42.316563307795789,40.088151472851244,37.861031946581733,35.633912420312221,{"$f":"SUM(G643:S643)","v":574.66276193113674}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,7.7157139869153644E-3,{"$f":"H644-I596","v":7.4070854274387501E-3},7.0984568679621357E-3,6.7898283084855213E-3,6.481199749008907E-3,6.1725711895322926E-3,5.8639426300556782E-3,5.5553140705790639E-3,5.2466855111024495E-3,4.9380569516258351E-3,4.6294283921492208E-3,4.3207998326726064E-3,7.2219082917527821E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,1.4074215467936408,1.3370504694539589,1.2666793921142769,1.196308314774595,1.125937237434913,1.0555661600952311,0.98519508275554901,0.91482400541586695,0.84445292807618488,0.77408185073650282,0.70371077339682075,0.63333969605713869,12.244567457104678]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,98.023265460352249,95.443705842974552,92.864146225596855,90.284586608219158,87.705026990841475,85.125467373463778,82.545907756086081,79.966348138708383,77.386788521330701,74.807228903953018,72.22766928657532,69.648109669197623,1006.0282507772993]
[null,null,"CO05","Transmission Equipment ",null,null,null,166.05258896122515,0,0,0,0,0,0,0,0,0,0,0,166.05258896122515]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,6.634843752610454,6.2201660180723009,5.8054882835341477,5.3908105489959945,4.9761328144578414,4.5614550799196882,4.1467773453815351,3.7320996108433815,3.3174218763052279,2.9027441417670743,2.4880664072289207,2.0733886726907671,52.249394551807335]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,8.1802905267817803,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G649:S649)","v":8.1802905267817803}]
[null,null,"CO08","Network Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G650:S650)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,null,137.83279106661246,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G651:S651)","v":137.83279106661246}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,135.828577340669,122.24571960660209,108.66286187253519,95.080004138468297,81.497146404401391,67.914288670334486,54.331430936267587,40.748573202200689,27.16571546813379,13.582857734066895,0,0,{"$f":"SUM(G652:S652)","v":747.05717537367946}]
[null,null,"CO11","LSS equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G653:S653)","v":0}]
[null,null,"CO12","Data Equipment",null,null,null,473.07089774513338,394.2257481209445,315.38059849675562,236.53544887256672,157.69029924837781,{"$f":"L654-M606","v":78.845149624188906},{"$f":"M654-N606","v":0},{"$f":"N654-O606","v":0},{"$f":"O654-P606","v":0},{"$f":"P654-Q606","v":0},0,0,1655.7481421079669]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H643:H662)","v":1087.1815212463825},677.39540297449889,579.67495525723496,481.9545075399709,384.23405982270685,286.51146562640827,188.7892941165978,169.91260520498668,151.03618878715281,132.16000216032634,113.28510784217494,107.99307125809042,4360.1281818365314]
[]
[]
[null,"9.3.3",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D668","v":"Roll-Forward Capital Net Additions in Year 2010/2011"}]
[]
[null,null,"Y02",{"$f":"VLOOKUP(C668,FYears,2,FALSE)","v":"2010/2011"}]
[]
[null,null,"Tax Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,{"$f":"VLOOKUP(I671,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C674,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,0,{"$f":"I771","v":96.044380935286682},93.300255765707064,90.556130596127446,87.812005426547827,85.067880256968209,82.323755087388591,79.579629917808973,76.835504748229354,74.091379578649736,71.347254409070118,{"$f":"SUM(G674:S674)","v":836.95817672178396}]
[null,null,"CA02","Copper cables",null,null,null,null,0,56.792254962668345,53.952642214534926,51.113029466401507,48.273416718268088,44.948515523349812,41.741656262264009,38.627317422142426,35.588365777526761,32.612728691077578,29.895001300154448,433.54492833838788]
[null,null,"CA03","Other cables",null,null,null,null,0,42.83786287431672,40.695969730600886,38.554076586885053,36.412183443169219,33.941451428100564,31.548852330692032,29.218424638788914,26.938870573569439,24.702182896254296,22.643667654899772,327.49354215727692]
[null,null,"CA04","Pair gain systems",null,null,null,null,0,18.860018324415407,17.288350130714122,15.716681937012838,14.145013743311555,12.450005798157097,10.796566458307259,9.1771762627065812,7.5866340264985981,6.0214128207044908,4.5160596155283681,116.55791911735629]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,0,0.52831220739023887,0.48428619010771895,0.44026017282519903,0.3962341555426791,0.34798534535502623,0.2996670974138127,0.25167661499546823,0.20434709433540779,0.15800654270433115,0.11850490702824837,3.2292803276981301]
[null,null,"CA06","Other CAN assets",null,null,null,null,0,9.7221771378629751E-2,8.9119957097077276E-2,8.1018142815524802E-2,7.2916328533972327E-2,6.4259097067234858E-2,5.4224770457105873E-2,4.3462029273259151E-2,3.2482159965275738E-2,2.1740090526531412E-2,1.6305067894898558E-2,0.57274941500950982]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,0,3.5264132107266977,0,0,0,0,0,0,0,0,0,3.5264132107266977]
[null,null,"CA08","Network Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,0,32.196293752731144,0,0,0,0,0,0,0,0,0,32.196293752731144]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,0,202.60651254164378,182.34586128747941,162.08521003331504,141.82455877915066,121.56390752498629,101.3032562708219,81.042605016657518,60.781953762493139,40.521302508328759,20.26065125416438,1114.3358189790408]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,0,{"$f":"I787","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I674:I693)","v":0},453.48927058055767,388.1564852762412,358.54640693538261,328.93632859452401,298.38400497398425,268.06797827734471,237.94029190237313,207.96815814261797,178.12875312824571,148.79744420874022,2868.4151220200115]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C696,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,0,{"$f":"I793","v":18.544262817546116},17.857438268748112,17.170613719950108,16.483789171152104,15.794818143319548,15.106265559921713,14.418042008197141,13.730087199970756,13.042358547543238,12.35591862398833,{"$f":"SUM(G696:S696)","v":154.50359406033721}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,0,1.4066653872803781E-2,1.350398771789163E-2,1.2941321562979479E-2,1.2378655408067329E-2,1.1815989253155178E-2,1.1253323098243027E-2,1.0690656943330877E-2,1.0127990788418726E-2,9.5653246335065754E-3,9.0026584785944247E-3,0.11534656175699104]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,0,1.010550812765417,0.96002327212714622,0.90949573148887541,0.85896819085060461,0.8084406502123338,0.75791310957406299,0.70738556893579208,0.65685802829752116,0.60633048765925035,0.55580294702097954,7.831768798931984]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,0,87.66804225597177,85.360988512393561,83.053934768815353,80.746881025237144,78.439827281658935,76.132773538080727,73.825719794502518,71.51866605092431,69.211612307346101,66.904558563767893,772.8630040986983]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,0,143.30091811942856,0,0,0,0,0,0,0,0,0,143.30091811942856]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,0,7.6505530362684242,7.172393471501648,6.6942339067348717,6.2160743419680955,5.7379147772013193,5.259755212434543,4.7815956476677668,4.3034360829009906,3.8252765181342139,3.3471169533674372,54.988349948179312]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,0,8.7097490995451068,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G702:S702)","v":8.7097490995451068}]
[null,null,"CO08","Network Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G703:S703)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,0,184.76816188296979,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G704:S704)","v":184.76816188296979}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,0,139.28677080133588,125.35809372120229,111.42941664106871,97.500739560935131,83.572062480801534,69.643385400667938,55.714708320534349,41.78603124040076,27.857354160267171,13.928677080133586,{"$f":"SUM(G705:S705)","v":766.07723940734741}]
[null,null,"CO11","LSS equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G706:S706)","v":0}]
[null,null,"CO12","Data Equipment",null,null,null,null,0,407.45906503844242,339.54922086536868,271.63937669229495,203.72953251922121,135.81968834614747,67.909844173073736,0,0,0,0,1426.1067276345486]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,0,{"$f":"I809","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I696:I715)","v":0},998.4121405181462,576.27166209905931,490.91001278191584,405.54836346477236,320.1845676685943,234.82119031685096,149.45814199678091,132.00520659328276,114.55249734558348,97.10107682675681,3519.2648596117433]
[]
[null,null,"Depreciation"]
[null,null,null,null,null,"Elapsed Years",null,null,{"$f":"0","v":0},{"$f":"I719+1","v":1},2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,{"$f":"VLOOKUP(I720,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C723,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,null,{"$f":"IF(AND($E723>0,'C. Dimensions & Masterlists'!$F$16>1),I674*'C. Dimensions & Masterlists'!$F$16/$E723,IF(AND($E723>0,$E723-I$719>0),IF($E723-I$719>1,I674/($E723-I$719),I674),0))","v":0},{"$f":"IF(AND($E723>0,'C. Dimensions & Masterlists'!$F$16>1),J674*'C. Dimensions & Masterlists'!$F$16/$E723,IF(AND($E723>0,$E723-I$719>0),IF($E723-I$719>1,J674/($E723-I$719),J674),0))","v":2.7441251695796196},{"$f":"IF(AND($E723>0,'C. Dimensions & Masterlists'!$F$16>1),K674*'C. Dimensions & Masterlists'!$F$16/$E723,IF(AND($E723>0,$E723-J$719>0),IF($E723-J$719>1,K674/($E723-J$719),K674),0))","v":2.7441251695796196},{"$f":"IF(AND($E723>0,'C. Dimensions & Masterlists'!$F$16>1),L674*'C. Dimensions & Masterlists'!$F$16/$E723,IF(AND($E723>0,$E723-K$719>0),IF($E723-K$719>1,L674/($E723-K$719),L674),0))","v":2.7441251695796196},{"$f":"IF(AND($E723>0,'C. Dimensions & Masterlists'!$F$16>1),M674*'C. Dimensions & Masterlists'!$F$16/$E723,IF(AND($E723>0,$E723-L$719>0),IF($E723-L$719>1,M674/($E723-L$719),M674),0))","v":2.7441251695796196},{"$f":"IF(AND($E723>0,'C. Dimensions & Masterlists'!$F$16>1),N674*'C. Dimensions & Masterlists'!$F$16/$E723,IF(AND($E723>0,$E723-M$719>0),IF($E723-M$719>1,N674/($E723-M$719),N674),0))","v":2.7441251695796196},{"$f":"IF(AND($E723>0,'C. Dimensions & Masterlists'!$F$16>1),O674*'C. Dimensions & Masterlists'!$F$16/$E723,IF(AND($E723>0,$E723-N$719>0),IF($E723-N$719>1,O674/($E723-N$719),O674),0))","v":2.7441251695796196},{"$f":"IF(AND($E723>0,'C. Dimensions & Masterlists'!$F$16>1),P674*'C. Dimensions & Masterlists'!$F$16/$E723,IF(AND($E723>0,$E723-O$719>0),IF($E723-O$719>1,P674/($E723-O$719),P674),0))","v":2.7441251695796196},{"$f":"IF(AND($E723>0,'C. Dimensions & Masterlists'!$F$16>1),Q674*'C. Dimensions & Masterlists'!$F$16/$E723,IF(AND($E723>0,$E723-P$719>0),IF($E723-P$719>1,Q674/($E723-P$719),Q674),0))","v":2.7441251695796196},{"$f":"IF(AND($E723>0,'C. Dimensions & Masterlists'!$F$16>1),R674*'C. Dimensions & Masterlists'!$F$16/$E723,IF(AND($E723>0,$E723-Q$719>0),IF($E723-Q$719>1,R674/($E723-Q$719),R674),0))","v":2.74412516957962},{"$f":"IF(AND($E723>0,'C. Dimensions & Masterlists'!$F$16>1),S674*'C. Dimensions & Masterlists'!$F$16/$E723,IF(AND($E723>0,$E723-R$719>0),IF($E723-R$719>1,S674/($E723-R$719),S674),0))","v":2.74412516957962},{"$f":"SUM(G723:S723)","v":27.44125169579619}]
[null,null,"CA02","Copper cables",20,null,null,null,{"$f":"IF(AND($E724>0,'C. Dimensions & Masterlists'!$F$16>1),I675*'C. Dimensions & Masterlists'!$F$16/$E724,IF(AND($E724>0,$E724-I$719>0),IF($E724-I$719>1,I675/($E724-I$719),I675),0))","v":0},{"$f":"IF(AND($E724>0,'C. Dimensions & Masterlists'!$F$16>1),J675*'C. Dimensions & Masterlists'!$F$16/$E724,IF(AND($E724>0,$E724-I$719>0),IF($E724-I$719>1,J675/($E724-I$719),J675),0))","v":2.8396127481334172},{"$f":"IF(AND($E724>0,'C. Dimensions & Masterlists'!$F$16>1),K675*'C. Dimensions & Masterlists'!$F$16/$E724,IF(AND($E724>0,$E724-J$719>0),IF($E724-J$719>1,K675/($E724-J$719),K675),0))","v":2.8396127481334172},{"$f":"IF(AND($E724>0,'C. Dimensions & Masterlists'!$F$16>1),L675*'C. Dimensions & Masterlists'!$F$16/$E724,IF(AND($E724>0,$E724-K$719>0),IF($E724-K$719>1,L675/($E724-K$719),L675),0))","v":2.8396127481334172},{"$f":"IF(AND($E724>0,'C. Dimensions & Masterlists'!$F$16>1),M675*'C. Dimensions & Masterlists'!$F$16/$E724,IF(AND($E724>0,$E724-L$719>0),IF($E724-L$719>1,M675/($E724-L$719),M675),0))","v":2.8396127481334168},{"$f":"IF(AND($E724>0,'C. Dimensions & Masterlists'!$F$16>1),N675*'C. Dimensions & Masterlists'!$F$16/$E724,IF(AND($E724>0,$E724-M$719>0),IF($E724-M$719>1,N675/($E724-M$719),N675),0))","v":2.8092822202093632},{"$f":"IF(AND($E724>0,'C. Dimensions & Masterlists'!$F$16>1),O675*'C. Dimensions & Masterlists'!$F$16/$E724,IF(AND($E724>0,$E724-N$719>0),IF($E724-N$719>1,O675/($E724-N$719),O675),0))","v":2.7827770841509341},{"$f":"IF(AND($E724>0,'C. Dimensions & Masterlists'!$F$16>1),P675*'C. Dimensions & Masterlists'!$F$16/$E724,IF(AND($E724>0,$E724-O$719>0),IF($E724-O$719>1,P675/($E724-O$719),P675),0))","v":2.759094101581602},{"$f":"IF(AND($E724>0,'C. Dimensions & Masterlists'!$F$16>1),Q675*'C. Dimensions & Masterlists'!$F$16/$E724,IF(AND($E724>0,$E724-P$719>0),IF($E724-P$719>1,Q675/($E724-P$719),Q675),0))","v":2.7375665982712891},{"$f":"IF(AND($E724>0,'C. Dimensions & Masterlists'!$F$16>1),R675*'C. Dimensions & Masterlists'!$F$16/$E724,IF(AND($E724>0,$E724-Q$719>0),IF($E724-Q$719>1,R675/($E724-Q$719),R675),0))","v":2.7177273909231316},{"$f":"IF(AND($E724>0,'C. Dimensions & Masterlists'!$F$16>1),S675*'C. Dimensions & Masterlists'!$F$16/$E724,IF(AND($E724>0,$E724-R$719>0),IF($E724-R$719>1,S675/($E724-R$719),S675),0))","v":2.7177273909231316},27.88262577859312]
[null,null,"CA03","Other cables",20,null,null,null,{"$f":"IF(AND($E725>0,'C. Dimensions & Masterlists'!$F$16>1),I676*'C. Dimensions & Masterlists'!$F$16/$E725,IF(AND($E725>0,$E725-I$719>0),IF($E725-I$719>1,I676/($E725-I$719),I676),0))","v":0},{"$f":"IF(AND($E725>0,'C. Dimensions & Masterlists'!$F$16>1),J676*'C. Dimensions & Masterlists'!$F$16/$E725,IF(AND($E725>0,$E725-I$719>0),IF($E725-I$719>1,J676/($E725-I$719),J676),0))","v":2.1418931437158362},{"$f":"IF(AND($E725>0,'C. Dimensions & Masterlists'!$F$16>1),K676*'C. Dimensions & Masterlists'!$F$16/$E725,IF(AND($E725>0,$E725-J$719>0),IF($E725-J$719>1,K676/($E725-J$719),K676),0))","v":2.1418931437158362},{"$f":"IF(AND($E725>0,'C. Dimensions & Masterlists'!$F$16>1),L676*'C. Dimensions & Masterlists'!$F$16/$E725,IF(AND($E725>0,$E725-K$719>0),IF($E725-K$719>1,L676/($E725-K$719),L676),0))","v":2.1418931437158362},{"$f":"IF(AND($E725>0,'C. Dimensions & Masterlists'!$F$16>1),M676*'C. Dimensions & Masterlists'!$F$16/$E725,IF(AND($E725>0,$E725-L$719>0),IF($E725-L$719>1,M676/($E725-L$719),M676),0))","v":2.1418931437158366},{"$f":"IF(AND($E725>0,'C. Dimensions & Masterlists'!$F$16>1),N676*'C. Dimensions & Masterlists'!$F$16/$E725,IF(AND($E725>0,$E725-M$719>0),IF($E725-M$719>1,N676/($E725-M$719),N676),0))","v":2.1213407142562852},{"$f":"IF(AND($E725>0,'C. Dimensions & Masterlists'!$F$16>1),O676*'C. Dimensions & Masterlists'!$F$16/$E725,IF(AND($E725>0,$E725-N$719>0),IF($E725-N$719>1,O676/($E725-N$719),O676),0))","v":2.1032568220461356},{"$f":"IF(AND($E725>0,'C. Dimensions & Masterlists'!$F$16>1),P676*'C. Dimensions & Masterlists'!$F$16/$E725,IF(AND($E725>0,$E725-O$719>0),IF($E725-O$719>1,P676/($E725-O$719),P676),0))","v":2.0870303313420653},{"$f":"IF(AND($E725>0,'C. Dimensions & Masterlists'!$F$16>1),Q676*'C. Dimensions & Masterlists'!$F$16/$E725,IF(AND($E725>0,$E725-P$719>0),IF($E725-P$719>1,Q676/($E725-P$719),Q676),0))","v":2.0722208133514952},{"$f":"IF(AND($E725>0,'C. Dimensions & Masterlists'!$F$16>1),R676*'C. Dimensions & Masterlists'!$F$16/$E725,IF(AND($E725>0,$E725-Q$719>0),IF($E725-Q$719>1,R676/($E725-Q$719),R676),0))","v":2.0585152413545247},{"$f":"IF(AND($E725>0,'C. Dimensions & Masterlists'!$F$16>1),S676*'C. Dimensions & Masterlists'!$F$16/$E725,IF(AND($E725>0,$E725-R$719>0),IF($E725-R$719>1,S676/($E725-R$719),S676),0))","v":2.0585152413545247},21.068451738568374]
[null,null,"CA04","Pair gain systems",12,null,null,null,{"$f":"IF(AND($E726>0,'C. Dimensions & Masterlists'!$F$16>1),I677*'C. Dimensions & Masterlists'!$F$16/$E726,IF(AND($E726>0,$E726-I$719>0),IF($E726-I$719>1,I677/($E726-I$719),I677),0))","v":0},{"$f":"IF(AND($E726>0,'C. Dimensions & Masterlists'!$F$16>1),J677*'C. Dimensions & Masterlists'!$F$16/$E726,IF(AND($E726>0,$E726-I$719>0),IF($E726-I$719>1,J677/($E726-I$719),J677),0))","v":1.571668193701284},{"$f":"IF(AND($E726>0,'C. Dimensions & Masterlists'!$F$16>1),K677*'C. Dimensions & Masterlists'!$F$16/$E726,IF(AND($E726>0,$E726-J$719>0),IF($E726-J$719>1,K677/($E726-J$719),K677),0))","v":1.5716681937012837},{"$f":"IF(AND($E726>0,'C. Dimensions & Masterlists'!$F$16>1),L677*'C. Dimensions & Masterlists'!$F$16/$E726,IF(AND($E726>0,$E726-K$719>0),IF($E726-K$719>1,L677/($E726-K$719),L677),0))","v":1.5716681937012837},{"$f":"IF(AND($E726>0,'C. Dimensions & Masterlists'!$F$16>1),M677*'C. Dimensions & Masterlists'!$F$16/$E726,IF(AND($E726>0,$E726-L$719>0),IF($E726-L$719>1,M677/($E726-L$719),M677),0))","v":1.571668193701284},{"$f":"IF(AND($E726>0,'C. Dimensions & Masterlists'!$F$16>1),N677*'C. Dimensions & Masterlists'!$F$16/$E726,IF(AND($E726>0,$E726-M$719>0),IF($E726-M$719>1,N677/($E726-M$719),N677),0))","v":1.5562507247696371},{"$f":"IF(AND($E726>0,'C. Dimensions & Masterlists'!$F$16>1),O677*'C. Dimensions & Masterlists'!$F$16/$E726,IF(AND($E726>0,$E726-N$719>0),IF($E726-N$719>1,O677/($E726-N$719),O677),0))","v":1.5423666369010369},{"$f":"IF(AND($E726>0,'C. Dimensions & Masterlists'!$F$16>1),P677*'C. Dimensions & Masterlists'!$F$16/$E726,IF(AND($E726>0,$E726-O$719>0),IF($E726-O$719>1,P677/($E726-O$719),P677),0))","v":1.5295293771177636},{"$f":"IF(AND($E726>0,'C. Dimensions & Masterlists'!$F$16>1),Q677*'C. Dimensions & Masterlists'!$F$16/$E726,IF(AND($E726>0,$E726-P$719>0),IF($E726-P$719>1,Q677/($E726-P$719),Q677),0))","v":1.5173268052997195},{"$f":"IF(AND($E726>0,'C. Dimensions & Masterlists'!$F$16>1),R677*'C. Dimensions & Masterlists'!$F$16/$E726,IF(AND($E726>0,$E726-Q$719>0),IF($E726-Q$719>1,R677/($E726-Q$719),R677),0))","v":1.5053532051761227},{"$f":"IF(AND($E726>0,'C. Dimensions & Masterlists'!$F$16>1),S677*'C. Dimensions & Masterlists'!$F$16/$E726,IF(AND($E726>0,$E726-R$719>0),IF($E726-R$719>1,S677/($E726-R$719),S677),0))","v":1.5053532051761227},15.442852729245537]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,{"$f":"IF(AND($E727>0,'C. Dimensions & Masterlists'!$F$16>1),I678*'C. Dimensions & Masterlists'!$F$16/$E727,IF(AND($E727>0,$E727-I$719>0),IF($E727-I$719>1,I678/($E727-I$719),I678),0))","v":0},{"$f":"IF(AND($E727>0,'C. Dimensions & Masterlists'!$F$16>1),J678*'C. Dimensions & Masterlists'!$F$16/$E727,IF(AND($E727>0,$E727-I$719>0),IF($E727-I$719>1,J678/($E727-I$719),J678),0))","v":4.4026017282519904E-2},{"$f":"IF(AND($E727>0,'C. Dimensions & Masterlists'!$F$16>1),K678*'C. Dimensions & Masterlists'!$F$16/$E727,IF(AND($E727>0,$E727-J$719>0),IF($E727-J$719>1,K678/($E727-J$719),K678),0))","v":4.4026017282519904E-2},{"$f":"IF(AND($E727>0,'C. Dimensions & Masterlists'!$F$16>1),L678*'C. Dimensions & Masterlists'!$F$16/$E727,IF(AND($E727>0,$E727-K$719>0),IF($E727-K$719>1,L678/($E727-K$719),L678),0))","v":4.4026017282519904E-2},{"$f":"IF(AND($E727>0,'C. Dimensions & Masterlists'!$F$16>1),M678*'C. Dimensions & Masterlists'!$F$16/$E727,IF(AND($E727>0,$E727-L$719>0),IF($E727-L$719>1,M678/($E727-L$719),M678),0))","v":4.4026017282519897E-2},{"$f":"IF(AND($E727>0,'C. Dimensions & Masterlists'!$F$16>1),N678*'C. Dimensions & Masterlists'!$F$16/$E727,IF(AND($E727>0,$E727-M$719>0),IF($E727-M$719>1,N678/($E727-M$719),N678),0))","v":4.3498168169378279E-2},{"$f":"IF(AND($E727>0,'C. Dimensions & Masterlists'!$F$16>1),O678*'C. Dimensions & Masterlists'!$F$16/$E727,IF(AND($E727>0,$E727-N$719>0),IF($E727-N$719>1,O678/($E727-N$719),O678),0))","v":4.2809585344830384E-2},{"$f":"IF(AND($E727>0,'C. Dimensions & Masterlists'!$F$16>1),P678*'C. Dimensions & Masterlists'!$F$16/$E727,IF(AND($E727>0,$E727-O$719>0),IF($E727-O$719>1,P678/($E727-O$719),P678),0))","v":4.1946102499244707E-2},{"$f":"IF(AND($E727>0,'C. Dimensions & Masterlists'!$F$16>1),Q678*'C. Dimensions & Masterlists'!$F$16/$E727,IF(AND($E727>0,$E727-P$719>0),IF($E727-P$719>1,Q678/($E727-P$719),Q678),0))","v":4.0869418867081557E-2},{"$f":"IF(AND($E727>0,'C. Dimensions & Masterlists'!$F$16>1),R678*'C. Dimensions & Masterlists'!$F$16/$E727,IF(AND($E727>0,$E727-Q$719>0),IF($E727-Q$719>1,R678/($E727-Q$719),R678),0))","v":3.9501635676082787E-2},{"$f":"IF(AND($E727>0,'C. Dimensions & Masterlists'!$F$16>1),S678*'C. Dimensions & Masterlists'!$F$16/$E727,IF(AND($E727>0,$E727-R$719>0),IF($E727-R$719>1,S678/($E727-R$719),S678),0))","v":3.9501635676082787E-2},0.42423061536278006]
[null,null,"CA06","Other CAN assets",12,null,null,null,{"$f":"IF(AND($E728>0,'C. Dimensions & Masterlists'!$F$16>1),I679*'C. Dimensions & Masterlists'!$F$16/$E728,IF(AND($E728>0,$E728-I$719>0),IF($E728-I$719>1,I679/($E728-I$719),I679),0))","v":0},{"$f":"IF(AND($E728>0,'C. Dimensions & Masterlists'!$F$16>1),J679*'C. Dimensions & Masterlists'!$F$16/$E728,IF(AND($E728>0,$E728-I$719>0),IF($E728-I$719>1,J679/($E728-I$719),J679),0))","v":8.1018142815524798E-3},{"$f":"IF(AND($E728>0,'C. Dimensions & Masterlists'!$F$16>1),K679*'C. Dimensions & Masterlists'!$F$16/$E728,IF(AND($E728>0,$E728-J$719>0),IF($E728-J$719>1,K679/($E728-J$719),K679),0))","v":8.1018142815524798E-3},{"$f":"IF(AND($E728>0,'C. Dimensions & Masterlists'!$F$16>1),L679*'C. Dimensions & Masterlists'!$F$16/$E728,IF(AND($E728>0,$E728-K$719>0),IF($E728-K$719>1,L679/($E728-K$719),L679),0))","v":8.1018142815524798E-3},{"$f":"IF(AND($E728>0,'C. Dimensions & Masterlists'!$F$16>1),M679*'C. Dimensions & Masterlists'!$F$16/$E728,IF(AND($E728>0,$E728-L$719>0),IF($E728-L$719>1,M679/($E728-L$719),M679),0))","v":8.1018142815524816E-3},{"$f":"IF(AND($E728>0,'C. Dimensions & Masterlists'!$F$16>1),N679*'C. Dimensions & Masterlists'!$F$16/$E728,IF(AND($E728>0,$E728-M$719>0),IF($E728-M$719>1,N679/($E728-M$719),N679),0))","v":8.0323871334043572E-3},{"$f":"IF(AND($E728>0,'C. Dimensions & Masterlists'!$F$16>1),O679*'C. Dimensions & Masterlists'!$F$16/$E728,IF(AND($E728>0,$E728-N$719>0),IF($E728-N$719>1,O679/($E728-N$719),O679),0))","v":7.746395779586553E-3},{"$f":"IF(AND($E728>0,'C. Dimensions & Masterlists'!$F$16>1),P679*'C. Dimensions & Masterlists'!$F$16/$E728,IF(AND($E728>0,$E728-O$719>0),IF($E728-O$719>1,P679/($E728-O$719),P679),0))","v":7.2436715455431915E-3},{"$f":"IF(AND($E728>0,'C. Dimensions & Masterlists'!$F$16>1),Q679*'C. Dimensions & Masterlists'!$F$16/$E728,IF(AND($E728>0,$E728-P$719>0),IF($E728-P$719>1,Q679/($E728-P$719),Q679),0))","v":6.4964319930551472E-3},{"$f":"IF(AND($E728>0,'C. Dimensions & Masterlists'!$F$16>1),R679*'C. Dimensions & Masterlists'!$F$16/$E728,IF(AND($E728>0,$E728-Q$719>0),IF($E728-Q$719>1,R679/($E728-Q$719),R679),0))","v":5.4350226316328531E-3},{"$f":"IF(AND($E728>0,'C. Dimensions & Masterlists'!$F$16>1),S679*'C. Dimensions & Masterlists'!$F$16/$E728,IF(AND($E728>0,$E728-R$719>0),IF($E728-R$719>1,S679/($E728-R$719),S679),0))","v":5.4350226316328522E-3},7.2796188841064882E-2]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,{"$f":"IF(AND($E729>0,'C. Dimensions & Masterlists'!$F$16>1),I680*'C. Dimensions & Masterlists'!$F$16/$E729,IF(AND($E729>0,$E729-I$719>0),IF($E729-I$719>1,I680/($E729-I$719),I680),0))","v":0},{"$f":"IF(AND($E729>0,'C. Dimensions & Masterlists'!$F$16>1),J680*'C. Dimensions & Masterlists'!$F$16/$E729,IF(AND($E729>0,$E729-I$719>0),IF($E729-I$719>1,J680/($E729-I$719),J680),0))","v":3.5264132107266977},{"$f":"IF(AND($E729>0,'C. Dimensions & Masterlists'!$F$16>1),K680*'C. Dimensions & Masterlists'!$F$16/$E729,IF(AND($E729>0,$E729-J$719>0),IF($E729-J$719>1,K680/($E729-J$719),K680),0))","v":0},{"$f":"IF(AND($E729>0,'C. Dimensions & Masterlists'!$F$16>1),L680*'C. Dimensions & Masterlists'!$F$16/$E729,IF(AND($E729>0,$E729-K$719>0),IF($E729-K$719>1,L680/($E729-K$719),L680),0))","v":0},{"$f":"IF(AND($E729>0,'C. Dimensions & Masterlists'!$F$16>1),M680*'C. Dimensions & Masterlists'!$F$16/$E729,IF(AND($E729>0,$E729-L$719>0),IF($E729-L$719>1,M680/($E729-L$719),M680),0))","v":0},{"$f":"IF(AND($E729>0,'C. Dimensions & Masterlists'!$F$16>1),N680*'C. Dimensions & Masterlists'!$F$16/$E729,IF(AND($E729>0,$E729-M$719>0),IF($E729-M$719>1,N680/($E729-M$719),N680),0))","v":0},{"$f":"IF(AND($E729>0,'C. Dimensions & Masterlists'!$F$16>1),O680*'C. Dimensions & Masterlists'!$F$16/$E729,IF(AND($E729>0,$E729-N$719>0),IF($E729-N$719>1,O680/($E729-N$719),O680),0))","v":0},{"$f":"IF(AND($E729>0,'C. Dimensions & Masterlists'!$F$16>1),P680*'C. Dimensions & Masterlists'!$F$16/$E729,IF(AND($E729>0,$E729-O$719>0),IF($E729-O$719>1,P680/($E729-O$719),P680),0))","v":0},{"$f":"IF(AND($E729>0,'C. Dimensions & Masterlists'!$F$16>1),Q680*'C. Dimensions & Masterlists'!$F$16/$E729,IF(AND($E729>0,$E729-P$719>0),IF($E729-P$719>1,Q680/($E729-P$719),Q680),0))","v":0},{"$f":"IF(AND($E729>0,'C. Dimensions & Masterlists'!$F$16>1),R680*'C. Dimensions & Masterlists'!$F$16/$E729,IF(AND($E729>0,$E729-Q$719>0),IF($E729-Q$719>1,R680/($E729-Q$719),R680),0))","v":0},{"$f":"IF(AND($E729>0,'C. Dimensions & Masterlists'!$F$16>1),S680*'C. Dimensions & Masterlists'!$F$16/$E729,IF(AND($E729>0,$E729-R$719>0),IF($E729-R$719>1,S680/($E729-R$719),S680),0))","v":0},3.5264132107266977]
[null,null,"CA08","Network Land",10000,null,null,null,{"$f":"IF(AND($E730>0,'C. Dimensions & Masterlists'!$F$16>1),I681*'C. Dimensions & Masterlists'!$F$16/$E730,IF(AND($E730>0,$E730-I$719>0),IF($E730-I$719>1,I681/($E730-I$719),I681),0))","v":0},{"$f":"IF(AND($E730>0,'C. Dimensions & Masterlists'!$F$16>1),J681*'C. Dimensions & Masterlists'!$F$16/$E730,IF(AND($E730>0,$E730-I$719>0),IF($E730-I$719>1,J681/($E730-I$719),J681),0))","v":0},{"$f":"IF(AND($E730>0,'C. Dimensions & Masterlists'!$F$16>1),K681*'C. Dimensions & Masterlists'!$F$16/$E730,IF(AND($E730>0,$E730-J$719>0),IF($E730-J$719>1,K681/($E730-J$719),K681),0))","v":0},{"$f":"IF(AND($E730>0,'C. Dimensions & Masterlists'!$F$16>1),L681*'C. Dimensions & Masterlists'!$F$16/$E730,IF(AND($E730>0,$E730-K$719>0),IF($E730-K$719>1,L681/($E730-K$719),L681),0))","v":0},{"$f":"IF(AND($E730>0,'C. Dimensions & Masterlists'!$F$16>1),M681*'C. Dimensions & Masterlists'!$F$16/$E730,IF(AND($E730>0,$E730-L$719>0),IF($E730-L$719>1,M681/($E730-L$719),M681),0))","v":0},{"$f":"IF(AND($E730>0,'C. Dimensions & Masterlists'!$F$16>1),N681*'C. Dimensions & Masterlists'!$F$16/$E730,IF(AND($E730>0,$E730-M$719>0),IF($E730-M$719>1,N681/($E730-M$719),N681),0))","v":0},{"$f":"IF(AND($E730>0,'C. Dimensions & Masterlists'!$F$16>1),O681*'C. Dimensions & Masterlists'!$F$16/$E730,IF(AND($E730>0,$E730-N$719>0),IF($E730-N$719>1,O681/($E730-N$719),O681),0))","v":0},{"$f":"IF(AND($E730>0,'C. Dimensions & Masterlists'!$F$16>1),P681*'C. Dimensions & Masterlists'!$F$16/$E730,IF(AND($E730>0,$E730-O$719>0),IF($E730-O$719>1,P681/($E730-O$719),P681),0))","v":0},{"$f":"IF(AND($E730>0,'C. Dimensions & Masterlists'!$F$16>1),Q681*'C. Dimensions & Masterlists'!$F$16/$E730,IF(AND($E730>0,$E730-P$719>0),IF($E730-P$719>1,Q681/($E730-P$719),Q681),0))","v":0},{"$f":"IF(AND($E730>0,'C. Dimensions & Masterlists'!$F$16>1),R681*'C. Dimensions & Masterlists'!$F$16/$E730,IF(AND($E730>0,$E730-Q$719>0),IF($E730-Q$719>1,R681/($E730-Q$719),R681),0))","v":0},{"$f":"IF(AND($E730>0,'C. Dimensions & Masterlists'!$F$16>1),S681*'C. Dimensions & Masterlists'!$F$16/$E730,IF(AND($E730>0,$E730-R$719>0),IF($E730-R$719>1,S681/($E730-R$719),S681),0))","v":0},0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,{"$f":"IF(AND($E731>0,'C. Dimensions & Masterlists'!$F$16>1),I682*'C. Dimensions & Masterlists'!$F$16/$E731,IF(AND($E731>0,$E731-I$719>0),IF($E731-I$719>1,I682/($E731-I$719),I682),0))","v":0},{"$f":"IF(AND($E731>0,'C. Dimensions & Masterlists'!$F$16>1),J682*'C. Dimensions & Masterlists'!$F$16/$E731,IF(AND($E731>0,$E731-I$719>0),IF($E731-I$719>1,J682/($E731-I$719),J682),0))","v":32.196293752731144},{"$f":"IF(AND($E731>0,'C. Dimensions & Masterlists'!$F$16>1),K682*'C. Dimensions & Masterlists'!$F$16/$E731,IF(AND($E731>0,$E731-J$719>0),IF($E731-J$719>1,K682/($E731-J$719),K682),0))","v":0},{"$f":"IF(AND($E731>0,'C. Dimensions & Masterlists'!$F$16>1),L682*'C. Dimensions & Masterlists'!$F$16/$E731,IF(AND($E731>0,$E731-K$719>0),IF($E731-K$719>1,L682/($E731-K$719),L682),0))","v":0},{"$f":"IF(AND($E731>0,'C. Dimensions & Masterlists'!$F$16>1),M682*'C. Dimensions & Masterlists'!$F$16/$E731,IF(AND($E731>0,$E731-L$719>0),IF($E731-L$719>1,M682/($E731-L$719),M682),0))","v":0},{"$f":"IF(AND($E731>0,'C. Dimensions & Masterlists'!$F$16>1),N682*'C. Dimensions & Masterlists'!$F$16/$E731,IF(AND($E731>0,$E731-M$719>0),IF($E731-M$719>1,N682/($E731-M$719),N682),0))","v":0},{"$f":"IF(AND($E731>0,'C. Dimensions & Masterlists'!$F$16>1),O682*'C. Dimensions & Masterlists'!$F$16/$E731,IF(AND($E731>0,$E731-N$719>0),IF($E731-N$719>1,O682/($E731-N$719),O682),0))","v":0},{"$f":"IF(AND($E731>0,'C. Dimensions & Masterlists'!$F$16>1),P682*'C. Dimensions & Masterlists'!$F$16/$E731,IF(AND($E731>0,$E731-O$719>0),IF($E731-O$719>1,P682/($E731-O$719),P682),0))","v":0},{"$f":"IF(AND($E731>0,'C. Dimensions & Masterlists'!$F$16>1),Q682*'C. Dimensions & Masterlists'!$F$16/$E731,IF(AND($E731>0,$E731-P$719>0),IF($E731-P$719>1,Q682/($E731-P$719),Q682),0))","v":0},{"$f":"IF(AND($E731>0,'C. Dimensions & Masterlists'!$F$16>1),R682*'C. Dimensions & Masterlists'!$F$16/$E731,IF(AND($E731>0,$E731-Q$719>0),IF($E731-Q$719>1,R682/($E731-Q$719),R682),0))","v":0},{"$f":"IF(AND($E731>0,'C. Dimensions & Masterlists'!$F$16>1),S682*'C. Dimensions & Masterlists'!$F$16/$E731,IF(AND($E731>0,$E731-R$719>0),IF($E731-R$719>1,S682/($E731-R$719),S682),0))","v":0},32.196293752731144]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,{"$f":"IF(AND($E732>0,'C. Dimensions & Masterlists'!$F$16>1),I683*'C. Dimensions & Masterlists'!$F$16/$E732,IF(AND($E732>0,$E732-I$719>0),IF($E732-I$719>1,I683/($E732-I$719),I683),0))","v":0},{"$f":"IF(AND($E732>0,'C. Dimensions & Masterlists'!$F$16>1),J683*'C. Dimensions & Masterlists'!$F$16/$E732,IF(AND($E732>0,$E732-I$719>0),IF($E732-I$719>1,J683/($E732-I$719),J683),0))","v":20.26065125416438},{"$f":"IF(AND($E732>0,'C. Dimensions & Masterlists'!$F$16>1),K683*'C. Dimensions & Masterlists'!$F$16/$E732,IF(AND($E732>0,$E732-J$719>0),IF($E732-J$719>1,K683/($E732-J$719),K683),0))","v":20.26065125416438},{"$f":"IF(AND($E732>0,'C. Dimensions & Masterlists'!$F$16>1),L683*'C. Dimensions & Masterlists'!$F$16/$E732,IF(AND($E732>0,$E732-K$719>0),IF($E732-K$719>1,L683/($E732-K$719),L683),0))","v":20.26065125416438},{"$f":"IF(AND($E732>0,'C. Dimensions & Masterlists'!$F$16>1),M683*'C. Dimensions & Masterlists'!$F$16/$E732,IF(AND($E732>0,$E732-L$719>0),IF($E732-L$719>1,M683/($E732-L$719),M683),0))","v":20.26065125416438},{"$f":"IF(AND($E732>0,'C. Dimensions & Masterlists'!$F$16>1),N683*'C. Dimensions & Masterlists'!$F$16/$E732,IF(AND($E732>0,$E732-M$719>0),IF($E732-M$719>1,N683/($E732-M$719),N683),0))","v":20.260651254164383},{"$f":"IF(AND($E732>0,'C. Dimensions & Masterlists'!$F$16>1),O683*'C. Dimensions & Masterlists'!$F$16/$E732,IF(AND($E732>0,$E732-N$719>0),IF($E732-N$719>1,O683/($E732-N$719),O683),0))","v":20.26065125416438},{"$f":"IF(AND($E732>0,'C. Dimensions & Masterlists'!$F$16>1),P683*'C. Dimensions & Masterlists'!$F$16/$E732,IF(AND($E732>0,$E732-O$719>0),IF($E732-O$719>1,P683/($E732-O$719),P683),0))","v":20.26065125416438},{"$f":"IF(AND($E732>0,'C. Dimensions & Masterlists'!$F$16>1),Q683*'C. Dimensions & Masterlists'!$F$16/$E732,IF(AND($E732>0,$E732-P$719>0),IF($E732-P$719>1,Q683/($E732-P$719),Q683),0))","v":20.26065125416438},{"$f":"IF(AND($E732>0,'C. Dimensions & Masterlists'!$F$16>1),R683*'C. Dimensions & Masterlists'!$F$16/$E732,IF(AND($E732>0,$E732-Q$719>0),IF($E732-Q$719>1,R683/($E732-Q$719),R683),0))","v":20.26065125416438},{"$f":"IF(AND($E732>0,'C. Dimensions & Masterlists'!$F$16>1),S683*'C. Dimensions & Masterlists'!$F$16/$E732,IF(AND($E732>0,$E732-R$719>0),IF($E732-R$719>1,S683/($E732-R$719),S683),0))","v":20.26065125416438},202.60651254164378]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,{"$f":"IF(AND($E733>0,'C. Dimensions & Masterlists'!$F$16>1),I684*'C. Dimensions & Masterlists'!$F$16/$E733,IF(AND($E733>0,$E733-I$719>0),IF($E733-I$719>1,I684/($E733-I$719),I684),0))","v":0},{"$f":"IF(AND($E733>0,'C. Dimensions & Masterlists'!$F$16>1),J684*'C. Dimensions & Masterlists'!$F$16/$E733,IF(AND($E733>0,$E733-I$719>0),IF($E733-I$719>1,J684/($E733-I$719),J684),0))","v":0},{"$f":"IF(AND($E733>0,'C. Dimensions & Masterlists'!$F$16>1),K684*'C. Dimensions & Masterlists'!$F$16/$E733,IF(AND($E733>0,$E733-J$719>0),IF($E733-J$719>1,K684/($E733-J$719),K684),0))","v":0},{"$f":"IF(AND($E733>0,'C. Dimensions & Masterlists'!$F$16>1),L684*'C. Dimensions & Masterlists'!$F$16/$E733,IF(AND($E733>0,$E733-K$719>0),IF($E733-K$719>1,L684/($E733-K$719),L684),0))","v":0},{"$f":"IF(AND($E733>0,'C. Dimensions & Masterlists'!$F$16>1),M684*'C. Dimensions & Masterlists'!$F$16/$E733,IF(AND($E733>0,$E733-L$719>0),IF($E733-L$719>1,M684/($E733-L$719),M684),0))","v":0},{"$f":"IF(AND($E733>0,'C. Dimensions & Masterlists'!$F$16>1),N684*'C. Dimensions & Masterlists'!$F$16/$E733,IF(AND($E733>0,$E733-M$719>0),IF($E733-M$719>1,N684/($E733-M$719),N684),0))","v":0},{"$f":"IF(AND($E733>0,'C. Dimensions & Masterlists'!$F$16>1),O684*'C. Dimensions & Masterlists'!$F$16/$E733,IF(AND($E733>0,$E733-N$719>0),IF($E733-N$719>1,O684/($E733-N$719),O684),0))","v":0},{"$f":"IF(AND($E733>0,'C. Dimensions & Masterlists'!$F$16>1),P684*'C. Dimensions & Masterlists'!$F$16/$E733,IF(AND($E733>0,$E733-O$719>0),IF($E733-O$719>1,P684/($E733-O$719),P684),0))","v":0},{"$f":"IF(AND($E733>0,'C. Dimensions & Masterlists'!$F$16>1),Q684*'C. Dimensions & Masterlists'!$F$16/$E733,IF(AND($E733>0,$E733-P$719>0),IF($E733-P$719>1,Q684/($E733-P$719),Q684),0))","v":0},{"$f":"IF(AND($E733>0,'C. Dimensions & Masterlists'!$F$16>1),R684*'C. Dimensions & Masterlists'!$F$16/$E733,IF(AND($E733>0,$E733-Q$719>0),IF($E733-Q$719>1,R684/($E733-Q$719),R684),0))","v":0},{"$f":"IF(AND($E733>0,'C. Dimensions & Masterlists'!$F$16>1),S684*'C. Dimensions & Masterlists'!$F$16/$E733,IF(AND($E733>0,$E733-R$719>0),IF($E733-R$719>1,S684/($E733-R$719),S684),0))","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,{"$f":"IF(AND($E734>0,'C. Dimensions & Masterlists'!$F$16>1),I685*'C. Dimensions & Masterlists'!$F$16/$E734,IF(AND($E734>0,$E734-I$719>0),IF($E734-I$719>1,I685/($E734-I$719),I685),0))","v":0},{"$f":"IF(AND($E734>0,'C. Dimensions & Masterlists'!$F$16>1),J685*'C. Dimensions & Masterlists'!$F$16/$E734,IF(AND($E734>0,$E734-I$719>0),IF($E734-I$719>1,J685/($E734-I$719),J685),0))","v":0},{"$f":"IF(AND($E734>0,'C. Dimensions & Masterlists'!$F$16>1),K685*'C. Dimensions & Masterlists'!$F$16/$E734,IF(AND($E734>0,$E734-J$719>0),IF($E734-J$719>1,K685/($E734-J$719),K685),0))","v":0},{"$f":"IF(AND($E734>0,'C. Dimensions & Masterlists'!$F$16>1),L685*'C. Dimensions & Masterlists'!$F$16/$E734,IF(AND($E734>0,$E734-K$719>0),IF($E734-K$719>1,L685/($E734-K$719),L685),0))","v":0},{"$f":"IF(AND($E734>0,'C. Dimensions & Masterlists'!$F$16>1),M685*'C. Dimensions & Masterlists'!$F$16/$E734,IF(AND($E734>0,$E734-L$719>0),IF($E734-L$719>1,M685/($E734-L$719),M685),0))","v":0},{"$f":"IF(AND($E734>0,'C. Dimensions & Masterlists'!$F$16>1),N685*'C. Dimensions & Masterlists'!$F$16/$E734,IF(AND($E734>0,$E734-M$719>0),IF($E734-M$719>1,N685/($E734-M$719),N685),0))","v":0},{"$f":"IF(AND($E734>0,'C. Dimensions & Masterlists'!$F$16>1),O685*'C. Dimensions & Masterlists'!$F$16/$E734,IF(AND($E734>0,$E734-N$719>0),IF($E734-N$719>1,O685/($E734-N$719),O685),0))","v":0},{"$f":"IF(AND($E734>0,'C. Dimensions & Masterlists'!$F$16>1),P685*'C. Dimensions & Masterlists'!$F$16/$E734,IF(AND($E734>0,$E734-O$719>0),IF($E734-O$719>1,P685/($E734-O$719),P685),0))","v":0},{"$f":"IF(AND($E734>0,'C. Dimensions & Masterlists'!$F$16>1),Q685*'C. Dimensions & Masterlists'!$F$16/$E734,IF(AND($E734>0,$E734-P$719>0),IF($E734-P$719>1,Q685/($E734-P$719),Q685),0))","v":0},{"$f":"IF(AND($E734>0,'C. Dimensions & Masterlists'!$F$16>1),R685*'C. Dimensions & Masterlists'!$F$16/$E734,IF(AND($E734>0,$E734-Q$719>0),IF($E734-Q$719>1,R685/($E734-Q$719),R685),0))","v":0},{"$f":"IF(AND($E734>0,'C. Dimensions & Masterlists'!$F$16>1),S685*'C. Dimensions & Masterlists'!$F$16/$E734,IF(AND($E734>0,$E734-R$719>0),IF($E734-R$719>1,S685/($E734-R$719),S685),0))","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,{"$f":"IF(AND($E735>0,'C. Dimensions & Masterlists'!$F$16>1),I686*'C. Dimensions & Masterlists'!$F$16/$E735,IF(AND($E735>0,$E735-I$719>0),IF($E735-I$719>1,I686/($E735-I$719),I686),0))","v":0},{"$f":"IF(AND($E735>0,'C. Dimensions & Masterlists'!$F$16>1),J686*'C. Dimensions & Masterlists'!$F$16/$E735,IF(AND($E735>0,$E735-I$719>0),IF($E735-I$719>1,J686/($E735-I$719),J686),0))","v":0},{"$f":"IF(AND($E735>0,'C. Dimensions & Masterlists'!$F$16>1),K686*'C. Dimensions & Masterlists'!$F$16/$E735,IF(AND($E735>0,$E735-J$719>0),IF($E735-J$719>1,K686/($E735-J$719),K686),0))","v":0},{"$f":"IF(AND($E735>0,'C. Dimensions & Masterlists'!$F$16>1),L686*'C. Dimensions & Masterlists'!$F$16/$E735,IF(AND($E735>0,$E735-K$719>0),IF($E735-K$719>1,L686/($E735-K$719),L686),0))","v":0},{"$f":"IF(AND($E735>0,'C. Dimensions & Masterlists'!$F$16>1),M686*'C. Dimensions & Masterlists'!$F$16/$E735,IF(AND($E735>0,$E735-L$719>0),IF($E735-L$719>1,M686/($E735-L$719),M686),0))","v":0},{"$f":"IF(AND($E735>0,'C. Dimensions & Masterlists'!$F$16>1),N686*'C. Dimensions & Masterlists'!$F$16/$E735,IF(AND($E735>0,$E735-M$719>0),IF($E735-M$719>1,N686/($E735-M$719),N686),0))","v":0},{"$f":"IF(AND($E735>0,'C. Dimensions & Masterlists'!$F$16>1),O686*'C. Dimensions & Masterlists'!$F$16/$E735,IF(AND($E735>0,$E735-N$719>0),IF($E735-N$719>1,O686/($E735-N$719),O686),0))","v":0},{"$f":"IF(AND($E735>0,'C. Dimensions & Masterlists'!$F$16>1),P686*'C. Dimensions & Masterlists'!$F$16/$E735,IF(AND($E735>0,$E735-O$719>0),IF($E735-O$719>1,P686/($E735-O$719),P686),0))","v":0},{"$f":"IF(AND($E735>0,'C. Dimensions & Masterlists'!$F$16>1),Q686*'C. Dimensions & Masterlists'!$F$16/$E735,IF(AND($E735>0,$E735-P$719>0),IF($E735-P$719>1,Q686/($E735-P$719),Q686),0))","v":0},{"$f":"IF(AND($E735>0,'C. Dimensions & Masterlists'!$F$16>1),R686*'C. Dimensions & Masterlists'!$F$16/$E735,IF(AND($E735>0,$E735-Q$719>0),IF($E735-Q$719>1,R686/($E735-Q$719),R686),0))","v":0},{"$f":"IF(AND($E735>0,'C. Dimensions & Masterlists'!$F$16>1),S686*'C. Dimensions & Masterlists'!$F$16/$E735,IF(AND($E735>0,$E735-R$719>0),IF($E735-R$719>1,S686/($E735-R$719),S686),0))","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,{"$f":"IF(AND($E736>0,'C. Dimensions & Masterlists'!$F$16>1),I687*'C. Dimensions & Masterlists'!$F$16/$E736,IF(AND($E736>0,$E736-I$719>0),IF($E736-I$719>1,I687/($E736-I$719),I687),0))","v":0},{"$f":"IF(AND($E736>0,'C. Dimensions & Masterlists'!$F$16>1),J687*'C. Dimensions & Masterlists'!$F$16/$E736,IF(AND($E736>0,$E736-I$719>0),IF($E736-I$719>1,J687/($E736-I$719),J687),0))","v":0},{"$f":"IF(AND($E736>0,'C. Dimensions & Masterlists'!$F$16>1),K687*'C. Dimensions & Masterlists'!$F$16/$E736,IF(AND($E736>0,$E736-J$719>0),IF($E736-J$719>1,K687/($E736-J$719),K687),0))","v":0},{"$f":"IF(AND($E736>0,'C. Dimensions & Masterlists'!$F$16>1),L687*'C. Dimensions & Masterlists'!$F$16/$E736,IF(AND($E736>0,$E736-K$719>0),IF($E736-K$719>1,L687/($E736-K$719),L687),0))","v":0},{"$f":"IF(AND($E736>0,'C. Dimensions & Masterlists'!$F$16>1),M687*'C. Dimensions & Masterlists'!$F$16/$E736,IF(AND($E736>0,$E736-L$719>0),IF($E736-L$719>1,M687/($E736-L$719),M687),0))","v":0},{"$f":"IF(AND($E736>0,'C. Dimensions & Masterlists'!$F$16>1),N687*'C. Dimensions & Masterlists'!$F$16/$E736,IF(AND($E736>0,$E736-M$719>0),IF($E736-M$719>1,N687/($E736-M$719),N687),0))","v":0},{"$f":"IF(AND($E736>0,'C. Dimensions & Masterlists'!$F$16>1),O687*'C. Dimensions & Masterlists'!$F$16/$E736,IF(AND($E736>0,$E736-N$719>0),IF($E736-N$719>1,O687/($E736-N$719),O687),0))","v":0},{"$f":"IF(AND($E736>0,'C. Dimensions & Masterlists'!$F$16>1),P687*'C. Dimensions & Masterlists'!$F$16/$E736,IF(AND($E736>0,$E736-O$719>0),IF($E736-O$719>1,P687/($E736-O$719),P687),0))","v":0},{"$f":"IF(AND($E736>0,'C. Dimensions & Masterlists'!$F$16>1),Q687*'C. Dimensions & Masterlists'!$F$16/$E736,IF(AND($E736>0,$E736-P$719>0),IF($E736-P$719>1,Q687/($E736-P$719),Q687),0))","v":0},{"$f":"IF(AND($E736>0,'C. Dimensions & Masterlists'!$F$16>1),R687*'C. Dimensions & Masterlists'!$F$16/$E736,IF(AND($E736>0,$E736-Q$719>0),IF($E736-Q$719>1,R687/($E736-Q$719),R687),0))","v":0},{"$f":"IF(AND($E736>0,'C. Dimensions & Masterlists'!$F$16>1),S687*'C. Dimensions & Masterlists'!$F$16/$E736,IF(AND($E736>0,$E736-R$719>0),IF($E736-R$719>1,S687/($E736-R$719),S687),0))","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,{"$f":"IF(AND($E737>0,'C. Dimensions & Masterlists'!$F$16>1),I688*'C. Dimensions & Masterlists'!$F$16/$E737,IF(AND($E737>0,$E737-I$719>0),IF($E737-I$719>1,I688/($E737-I$719),I688),0))","v":0},{"$f":"IF(AND($E737>0,'C. Dimensions & Masterlists'!$F$16>1),J688*'C. Dimensions & Masterlists'!$F$16/$E737,IF(AND($E737>0,$E737-I$719>0),IF($E737-I$719>1,J688/($E737-I$719),J688),0))","v":0},{"$f":"IF(AND($E737>0,'C. Dimensions & Masterlists'!$F$16>1),K688*'C. Dimensions & Masterlists'!$F$16/$E737,IF(AND($E737>0,$E737-J$719>0),IF($E737-J$719>1,K688/($E737-J$719),K688),0))","v":0},{"$f":"IF(AND($E737>0,'C. Dimensions & Masterlists'!$F$16>1),L688*'C. Dimensions & Masterlists'!$F$16/$E737,IF(AND($E737>0,$E737-K$719>0),IF($E737-K$719>1,L688/($E737-K$719),L688),0))","v":0},{"$f":"IF(AND($E737>0,'C. Dimensions & Masterlists'!$F$16>1),M688*'C. Dimensions & Masterlists'!$F$16/$E737,IF(AND($E737>0,$E737-L$719>0),IF($E737-L$719>1,M688/($E737-L$719),M688),0))","v":0},{"$f":"IF(AND($E737>0,'C. Dimensions & Masterlists'!$F$16>1),N688*'C. Dimensions & Masterlists'!$F$16/$E737,IF(AND($E737>0,$E737-M$719>0),IF($E737-M$719>1,N688/($E737-M$719),N688),0))","v":0},{"$f":"IF(AND($E737>0,'C. Dimensions & Masterlists'!$F$16>1),O688*'C. Dimensions & Masterlists'!$F$16/$E737,IF(AND($E737>0,$E737-N$719>0),IF($E737-N$719>1,O688/($E737-N$719),O688),0))","v":0},{"$f":"IF(AND($E737>0,'C. Dimensions & Masterlists'!$F$16>1),P688*'C. Dimensions & Masterlists'!$F$16/$E737,IF(AND($E737>0,$E737-O$719>0),IF($E737-O$719>1,P688/($E737-O$719),P688),0))","v":0},{"$f":"IF(AND($E737>0,'C. Dimensions & Masterlists'!$F$16>1),Q688*'C. Dimensions & Masterlists'!$F$16/$E737,IF(AND($E737>0,$E737-P$719>0),IF($E737-P$719>1,Q688/($E737-P$719),Q688),0))","v":0},{"$f":"IF(AND($E737>0,'C. Dimensions & Masterlists'!$F$16>1),R688*'C. Dimensions & Masterlists'!$F$16/$E737,IF(AND($E737>0,$E737-Q$719>0),IF($E737-Q$719>1,R688/($E737-Q$719),R688),0))","v":0},{"$f":"IF(AND($E737>0,'C. Dimensions & Masterlists'!$F$16>1),S688*'C. Dimensions & Masterlists'!$F$16/$E737,IF(AND($E737>0,$E737-R$719>0),IF($E737-R$719>1,S688/($E737-R$719),S688),0))","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,{"$f":"IF(AND($E738>0,'C. Dimensions & Masterlists'!$F$16>1),I689*'C. Dimensions & Masterlists'!$F$16/$E738,IF(AND($E738>0,$E738-I$719>0),IF($E738-I$719>1,I689/($E738-I$719),I689),0))","v":0},{"$f":"IF(AND($E738>0,'C. Dimensions & Masterlists'!$F$16>1),J689*'C. Dimensions & Masterlists'!$F$16/$E738,IF(AND($E738>0,$E738-I$719>0),IF($E738-I$719>1,J689/($E738-I$719),J689),0))","v":0},{"$f":"IF(AND($E738>0,'C. Dimensions & Masterlists'!$F$16>1),K689*'C. Dimensions & Masterlists'!$F$16/$E738,IF(AND($E738>0,$E738-J$719>0),IF($E738-J$719>1,K689/($E738-J$719),K689),0))","v":0},{"$f":"IF(AND($E738>0,'C. Dimensions & Masterlists'!$F$16>1),L689*'C. Dimensions & Masterlists'!$F$16/$E738,IF(AND($E738>0,$E738-K$719>0),IF($E738-K$719>1,L689/($E738-K$719),L689),0))","v":0},{"$f":"IF(AND($E738>0,'C. Dimensions & Masterlists'!$F$16>1),M689*'C. Dimensions & Masterlists'!$F$16/$E738,IF(AND($E738>0,$E738-L$719>0),IF($E738-L$719>1,M689/($E738-L$719),M689),0))","v":0},{"$f":"IF(AND($E738>0,'C. Dimensions & Masterlists'!$F$16>1),N689*'C. Dimensions & Masterlists'!$F$16/$E738,IF(AND($E738>0,$E738-M$719>0),IF($E738-M$719>1,N689/($E738-M$719),N689),0))","v":0},{"$f":"IF(AND($E738>0,'C. Dimensions & Masterlists'!$F$16>1),O689*'C. Dimensions & Masterlists'!$F$16/$E738,IF(AND($E738>0,$E738-N$719>0),IF($E738-N$719>1,O689/($E738-N$719),O689),0))","v":0},{"$f":"IF(AND($E738>0,'C. Dimensions & Masterlists'!$F$16>1),P689*'C. Dimensions & Masterlists'!$F$16/$E738,IF(AND($E738>0,$E738-O$719>0),IF($E738-O$719>1,P689/($E738-O$719),P689),0))","v":0},{"$f":"IF(AND($E738>0,'C. Dimensions & Masterlists'!$F$16>1),Q689*'C. Dimensions & Masterlists'!$F$16/$E738,IF(AND($E738>0,$E738-P$719>0),IF($E738-P$719>1,Q689/($E738-P$719),Q689),0))","v":0},{"$f":"IF(AND($E738>0,'C. Dimensions & Masterlists'!$F$16>1),R689*'C. Dimensions & Masterlists'!$F$16/$E738,IF(AND($E738>0,$E738-Q$719>0),IF($E738-Q$719>1,R689/($E738-Q$719),R689),0))","v":0},{"$f":"IF(AND($E738>0,'C. Dimensions & Masterlists'!$F$16>1),S689*'C. Dimensions & Masterlists'!$F$16/$E738,IF(AND($E738>0,$E738-R$719>0),IF($E738-R$719>1,S689/($E738-R$719),S689),0))","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,{"$f":"IF(AND($E739>0,'C. Dimensions & Masterlists'!$F$16>1),I690*'C. Dimensions & Masterlists'!$F$16/$E739,IF(AND($E739>0,$E739-I$719>0),IF($E739-I$719>1,I690/($E739-I$719),I690),0))","v":0},{"$f":"IF(AND($E739>0,'C. Dimensions & Masterlists'!$F$16>1),J690*'C. Dimensions & Masterlists'!$F$16/$E739,IF(AND($E739>0,$E739-I$719>0),IF($E739-I$719>1,J690/($E739-I$719),J690),0))","v":0},{"$f":"IF(AND($E739>0,'C. Dimensions & Masterlists'!$F$16>1),K690*'C. Dimensions & Masterlists'!$F$16/$E739,IF(AND($E739>0,$E739-J$719>0),IF($E739-J$719>1,K690/($E739-J$719),K690),0))","v":0},{"$f":"IF(AND($E739>0,'C. Dimensions & Masterlists'!$F$16>1),L690*'C. Dimensions & Masterlists'!$F$16/$E739,IF(AND($E739>0,$E739-K$719>0),IF($E739-K$719>1,L690/($E739-K$719),L690),0))","v":0},{"$f":"IF(AND($E739>0,'C. Dimensions & Masterlists'!$F$16>1),M690*'C. Dimensions & Masterlists'!$F$16/$E739,IF(AND($E739>0,$E739-L$719>0),IF($E739-L$719>1,M690/($E739-L$719),M690),0))","v":0},{"$f":"IF(AND($E739>0,'C. Dimensions & Masterlists'!$F$16>1),N690*'C. Dimensions & Masterlists'!$F$16/$E739,IF(AND($E739>0,$E739-M$719>0),IF($E739-M$719>1,N690/($E739-M$719),N690),0))","v":0},{"$f":"IF(AND($E739>0,'C. Dimensions & Masterlists'!$F$16>1),O690*'C. Dimensions & Masterlists'!$F$16/$E739,IF(AND($E739>0,$E739-N$719>0),IF($E739-N$719>1,O690/($E739-N$719),O690),0))","v":0},{"$f":"IF(AND($E739>0,'C. Dimensions & Masterlists'!$F$16>1),P690*'C. Dimensions & Masterlists'!$F$16/$E739,IF(AND($E739>0,$E739-O$719>0),IF($E739-O$719>1,P690/($E739-O$719),P690),0))","v":0},{"$f":"IF(AND($E739>0,'C. Dimensions & Masterlists'!$F$16>1),Q690*'C. Dimensions & Masterlists'!$F$16/$E739,IF(AND($E739>0,$E739-P$719>0),IF($E739-P$719>1,Q690/($E739-P$719),Q690),0))","v":0},{"$f":"IF(AND($E739>0,'C. Dimensions & Masterlists'!$F$16>1),R690*'C. Dimensions & Masterlists'!$F$16/$E739,IF(AND($E739>0,$E739-Q$719>0),IF($E739-Q$719>1,R690/($E739-Q$719),R690),0))","v":0},{"$f":"IF(AND($E739>0,'C. Dimensions & Masterlists'!$F$16>1),S690*'C. Dimensions & Masterlists'!$F$16/$E739,IF(AND($E739>0,$E739-R$719>0),IF($E739-R$719>1,S690/($E739-R$719),S690),0))","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,{"$f":"IF(AND($E740>0,'C. Dimensions & Masterlists'!$F$16>1),I691*'C. Dimensions & Masterlists'!$F$16/$E740,IF(AND($E740>0,$E740-I$719>0),IF($E740-I$719>1,I691/($E740-I$719),I691),0))","v":0},{"$f":"IF(AND($E740>0,'C. Dimensions & Masterlists'!$F$16>1),J691*'C. Dimensions & Masterlists'!$F$16/$E740,IF(AND($E740>0,$E740-I$719>0),IF($E740-I$719>1,J691/($E740-I$719),J691),0))","v":0},{"$f":"IF(AND($E740>0,'C. Dimensions & Masterlists'!$F$16>1),K691*'C. Dimensions & Masterlists'!$F$16/$E740,IF(AND($E740>0,$E740-J$719>0),IF($E740-J$719>1,K691/($E740-J$719),K691),0))","v":0},{"$f":"IF(AND($E740>0,'C. Dimensions & Masterlists'!$F$16>1),L691*'C. Dimensions & Masterlists'!$F$16/$E740,IF(AND($E740>0,$E740-K$719>0),IF($E740-K$719>1,L691/($E740-K$719),L691),0))","v":0},{"$f":"IF(AND($E740>0,'C. Dimensions & Masterlists'!$F$16>1),M691*'C. Dimensions & Masterlists'!$F$16/$E740,IF(AND($E740>0,$E740-L$719>0),IF($E740-L$719>1,M691/($E740-L$719),M691),0))","v":0},{"$f":"IF(AND($E740>0,'C. Dimensions & Masterlists'!$F$16>1),N691*'C. Dimensions & Masterlists'!$F$16/$E740,IF(AND($E740>0,$E740-M$719>0),IF($E740-M$719>1,N691/($E740-M$719),N691),0))","v":0},{"$f":"IF(AND($E740>0,'C. Dimensions & Masterlists'!$F$16>1),O691*'C. Dimensions & Masterlists'!$F$16/$E740,IF(AND($E740>0,$E740-N$719>0),IF($E740-N$719>1,O691/($E740-N$719),O691),0))","v":0},{"$f":"IF(AND($E740>0,'C. Dimensions & Masterlists'!$F$16>1),P691*'C. Dimensions & Masterlists'!$F$16/$E740,IF(AND($E740>0,$E740-O$719>0),IF($E740-O$719>1,P691/($E740-O$719),P691),0))","v":0},{"$f":"IF(AND($E740>0,'C. Dimensions & Masterlists'!$F$16>1),Q691*'C. Dimensions & Masterlists'!$F$16/$E740,IF(AND($E740>0,$E740-P$719>0),IF($E740-P$719>1,Q691/($E740-P$719),Q691),0))","v":0},{"$f":"IF(AND($E740>0,'C. Dimensions & Masterlists'!$F$16>1),R691*'C. Dimensions & Masterlists'!$F$16/$E740,IF(AND($E740>0,$E740-Q$719>0),IF($E740-Q$719>1,R691/($E740-Q$719),R691),0))","v":0},{"$f":"IF(AND($E740>0,'C. Dimensions & Masterlists'!$F$16>1),S691*'C. Dimensions & Masterlists'!$F$16/$E740,IF(AND($E740>0,$E740-R$719>0),IF($E740-R$719>1,S691/($E740-R$719),S691),0))","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,{"$f":"IF(AND($E741>0,'C. Dimensions & Masterlists'!$F$16>1),I692*'C. Dimensions & Masterlists'!$F$16/$E741,IF(AND($E741>0,$E741-I$719>0),IF($E741-I$719>1,I692/($E741-I$719),I692),0))","v":0},{"$f":"IF(AND($E741>0,'C. Dimensions & Masterlists'!$F$16>1),J692*'C. Dimensions & Masterlists'!$F$16/$E741,IF(AND($E741>0,$E741-I$719>0),IF($E741-I$719>1,J692/($E741-I$719),J692),0))","v":0},{"$f":"IF(AND($E741>0,'C. Dimensions & Masterlists'!$F$16>1),K692*'C. Dimensions & Masterlists'!$F$16/$E741,IF(AND($E741>0,$E741-J$719>0),IF($E741-J$719>1,K692/($E741-J$719),K692),0))","v":0},{"$f":"IF(AND($E741>0,'C. Dimensions & Masterlists'!$F$16>1),L692*'C. Dimensions & Masterlists'!$F$16/$E741,IF(AND($E741>0,$E741-K$719>0),IF($E741-K$719>1,L692/($E741-K$719),L692),0))","v":0},{"$f":"IF(AND($E741>0,'C. Dimensions & Masterlists'!$F$16>1),M692*'C. Dimensions & Masterlists'!$F$16/$E741,IF(AND($E741>0,$E741-L$719>0),IF($E741-L$719>1,M692/($E741-L$719),M692),0))","v":0},{"$f":"IF(AND($E741>0,'C. Dimensions & Masterlists'!$F$16>1),N692*'C. Dimensions & Masterlists'!$F$16/$E741,IF(AND($E741>0,$E741-M$719>0),IF($E741-M$719>1,N692/($E741-M$719),N692),0))","v":0},{"$f":"IF(AND($E741>0,'C. Dimensions & Masterlists'!$F$16>1),O692*'C. Dimensions & Masterlists'!$F$16/$E741,IF(AND($E741>0,$E741-N$719>0),IF($E741-N$719>1,O692/($E741-N$719),O692),0))","v":0},{"$f":"IF(AND($E741>0,'C. Dimensions & Masterlists'!$F$16>1),P692*'C. Dimensions & Masterlists'!$F$16/$E741,IF(AND($E741>0,$E741-O$719>0),IF($E741-O$719>1,P692/($E741-O$719),P692),0))","v":0},{"$f":"IF(AND($E741>0,'C. Dimensions & Masterlists'!$F$16>1),Q692*'C. Dimensions & Masterlists'!$F$16/$E741,IF(AND($E741>0,$E741-P$719>0),IF($E741-P$719>1,Q692/($E741-P$719),Q692),0))","v":0},{"$f":"IF(AND($E741>0,'C. Dimensions & Masterlists'!$F$16>1),R692*'C. Dimensions & Masterlists'!$F$16/$E741,IF(AND($E741>0,$E741-Q$719>0),IF($E741-Q$719>1,R692/($E741-Q$719),R692),0))","v":0},{"$f":"IF(AND($E741>0,'C. Dimensions & Masterlists'!$F$16>1),S692*'C. Dimensions & Masterlists'!$F$16/$E741,IF(AND($E741>0,$E741-R$719>0),IF($E741-R$719>1,S692/($E741-R$719),S692),0))","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,{"$f":"IF(AND($E742>0,'C. Dimensions & Masterlists'!$F$16>1),I693*'C. Dimensions & Masterlists'!$F$16/$E742,IF(AND($E742>0,$E742-I$719>0),IF($E742-I$719>1,I693/($E742-I$719),I693),0))","v":0},{"$f":"IF(AND($E742>0,'C. Dimensions & Masterlists'!$F$16>1),J693*'C. Dimensions & Masterlists'!$F$16/$E742,IF(AND($E742>0,$E742-I$719>0),IF($E742-I$719>1,J693/($E742-I$719),J693),0))","v":0},{"$f":"IF(AND($E742>0,'C. Dimensions & Masterlists'!$F$16>1),K693*'C. Dimensions & Masterlists'!$F$16/$E742,IF(AND($E742>0,$E742-J$719>0),IF($E742-J$719>1,K693/($E742-J$719),K693),0))","v":0},{"$f":"IF(AND($E742>0,'C. Dimensions & Masterlists'!$F$16>1),L693*'C. Dimensions & Masterlists'!$F$16/$E742,IF(AND($E742>0,$E742-K$719>0),IF($E742-K$719>1,L693/($E742-K$719),L693),0))","v":0},{"$f":"IF(AND($E742>0,'C. Dimensions & Masterlists'!$F$16>1),M693*'C. Dimensions & Masterlists'!$F$16/$E742,IF(AND($E742>0,$E742-L$719>0),IF($E742-L$719>1,M693/($E742-L$719),M693),0))","v":0},{"$f":"IF(AND($E742>0,'C. Dimensions & Masterlists'!$F$16>1),N693*'C. Dimensions & Masterlists'!$F$16/$E742,IF(AND($E742>0,$E742-M$719>0),IF($E742-M$719>1,N693/($E742-M$719),N693),0))","v":0},{"$f":"IF(AND($E742>0,'C. Dimensions & Masterlists'!$F$16>1),O693*'C. Dimensions & Masterlists'!$F$16/$E742,IF(AND($E742>0,$E742-N$719>0),IF($E742-N$719>1,O693/($E742-N$719),O693),0))","v":0},{"$f":"IF(AND($E742>0,'C. Dimensions & Masterlists'!$F$16>1),P693*'C. Dimensions & Masterlists'!$F$16/$E742,IF(AND($E742>0,$E742-O$719>0),IF($E742-O$719>1,P693/($E742-O$719),P693),0))","v":0},{"$f":"IF(AND($E742>0,'C. Dimensions & Masterlists'!$F$16>1),Q693*'C. Dimensions & Masterlists'!$F$16/$E742,IF(AND($E742>0,$E742-P$719>0),IF($E742-P$719>1,Q693/($E742-P$719),Q693),0))","v":0},{"$f":"IF(AND($E742>0,'C. Dimensions & Masterlists'!$F$16>1),R693*'C. Dimensions & Masterlists'!$F$16/$E742,IF(AND($E742>0,$E742-Q$719>0),IF($E742-Q$719>1,R693/($E742-Q$719),R693),0))","v":0},{"$f":"IF(AND($E742>0,'C. Dimensions & Masterlists'!$F$16>1),S693*'C. Dimensions & Masterlists'!$F$16/$E742,IF(AND($E742>0,$E742-R$719>0),IF($E742-R$719>1,S693/($E742-R$719),S693),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I723:I742)","v":0},65.332785304316445,29.610078340858607,29.610078340858607,29.610078340858607,29.543180638282074,29.483732947966523,29.429620007830216,29.37925649152664,29.331308919505496,29.331308919505496,330.66142825150871]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C745,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,{"$f":"IF(AND($E745>0,'C. Dimensions & Masterlists'!$F$17>1),I696*'C. Dimensions & Masterlists'!$F$17/$E745,IF(AND($E745>0,$E745-I$719>0),IF($E745-I$719>1,I696/($E745-I$719),I696),0))","v":0},{"$f":"IF(AND($E745>0,'C. Dimensions & Masterlists'!$F$17>1),J696*'C. Dimensions & Masterlists'!$F$17/$E745,IF(AND($E745>0,$E745-I$719>0),IF($E745-I$719>1,J696/($E745-I$719),J696),0))","v":0.68682454879800425},{"$f":"IF(AND($E745>0,'C. Dimensions & Masterlists'!$F$17>1),K696*'C. Dimensions & Masterlists'!$F$17/$E745,IF(AND($E745>0,$E745-J$719>0),IF($E745-J$719>1,K696/($E745-J$719),K696),0))","v":0.68682454879800425},{"$f":"IF(AND($E745>0,'C. Dimensions & Masterlists'!$F$17>1),L696*'C. Dimensions & Masterlists'!$F$17/$E745,IF(AND($E745>0,$E745-K$719>0),IF($E745-K$719>1,L696/($E745-K$719),L696),0))","v":0.68682454879800436},{"$f":"IF(AND($E745>0,'C. Dimensions & Masterlists'!$F$17>1),M696*'C. Dimensions & Masterlists'!$F$17/$E745,IF(AND($E745>0,$E745-L$719>0),IF($E745-L$719>1,M696/($E745-L$719),M696),0))","v":0.68682454879800436},{"$f":"IF(AND($E745>0,'C. Dimensions & Masterlists'!$F$17>1),N696*'C. Dimensions & Masterlists'!$F$17/$E745,IF(AND($E745>0,$E745-M$719>0),IF($E745-M$719>1,N696/($E745-M$719),N696),0))","v":0.68673122362258898},{"$f":"IF(AND($E745>0,'C. Dimensions & Masterlists'!$F$17>1),O696*'C. Dimensions & Masterlists'!$F$17/$E745,IF(AND($E745>0,$E745-N$719>0),IF($E745-N$719>1,O696/($E745-N$719),O696),0))","v":0.68664843454189606},{"$f":"IF(AND($E745>0,'C. Dimensions & Masterlists'!$F$17>1),P696*'C. Dimensions & Masterlists'!$F$17/$E745,IF(AND($E745>0,$E745-O$719>0),IF($E745-O$719>1,P696/($E745-O$719),P696),0))","v":0.68657342896176865},{"$f":"IF(AND($E745>0,'C. Dimensions & Masterlists'!$F$17>1),Q696*'C. Dimensions & Masterlists'!$F$17/$E745,IF(AND($E745>0,$E745-P$719>0),IF($E745-P$719>1,Q696/($E745-P$719),Q696),0))","v":0.68650435999853776},{"$f":"IF(AND($E745>0,'C. Dimensions & Masterlists'!$F$17>1),R696*'C. Dimensions & Masterlists'!$F$17/$E745,IF(AND($E745>0,$E745-Q$719>0),IF($E745-Q$719>1,R696/($E745-Q$719),R696),0))","v":0.68643992355490724},{"$f":"IF(AND($E745>0,'C. Dimensions & Masterlists'!$F$17>1),S696*'C. Dimensions & Masterlists'!$F$17/$E745,IF(AND($E745>0,$E745-R$719>0),IF($E745-R$719>1,S696/($E745-R$719),S696),0))","v":0.68643992355490724},{"$f":"SUM(G745:S745)","v":6.8666354894266233}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,{"$f":"IF(AND($E746>0,'C. Dimensions & Masterlists'!$F$17>1),I697*'C. Dimensions & Masterlists'!$F$17/$E746,IF(AND($E746>0,$E746-I$719>0),IF($E746-I$719>1,I697/($E746-I$719),I697),0))","v":0},{"$f":"IF(AND($E746>0,'C. Dimensions & Masterlists'!$F$17>1),J697*'C. Dimensions & Masterlists'!$F$17/$E746,IF(AND($E746>0,$E746-I$719>0),IF($E746-I$719>1,J697/($E746-I$719),J697),0))","v":5.6266615491215122E-4},{"$f":"IF(AND($E746>0,'C. Dimensions & Masterlists'!$F$17>1),K697*'C. Dimensions & Masterlists'!$F$17/$E746,IF(AND($E746>0,$E746-J$719>0),IF($E746-J$719>1,K697/($E746-J$719),K697),0))","v":5.6266615491215122E-4},{"$f":"IF(AND($E746>0,'C. Dimensions & Masterlists'!$F$17>1),L697*'C. Dimensions & Masterlists'!$F$17/$E746,IF(AND($E746>0,$E746-K$719>0),IF($E746-K$719>1,L697/($E746-K$719),L697),0))","v":5.6266615491215133E-4},{"$f":"IF(AND($E746>0,'C. Dimensions & Masterlists'!$F$17>1),M697*'C. Dimensions & Masterlists'!$F$17/$E746,IF(AND($E746>0,$E746-L$719>0),IF($E746-L$719>1,M697/($E746-L$719),M697),0))","v":5.6266615491215133E-4},{"$f":"IF(AND($E746>0,'C. Dimensions & Masterlists'!$F$17>1),N697*'C. Dimensions & Masterlists'!$F$17/$E746,IF(AND($E746>0,$E746-M$719>0),IF($E746-M$719>1,N697/($E746-M$719),N697),0))","v":5.6266615491215133E-4},{"$f":"IF(AND($E746>0,'C. Dimensions & Masterlists'!$F$17>1),O697*'C. Dimensions & Masterlists'!$F$17/$E746,IF(AND($E746>0,$E746-N$719>0),IF($E746-N$719>1,O697/($E746-N$719),O697),0))","v":5.6266615491215133E-4},{"$f":"IF(AND($E746>0,'C. Dimensions & Masterlists'!$F$17>1),P697*'C. Dimensions & Masterlists'!$F$17/$E746,IF(AND($E746>0,$E746-O$719>0),IF($E746-O$719>1,P697/($E746-O$719),P697),0))","v":5.6266615491215144E-4},{"$f":"IF(AND($E746>0,'C. Dimensions & Masterlists'!$F$17>1),Q697*'C. Dimensions & Masterlists'!$F$17/$E746,IF(AND($E746>0,$E746-P$719>0),IF($E746-P$719>1,Q697/($E746-P$719),Q697),0))","v":5.6266615491215144E-4},{"$f":"IF(AND($E746>0,'C. Dimensions & Masterlists'!$F$17>1),R697*'C. Dimensions & Masterlists'!$F$17/$E746,IF(AND($E746>0,$E746-Q$719>0),IF($E746-Q$719>1,R697/($E746-Q$719),R697),0))","v":5.6266615491215154E-4},{"$f":"IF(AND($E746>0,'C. Dimensions & Masterlists'!$F$17>1),S697*'C. Dimensions & Masterlists'!$F$17/$E746,IF(AND($E746>0,$E746-R$719>0),IF($E746-R$719>1,S697/($E746-R$719),S697),0))","v":5.6266615491215154E-4},5.6266615491215146E-3]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,{"$f":"IF(AND($E747>0,'C. Dimensions & Masterlists'!$F$17>1),I698*'C. Dimensions & Masterlists'!$F$17/$E747,IF(AND($E747>0,$E747-I$719>0),IF($E747-I$719>1,I698/($E747-I$719),I698),0))","v":0},{"$f":"IF(AND($E747>0,'C. Dimensions & Masterlists'!$F$17>1),J698*'C. Dimensions & Masterlists'!$F$17/$E747,IF(AND($E747>0,$E747-I$719>0),IF($E747-I$719>1,J698/($E747-I$719),J698),0))","v":5.0527540638270849E-2},{"$f":"IF(AND($E747>0,'C. Dimensions & Masterlists'!$F$17>1),K698*'C. Dimensions & Masterlists'!$F$17/$E747,IF(AND($E747>0,$E747-J$719>0),IF($E747-J$719>1,K698/($E747-J$719),K698),0))","v":5.0527540638270856E-2},{"$f":"IF(AND($E747>0,'C. Dimensions & Masterlists'!$F$17>1),L698*'C. Dimensions & Masterlists'!$F$17/$E747,IF(AND($E747>0,$E747-K$719>0),IF($E747-K$719>1,L698/($E747-K$719),L698),0))","v":5.0527540638270856E-2},{"$f":"IF(AND($E747>0,'C. Dimensions & Masterlists'!$F$17>1),M698*'C. Dimensions & Masterlists'!$F$17/$E747,IF(AND($E747>0,$E747-L$719>0),IF($E747-L$719>1,M698/($E747-L$719),M698),0))","v":5.0527540638270863E-2},{"$f":"IF(AND($E747>0,'C. Dimensions & Masterlists'!$F$17>1),N698*'C. Dimensions & Masterlists'!$F$17/$E747,IF(AND($E747>0,$E747-M$719>0),IF($E747-M$719>1,N698/($E747-M$719),N698),0))","v":5.0527540638270863E-2},{"$f":"IF(AND($E747>0,'C. Dimensions & Masterlists'!$F$17>1),O698*'C. Dimensions & Masterlists'!$F$17/$E747,IF(AND($E747>0,$E747-N$719>0),IF($E747-N$719>1,O698/($E747-N$719),O698),0))","v":5.0527540638270869E-2},{"$f":"IF(AND($E747>0,'C. Dimensions & Masterlists'!$F$17>1),P698*'C. Dimensions & Masterlists'!$F$17/$E747,IF(AND($E747>0,$E747-O$719>0),IF($E747-O$719>1,P698/($E747-O$719),P698),0))","v":5.0527540638270863E-2},{"$f":"IF(AND($E747>0,'C. Dimensions & Masterlists'!$F$17>1),Q698*'C. Dimensions & Masterlists'!$F$17/$E747,IF(AND($E747>0,$E747-P$719>0),IF($E747-P$719>1,Q698/($E747-P$719),Q698),0))","v":5.0527540638270856E-2},{"$f":"IF(AND($E747>0,'C. Dimensions & Masterlists'!$F$17>1),R698*'C. Dimensions & Masterlists'!$F$17/$E747,IF(AND($E747>0,$E747-Q$719>0),IF($E747-Q$719>1,R698/($E747-Q$719),R698),0))","v":5.0527540638270863E-2},{"$f":"IF(AND($E747>0,'C. Dimensions & Masterlists'!$F$17>1),S698*'C. Dimensions & Masterlists'!$F$17/$E747,IF(AND($E747>0,$E747-R$719>0),IF($E747-R$719>1,S698/($E747-R$719),S698),0))","v":5.0527540638270869E-2},0.50527540638270863]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,{"$f":"IF(AND($E748>0,'C. Dimensions & Masterlists'!$F$17>1),I699*'C. Dimensions & Masterlists'!$F$17/$E748,IF(AND($E748>0,$E748-I$719>0),IF($E748-I$719>1,I699/($E748-I$719),I699),0))","v":0},{"$f":"IF(AND($E748>0,'C. Dimensions & Masterlists'!$F$17>1),J699*'C. Dimensions & Masterlists'!$F$17/$E748,IF(AND($E748>0,$E748-I$719>0),IF($E748-I$719>1,J699/($E748-I$719),J699),0))","v":2.3070537435782046},{"$f":"IF(AND($E748>0,'C. Dimensions & Masterlists'!$F$17>1),K699*'C. Dimensions & Masterlists'!$F$17/$E748,IF(AND($E748>0,$E748-J$719>0),IF($E748-J$719>1,K699/($E748-J$719),K699),0))","v":2.3070537435782041},{"$f":"IF(AND($E748>0,'C. Dimensions & Masterlists'!$F$17>1),L699*'C. Dimensions & Masterlists'!$F$17/$E748,IF(AND($E748>0,$E748-K$719>0),IF($E748-K$719>1,L699/($E748-K$719),L699),0))","v":2.3070537435782041},{"$f":"IF(AND($E748>0,'C. Dimensions & Masterlists'!$F$17>1),M699*'C. Dimensions & Masterlists'!$F$17/$E748,IF(AND($E748>0,$E748-L$719>0),IF($E748-L$719>1,M699/($E748-L$719),M699),0))","v":2.3070537435782041},{"$f":"IF(AND($E748>0,'C. Dimensions & Masterlists'!$F$17>1),N699*'C. Dimensions & Masterlists'!$F$17/$E748,IF(AND($E748>0,$E748-M$719>0),IF($E748-M$719>1,N699/($E748-M$719),N699),0))","v":2.3070537435782041},{"$f":"IF(AND($E748>0,'C. Dimensions & Masterlists'!$F$17>1),O699*'C. Dimensions & Masterlists'!$F$17/$E748,IF(AND($E748>0,$E748-N$719>0),IF($E748-N$719>1,O699/($E748-N$719),O699),0))","v":2.3070537435782037},{"$f":"IF(AND($E748>0,'C. Dimensions & Masterlists'!$F$17>1),P699*'C. Dimensions & Masterlists'!$F$17/$E748,IF(AND($E748>0,$E748-O$719>0),IF($E748-O$719>1,P699/($E748-O$719),P699),0))","v":2.3070537435782037},{"$f":"IF(AND($E748>0,'C. Dimensions & Masterlists'!$F$17>1),Q699*'C. Dimensions & Masterlists'!$F$17/$E748,IF(AND($E748>0,$E748-P$719>0),IF($E748-P$719>1,Q699/($E748-P$719),Q699),0))","v":2.3070537435782037},{"$f":"IF(AND($E748>0,'C. Dimensions & Masterlists'!$F$17>1),R699*'C. Dimensions & Masterlists'!$F$17/$E748,IF(AND($E748>0,$E748-Q$719>0),IF($E748-Q$719>1,R699/($E748-Q$719),R699),0))","v":2.3070537435782033},{"$f":"IF(AND($E748>0,'C. Dimensions & Masterlists'!$F$17>1),S699*'C. Dimensions & Masterlists'!$F$17/$E748,IF(AND($E748>0,$E748-R$719>0),IF($E748-R$719>1,S699/($E748-R$719),S699),0))","v":2.3070537435782033},23.070537435782036]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,{"$f":"IF(AND($E749>0,'C. Dimensions & Masterlists'!$F$17>1),I700*'C. Dimensions & Masterlists'!$F$17/$E749,IF(AND($E749>0,$E749-I$719>0),IF($E749-I$719>1,I700/($E749-I$719),I700),0))","v":0},{"$f":"IF(AND($E749>0,'C. Dimensions & Masterlists'!$F$17>1),J700*'C. Dimensions & Masterlists'!$F$17/$E749,IF(AND($E749>0,$E749-I$719>0),IF($E749-I$719>1,J700/($E749-I$719),J700),0))","v":143.30091811942856},{"$f":"IF(AND($E749>0,'C. Dimensions & Masterlists'!$F$17>1),K700*'C. Dimensions & Masterlists'!$F$17/$E749,IF(AND($E749>0,$E749-J$719>0),IF($E749-J$719>1,K700/($E749-J$719),K700),0))","v":0},{"$f":"IF(AND($E749>0,'C. Dimensions & Masterlists'!$F$17>1),L700*'C. Dimensions & Masterlists'!$F$17/$E749,IF(AND($E749>0,$E749-K$719>0),IF($E749-K$719>1,L700/($E749-K$719),L700),0))","v":0},{"$f":"IF(AND($E749>0,'C. Dimensions & Masterlists'!$F$17>1),M700*'C. Dimensions & Masterlists'!$F$17/$E749,IF(AND($E749>0,$E749-L$719>0),IF($E749-L$719>1,M700/($E749-L$719),M700),0))","v":0},{"$f":"IF(AND($E749>0,'C. Dimensions & Masterlists'!$F$17>1),N700*'C. Dimensions & Masterlists'!$F$17/$E749,IF(AND($E749>0,$E749-M$719>0),IF($E749-M$719>1,N700/($E749-M$719),N700),0))","v":0},{"$f":"IF(AND($E749>0,'C. Dimensions & Masterlists'!$F$17>1),O700*'C. Dimensions & Masterlists'!$F$17/$E749,IF(AND($E749>0,$E749-N$719>0),IF($E749-N$719>1,O700/($E749-N$719),O700),0))","v":0},{"$f":"IF(AND($E749>0,'C. Dimensions & Masterlists'!$F$17>1),P700*'C. Dimensions & Masterlists'!$F$17/$E749,IF(AND($E749>0,$E749-O$719>0),IF($E749-O$719>1,P700/($E749-O$719),P700),0))","v":0},{"$f":"IF(AND($E749>0,'C. Dimensions & Masterlists'!$F$17>1),Q700*'C. Dimensions & Masterlists'!$F$17/$E749,IF(AND($E749>0,$E749-P$719>0),IF($E749-P$719>1,Q700/($E749-P$719),Q700),0))","v":0},{"$f":"IF(AND($E749>0,'C. Dimensions & Masterlists'!$F$17>1),R700*'C. Dimensions & Masterlists'!$F$17/$E749,IF(AND($E749>0,$E749-Q$719>0),IF($E749-Q$719>1,R700/($E749-Q$719),R700),0))","v":0},{"$f":"IF(AND($E749>0,'C. Dimensions & Masterlists'!$F$17>1),S700*'C. Dimensions & Masterlists'!$F$17/$E749,IF(AND($E749>0,$E749-R$719>0),IF($E749-R$719>1,S700/($E749-R$719),S700),0))","v":0},143.30091811942856]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,{"$f":"IF(AND($E750>0,'C. Dimensions & Masterlists'!$F$17>1),I701*'C. Dimensions & Masterlists'!$F$17/$E750,IF(AND($E750>0,$E750-I$719>0),IF($E750-I$719>1,I701/($E750-I$719),I701),0))","v":0},{"$f":"IF(AND($E750>0,'C. Dimensions & Masterlists'!$F$17>1),J701*'C. Dimensions & Masterlists'!$F$17/$E750,IF(AND($E750>0,$E750-I$719>0),IF($E750-I$719>1,J701/($E750-I$719),J701),0))","v":0.47815956476677651},{"$f":"IF(AND($E750>0,'C. Dimensions & Masterlists'!$F$17>1),K701*'C. Dimensions & Masterlists'!$F$17/$E750,IF(AND($E750>0,$E750-J$719>0),IF($E750-J$719>1,K701/($E750-J$719),K701),0))","v":0.47815956476677651},{"$f":"IF(AND($E750>0,'C. Dimensions & Masterlists'!$F$17>1),L701*'C. Dimensions & Masterlists'!$F$17/$E750,IF(AND($E750>0,$E750-K$719>0),IF($E750-K$719>1,L701/($E750-K$719),L701),0))","v":0.47815956476677657},{"$f":"IF(AND($E750>0,'C. Dimensions & Masterlists'!$F$17>1),M701*'C. Dimensions & Masterlists'!$F$17/$E750,IF(AND($E750>0,$E750-L$719>0),IF($E750-L$719>1,M701/($E750-L$719),M701),0))","v":0.47815956476677657},{"$f":"IF(AND($E750>0,'C. Dimensions & Masterlists'!$F$17>1),N701*'C. Dimensions & Masterlists'!$F$17/$E750,IF(AND($E750>0,$E750-M$719>0),IF($E750-M$719>1,N701/($E750-M$719),N701),0))","v":0.47815956476677662},{"$f":"IF(AND($E750>0,'C. Dimensions & Masterlists'!$F$17>1),O701*'C. Dimensions & Masterlists'!$F$17/$E750,IF(AND($E750>0,$E750-N$719>0),IF($E750-N$719>1,O701/($E750-N$719),O701),0))","v":0.47815956476677662},{"$f":"IF(AND($E750>0,'C. Dimensions & Masterlists'!$F$17>1),P701*'C. Dimensions & Masterlists'!$F$17/$E750,IF(AND($E750>0,$E750-O$719>0),IF($E750-O$719>1,P701/($E750-O$719),P701),0))","v":0.47815956476677668},{"$f":"IF(AND($E750>0,'C. Dimensions & Masterlists'!$F$17>1),Q701*'C. Dimensions & Masterlists'!$F$17/$E750,IF(AND($E750>0,$E750-P$719>0),IF($E750-P$719>1,Q701/($E750-P$719),Q701),0))","v":0.47815956476677673},{"$f":"IF(AND($E750>0,'C. Dimensions & Masterlists'!$F$17>1),R701*'C. Dimensions & Masterlists'!$F$17/$E750,IF(AND($E750>0,$E750-Q$719>0),IF($E750-Q$719>1,R701/($E750-Q$719),R701),0))","v":0.47815956476677673},{"$f":"IF(AND($E750>0,'C. Dimensions & Masterlists'!$F$17>1),S701*'C. Dimensions & Masterlists'!$F$17/$E750,IF(AND($E750>0,$E750-R$719>0),IF($E750-R$719>1,S701/($E750-R$719),S701),0))","v":0.47815956476677673},4.7815956476677668]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,{"$f":"IF(AND($E751>0,'C. Dimensions & Masterlists'!$F$17>1),I702*'C. Dimensions & Masterlists'!$F$17/$E751,IF(AND($E751>0,$E751-I$719>0),IF($E751-I$719>1,I702/($E751-I$719),I702),0))","v":0},{"$f":"IF(AND($E751>0,'C. Dimensions & Masterlists'!$F$17>1),J702*'C. Dimensions & Masterlists'!$F$17/$E751,IF(AND($E751>0,$E751-I$719>0),IF($E751-I$719>1,J702/($E751-I$719),J702),0))","v":8.7097490995451068},{"$f":"IF(AND($E751>0,'C. Dimensions & Masterlists'!$F$17>1),K702*'C. Dimensions & Masterlists'!$F$17/$E751,IF(AND($E751>0,$E751-J$719>0),IF($E751-J$719>1,K702/($E751-J$719),K702),0))","v":0},{"$f":"IF(AND($E751>0,'C. Dimensions & Masterlists'!$F$17>1),L702*'C. Dimensions & Masterlists'!$F$17/$E751,IF(AND($E751>0,$E751-K$719>0),IF($E751-K$719>1,L702/($E751-K$719),L702),0))","v":0},{"$f":"IF(AND($E751>0,'C. Dimensions & Masterlists'!$F$17>1),M702*'C. Dimensions & Masterlists'!$F$17/$E751,IF(AND($E751>0,$E751-L$719>0),IF($E751-L$719>1,M702/($E751-L$719),M702),0))","v":0},{"$f":"IF(AND($E751>0,'C. Dimensions & Masterlists'!$F$17>1),N702*'C. Dimensions & Masterlists'!$F$17/$E751,IF(AND($E751>0,$E751-M$719>0),IF($E751-M$719>1,N702/($E751-M$719),N702),0))","v":0},{"$f":"IF(AND($E751>0,'C. Dimensions & Masterlists'!$F$17>1),O702*'C. Dimensions & Masterlists'!$F$17/$E751,IF(AND($E751>0,$E751-N$719>0),IF($E751-N$719>1,O702/($E751-N$719),O702),0))","v":0},{"$f":"IF(AND($E751>0,'C. Dimensions & Masterlists'!$F$17>1),P702*'C. Dimensions & Masterlists'!$F$17/$E751,IF(AND($E751>0,$E751-O$719>0),IF($E751-O$719>1,P702/($E751-O$719),P702),0))","v":0},{"$f":"IF(AND($E751>0,'C. Dimensions & Masterlists'!$F$17>1),Q702*'C. Dimensions & Masterlists'!$F$17/$E751,IF(AND($E751>0,$E751-P$719>0),IF($E751-P$719>1,Q702/($E751-P$719),Q702),0))","v":0},{"$f":"IF(AND($E751>0,'C. Dimensions & Masterlists'!$F$17>1),R702*'C. Dimensions & Masterlists'!$F$17/$E751,IF(AND($E751>0,$E751-Q$719>0),IF($E751-Q$719>1,R702/($E751-Q$719),R702),0))","v":0},{"$f":"IF(AND($E751>0,'C. Dimensions & Masterlists'!$F$17>1),S702*'C. Dimensions & Masterlists'!$F$17/$E751,IF(AND($E751>0,$E751-R$719>0),IF($E751-R$719>1,S702/($E751-R$719),S702),0))","v":0},{"$f":"SUM(G751:S751)","v":8.7097490995451068}]
[null,null,"CO08","Network Land",10000,null,null,null,{"$f":"IF(AND($E752>0,'C. Dimensions & Masterlists'!$F$17>1),I703*'C. Dimensions & Masterlists'!$F$17/$E752,IF(AND($E752>0,$E752-I$719>0),IF($E752-I$719>1,I703/($E752-I$719),I703),0))","v":0},{"$f":"IF(AND($E752>0,'C. Dimensions & Masterlists'!$F$17>1),J703*'C. Dimensions & Masterlists'!$F$17/$E752,IF(AND($E752>0,$E752-I$719>0),IF($E752-I$719>1,J703/($E752-I$719),J703),0))","v":0},{"$f":"IF(AND($E752>0,'C. Dimensions & Masterlists'!$F$17>1),K703*'C. Dimensions & Masterlists'!$F$17/$E752,IF(AND($E752>0,$E752-J$719>0),IF($E752-J$719>1,K703/($E752-J$719),K703),0))","v":0},{"$f":"IF(AND($E752>0,'C. Dimensions & Masterlists'!$F$17>1),L703*'C. Dimensions & Masterlists'!$F$17/$E752,IF(AND($E752>0,$E752-K$719>0),IF($E752-K$719>1,L703/($E752-K$719),L703),0))","v":0},{"$f":"IF(AND($E752>0,'C. Dimensions & Masterlists'!$F$17>1),M703*'C. Dimensions & Masterlists'!$F$17/$E752,IF(AND($E752>0,$E752-L$719>0),IF($E752-L$719>1,M703/($E752-L$719),M703),0))","v":0},{"$f":"IF(AND($E752>0,'C. Dimensions & Masterlists'!$F$17>1),N703*'C. Dimensions & Masterlists'!$F$17/$E752,IF(AND($E752>0,$E752-M$719>0),IF($E752-M$719>1,N703/($E752-M$719),N703),0))","v":0},{"$f":"IF(AND($E752>0,'C. Dimensions & Masterlists'!$F$17>1),O703*'C. Dimensions & Masterlists'!$F$17/$E752,IF(AND($E752>0,$E752-N$719>0),IF($E752-N$719>1,O703/($E752-N$719),O703),0))","v":0},{"$f":"IF(AND($E752>0,'C. Dimensions & Masterlists'!$F$17>1),P703*'C. Dimensions & Masterlists'!$F$17/$E752,IF(AND($E752>0,$E752-O$719>0),IF($E752-O$719>1,P703/($E752-O$719),P703),0))","v":0},{"$f":"IF(AND($E752>0,'C. Dimensions & Masterlists'!$F$17>1),Q703*'C. Dimensions & Masterlists'!$F$17/$E752,IF(AND($E752>0,$E752-P$719>0),IF($E752-P$719>1,Q703/($E752-P$719),Q703),0))","v":0},{"$f":"IF(AND($E752>0,'C. Dimensions & Masterlists'!$F$17>1),R703*'C. Dimensions & Masterlists'!$F$17/$E752,IF(AND($E752>0,$E752-Q$719>0),IF($E752-Q$719>1,R703/($E752-Q$719),R703),0))","v":0},{"$f":"IF(AND($E752>0,'C. Dimensions & Masterlists'!$F$17>1),S703*'C. Dimensions & Masterlists'!$F$17/$E752,IF(AND($E752>0,$E752-R$719>0),IF($E752-R$719>1,S703/($E752-R$719),S703),0))","v":0},{"$f":"SUM(G752:S752)","v":0}]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,{"$f":"IF(AND($E753>0,'C. Dimensions & Masterlists'!$F$17>1),I704*'C. Dimensions & Masterlists'!$F$17/$E753,IF(AND($E753>0,$E753-I$719>0),IF($E753-I$719>1,I704/($E753-I$719),I704),0))","v":0},{"$f":"IF(AND($E753>0,'C. Dimensions & Masterlists'!$F$17>1),J704*'C. Dimensions & Masterlists'!$F$17/$E753,IF(AND($E753>0,$E753-I$719>0),IF($E753-I$719>1,J704/($E753-I$719),J704),0))","v":184.76816188296979},{"$f":"IF(AND($E753>0,'C. Dimensions & Masterlists'!$F$17>1),K704*'C. Dimensions & Masterlists'!$F$17/$E753,IF(AND($E753>0,$E753-J$719>0),IF($E753-J$719>1,K704/($E753-J$719),K704),0))","v":0},{"$f":"IF(AND($E753>0,'C. Dimensions & Masterlists'!$F$17>1),L704*'C. Dimensions & Masterlists'!$F$17/$E753,IF(AND($E753>0,$E753-K$719>0),IF($E753-K$719>1,L704/($E753-K$719),L704),0))","v":0},{"$f":"IF(AND($E753>0,'C. Dimensions & Masterlists'!$F$17>1),M704*'C. Dimensions & Masterlists'!$F$17/$E753,IF(AND($E753>0,$E753-L$719>0),IF($E753-L$719>1,M704/($E753-L$719),M704),0))","v":0},{"$f":"IF(AND($E753>0,'C. Dimensions & Masterlists'!$F$17>1),N704*'C. Dimensions & Masterlists'!$F$17/$E753,IF(AND($E753>0,$E753-M$719>0),IF($E753-M$719>1,N704/($E753-M$719),N704),0))","v":0},{"$f":"IF(AND($E753>0,'C. Dimensions & Masterlists'!$F$17>1),O704*'C. Dimensions & Masterlists'!$F$17/$E753,IF(AND($E753>0,$E753-N$719>0),IF($E753-N$719>1,O704/($E753-N$719),O704),0))","v":0},{"$f":"IF(AND($E753>0,'C. Dimensions & Masterlists'!$F$17>1),P704*'C. Dimensions & Masterlists'!$F$17/$E753,IF(AND($E753>0,$E753-O$719>0),IF($E753-O$719>1,P704/($E753-O$719),P704),0))","v":0},{"$f":"IF(AND($E753>0,'C. Dimensions & Masterlists'!$F$17>1),Q704*'C. Dimensions & Masterlists'!$F$17/$E753,IF(AND($E753>0,$E753-P$719>0),IF($E753-P$719>1,Q704/($E753-P$719),Q704),0))","v":0},{"$f":"IF(AND($E753>0,'C. Dimensions & Masterlists'!$F$17>1),R704*'C. Dimensions & Masterlists'!$F$17/$E753,IF(AND($E753>0,$E753-Q$719>0),IF($E753-Q$719>1,R704/($E753-Q$719),R704),0))","v":0},{"$f":"IF(AND($E753>0,'C. Dimensions & Masterlists'!$F$17>1),S704*'C. Dimensions & Masterlists'!$F$17/$E753,IF(AND($E753>0,$E753-R$719>0),IF($E753-R$719>1,S704/($E753-R$719),S704),0))","v":0},{"$f":"SUM(G753:S753)","v":184.76816188296979}]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,{"$f":"IF(AND($E754>0,'C. Dimensions & Masterlists'!$F$17>1),I705*'C. Dimensions & Masterlists'!$F$17/$E754,IF(AND($E754>0,$E754-I$719>0),IF($E754-I$719>1,I705/($E754-I$719),I705),0))","v":0},{"$f":"IF(AND($E754>0,'C. Dimensions & Masterlists'!$F$17>1),J705*'C. Dimensions & Masterlists'!$F$17/$E754,IF(AND($E754>0,$E754-I$719>0),IF($E754-I$719>1,J705/($E754-I$719),J705),0))","v":13.928677080133587},{"$f":"IF(AND($E754>0,'C. Dimensions & Masterlists'!$F$17>1),K705*'C. Dimensions & Masterlists'!$F$17/$E754,IF(AND($E754>0,$E754-J$719>0),IF($E754-J$719>1,K705/($E754-J$719),K705),0))","v":13.928677080133589},{"$f":"IF(AND($E754>0,'C. Dimensions & Masterlists'!$F$17>1),L705*'C. Dimensions & Masterlists'!$F$17/$E754,IF(AND($E754>0,$E754-K$719>0),IF($E754-K$719>1,L705/($E754-K$719),L705),0))","v":13.928677080133589},{"$f":"IF(AND($E754>0,'C. Dimensions & Masterlists'!$F$17>1),M705*'C. Dimensions & Masterlists'!$F$17/$E754,IF(AND($E754>0,$E754-L$719>0),IF($E754-L$719>1,M705/($E754-L$719),M705),0))","v":13.928677080133591},{"$f":"IF(AND($E754>0,'C. Dimensions & Masterlists'!$F$17>1),N705*'C. Dimensions & Masterlists'!$F$17/$E754,IF(AND($E754>0,$E754-M$719>0),IF($E754-M$719>1,N705/($E754-M$719),N705),0))","v":13.928677080133589},{"$f":"IF(AND($E754>0,'C. Dimensions & Masterlists'!$F$17>1),O705*'C. Dimensions & Masterlists'!$F$17/$E754,IF(AND($E754>0,$E754-N$719>0),IF($E754-N$719>1,O705/($E754-N$719),O705),0))","v":13.928677080133587},{"$f":"IF(AND($E754>0,'C. Dimensions & Masterlists'!$F$17>1),P705*'C. Dimensions & Masterlists'!$F$17/$E754,IF(AND($E754>0,$E754-O$719>0),IF($E754-O$719>1,P705/($E754-O$719),P705),0))","v":13.928677080133587},{"$f":"IF(AND($E754>0,'C. Dimensions & Masterlists'!$F$17>1),Q705*'C. Dimensions & Masterlists'!$F$17/$E754,IF(AND($E754>0,$E754-P$719>0),IF($E754-P$719>1,Q705/($E754-P$719),Q705),0))","v":13.928677080133587},{"$f":"IF(AND($E754>0,'C. Dimensions & Masterlists'!$F$17>1),R705*'C. Dimensions & Masterlists'!$F$17/$E754,IF(AND($E754>0,$E754-Q$719>0),IF($E754-Q$719>1,R705/($E754-Q$719),R705),0))","v":13.928677080133586},{"$f":"IF(AND($E754>0,'C. Dimensions & Masterlists'!$F$17>1),S705*'C. Dimensions & Masterlists'!$F$17/$E754,IF(AND($E754>0,$E754-R$719>0),IF($E754-R$719>1,S705/($E754-R$719),S705),0))","v":13.928677080133586},{"$f":"SUM(G754:S754)","v":139.28677080133585}]
[null,null,"CO11","LSS equipment",0,null,null,null,{"$f":"IF(AND($E755>0,'C. Dimensions & Masterlists'!$F$17>1),I706*'C. Dimensions & Masterlists'!$F$17/$E755,IF(AND($E755>0,$E755-I$719>0),IF($E755-I$719>1,I706/($E755-I$719),I706),0))","v":0},{"$f":"IF(AND($E755>0,'C. Dimensions & Masterlists'!$F$17>1),J706*'C. Dimensions & Masterlists'!$F$17/$E755,IF(AND($E755>0,$E755-I$719>0),IF($E755-I$719>1,J706/($E755-I$719),J706),0))","v":0},{"$f":"IF(AND($E755>0,'C. Dimensions & Masterlists'!$F$17>1),K706*'C. Dimensions & Masterlists'!$F$17/$E755,IF(AND($E755>0,$E755-J$719>0),IF($E755-J$719>1,K706/($E755-J$719),K706),0))","v":0},{"$f":"IF(AND($E755>0,'C. Dimensions & Masterlists'!$F$17>1),L706*'C. Dimensions & Masterlists'!$F$17/$E755,IF(AND($E755>0,$E755-K$719>0),IF($E755-K$719>1,L706/($E755-K$719),L706),0))","v":0},{"$f":"IF(AND($E755>0,'C. Dimensions & Masterlists'!$F$17>1),M706*'C. Dimensions & Masterlists'!$F$17/$E755,IF(AND($E755>0,$E755-L$719>0),IF($E755-L$719>1,M706/($E755-L$719),M706),0))","v":0},{"$f":"IF(AND($E755>0,'C. Dimensions & Masterlists'!$F$17>1),N706*'C. Dimensions & Masterlists'!$F$17/$E755,IF(AND($E755>0,$E755-M$719>0),IF($E755-M$719>1,N706/($E755-M$719),N706),0))","v":0},{"$f":"IF(AND($E755>0,'C. Dimensions & Masterlists'!$F$17>1),O706*'C. Dimensions & Masterlists'!$F$17/$E755,IF(AND($E755>0,$E755-N$719>0),IF($E755-N$719>1,O706/($E755-N$719),O706),0))","v":0},{"$f":"IF(AND($E755>0,'C. Dimensions & Masterlists'!$F$17>1),P706*'C. Dimensions & Masterlists'!$F$17/$E755,IF(AND($E755>0,$E755-O$719>0),IF($E755-O$719>1,P706/($E755-O$719),P706),0))","v":0},{"$f":"IF(AND($E755>0,'C. Dimensions & Masterlists'!$F$17>1),Q706*'C. Dimensions & Masterlists'!$F$17/$E755,IF(AND($E755>0,$E755-P$719>0),IF($E755-P$719>1,Q706/($E755-P$719),Q706),0))","v":0},{"$f":"IF(AND($E755>0,'C. Dimensions & Masterlists'!$F$17>1),R706*'C. Dimensions & Masterlists'!$F$17/$E755,IF(AND($E755>0,$E755-Q$719>0),IF($E755-Q$719>1,R706/($E755-Q$719),R706),0))","v":0},{"$f":"IF(AND($E755>0,'C. Dimensions & Masterlists'!$F$17>1),S706*'C. Dimensions & Masterlists'!$F$17/$E755,IF(AND($E755>0,$E755-R$719>0),IF($E755-R$719>1,S706/($E755-R$719),S706),0))","v":0},{"$f":"SUM(G755:S755)","v":0}]
[null,null,"CO12","Data Equipment",6,null,null,null,{"$f":"IF(AND($E756>0,'C. Dimensions & Masterlists'!$F$17>1),I707*'C. Dimensions & Masterlists'!$F$17/$E756,IF(AND($E756>0,$E756-I$719>0),IF($E756-I$719>1,I707/($E756-I$719),I707),0))","v":0},{"$f":"IF(AND($E756>0,'C. Dimensions & Masterlists'!$F$17>1),J707*'C. Dimensions & Masterlists'!$F$17/$E756,IF(AND($E756>0,$E756-I$719>0),IF($E756-I$719>1,J707/($E756-I$719),J707),0))","v":67.909844173073736},{"$f":"IF(AND($E756>0,'C. Dimensions & Masterlists'!$F$17>1),K707*'C. Dimensions & Masterlists'!$F$17/$E756,IF(AND($E756>0,$E756-J$719>0),IF($E756-J$719>1,K707/($E756-J$719),K707),0))","v":67.909844173073736},{"$f":"IF(AND($E756>0,'C. Dimensions & Masterlists'!$F$17>1),L707*'C. Dimensions & Masterlists'!$F$17/$E756,IF(AND($E756>0,$E756-K$719>0),IF($E756-K$719>1,L707/($E756-K$719),L707),0))","v":67.909844173073736},{"$f":"IF(AND($E756>0,'C. Dimensions & Masterlists'!$F$17>1),M707*'C. Dimensions & Masterlists'!$F$17/$E756,IF(AND($E756>0,$E756-L$719>0),IF($E756-L$719>1,M707/($E756-L$719),M707),0))","v":67.909844173073736},{"$f":"IF(AND($E756>0,'C. Dimensions & Masterlists'!$F$17>1),N707*'C. Dimensions & Masterlists'!$F$17/$E756,IF(AND($E756>0,$E756-M$719>0),IF($E756-M$719>1,N707/($E756-M$719),N707),0))","v":67.909844173073736},{"$f":"IF(AND($E756>0,'C. Dimensions & Masterlists'!$F$17>1),O707*'C. Dimensions & Masterlists'!$F$17/$E756,IF(AND($E756>0,$E756-N$719>0),IF($E756-N$719>1,O707/($E756-N$719),O707),0))","v":67.909844173073736},{"$f":"IF(AND($E756>0,'C. Dimensions & Masterlists'!$F$17>1),P707*'C. Dimensions & Masterlists'!$F$17/$E756,IF(AND($E756>0,$E756-O$719>0),IF($E756-O$719>1,P707/($E756-O$719),P707),0))","v":0},{"$f":"IF(AND($E756>0,'C. Dimensions & Masterlists'!$F$17>1),Q707*'C. Dimensions & Masterlists'!$F$17/$E756,IF(AND($E756>0,$E756-P$719>0),IF($E756-P$719>1,Q707/($E756-P$719),Q707),0))","v":0},{"$f":"IF(AND($E756>0,'C. Dimensions & Masterlists'!$F$17>1),R707*'C. Dimensions & Masterlists'!$F$17/$E756,IF(AND($E756>0,$E756-Q$719>0),IF($E756-Q$719>1,R707/($E756-Q$719),R707),0))","v":0},{"$f":"IF(AND($E756>0,'C. Dimensions & Masterlists'!$F$17>1),S707*'C. Dimensions & Masterlists'!$F$17/$E756,IF(AND($E756>0,$E756-R$719>0),IF($E756-R$719>1,S707/($E756-R$719),S707),0))","v":0},407.45906503844242]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,{"$f":"IF(AND($E757>0,'C. Dimensions & Masterlists'!$F$17>1),I708*'C. Dimensions & Masterlists'!$F$17/$E757,IF(AND($E757>0,$E757-I$719>0),IF($E757-I$719>1,I708/($E757-I$719),I708),0))","v":0},{"$f":"IF(AND($E757>0,'C. Dimensions & Masterlists'!$F$17>1),J708*'C. Dimensions & Masterlists'!$F$17/$E757,IF(AND($E757>0,$E757-I$719>0),IF($E757-I$719>1,J708/($E757-I$719),J708),0))","v":0},{"$f":"IF(AND($E757>0,'C. Dimensions & Masterlists'!$F$17>1),K708*'C. Dimensions & Masterlists'!$F$17/$E757,IF(AND($E757>0,$E757-J$719>0),IF($E757-J$719>1,K708/($E757-J$719),K708),0))","v":0},{"$f":"IF(AND($E757>0,'C. Dimensions & Masterlists'!$F$17>1),L708*'C. Dimensions & Masterlists'!$F$17/$E757,IF(AND($E757>0,$E757-K$719>0),IF($E757-K$719>1,L708/($E757-K$719),L708),0))","v":0},{"$f":"IF(AND($E757>0,'C. Dimensions & Masterlists'!$F$17>1),M708*'C. Dimensions & Masterlists'!$F$17/$E757,IF(AND($E757>0,$E757-L$719>0),IF($E757-L$719>1,M708/($E757-L$719),M708),0))","v":0},{"$f":"IF(AND($E757>0,'C. Dimensions & Masterlists'!$F$17>1),N708*'C. Dimensions & Masterlists'!$F$17/$E757,IF(AND($E757>0,$E757-M$719>0),IF($E757-M$719>1,N708/($E757-M$719),N708),0))","v":0},{"$f":"IF(AND($E757>0,'C. Dimensions & Masterlists'!$F$17>1),O708*'C. Dimensions & Masterlists'!$F$17/$E757,IF(AND($E757>0,$E757-N$719>0),IF($E757-N$719>1,O708/($E757-N$719),O708),0))","v":0},{"$f":"IF(AND($E757>0,'C. Dimensions & Masterlists'!$F$17>1),P708*'C. Dimensions & Masterlists'!$F$17/$E757,IF(AND($E757>0,$E757-O$719>0),IF($E757-O$719>1,P708/($E757-O$719),P708),0))","v":0},{"$f":"IF(AND($E757>0,'C. Dimensions & Masterlists'!$F$17>1),Q708*'C. Dimensions & Masterlists'!$F$17/$E757,IF(AND($E757>0,$E757-P$719>0),IF($E757-P$719>1,Q708/($E757-P$719),Q708),0))","v":0},{"$f":"IF(AND($E757>0,'C. Dimensions & Masterlists'!$F$17>1),R708*'C. Dimensions & Masterlists'!$F$17/$E757,IF(AND($E757>0,$E757-Q$719>0),IF($E757-Q$719>1,R708/($E757-Q$719),R708),0))","v":0},{"$f":"IF(AND($E757>0,'C. Dimensions & Masterlists'!$F$17>1),S708*'C. Dimensions & Masterlists'!$F$17/$E757,IF(AND($E757>0,$E757-R$719>0),IF($E757-R$719>1,S708/($E757-R$719),S708),0))","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,{"$f":"IF(AND($E758>0,'C. Dimensions & Masterlists'!$F$17>1),I709*'C. Dimensions & Masterlists'!$F$17/$E758,IF(AND($E758>0,$E758-I$719>0),IF($E758-I$719>1,I709/($E758-I$719),I709),0))","v":0},{"$f":"IF(AND($E758>0,'C. Dimensions & Masterlists'!$F$17>1),J709*'C. Dimensions & Masterlists'!$F$17/$E758,IF(AND($E758>0,$E758-I$719>0),IF($E758-I$719>1,J709/($E758-I$719),J709),0))","v":0},{"$f":"IF(AND($E758>0,'C. Dimensions & Masterlists'!$F$17>1),K709*'C. Dimensions & Masterlists'!$F$17/$E758,IF(AND($E758>0,$E758-J$719>0),IF($E758-J$719>1,K709/($E758-J$719),K709),0))","v":0},{"$f":"IF(AND($E758>0,'C. Dimensions & Masterlists'!$F$17>1),L709*'C. Dimensions & Masterlists'!$F$17/$E758,IF(AND($E758>0,$E758-K$719>0),IF($E758-K$719>1,L709/($E758-K$719),L709),0))","v":0},{"$f":"IF(AND($E758>0,'C. Dimensions & Masterlists'!$F$17>1),M709*'C. Dimensions & Masterlists'!$F$17/$E758,IF(AND($E758>0,$E758-L$719>0),IF($E758-L$719>1,M709/($E758-L$719),M709),0))","v":0},{"$f":"IF(AND($E758>0,'C. Dimensions & Masterlists'!$F$17>1),N709*'C. Dimensions & Masterlists'!$F$17/$E758,IF(AND($E758>0,$E758-M$719>0),IF($E758-M$719>1,N709/($E758-M$719),N709),0))","v":0},{"$f":"IF(AND($E758>0,'C. Dimensions & Masterlists'!$F$17>1),O709*'C. Dimensions & Masterlists'!$F$17/$E758,IF(AND($E758>0,$E758-N$719>0),IF($E758-N$719>1,O709/($E758-N$719),O709),0))","v":0},{"$f":"IF(AND($E758>0,'C. Dimensions & Masterlists'!$F$17>1),P709*'C. Dimensions & Masterlists'!$F$17/$E758,IF(AND($E758>0,$E758-O$719>0),IF($E758-O$719>1,P709/($E758-O$719),P709),0))","v":0},{"$f":"IF(AND($E758>0,'C. Dimensions & Masterlists'!$F$17>1),Q709*'C. Dimensions & Masterlists'!$F$17/$E758,IF(AND($E758>0,$E758-P$719>0),IF($E758-P$719>1,Q709/($E758-P$719),Q709),0))","v":0},{"$f":"IF(AND($E758>0,'C. Dimensions & Masterlists'!$F$17>1),R709*'C. Dimensions & Masterlists'!$F$17/$E758,IF(AND($E758>0,$E758-Q$719>0),IF($E758-Q$719>1,R709/($E758-Q$719),R709),0))","v":0},{"$f":"IF(AND($E758>0,'C. Dimensions & Masterlists'!$F$17>1),S709*'C. Dimensions & Masterlists'!$F$17/$E758,IF(AND($E758>0,$E758-R$719>0),IF($E758-R$719>1,S709/($E758-R$719),S709),0))","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,{"$f":"IF(AND($E759>0,'C. Dimensions & Masterlists'!$F$17>1),I710*'C. Dimensions & Masterlists'!$F$17/$E759,IF(AND($E759>0,$E759-I$719>0),IF($E759-I$719>1,I710/($E759-I$719),I710),0))","v":0},{"$f":"IF(AND($E759>0,'C. Dimensions & Masterlists'!$F$17>1),J710*'C. Dimensions & Masterlists'!$F$17/$E759,IF(AND($E759>0,$E759-I$719>0),IF($E759-I$719>1,J710/($E759-I$719),J710),0))","v":0},{"$f":"IF(AND($E759>0,'C. Dimensions & Masterlists'!$F$17>1),K710*'C. Dimensions & Masterlists'!$F$17/$E759,IF(AND($E759>0,$E759-J$719>0),IF($E759-J$719>1,K710/($E759-J$719),K710),0))","v":0},{"$f":"IF(AND($E759>0,'C. Dimensions & Masterlists'!$F$17>1),L710*'C. Dimensions & Masterlists'!$F$17/$E759,IF(AND($E759>0,$E759-K$719>0),IF($E759-K$719>1,L710/($E759-K$719),L710),0))","v":0},{"$f":"IF(AND($E759>0,'C. Dimensions & Masterlists'!$F$17>1),M710*'C. Dimensions & Masterlists'!$F$17/$E759,IF(AND($E759>0,$E759-L$719>0),IF($E759-L$719>1,M710/($E759-L$719),M710),0))","v":0},{"$f":"IF(AND($E759>0,'C. Dimensions & Masterlists'!$F$17>1),N710*'C. Dimensions & Masterlists'!$F$17/$E759,IF(AND($E759>0,$E759-M$719>0),IF($E759-M$719>1,N710/($E759-M$719),N710),0))","v":0},{"$f":"IF(AND($E759>0,'C. Dimensions & Masterlists'!$F$17>1),O710*'C. Dimensions & Masterlists'!$F$17/$E759,IF(AND($E759>0,$E759-N$719>0),IF($E759-N$719>1,O710/($E759-N$719),O710),0))","v":0},{"$f":"IF(AND($E759>0,'C. Dimensions & Masterlists'!$F$17>1),P710*'C. Dimensions & Masterlists'!$F$17/$E759,IF(AND($E759>0,$E759-O$719>0),IF($E759-O$719>1,P710/($E759-O$719),P710),0))","v":0},{"$f":"IF(AND($E759>0,'C. Dimensions & Masterlists'!$F$17>1),Q710*'C. Dimensions & Masterlists'!$F$17/$E759,IF(AND($E759>0,$E759-P$719>0),IF($E759-P$719>1,Q710/($E759-P$719),Q710),0))","v":0},{"$f":"IF(AND($E759>0,'C. Dimensions & Masterlists'!$F$17>1),R710*'C. Dimensions & Masterlists'!$F$17/$E759,IF(AND($E759>0,$E759-Q$719>0),IF($E759-Q$719>1,R710/($E759-Q$719),R710),0))","v":0},{"$f":"IF(AND($E759>0,'C. Dimensions & Masterlists'!$F$17>1),S710*'C. Dimensions & Masterlists'!$F$17/$E759,IF(AND($E759>0,$E759-R$719>0),IF($E759-R$719>1,S710/($E759-R$719),S710),0))","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,{"$f":"IF(AND($E760>0,'C. Dimensions & Masterlists'!$F$17>1),I711*'C. Dimensions & Masterlists'!$F$17/$E760,IF(AND($E760>0,$E760-I$719>0),IF($E760-I$719>1,I711/($E760-I$719),I711),0))","v":0},{"$f":"IF(AND($E760>0,'C. Dimensions & Masterlists'!$F$17>1),J711*'C. Dimensions & Masterlists'!$F$17/$E760,IF(AND($E760>0,$E760-I$719>0),IF($E760-I$719>1,J711/($E760-I$719),J711),0))","v":0},{"$f":"IF(AND($E760>0,'C. Dimensions & Masterlists'!$F$17>1),K711*'C. Dimensions & Masterlists'!$F$17/$E760,IF(AND($E760>0,$E760-J$719>0),IF($E760-J$719>1,K711/($E760-J$719),K711),0))","v":0},{"$f":"IF(AND($E760>0,'C. Dimensions & Masterlists'!$F$17>1),L711*'C. Dimensions & Masterlists'!$F$17/$E760,IF(AND($E760>0,$E760-K$719>0),IF($E760-K$719>1,L711/($E760-K$719),L711),0))","v":0},{"$f":"IF(AND($E760>0,'C. Dimensions & Masterlists'!$F$17>1),M711*'C. Dimensions & Masterlists'!$F$17/$E760,IF(AND($E760>0,$E760-L$719>0),IF($E760-L$719>1,M711/($E760-L$719),M711),0))","v":0},{"$f":"IF(AND($E760>0,'C. Dimensions & Masterlists'!$F$17>1),N711*'C. Dimensions & Masterlists'!$F$17/$E760,IF(AND($E760>0,$E760-M$719>0),IF($E760-M$719>1,N711/($E760-M$719),N711),0))","v":0},{"$f":"IF(AND($E760>0,'C. Dimensions & Masterlists'!$F$17>1),O711*'C. Dimensions & Masterlists'!$F$17/$E760,IF(AND($E760>0,$E760-N$719>0),IF($E760-N$719>1,O711/($E760-N$719),O711),0))","v":0},{"$f":"IF(AND($E760>0,'C. Dimensions & Masterlists'!$F$17>1),P711*'C. Dimensions & Masterlists'!$F$17/$E760,IF(AND($E760>0,$E760-O$719>0),IF($E760-O$719>1,P711/($E760-O$719),P711),0))","v":0},{"$f":"IF(AND($E760>0,'C. Dimensions & Masterlists'!$F$17>1),Q711*'C. Dimensions & Masterlists'!$F$17/$E760,IF(AND($E760>0,$E760-P$719>0),IF($E760-P$719>1,Q711/($E760-P$719),Q711),0))","v":0},{"$f":"IF(AND($E760>0,'C. Dimensions & Masterlists'!$F$17>1),R711*'C. Dimensions & Masterlists'!$F$17/$E760,IF(AND($E760>0,$E760-Q$719>0),IF($E760-Q$719>1,R711/($E760-Q$719),R711),0))","v":0},{"$f":"IF(AND($E760>0,'C. Dimensions & Masterlists'!$F$17>1),S711*'C. Dimensions & Masterlists'!$F$17/$E760,IF(AND($E760>0,$E760-R$719>0),IF($E760-R$719>1,S711/($E760-R$719),S711),0))","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,{"$f":"IF(AND($E761>0,'C. Dimensions & Masterlists'!$F$17>1),I712*'C. Dimensions & Masterlists'!$F$17/$E761,IF(AND($E761>0,$E761-I$719>0),IF($E761-I$719>1,I712/($E761-I$719),I712),0))","v":0},{"$f":"IF(AND($E761>0,'C. Dimensions & Masterlists'!$F$17>1),J712*'C. Dimensions & Masterlists'!$F$17/$E761,IF(AND($E761>0,$E761-I$719>0),IF($E761-I$719>1,J712/($E761-I$719),J712),0))","v":0},{"$f":"IF(AND($E761>0,'C. Dimensions & Masterlists'!$F$17>1),K712*'C. Dimensions & Masterlists'!$F$17/$E761,IF(AND($E761>0,$E761-J$719>0),IF($E761-J$719>1,K712/($E761-J$719),K712),0))","v":0},{"$f":"IF(AND($E761>0,'C. Dimensions & Masterlists'!$F$17>1),L712*'C. Dimensions & Masterlists'!$F$17/$E761,IF(AND($E761>0,$E761-K$719>0),IF($E761-K$719>1,L712/($E761-K$719),L712),0))","v":0},{"$f":"IF(AND($E761>0,'C. Dimensions & Masterlists'!$F$17>1),M712*'C. Dimensions & Masterlists'!$F$17/$E761,IF(AND($E761>0,$E761-L$719>0),IF($E761-L$719>1,M712/($E761-L$719),M712),0))","v":0},{"$f":"IF(AND($E761>0,'C. Dimensions & Masterlists'!$F$17>1),N712*'C. Dimensions & Masterlists'!$F$17/$E761,IF(AND($E761>0,$E761-M$719>0),IF($E761-M$719>1,N712/($E761-M$719),N712),0))","v":0},{"$f":"IF(AND($E761>0,'C. Dimensions & Masterlists'!$F$17>1),O712*'C. Dimensions & Masterlists'!$F$17/$E761,IF(AND($E761>0,$E761-N$719>0),IF($E761-N$719>1,O712/($E761-N$719),O712),0))","v":0},{"$f":"IF(AND($E761>0,'C. Dimensions & Masterlists'!$F$17>1),P712*'C. Dimensions & Masterlists'!$F$17/$E761,IF(AND($E761>0,$E761-O$719>0),IF($E761-O$719>1,P712/($E761-O$719),P712),0))","v":0},{"$f":"IF(AND($E761>0,'C. Dimensions & Masterlists'!$F$17>1),Q712*'C. Dimensions & Masterlists'!$F$17/$E761,IF(AND($E761>0,$E761-P$719>0),IF($E761-P$719>1,Q712/($E761-P$719),Q712),0))","v":0},{"$f":"IF(AND($E761>0,'C. Dimensions & Masterlists'!$F$17>1),R712*'C. Dimensions & Masterlists'!$F$17/$E761,IF(AND($E761>0,$E761-Q$719>0),IF($E761-Q$719>1,R712/($E761-Q$719),R712),0))","v":0},{"$f":"IF(AND($E761>0,'C. Dimensions & Masterlists'!$F$17>1),S712*'C. Dimensions & Masterlists'!$F$17/$E761,IF(AND($E761>0,$E761-R$719>0),IF($E761-R$719>1,S712/($E761-R$719),S712),0))","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,{"$f":"IF(AND($E762>0,'C. Dimensions & Masterlists'!$F$17>1),I713*'C. Dimensions & Masterlists'!$F$17/$E762,IF(AND($E762>0,$E762-I$719>0),IF($E762-I$719>1,I713/($E762-I$719),I713),0))","v":0},{"$f":"IF(AND($E762>0,'C. Dimensions & Masterlists'!$F$17>1),J713*'C. Dimensions & Masterlists'!$F$17/$E762,IF(AND($E762>0,$E762-I$719>0),IF($E762-I$719>1,J713/($E762-I$719),J713),0))","v":0},{"$f":"IF(AND($E762>0,'C. Dimensions & Masterlists'!$F$17>1),K713*'C. Dimensions & Masterlists'!$F$17/$E762,IF(AND($E762>0,$E762-J$719>0),IF($E762-J$719>1,K713/($E762-J$719),K713),0))","v":0},{"$f":"IF(AND($E762>0,'C. Dimensions & Masterlists'!$F$17>1),L713*'C. Dimensions & Masterlists'!$F$17/$E762,IF(AND($E762>0,$E762-K$719>0),IF($E762-K$719>1,L713/($E762-K$719),L713),0))","v":0},{"$f":"IF(AND($E762>0,'C. Dimensions & Masterlists'!$F$17>1),M713*'C. Dimensions & Masterlists'!$F$17/$E762,IF(AND($E762>0,$E762-L$719>0),IF($E762-L$719>1,M713/($E762-L$719),M713),0))","v":0},{"$f":"IF(AND($E762>0,'C. Dimensions & Masterlists'!$F$17>1),N713*'C. Dimensions & Masterlists'!$F$17/$E762,IF(AND($E762>0,$E762-M$719>0),IF($E762-M$719>1,N713/($E762-M$719),N713),0))","v":0},{"$f":"IF(AND($E762>0,'C. Dimensions & Masterlists'!$F$17>1),O713*'C. Dimensions & Masterlists'!$F$17/$E762,IF(AND($E762>0,$E762-N$719>0),IF($E762-N$719>1,O713/($E762-N$719),O713),0))","v":0},{"$f":"IF(AND($E762>0,'C. Dimensions & Masterlists'!$F$17>1),P713*'C. Dimensions & Masterlists'!$F$17/$E762,IF(AND($E762>0,$E762-O$719>0),IF($E762-O$719>1,P713/($E762-O$719),P713),0))","v":0},{"$f":"IF(AND($E762>0,'C. Dimensions & Masterlists'!$F$17>1),Q713*'C. Dimensions & Masterlists'!$F$17/$E762,IF(AND($E762>0,$E762-P$719>0),IF($E762-P$719>1,Q713/($E762-P$719),Q713),0))","v":0},{"$f":"IF(AND($E762>0,'C. Dimensions & Masterlists'!$F$17>1),R713*'C. Dimensions & Masterlists'!$F$17/$E762,IF(AND($E762>0,$E762-Q$719>0),IF($E762-Q$719>1,R713/($E762-Q$719),R713),0))","v":0},{"$f":"IF(AND($E762>0,'C. Dimensions & Masterlists'!$F$17>1),S713*'C. Dimensions & Masterlists'!$F$17/$E762,IF(AND($E762>0,$E762-R$719>0),IF($E762-R$719>1,S713/($E762-R$719),S713),0))","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,{"$f":"IF(AND($E763>0,'C. Dimensions & Masterlists'!$F$17>1),I714*'C. Dimensions & Masterlists'!$F$17/$E763,IF(AND($E763>0,$E763-I$719>0),IF($E763-I$719>1,I714/($E763-I$719),I714),0))","v":0},{"$f":"IF(AND($E763>0,'C. Dimensions & Masterlists'!$F$17>1),J714*'C. Dimensions & Masterlists'!$F$17/$E763,IF(AND($E763>0,$E763-I$719>0),IF($E763-I$719>1,J714/($E763-I$719),J714),0))","v":0},{"$f":"IF(AND($E763>0,'C. Dimensions & Masterlists'!$F$17>1),K714*'C. Dimensions & Masterlists'!$F$17/$E763,IF(AND($E763>0,$E763-J$719>0),IF($E763-J$719>1,K714/($E763-J$719),K714),0))","v":0},{"$f":"IF(AND($E763>0,'C. Dimensions & Masterlists'!$F$17>1),L714*'C. Dimensions & Masterlists'!$F$17/$E763,IF(AND($E763>0,$E763-K$719>0),IF($E763-K$719>1,L714/($E763-K$719),L714),0))","v":0},{"$f":"IF(AND($E763>0,'C. Dimensions & Masterlists'!$F$17>1),M714*'C. Dimensions & Masterlists'!$F$17/$E763,IF(AND($E763>0,$E763-L$719>0),IF($E763-L$719>1,M714/($E763-L$719),M714),0))","v":0},{"$f":"IF(AND($E763>0,'C. Dimensions & Masterlists'!$F$17>1),N714*'C. Dimensions & Masterlists'!$F$17/$E763,IF(AND($E763>0,$E763-M$719>0),IF($E763-M$719>1,N714/($E763-M$719),N714),0))","v":0},{"$f":"IF(AND($E763>0,'C. Dimensions & Masterlists'!$F$17>1),O714*'C. Dimensions & Masterlists'!$F$17/$E763,IF(AND($E763>0,$E763-N$719>0),IF($E763-N$719>1,O714/($E763-N$719),O714),0))","v":0},{"$f":"IF(AND($E763>0,'C. Dimensions & Masterlists'!$F$17>1),P714*'C. Dimensions & Masterlists'!$F$17/$E763,IF(AND($E763>0,$E763-O$719>0),IF($E763-O$719>1,P714/($E763-O$719),P714),0))","v":0},{"$f":"IF(AND($E763>0,'C. Dimensions & Masterlists'!$F$17>1),Q714*'C. Dimensions & Masterlists'!$F$17/$E763,IF(AND($E763>0,$E763-P$719>0),IF($E763-P$719>1,Q714/($E763-P$719),Q714),0))","v":0},{"$f":"IF(AND($E763>0,'C. Dimensions & Masterlists'!$F$17>1),R714*'C. Dimensions & Masterlists'!$F$17/$E763,IF(AND($E763>0,$E763-Q$719>0),IF($E763-Q$719>1,R714/($E763-Q$719),R714),0))","v":0},{"$f":"IF(AND($E763>0,'C. Dimensions & Masterlists'!$F$17>1),S714*'C. Dimensions & Masterlists'!$F$17/$E763,IF(AND($E763>0,$E763-R$719>0),IF($E763-R$719>1,S714/($E763-R$719),S714),0))","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,{"$f":"IF(AND($E764>0,'C. Dimensions & Masterlists'!$F$17>1),I715*'C. Dimensions & Masterlists'!$F$17/$E764,IF(AND($E764>0,$E764-I$719>0),IF($E764-I$719>1,I715/($E764-I$719),I715),0))","v":0},{"$f":"IF(AND($E764>0,'C. Dimensions & Masterlists'!$F$17>1),J715*'C. Dimensions & Masterlists'!$F$17/$E764,IF(AND($E764>0,$E764-I$719>0),IF($E764-I$719>1,J715/($E764-I$719),J715),0))","v":0},{"$f":"IF(AND($E764>0,'C. Dimensions & Masterlists'!$F$17>1),K715*'C. Dimensions & Masterlists'!$F$17/$E764,IF(AND($E764>0,$E764-J$719>0),IF($E764-J$719>1,K715/($E764-J$719),K715),0))","v":0},{"$f":"IF(AND($E764>0,'C. Dimensions & Masterlists'!$F$17>1),L715*'C. Dimensions & Masterlists'!$F$17/$E764,IF(AND($E764>0,$E764-K$719>0),IF($E764-K$719>1,L715/($E764-K$719),L715),0))","v":0},{"$f":"IF(AND($E764>0,'C. Dimensions & Masterlists'!$F$17>1),M715*'C. Dimensions & Masterlists'!$F$17/$E764,IF(AND($E764>0,$E764-L$719>0),IF($E764-L$719>1,M715/($E764-L$719),M715),0))","v":0},{"$f":"IF(AND($E764>0,'C. Dimensions & Masterlists'!$F$17>1),N715*'C. Dimensions & Masterlists'!$F$17/$E764,IF(AND($E764>0,$E764-M$719>0),IF($E764-M$719>1,N715/($E764-M$719),N715),0))","v":0},{"$f":"IF(AND($E764>0,'C. Dimensions & Masterlists'!$F$17>1),O715*'C. Dimensions & Masterlists'!$F$17/$E764,IF(AND($E764>0,$E764-N$719>0),IF($E764-N$719>1,O715/($E764-N$719),O715),0))","v":0},{"$f":"IF(AND($E764>0,'C. Dimensions & Masterlists'!$F$17>1),P715*'C. Dimensions & Masterlists'!$F$17/$E764,IF(AND($E764>0,$E764-O$719>0),IF($E764-O$719>1,P715/($E764-O$719),P715),0))","v":0},{"$f":"IF(AND($E764>0,'C. Dimensions & Masterlists'!$F$17>1),Q715*'C. Dimensions & Masterlists'!$F$17/$E764,IF(AND($E764>0,$E764-P$719>0),IF($E764-P$719>1,Q715/($E764-P$719),Q715),0))","v":0},{"$f":"IF(AND($E764>0,'C. Dimensions & Masterlists'!$F$17>1),R715*'C. Dimensions & Masterlists'!$F$17/$E764,IF(AND($E764>0,$E764-Q$719>0),IF($E764-Q$719>1,R715/($E764-Q$719),R715),0))","v":0},{"$f":"IF(AND($E764>0,'C. Dimensions & Masterlists'!$F$17>1),S715*'C. Dimensions & Masterlists'!$F$17/$E764,IF(AND($E764>0,$E764-R$719>0),IF($E764-R$719>1,S715/($E764-R$719),S715),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I745:I764)","v":0},422.14047841908689,85.361649317143502,85.361649317143502,85.361649317143502,85.361555991968075,85.361473202887382,17.45155402423352,17.451484955270288,17.451420518826655,17.451420518826655,918.75433558252996]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,{"$f":"VLOOKUP(I768,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C771,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,{"$f":"I68","v":96.044380935286682},{"$f":"I771-J723","v":93.300255765707064},{"$f":"J771-K723","v":90.556130596127446},87.812005426547827,85.067880256968209,82.323755087388591,79.579629917808973,76.835504748229354,74.091379578649736,71.347254409070118,68.603129239490499,{"$f":"SUM(G771:S771)","v":905.56130596127446}]
[null,null,"CA02","Copper cables",null,null,null,null,56.792254962668345,{"$f":"I772-J724","v":53.952642214534926},51.113029466401507,48.273416718268088,{"$f":"IF((L772-M724-(M325/M$268))<0,0,L772-M724-(M325/M$268))","v":44.948515523349812},{"$f":"IF((M772-N724-(N325/N$268))<0,0,M772-N724-(N325/N$268))","v":41.741656262264009},38.627317422142426,35.588365777526761,32.612728691077578,29.895001300154448,27.177273909231317,460.72220224761918]
[null,null,"CA03","Other cables",null,null,null,null,42.83786287431672,40.695969730600886,38.554076586885053,36.412183443169219,{"$f":"IF((L773-M725-(M326/M$268))<0,0,L773-M725-(M326/M$268))","v":33.941451428100564},31.548852330692032,29.218424638788914,26.938870573569439,24.702182896254296,22.643667654899772,20.585152413545249,348.07869457082217]
[null,null,"CA04","Pair gain systems",null,null,null,null,18.860018324415407,17.288350130714122,15.716681937012838,14.145013743311555,{"$f":"IF((L774-M726-(M327/M$268))<0,0,L774-M726-(M327/M$268))","v":12.450005798157097},10.796566458307259,9.1771762627065812,7.5866340264985981,6.0214128207044908,4.5160596155283681,3.0107064103522454,119.56862552770853]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,0.52831220739023887,0.48428619010771895,0.44026017282519903,0.3962341555426791,{"$f":"IF((L775-M727-(M328/M$268))<0,0,L775-M727-(M328/M$268))","v":0.34798534535502623},0.2996670974138127,0.25167661499546823,0.20434709433540779,0.15800654270433115,0.11850490702824837,7.9003271352165588E-2,3.3082835990502959]
[null,null,"CA06","Other CAN assets",null,null,null,null,9.7221771378629751E-2,8.9119957097077276E-2,8.1018142815524802E-2,7.2916328533972327E-2,{"$f":"IF((L776-M728-(M329/M$268))<0,0,L776-M728-(M329/M$268))","v":6.4259097067234858E-2},5.4224770457105873E-2,4.3462029273259151E-2,3.2482159965275738E-2,2.1740090526531412E-2,1.6305067894898558E-2,1.0870045263265706E-2,0.58361946027277556]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,3.5264132107266977,0,0,0,0,0,0,0,0,0,0,3.5264132107266977]
[null,null,"CA08","Network Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,32.196293752731144,0,0,0,0,0,0,0,0,0,0,32.196293752731144]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,202.60651254164378,182.34586128747941,162.08521003331504,141.82455877915066,121.56390752498629,101.3032562708219,81.042605016657518,60.781953762493139,40.521302508328759,20.26065125416438,0,1114.3358189790408]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I771:I790)","v":453.48927058055767},388.1564852762412,358.54640693538261,328.93632859452401,298.38400497398425,268.06797827734471,237.94029190237313,207.96815814261797,178.12875312824571,148.79744420874022,119.46613528923473,2987.8812573092464]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C793,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"I90","v":18.544262817546116},{"$f":"I793-J745","v":17.857438268748112},{"$f":"J793-K745","v":17.170613719950108},16.483789171152104,{"$f":"IF((L793-M745-(M346/M$268))<0,0,L793-M745-(M346/M$268))","v":15.794818143319548},{"$f":"IF((M793-N745-(N346/N$268))<0,0,M793-N745-(N346/N$268))","v":15.106265559921713},14.418042008197141,13.730087199970756,13.042358547543238,12.35591862398833,11.669478700433423,{"$f":"SUM(G793:S793)","v":166.17307276077062}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,1.4066653872803781E-2,{"$f":"I794-J746","v":1.350398771789163E-2},1.2941321562979479E-2,1.2378655408067329E-2,1.1815989253155178E-2,1.1253323098243027E-2,1.0690656943330877E-2,1.0127990788418726E-2,9.5653246335065754E-3,9.0026584785944247E-3,8.4399923236822723E-3,0.12378655408067331]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,1.010550812765417,0.96002327212714622,0.90949573148887541,0.85896819085060461,0.8084406502123338,0.75791310957406299,0.70738556893579208,0.65685802829752116,0.60633048765925035,0.55580294702097954,0.50527540638270863,8.337044205314692]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,87.66804225597177,85.360988512393561,83.053934768815353,80.746881025237144,78.439827281658935,76.132773538080727,73.825719794502518,71.51866605092431,69.211612307346101,66.904558563767893,64.597504820189684,837.46050891888797]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,143.30091811942856,0,0,0,0,0,0,0,0,0,0,143.30091811942856]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,7.6505530362684242,7.172393471501648,6.6942339067348717,6.2160743419680955,5.7379147772013193,5.259755212434543,4.7815956476677668,4.3034360829009906,3.8252765181342139,3.3471169533674372,2.8689573886006605,57.857307336779975]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,8.7097490995451068,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G799:S799)","v":8.7097490995451068}]
[null,null,"CO08","Network Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G800:S800)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,184.76816188296979,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G801:S801)","v":184.76816188296979}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,139.28677080133588,125.35809372120229,111.42941664106871,97.500739560935131,83.572062480801534,69.643385400667938,55.714708320534349,41.78603124040076,27.857354160267171,13.928677080133586,0,{"$f":"SUM(G802:S802)","v":766.07723940734741}]
[null,null,"CO11","LSS equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G803:S803)","v":0}]
[null,null,"CO12","Data Equipment",null,null,null,null,407.45906503844242,339.54922086536868,271.63937669229495,203.72953251922121,{"$f":"L804-M756","v":135.81968834614747},{"$f":"M804-N756","v":67.909844173073736},{"$f":"N804-O756","v":0},{"$f":"O804-P756","v":0},{"$f":"P804-Q756","v":0},0,0,1426.1067276345486]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I793:I812)","v":998.4121405181462},576.27166209905931,490.91001278191584,405.54836346477236,320.1845676685943,234.82119031685096,149.45814199678091,132.00520659328276,114.55249734558348,97.10107682675681,79.649656307930158,3598.9145159196732]
[]
[]
[null,"9.3.4",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D818","v":"Roll-Forward Capital Net Additions in Year 2011/2012"}]
[]
[null,null,"Y03",{"$f":"VLOOKUP(C818,FYears,2,FALSE)","v":"2011/2012"}]
[]
[null,null,"Tax Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,"Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,{"$f":"VLOOKUP(J821,FYears,2,FALSE)","v":"2011/2012"},"2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C824,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,0,{"$f":"J921","v":96.81706370270156},94.050861882624375,91.284660062547189,88.518458242470004,85.752256422392819,82.986054602315633,80.219852782238448,77.453650962161262,74.687449142084077,{"$f":"SUM(G824:S824)","v":771.77030780153552}]
[null,null,"CA02","Copper cables",null,null,null,null,null,0,57.249152037801281,54.386694435911217,51.524236834021153,48.176490785346232,44.945002521802365,41.804378108219069,38.737562024637072,35.732522820413671,32.983867218843386,405.53990678699546]
[null,null,"CA03","Other cables",null,null,null,null,null,0,43.182496033628432,41.02337123194701,38.864246430265588,36.376282757231344,33.965243035418425,31.615244475847788,29.315037776913861,27.056639643170655,24.975359670619067,306.37392105504216]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,0,19.011748295606782,17.427435937639551,15.843123579672319,14.135471470251913,12.46767491403261,10.832191991078892,9.2237231332631158,7.6385415438915425,6.1108332351132342,112.69074410054998]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,0,0.53256251057809956,0.48818230136325791,0.44380209214841626,0.39519909002844167,0.34646800025344626,0.29797860314825136,0.25002681310911401,0.20288454482693327,0.16230763586154662,3.1194115913175069]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,0,9.8003926322315971E-2,8.9836932462122973E-2,8.1669938601929976E-2,7.2947527556551983E-2,6.2840307240210475E-2,5.1968923430923991E-2,4.0808593749780346E-2,2.9761524012461113E-2,2.3809219209968889E-2,0.55164689258626576]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,0,3.5547834151278135,0,0,0,0,0,0,0,0,3.5547834151278135]
[null,null,"CA08","Network Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,0,32.45531485438336,0,0,0,0,0,0,0,0,32.45531485438336]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,0,207.36272471228585,186.62645224105728,165.89017976982871,145.15390729860013,124.41763482737154,103.68136235614296,82.945089884914367,62.208817413685779,41.472544942457191,1119.758713446344]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,0,{"$f":"J937","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J824:J843)","v":0},460.26384948843554,394.09283496300486,363.93191870708529,332.8287571714846,301.95712002851144,271.26917906018355,240.73210100882574,210.32281845216229,180.41617106418846,2755.8147499438819]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C846,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,0,{"$f":"J943","v":18.693452516870479},18.001102423653055,17.308752330435631,16.614255758183656,15.920173741817425,15.226417157599208,14.532925907534628,13.839657524270665,13.147674648057132,{"$f":"SUM(G846:S846)","v":143.28441200842187}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,0,1.4179820941370016E-2,1.3612628103715215E-2,1.3045435266060414E-2,1.2478242428405614E-2,1.1911049590750813E-2,1.1343856753096012E-2,1.0776663915441211E-2,1.020947107778641E-2,9.6422782401316097E-3,0.10719944631675733]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,0,1.0186807542676384,0.96774671655425648,0.91681267884087458,0.86587864112749269,0.81494460341411079,0.76401056570072889,0.713076527987347,0.6621424902739651,0.6112084525605832,7.3345014307269967]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,0,88.373336879608644,86.047722751197895,83.722108622787147,81.396494494376398,79.07088036596565,76.745266237554901,74.419652109144153,72.094037980733404,69.768423852322655,711.63792329369085]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,0,144.45378254426379,0,0,0,0,0,0,0,0,144.45378254426379]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,0,7.7121021913022973,7.230095804345904,6.7480894173895107,6.2660830304331174,5.7840766434767241,5.3020702565203308,4.8200638695639375,4.3380574826075442,3.8560510956511505,52.056689791290523]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,0,8.7798195500200809,0,0,0,0,0,0,0,0,{"$f":"SUM(G852:S852)","v":8.7798195500200809}]
[null,null,"CO08","Network Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G853:S853)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,0,186.25463275470236,0,0,0,0,0,0,0,0,{"$f":"SUM(G854:S854)","v":186.25463275470236}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,0,142.55654444377288,128.30088999939559,114.04523555501831,99.789581110641024,85.533926666263739,71.278272221886454,57.022617777509161,42.766963333131869,28.511308888754577,{"$f":"SUM(G855:S855)","v":769.80533999637362}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G856:S856)","v":0}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,0,389.4688804899032,324.55740040825265,259.64592032660209,194.73444024495157,129.82296016330105,64.911480081650524,0,0,0,1363.1410817146611]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,0,{"$f":"J959","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J846:J865)","v":0},987.32541194565272,565.11857073150304,482.39996436633965,399.67921152214171,316.95887323382942,234.23886037766525,151.51911285565467,133.71106828209523,115.90430921558624,3386.855382530468]
[]
[null,null,"Depreciation"]
[null,null,null,null,null,"Elapsed Years",null,null,null,0,{"$f":"J869+1","v":1},2,3,4,5,6,7,8,9]
[null,null,null,null,null,null,null,null,null,"Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,{"$f":"VLOOKUP(J870,FYears,2,FALSE)","v":"2011/2012"},"2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C873,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,null,null,{"$f":"IF(AND($E873>0,'C. Dimensions & Masterlists'!$F$16>1),J824*'C. Dimensions & Masterlists'!$F$16/$E873,IF(AND($E873>0,$E873-J$869>0),IF($E873-J$869>1,J824/($E873-J$869),J824),0))","v":0},{"$f":"IF(AND($E873>0,'C. Dimensions & Masterlists'!$F$16>1),K824*'C. Dimensions & Masterlists'!$F$16/$E873,IF(AND($E873>0,$E873-J$869>0),IF($E873-J$869>1,K824/($E873-J$869),K824),0))","v":2.7662018200771876},{"$f":"IF(AND($E873>0,'C. Dimensions & Masterlists'!$F$16>1),L824*'C. Dimensions & Masterlists'!$F$16/$E873,IF(AND($E873>0,$E873-K$869>0),IF($E873-K$869>1,L824/($E873-K$869),L824),0))","v":2.7662018200771876},{"$f":"IF(AND($E873>0,'C. Dimensions & Masterlists'!$F$16>1),M824*'C. Dimensions & Masterlists'!$F$16/$E873,IF(AND($E873>0,$E873-L$869>0),IF($E873-L$869>1,M824/($E873-L$869),M824),0))","v":2.7662018200771876},{"$f":"IF(AND($E873>0,'C. Dimensions & Masterlists'!$F$16>1),N824*'C. Dimensions & Masterlists'!$F$16/$E873,IF(AND($E873>0,$E873-M$869>0),IF($E873-M$869>1,N824/($E873-M$869),N824),0))","v":2.7662018200771876},{"$f":"IF(AND($E873>0,'C. Dimensions & Masterlists'!$F$16>1),O824*'C. Dimensions & Masterlists'!$F$16/$E873,IF(AND($E873>0,$E873-N$869>0),IF($E873-N$869>1,O824/($E873-N$869),O824),0))","v":2.7662018200771876},{"$f":"IF(AND($E873>0,'C. Dimensions & Masterlists'!$F$16>1),P824*'C. Dimensions & Masterlists'!$F$16/$E873,IF(AND($E873>0,$E873-O$869>0),IF($E873-O$869>1,P824/($E873-O$869),P824),0))","v":2.7662018200771876},{"$f":"IF(AND($E873>0,'C. Dimensions & Masterlists'!$F$16>1),Q824*'C. Dimensions & Masterlists'!$F$16/$E873,IF(AND($E873>0,$E873-P$869>0),IF($E873-P$869>1,Q824/($E873-P$869),Q824),0))","v":2.7662018200771881},{"$f":"IF(AND($E873>0,'C. Dimensions & Masterlists'!$F$16>1),R824*'C. Dimensions & Masterlists'!$F$16/$E873,IF(AND($E873>0,$E873-Q$869>0),IF($E873-Q$869>1,R824/($E873-Q$869),R824),0))","v":2.7662018200771881},{"$f":"IF(AND($E873>0,'C. Dimensions & Masterlists'!$F$16>1),S824*'C. Dimensions & Masterlists'!$F$16/$E873,IF(AND($E873>0,$E873-R$869>0),IF($E873-R$869>1,S824/($E873-R$869),S824),0))","v":2.7662018200771881},{"$f":"SUM(G873:S873)","v":24.895816380694693}]
[null,null,"CA02","Copper cables",20,null,null,null,null,{"$f":"IF(AND($E874>0,'C. Dimensions & Masterlists'!$F$16>1),J825*'C. Dimensions & Masterlists'!$F$16/$E874,IF(AND($E874>0,$E874-J$869>0),IF($E874-J$869>1,J825/($E874-J$869),J825),0))","v":0},{"$f":"IF(AND($E874>0,'C. Dimensions & Masterlists'!$F$16>1),K825*'C. Dimensions & Masterlists'!$F$16/$E874,IF(AND($E874>0,$E874-J$869>0),IF($E874-J$869>1,K825/($E874-J$869),K825),0))","v":2.862457601890064},{"$f":"IF(AND($E874>0,'C. Dimensions & Masterlists'!$F$16>1),L825*'C. Dimensions & Masterlists'!$F$16/$E874,IF(AND($E874>0,$E874-K$869>0),IF($E874-K$869>1,L825/($E874-K$869),L825),0))","v":2.862457601890064},{"$f":"IF(AND($E874>0,'C. Dimensions & Masterlists'!$F$16>1),M825*'C. Dimensions & Masterlists'!$F$16/$E874,IF(AND($E874>0,$E874-L$869>0),IF($E874-L$869>1,M825/($E874-L$869),M825),0))","v":2.862457601890064},{"$f":"IF(AND($E874>0,'C. Dimensions & Masterlists'!$F$16>1),N825*'C. Dimensions & Masterlists'!$F$16/$E874,IF(AND($E874>0,$E874-M$869>0),IF($E874-M$869>1,N825/($E874-M$869),N825),0))","v":2.8339112226674255},{"$f":"IF(AND($E874>0,'C. Dimensions & Masterlists'!$F$16>1),O825*'C. Dimensions & Masterlists'!$F$16/$E874,IF(AND($E874>0,$E874-N$869>0),IF($E874-N$869>1,O825/($E874-N$869),O825),0))","v":2.8090626576126478},{"$f":"IF(AND($E874>0,'C. Dimensions & Masterlists'!$F$16>1),P825*'C. Dimensions & Masterlists'!$F$16/$E874,IF(AND($E874>0,$E874-O$869>0),IF($E874-O$869>1,P825/($E874-O$869),P825),0))","v":2.7869585405479378},{"$f":"IF(AND($E874>0,'C. Dimensions & Masterlists'!$F$16>1),Q825*'C. Dimensions & Masterlists'!$F$16/$E874,IF(AND($E874>0,$E874-P$869>0),IF($E874-P$869>1,Q825/($E874-P$869),Q825),0))","v":2.766968716045505},{"$f":"IF(AND($E874>0,'C. Dimensions & Masterlists'!$F$16>1),R825*'C. Dimensions & Masterlists'!$F$16/$E874,IF(AND($E874>0,$E874-Q$869>0),IF($E874-Q$869>1,R825/($E874-Q$869),R825),0))","v":2.7486556015702823},{"$f":"IF(AND($E874>0,'C. Dimensions & Masterlists'!$F$16>1),S825*'C. Dimensions & Masterlists'!$F$16/$E874,IF(AND($E874>0,$E874-R$869>0),IF($E874-R$869>1,S825/($E874-R$869),S825),0))","v":2.7486556015702823},{"$f":"SUM(G874:S874)","v":25.281585145684268}]
[null,null,"CA03","Other cables",20,null,null,null,null,{"$f":"IF(AND($E875>0,'C. Dimensions & Masterlists'!$F$16>1),J826*'C. Dimensions & Masterlists'!$F$16/$E875,IF(AND($E875>0,$E875-J$869>0),IF($E875-J$869>1,J826/($E875-J$869),J826),0))","v":0},{"$f":"IF(AND($E875>0,'C. Dimensions & Masterlists'!$F$16>1),K826*'C. Dimensions & Masterlists'!$F$16/$E875,IF(AND($E875>0,$E875-J$869>0),IF($E875-J$869>1,K826/($E875-J$869),K826),0))","v":2.1591248016814215},{"$f":"IF(AND($E875>0,'C. Dimensions & Masterlists'!$F$16>1),L826*'C. Dimensions & Masterlists'!$F$16/$E875,IF(AND($E875>0,$E875-K$869>0),IF($E875-K$869>1,L826/($E875-K$869),L826),0))","v":2.1591248016814215},{"$f":"IF(AND($E875>0,'C. Dimensions & Masterlists'!$F$16>1),M826*'C. Dimensions & Masterlists'!$F$16/$E875,IF(AND($E875>0,$E875-L$869>0),IF($E875-L$869>1,M826/($E875-L$869),M826),0))","v":2.1591248016814215},{"$f":"IF(AND($E875>0,'C. Dimensions & Masterlists'!$F$16>1),N826*'C. Dimensions & Masterlists'!$F$16/$E875,IF(AND($E875>0,$E875-M$869>0),IF($E875-M$869>1,N826/($E875-M$869),N826),0))","v":2.1397813386606672},{"$f":"IF(AND($E875>0,'C. Dimensions & Masterlists'!$F$16>1),O826*'C. Dimensions & Masterlists'!$F$16/$E875,IF(AND($E875>0,$E875-N$869>0),IF($E875-N$869>1,O826/($E875-N$869),O826),0))","v":2.1228276897136515},{"$f":"IF(AND($E875>0,'C. Dimensions & Masterlists'!$F$16>1),P826*'C. Dimensions & Masterlists'!$F$16/$E875,IF(AND($E875>0,$E875-O$869>0),IF($E875-O$869>1,P826/($E875-O$869),P826),0))","v":2.1076829650565192},{"$f":"IF(AND($E875>0,'C. Dimensions & Masterlists'!$F$16>1),Q826*'C. Dimensions & Masterlists'!$F$16/$E875,IF(AND($E875>0,$E875-P$869>0),IF($E875-P$869>1,Q826/($E875-P$869),Q826),0))","v":2.0939312697795613},{"$f":"IF(AND($E875>0,'C. Dimensions & Masterlists'!$F$16>1),R826*'C. Dimensions & Masterlists'!$F$16/$E875,IF(AND($E875>0,$E875-Q$869>0),IF($E875-Q$869>1,R826/($E875-Q$869),R826),0))","v":2.0812799725515889},{"$f":"IF(AND($E875>0,'C. Dimensions & Masterlists'!$F$16>1),S826*'C. Dimensions & Masterlists'!$F$16/$E875,IF(AND($E875>0,$E875-R$869>0),IF($E875-R$869>1,S826/($E875-R$869),S826),0))","v":2.0812799725515889},19.104157613357842]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,{"$f":"IF(AND($E876>0,'C. Dimensions & Masterlists'!$F$16>1),J827*'C. Dimensions & Masterlists'!$F$16/$E876,IF(AND($E876>0,$E876-J$869>0),IF($E876-J$869>1,J827/($E876-J$869),J827),0))","v":0},{"$f":"IF(AND($E876>0,'C. Dimensions & Masterlists'!$F$16>1),K827*'C. Dimensions & Masterlists'!$F$16/$E876,IF(AND($E876>0,$E876-J$869>0),IF($E876-J$869>1,K827/($E876-J$869),K827),0))","v":1.5843123579672318},{"$f":"IF(AND($E876>0,'C. Dimensions & Masterlists'!$F$16>1),L827*'C. Dimensions & Masterlists'!$F$16/$E876,IF(AND($E876>0,$E876-K$869>0),IF($E876-K$869>1,L827/($E876-K$869),L827),0))","v":1.5843123579672318},{"$f":"IF(AND($E876>0,'C. Dimensions & Masterlists'!$F$16>1),M827*'C. Dimensions & Masterlists'!$F$16/$E876,IF(AND($E876>0,$E876-L$869>0),IF($E876-L$869>1,M827/($E876-L$869),M827),0))","v":1.584312357967232},{"$f":"IF(AND($E876>0,'C. Dimensions & Masterlists'!$F$16>1),N827*'C. Dimensions & Masterlists'!$F$16/$E876,IF(AND($E876>0,$E876-M$869>0),IF($E876-M$869>1,N827/($E876-M$869),N827),0))","v":1.5706079411391014},{"$f":"IF(AND($E876>0,'C. Dimensions & Masterlists'!$F$16>1),O827*'C. Dimensions & Masterlists'!$F$16/$E876,IF(AND($E876>0,$E876-N$869>0),IF($E876-N$869>1,O827/($E876-N$869),O827),0))","v":1.5584593642540763},{"$f":"IF(AND($E876>0,'C. Dimensions & Masterlists'!$F$16>1),P827*'C. Dimensions & Masterlists'!$F$16/$E876,IF(AND($E876>0,$E876-O$869>0),IF($E876-O$869>1,P827/($E876-O$869),P827),0))","v":1.5474559987255561},{"$f":"IF(AND($E876>0,'C. Dimensions & Masterlists'!$F$16>1),Q827*'C. Dimensions & Masterlists'!$F$16/$E876,IF(AND($E876>0,$E876-P$869>0),IF($E876-P$869>1,Q827/($E876-P$869),Q827),0))","v":1.537287188877186},{"$f":"IF(AND($E876>0,'C. Dimensions & Masterlists'!$F$16>1),R827*'C. Dimensions & Masterlists'!$F$16/$E876,IF(AND($E876>0,$E876-Q$869>0),IF($E876-Q$869>1,R827/($E876-Q$869),R827),0))","v":1.5277083087783085},{"$f":"IF(AND($E876>0,'C. Dimensions & Masterlists'!$F$16>1),S827*'C. Dimensions & Masterlists'!$F$16/$E876,IF(AND($E876>0,$E876-R$869>0),IF($E876-R$869>1,S827/($E876-R$869),S827),0))","v":1.5277083087783085},14.022164184454233]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,{"$f":"IF(AND($E877>0,'C. Dimensions & Masterlists'!$F$16>1),J828*'C. Dimensions & Masterlists'!$F$16/$E877,IF(AND($E877>0,$E877-J$869>0),IF($E877-J$869>1,J828/($E877-J$869),J828),0))","v":0},{"$f":"IF(AND($E877>0,'C. Dimensions & Masterlists'!$F$16>1),K828*'C. Dimensions & Masterlists'!$F$16/$E877,IF(AND($E877>0,$E877-J$869>0),IF($E877-J$869>1,K828/($E877-J$869),K828),0))","v":4.4380209214841627E-2},{"$f":"IF(AND($E877>0,'C. Dimensions & Masterlists'!$F$16>1),L828*'C. Dimensions & Masterlists'!$F$16/$E877,IF(AND($E877>0,$E877-K$869>0),IF($E877-K$869>1,L828/($E877-K$869),L828),0))","v":4.4380209214841627E-2},{"$f":"IF(AND($E877>0,'C. Dimensions & Masterlists'!$F$16>1),M828*'C. Dimensions & Masterlists'!$F$16/$E877,IF(AND($E877>0,$E877-L$869>0),IF($E877-L$869>1,M828/($E877-L$869),M828),0))","v":4.4380209214841627E-2},{"$f":"IF(AND($E877>0,'C. Dimensions & Masterlists'!$F$16>1),N828*'C. Dimensions & Masterlists'!$F$16/$E877,IF(AND($E877>0,$E877-M$869>0),IF($E877-M$869>1,N828/($E877-M$869),N828),0))","v":4.3911010003160188E-2},{"$f":"IF(AND($E877>0,'C. Dimensions & Masterlists'!$F$16>1),O828*'C. Dimensions & Masterlists'!$F$16/$E877,IF(AND($E877>0,$E877-N$869>0),IF($E877-N$869>1,O828/($E877-N$869),O828),0))","v":4.3308500031680783E-2},{"$f":"IF(AND($E877>0,'C. Dimensions & Masterlists'!$F$16>1),P828*'C. Dimensions & Masterlists'!$F$16/$E877,IF(AND($E877>0,$E877-O$869>0),IF($E877-O$869>1,P828/($E877-O$869),P828),0))","v":4.2568371878321624E-2},{"$f":"IF(AND($E877>0,'C. Dimensions & Masterlists'!$F$16>1),Q828*'C. Dimensions & Masterlists'!$F$16/$E877,IF(AND($E877>0,$E877-P$869>0),IF($E877-P$869>1,Q828/($E877-P$869),Q828),0))","v":4.1671135518185666E-2},{"$f":"IF(AND($E877>0,'C. Dimensions & Masterlists'!$F$16>1),R828*'C. Dimensions & Masterlists'!$F$16/$E877,IF(AND($E877>0,$E877-Q$869>0),IF($E877-Q$869>1,R828/($E877-Q$869),R828),0))","v":4.0576908965386654E-2},{"$f":"IF(AND($E877>0,'C. Dimensions & Masterlists'!$F$16>1),S828*'C. Dimensions & Masterlists'!$F$16/$E877,IF(AND($E877>0,$E877-R$869>0),IF($E877-R$869>1,S828/($E877-R$869),S828),0))","v":4.0576908965386654E-2},0.38575346300664648]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,{"$f":"IF(AND($E878>0,'C. Dimensions & Masterlists'!$F$16>1),J829*'C. Dimensions & Masterlists'!$F$16/$E878,IF(AND($E878>0,$E878-J$869>0),IF($E878-J$869>1,J829/($E878-J$869),J829),0))","v":0},{"$f":"IF(AND($E878>0,'C. Dimensions & Masterlists'!$F$16>1),K829*'C. Dimensions & Masterlists'!$F$16/$E878,IF(AND($E878>0,$E878-J$869>0),IF($E878-J$869>1,K829/($E878-J$869),K829),0))","v":8.1669938601929976E-3},{"$f":"IF(AND($E878>0,'C. Dimensions & Masterlists'!$F$16>1),L829*'C. Dimensions & Masterlists'!$F$16/$E878,IF(AND($E878>0,$E878-K$869>0),IF($E878-K$869>1,L829/($E878-K$869),L829),0))","v":8.1669938601929976E-3},{"$f":"IF(AND($E878>0,'C. Dimensions & Masterlists'!$F$16>1),M829*'C. Dimensions & Masterlists'!$F$16/$E878,IF(AND($E878>0,$E878-L$869>0),IF($E878-L$869>1,M829/($E878-L$869),M829),0))","v":8.1669938601929976E-3},{"$f":"IF(AND($E878>0,'C. Dimensions & Masterlists'!$F$16>1),N829*'C. Dimensions & Masterlists'!$F$16/$E878,IF(AND($E878>0,$E878-M$869>0),IF($E878-M$869>1,N829/($E878-M$869),N829),0))","v":8.1052808396168876E-3},{"$f":"IF(AND($E878>0,'C. Dimensions & Masterlists'!$F$16>1),O829*'C. Dimensions & Masterlists'!$F$16/$E878,IF(AND($E878>0,$E878-N$869>0),IF($E878-N$869>1,O829/($E878-N$869),O829),0))","v":7.8550384050263093E-3},{"$f":"IF(AND($E878>0,'C. Dimensions & Masterlists'!$F$16>1),P829*'C. Dimensions & Masterlists'!$F$16/$E878,IF(AND($E878>0,$E878-O$869>0),IF($E878-O$869>1,P829/($E878-O$869),P829),0))","v":7.4241319187034272E-3},{"$f":"IF(AND($E878>0,'C. Dimensions & Masterlists'!$F$16>1),Q829*'C. Dimensions & Masterlists'!$F$16/$E878,IF(AND($E878>0,$E878-P$869>0),IF($E878-P$869>1,Q829/($E878-P$869),Q829),0))","v":6.8014322916300574E-3},{"$f":"IF(AND($E878>0,'C. Dimensions & Masterlists'!$F$16>1),R829*'C. Dimensions & Masterlists'!$F$16/$E878,IF(AND($E878>0,$E878-Q$869>0),IF($E878-Q$869>1,R829/($E878-Q$869),R829),0))","v":5.9523048024922223E-3},{"$f":"IF(AND($E878>0,'C. Dimensions & Masterlists'!$F$16>1),S829*'C. Dimensions & Masterlists'!$F$16/$E878,IF(AND($E878>0,$E878-R$869>0),IF($E878-R$869>1,S829/($E878-R$869),S829),0))","v":5.9523048024922223E-3},6.6591474640540119E-2]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,{"$f":"IF(AND($E879>0,'C. Dimensions & Masterlists'!$F$16>1),J830*'C. Dimensions & Masterlists'!$F$16/$E879,IF(AND($E879>0,$E879-J$869>0),IF($E879-J$869>1,J830/($E879-J$869),J830),0))","v":0},{"$f":"IF(AND($E879>0,'C. Dimensions & Masterlists'!$F$16>1),K830*'C. Dimensions & Masterlists'!$F$16/$E879,IF(AND($E879>0,$E879-J$869>0),IF($E879-J$869>1,K830/($E879-J$869),K830),0))","v":3.5547834151278135},{"$f":"IF(AND($E879>0,'C. Dimensions & Masterlists'!$F$16>1),L830*'C. Dimensions & Masterlists'!$F$16/$E879,IF(AND($E879>0,$E879-K$869>0),IF($E879-K$869>1,L830/($E879-K$869),L830),0))","v":0},{"$f":"IF(AND($E879>0,'C. Dimensions & Masterlists'!$F$16>1),M830*'C. Dimensions & Masterlists'!$F$16/$E879,IF(AND($E879>0,$E879-L$869>0),IF($E879-L$869>1,M830/($E879-L$869),M830),0))","v":0},{"$f":"IF(AND($E879>0,'C. Dimensions & Masterlists'!$F$16>1),N830*'C. Dimensions & Masterlists'!$F$16/$E879,IF(AND($E879>0,$E879-M$869>0),IF($E879-M$869>1,N830/($E879-M$869),N830),0))","v":0},{"$f":"IF(AND($E879>0,'C. Dimensions & Masterlists'!$F$16>1),O830*'C. Dimensions & Masterlists'!$F$16/$E879,IF(AND($E879>0,$E879-N$869>0),IF($E879-N$869>1,O830/($E879-N$869),O830),0))","v":0},{"$f":"IF(AND($E879>0,'C. Dimensions & Masterlists'!$F$16>1),P830*'C. Dimensions & Masterlists'!$F$16/$E879,IF(AND($E879>0,$E879-O$869>0),IF($E879-O$869>1,P830/($E879-O$869),P830),0))","v":0},{"$f":"IF(AND($E879>0,'C. Dimensions & Masterlists'!$F$16>1),Q830*'C. Dimensions & Masterlists'!$F$16/$E879,IF(AND($E879>0,$E879-P$869>0),IF($E879-P$869>1,Q830/($E879-P$869),Q830),0))","v":0},{"$f":"IF(AND($E879>0,'C. Dimensions & Masterlists'!$F$16>1),R830*'C. Dimensions & Masterlists'!$F$16/$E879,IF(AND($E879>0,$E879-Q$869>0),IF($E879-Q$869>1,R830/($E879-Q$869),R830),0))","v":0},{"$f":"IF(AND($E879>0,'C. Dimensions & Masterlists'!$F$16>1),S830*'C. Dimensions & Masterlists'!$F$16/$E879,IF(AND($E879>0,$E879-R$869>0),IF($E879-R$869>1,S830/($E879-R$869),S830),0))","v":0},3.5547834151278135]
[null,null,"CA08","Network Land",10000,null,null,null,null,{"$f":"IF(AND($E880>0,'C. Dimensions & Masterlists'!$F$16>1),J831*'C. Dimensions & Masterlists'!$F$16/$E880,IF(AND($E880>0,$E880-J$869>0),IF($E880-J$869>1,J831/($E880-J$869),J831),0))","v":0},{"$f":"IF(AND($E880>0,'C. Dimensions & Masterlists'!$F$16>1),K831*'C. Dimensions & Masterlists'!$F$16/$E880,IF(AND($E880>0,$E880-J$869>0),IF($E880-J$869>1,K831/($E880-J$869),K831),0))","v":0},{"$f":"IF(AND($E880>0,'C. Dimensions & Masterlists'!$F$16>1),L831*'C. Dimensions & Masterlists'!$F$16/$E880,IF(AND($E880>0,$E880-K$869>0),IF($E880-K$869>1,L831/($E880-K$869),L831),0))","v":0},{"$f":"IF(AND($E880>0,'C. Dimensions & Masterlists'!$F$16>1),M831*'C. Dimensions & Masterlists'!$F$16/$E880,IF(AND($E880>0,$E880-L$869>0),IF($E880-L$869>1,M831/($E880-L$869),M831),0))","v":0},{"$f":"IF(AND($E880>0,'C. Dimensions & Masterlists'!$F$16>1),N831*'C. Dimensions & Masterlists'!$F$16/$E880,IF(AND($E880>0,$E880-M$869>0),IF($E880-M$869>1,N831/($E880-M$869),N831),0))","v":0},{"$f":"IF(AND($E880>0,'C. Dimensions & Masterlists'!$F$16>1),O831*'C. Dimensions & Masterlists'!$F$16/$E880,IF(AND($E880>0,$E880-N$869>0),IF($E880-N$869>1,O831/($E880-N$869),O831),0))","v":0},{"$f":"IF(AND($E880>0,'C. Dimensions & Masterlists'!$F$16>1),P831*'C. Dimensions & Masterlists'!$F$16/$E880,IF(AND($E880>0,$E880-O$869>0),IF($E880-O$869>1,P831/($E880-O$869),P831),0))","v":0},{"$f":"IF(AND($E880>0,'C. Dimensions & Masterlists'!$F$16>1),Q831*'C. Dimensions & Masterlists'!$F$16/$E880,IF(AND($E880>0,$E880-P$869>0),IF($E880-P$869>1,Q831/($E880-P$869),Q831),0))","v":0},{"$f":"IF(AND($E880>0,'C. Dimensions & Masterlists'!$F$16>1),R831*'C. Dimensions & Masterlists'!$F$16/$E880,IF(AND($E880>0,$E880-Q$869>0),IF($E880-Q$869>1,R831/($E880-Q$869),R831),0))","v":0},{"$f":"IF(AND($E880>0,'C. Dimensions & Masterlists'!$F$16>1),S831*'C. Dimensions & Masterlists'!$F$16/$E880,IF(AND($E880>0,$E880-R$869>0),IF($E880-R$869>1,S831/($E880-R$869),S831),0))","v":0},0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,{"$f":"IF(AND($E881>0,'C. Dimensions & Masterlists'!$F$16>1),J832*'C. Dimensions & Masterlists'!$F$16/$E881,IF(AND($E881>0,$E881-J$869>0),IF($E881-J$869>1,J832/($E881-J$869),J832),0))","v":0},{"$f":"IF(AND($E881>0,'C. Dimensions & Masterlists'!$F$16>1),K832*'C. Dimensions & Masterlists'!$F$16/$E881,IF(AND($E881>0,$E881-J$869>0),IF($E881-J$869>1,K832/($E881-J$869),K832),0))","v":32.45531485438336},{"$f":"IF(AND($E881>0,'C. Dimensions & Masterlists'!$F$16>1),L832*'C. Dimensions & Masterlists'!$F$16/$E881,IF(AND($E881>0,$E881-K$869>0),IF($E881-K$869>1,L832/($E881-K$869),L832),0))","v":0},{"$f":"IF(AND($E881>0,'C. Dimensions & Masterlists'!$F$16>1),M832*'C. Dimensions & Masterlists'!$F$16/$E881,IF(AND($E881>0,$E881-L$869>0),IF($E881-L$869>1,M832/($E881-L$869),M832),0))","v":0},{"$f":"IF(AND($E881>0,'C. Dimensions & Masterlists'!$F$16>1),N832*'C. Dimensions & Masterlists'!$F$16/$E881,IF(AND($E881>0,$E881-M$869>0),IF($E881-M$869>1,N832/($E881-M$869),N832),0))","v":0},{"$f":"IF(AND($E881>0,'C. Dimensions & Masterlists'!$F$16>1),O832*'C. Dimensions & Masterlists'!$F$16/$E881,IF(AND($E881>0,$E881-N$869>0),IF($E881-N$869>1,O832/($E881-N$869),O832),0))","v":0},{"$f":"IF(AND($E881>0,'C. Dimensions & Masterlists'!$F$16>1),P832*'C. Dimensions & Masterlists'!$F$16/$E881,IF(AND($E881>0,$E881-O$869>0),IF($E881-O$869>1,P832/($E881-O$869),P832),0))","v":0},{"$f":"IF(AND($E881>0,'C. Dimensions & Masterlists'!$F$16>1),Q832*'C. Dimensions & Masterlists'!$F$16/$E881,IF(AND($E881>0,$E881-P$869>0),IF($E881-P$869>1,Q832/($E881-P$869),Q832),0))","v":0},{"$f":"IF(AND($E881>0,'C. Dimensions & Masterlists'!$F$16>1),R832*'C. Dimensions & Masterlists'!$F$16/$E881,IF(AND($E881>0,$E881-Q$869>0),IF($E881-Q$869>1,R832/($E881-Q$869),R832),0))","v":0},{"$f":"IF(AND($E881>0,'C. Dimensions & Masterlists'!$F$16>1),S832*'C. Dimensions & Masterlists'!$F$16/$E881,IF(AND($E881>0,$E881-R$869>0),IF($E881-R$869>1,S832/($E881-R$869),S832),0))","v":0},32.45531485438336]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,{"$f":"IF(AND($E882>0,'C. Dimensions & Masterlists'!$F$16>1),J833*'C. Dimensions & Masterlists'!$F$16/$E882,IF(AND($E882>0,$E882-J$869>0),IF($E882-J$869>1,J833/($E882-J$869),J833),0))","v":0},{"$f":"IF(AND($E882>0,'C. Dimensions & Masterlists'!$F$16>1),K833*'C. Dimensions & Masterlists'!$F$16/$E882,IF(AND($E882>0,$E882-J$869>0),IF($E882-J$869>1,K833/($E882-J$869),K833),0))","v":20.736272471228585},{"$f":"IF(AND($E882>0,'C. Dimensions & Masterlists'!$F$16>1),L833*'C. Dimensions & Masterlists'!$F$16/$E882,IF(AND($E882>0,$E882-K$869>0),IF($E882-K$869>1,L833/($E882-K$869),L833),0))","v":20.736272471228588},{"$f":"IF(AND($E882>0,'C. Dimensions & Masterlists'!$F$16>1),M833*'C. Dimensions & Masterlists'!$F$16/$E882,IF(AND($E882>0,$E882-L$869>0),IF($E882-L$869>1,M833/($E882-L$869),M833),0))","v":20.736272471228588},{"$f":"IF(AND($E882>0,'C. Dimensions & Masterlists'!$F$16>1),N833*'C. Dimensions & Masterlists'!$F$16/$E882,IF(AND($E882>0,$E882-M$869>0),IF($E882-M$869>1,N833/($E882-M$869),N833),0))","v":20.736272471228592},{"$f":"IF(AND($E882>0,'C. Dimensions & Masterlists'!$F$16>1),O833*'C. Dimensions & Masterlists'!$F$16/$E882,IF(AND($E882>0,$E882-N$869>0),IF($E882-N$869>1,O833/($E882-N$869),O833),0))","v":20.736272471228592},{"$f":"IF(AND($E882>0,'C. Dimensions & Masterlists'!$F$16>1),P833*'C. Dimensions & Masterlists'!$F$16/$E882,IF(AND($E882>0,$E882-O$869>0),IF($E882-O$869>1,P833/($E882-O$869),P833),0))","v":20.736272471228592},{"$f":"IF(AND($E882>0,'C. Dimensions & Masterlists'!$F$16>1),Q833*'C. Dimensions & Masterlists'!$F$16/$E882,IF(AND($E882>0,$E882-P$869>0),IF($E882-P$869>1,Q833/($E882-P$869),Q833),0))","v":20.736272471228592},{"$f":"IF(AND($E882>0,'C. Dimensions & Masterlists'!$F$16>1),R833*'C. Dimensions & Masterlists'!$F$16/$E882,IF(AND($E882>0,$E882-Q$869>0),IF($E882-Q$869>1,R833/($E882-Q$869),R833),0))","v":20.736272471228592},{"$f":"IF(AND($E882>0,'C. Dimensions & Masterlists'!$F$16>1),S833*'C. Dimensions & Masterlists'!$F$16/$E882,IF(AND($E882>0,$E882-R$869>0),IF($E882-R$869>1,S833/($E882-R$869),S833),0))","v":20.736272471228595},186.62645224105734]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,{"$f":"IF(AND($E883>0,'C. Dimensions & Masterlists'!$F$16>1),J834*'C. Dimensions & Masterlists'!$F$16/$E883,IF(AND($E883>0,$E883-J$869>0),IF($E883-J$869>1,J834/($E883-J$869),J834),0))","v":0},{"$f":"IF(AND($E883>0,'C. Dimensions & Masterlists'!$F$16>1),K834*'C. Dimensions & Masterlists'!$F$16/$E883,IF(AND($E883>0,$E883-J$869>0),IF($E883-J$869>1,K834/($E883-J$869),K834),0))","v":0},{"$f":"IF(AND($E883>0,'C. Dimensions & Masterlists'!$F$16>1),L834*'C. Dimensions & Masterlists'!$F$16/$E883,IF(AND($E883>0,$E883-K$869>0),IF($E883-K$869>1,L834/($E883-K$869),L834),0))","v":0},{"$f":"IF(AND($E883>0,'C. Dimensions & Masterlists'!$F$16>1),M834*'C. Dimensions & Masterlists'!$F$16/$E883,IF(AND($E883>0,$E883-L$869>0),IF($E883-L$869>1,M834/($E883-L$869),M834),0))","v":0},{"$f":"IF(AND($E883>0,'C. Dimensions & Masterlists'!$F$16>1),N834*'C. Dimensions & Masterlists'!$F$16/$E883,IF(AND($E883>0,$E883-M$869>0),IF($E883-M$869>1,N834/($E883-M$869),N834),0))","v":0},{"$f":"IF(AND($E883>0,'C. Dimensions & Masterlists'!$F$16>1),O834*'C. Dimensions & Masterlists'!$F$16/$E883,IF(AND($E883>0,$E883-N$869>0),IF($E883-N$869>1,O834/($E883-N$869),O834),0))","v":0},{"$f":"IF(AND($E883>0,'C. Dimensions & Masterlists'!$F$16>1),P834*'C. Dimensions & Masterlists'!$F$16/$E883,IF(AND($E883>0,$E883-O$869>0),IF($E883-O$869>1,P834/($E883-O$869),P834),0))","v":0},{"$f":"IF(AND($E883>0,'C. Dimensions & Masterlists'!$F$16>1),Q834*'C. Dimensions & Masterlists'!$F$16/$E883,IF(AND($E883>0,$E883-P$869>0),IF($E883-P$869>1,Q834/($E883-P$869),Q834),0))","v":0},{"$f":"IF(AND($E883>0,'C. Dimensions & Masterlists'!$F$16>1),R834*'C. Dimensions & Masterlists'!$F$16/$E883,IF(AND($E883>0,$E883-Q$869>0),IF($E883-Q$869>1,R834/($E883-Q$869),R834),0))","v":0},{"$f":"IF(AND($E883>0,'C. Dimensions & Masterlists'!$F$16>1),S834*'C. Dimensions & Masterlists'!$F$16/$E883,IF(AND($E883>0,$E883-R$869>0),IF($E883-R$869>1,S834/($E883-R$869),S834),0))","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,{"$f":"IF(AND($E884>0,'C. Dimensions & Masterlists'!$F$16>1),J835*'C. Dimensions & Masterlists'!$F$16/$E884,IF(AND($E884>0,$E884-J$869>0),IF($E884-J$869>1,J835/($E884-J$869),J835),0))","v":0},{"$f":"IF(AND($E884>0,'C. Dimensions & Masterlists'!$F$16>1),K835*'C. Dimensions & Masterlists'!$F$16/$E884,IF(AND($E884>0,$E884-J$869>0),IF($E884-J$869>1,K835/($E884-J$869),K835),0))","v":0},{"$f":"IF(AND($E884>0,'C. Dimensions & Masterlists'!$F$16>1),L835*'C. Dimensions & Masterlists'!$F$16/$E884,IF(AND($E884>0,$E884-K$869>0),IF($E884-K$869>1,L835/($E884-K$869),L835),0))","v":0},{"$f":"IF(AND($E884>0,'C. Dimensions & Masterlists'!$F$16>1),M835*'C. Dimensions & Masterlists'!$F$16/$E884,IF(AND($E884>0,$E884-L$869>0),IF($E884-L$869>1,M835/($E884-L$869),M835),0))","v":0},{"$f":"IF(AND($E884>0,'C. Dimensions & Masterlists'!$F$16>1),N835*'C. Dimensions & Masterlists'!$F$16/$E884,IF(AND($E884>0,$E884-M$869>0),IF($E884-M$869>1,N835/($E884-M$869),N835),0))","v":0},{"$f":"IF(AND($E884>0,'C. Dimensions & Masterlists'!$F$16>1),O835*'C. Dimensions & Masterlists'!$F$16/$E884,IF(AND($E884>0,$E884-N$869>0),IF($E884-N$869>1,O835/($E884-N$869),O835),0))","v":0},{"$f":"IF(AND($E884>0,'C. Dimensions & Masterlists'!$F$16>1),P835*'C. Dimensions & Masterlists'!$F$16/$E884,IF(AND($E884>0,$E884-O$869>0),IF($E884-O$869>1,P835/($E884-O$869),P835),0))","v":0},{"$f":"IF(AND($E884>0,'C. Dimensions & Masterlists'!$F$16>1),Q835*'C. Dimensions & Masterlists'!$F$16/$E884,IF(AND($E884>0,$E884-P$869>0),IF($E884-P$869>1,Q835/($E884-P$869),Q835),0))","v":0},{"$f":"IF(AND($E884>0,'C. Dimensions & Masterlists'!$F$16>1),R835*'C. Dimensions & Masterlists'!$F$16/$E884,IF(AND($E884>0,$E884-Q$869>0),IF($E884-Q$869>1,R835/($E884-Q$869),R835),0))","v":0},{"$f":"IF(AND($E884>0,'C. Dimensions & Masterlists'!$F$16>1),S835*'C. Dimensions & Masterlists'!$F$16/$E884,IF(AND($E884>0,$E884-R$869>0),IF($E884-R$869>1,S835/($E884-R$869),S835),0))","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,{"$f":"IF(AND($E885>0,'C. Dimensions & Masterlists'!$F$16>1),J836*'C. Dimensions & Masterlists'!$F$16/$E885,IF(AND($E885>0,$E885-J$869>0),IF($E885-J$869>1,J836/($E885-J$869),J836),0))","v":0},{"$f":"IF(AND($E885>0,'C. Dimensions & Masterlists'!$F$16>1),K836*'C. Dimensions & Masterlists'!$F$16/$E885,IF(AND($E885>0,$E885-J$869>0),IF($E885-J$869>1,K836/($E885-J$869),K836),0))","v":0},{"$f":"IF(AND($E885>0,'C. Dimensions & Masterlists'!$F$16>1),L836*'C. Dimensions & Masterlists'!$F$16/$E885,IF(AND($E885>0,$E885-K$869>0),IF($E885-K$869>1,L836/($E885-K$869),L836),0))","v":0},{"$f":"IF(AND($E885>0,'C. Dimensions & Masterlists'!$F$16>1),M836*'C. Dimensions & Masterlists'!$F$16/$E885,IF(AND($E885>0,$E885-L$869>0),IF($E885-L$869>1,M836/($E885-L$869),M836),0))","v":0},{"$f":"IF(AND($E885>0,'C. Dimensions & Masterlists'!$F$16>1),N836*'C. Dimensions & Masterlists'!$F$16/$E885,IF(AND($E885>0,$E885-M$869>0),IF($E885-M$869>1,N836/($E885-M$869),N836),0))","v":0},{"$f":"IF(AND($E885>0,'C. Dimensions & Masterlists'!$F$16>1),O836*'C. Dimensions & Masterlists'!$F$16/$E885,IF(AND($E885>0,$E885-N$869>0),IF($E885-N$869>1,O836/($E885-N$869),O836),0))","v":0},{"$f":"IF(AND($E885>0,'C. Dimensions & Masterlists'!$F$16>1),P836*'C. Dimensions & Masterlists'!$F$16/$E885,IF(AND($E885>0,$E885-O$869>0),IF($E885-O$869>1,P836/($E885-O$869),P836),0))","v":0},{"$f":"IF(AND($E885>0,'C. Dimensions & Masterlists'!$F$16>1),Q836*'C. Dimensions & Masterlists'!$F$16/$E885,IF(AND($E885>0,$E885-P$869>0),IF($E885-P$869>1,Q836/($E885-P$869),Q836),0))","v":0},{"$f":"IF(AND($E885>0,'C. Dimensions & Masterlists'!$F$16>1),R836*'C. Dimensions & Masterlists'!$F$16/$E885,IF(AND($E885>0,$E885-Q$869>0),IF($E885-Q$869>1,R836/($E885-Q$869),R836),0))","v":0},{"$f":"IF(AND($E885>0,'C. Dimensions & Masterlists'!$F$16>1),S836*'C. Dimensions & Masterlists'!$F$16/$E885,IF(AND($E885>0,$E885-R$869>0),IF($E885-R$869>1,S836/($E885-R$869),S836),0))","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,{"$f":"IF(AND($E886>0,'C. Dimensions & Masterlists'!$F$16>1),J837*'C. Dimensions & Masterlists'!$F$16/$E886,IF(AND($E886>0,$E886-J$869>0),IF($E886-J$869>1,J837/($E886-J$869),J837),0))","v":0},{"$f":"IF(AND($E886>0,'C. Dimensions & Masterlists'!$F$16>1),K837*'C. Dimensions & Masterlists'!$F$16/$E886,IF(AND($E886>0,$E886-J$869>0),IF($E886-J$869>1,K837/($E886-J$869),K837),0))","v":0},{"$f":"IF(AND($E886>0,'C. Dimensions & Masterlists'!$F$16>1),L837*'C. Dimensions & Masterlists'!$F$16/$E886,IF(AND($E886>0,$E886-K$869>0),IF($E886-K$869>1,L837/($E886-K$869),L837),0))","v":0},{"$f":"IF(AND($E886>0,'C. Dimensions & Masterlists'!$F$16>1),M837*'C. Dimensions & Masterlists'!$F$16/$E886,IF(AND($E886>0,$E886-L$869>0),IF($E886-L$869>1,M837/($E886-L$869),M837),0))","v":0},{"$f":"IF(AND($E886>0,'C. Dimensions & Masterlists'!$F$16>1),N837*'C. Dimensions & Masterlists'!$F$16/$E886,IF(AND($E886>0,$E886-M$869>0),IF($E886-M$869>1,N837/($E886-M$869),N837),0))","v":0},{"$f":"IF(AND($E886>0,'C. Dimensions & Masterlists'!$F$16>1),O837*'C. Dimensions & Masterlists'!$F$16/$E886,IF(AND($E886>0,$E886-N$869>0),IF($E886-N$869>1,O837/($E886-N$869),O837),0))","v":0},{"$f":"IF(AND($E886>0,'C. Dimensions & Masterlists'!$F$16>1),P837*'C. Dimensions & Masterlists'!$F$16/$E886,IF(AND($E886>0,$E886-O$869>0),IF($E886-O$869>1,P837/($E886-O$869),P837),0))","v":0},{"$f":"IF(AND($E886>0,'C. Dimensions & Masterlists'!$F$16>1),Q837*'C. Dimensions & Masterlists'!$F$16/$E886,IF(AND($E886>0,$E886-P$869>0),IF($E886-P$869>1,Q837/($E886-P$869),Q837),0))","v":0},{"$f":"IF(AND($E886>0,'C. Dimensions & Masterlists'!$F$16>1),R837*'C. Dimensions & Masterlists'!$F$16/$E886,IF(AND($E886>0,$E886-Q$869>0),IF($E886-Q$869>1,R837/($E886-Q$869),R837),0))","v":0},{"$f":"IF(AND($E886>0,'C. Dimensions & Masterlists'!$F$16>1),S837*'C. Dimensions & Masterlists'!$F$16/$E886,IF(AND($E886>0,$E886-R$869>0),IF($E886-R$869>1,S837/($E886-R$869),S837),0))","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,{"$f":"IF(AND($E887>0,'C. Dimensions & Masterlists'!$F$16>1),J838*'C. Dimensions & Masterlists'!$F$16/$E887,IF(AND($E887>0,$E887-J$869>0),IF($E887-J$869>1,J838/($E887-J$869),J838),0))","v":0},{"$f":"IF(AND($E887>0,'C. Dimensions & Masterlists'!$F$16>1),K838*'C. Dimensions & Masterlists'!$F$16/$E887,IF(AND($E887>0,$E887-J$869>0),IF($E887-J$869>1,K838/($E887-J$869),K838),0))","v":0},{"$f":"IF(AND($E887>0,'C. Dimensions & Masterlists'!$F$16>1),L838*'C. Dimensions & Masterlists'!$F$16/$E887,IF(AND($E887>0,$E887-K$869>0),IF($E887-K$869>1,L838/($E887-K$869),L838),0))","v":0},{"$f":"IF(AND($E887>0,'C. Dimensions & Masterlists'!$F$16>1),M838*'C. Dimensions & Masterlists'!$F$16/$E887,IF(AND($E887>0,$E887-L$869>0),IF($E887-L$869>1,M838/($E887-L$869),M838),0))","v":0},{"$f":"IF(AND($E887>0,'C. Dimensions & Masterlists'!$F$16>1),N838*'C. Dimensions & Masterlists'!$F$16/$E887,IF(AND($E887>0,$E887-M$869>0),IF($E887-M$869>1,N838/($E887-M$869),N838),0))","v":0},{"$f":"IF(AND($E887>0,'C. Dimensions & Masterlists'!$F$16>1),O838*'C. Dimensions & Masterlists'!$F$16/$E887,IF(AND($E887>0,$E887-N$869>0),IF($E887-N$869>1,O838/($E887-N$869),O838),0))","v":0},{"$f":"IF(AND($E887>0,'C. Dimensions & Masterlists'!$F$16>1),P838*'C. Dimensions & Masterlists'!$F$16/$E887,IF(AND($E887>0,$E887-O$869>0),IF($E887-O$869>1,P838/($E887-O$869),P838),0))","v":0},{"$f":"IF(AND($E887>0,'C. Dimensions & Masterlists'!$F$16>1),Q838*'C. Dimensions & Masterlists'!$F$16/$E887,IF(AND($E887>0,$E887-P$869>0),IF($E887-P$869>1,Q838/($E887-P$869),Q838),0))","v":0},{"$f":"IF(AND($E887>0,'C. Dimensions & Masterlists'!$F$16>1),R838*'C. Dimensions & Masterlists'!$F$16/$E887,IF(AND($E887>0,$E887-Q$869>0),IF($E887-Q$869>1,R838/($E887-Q$869),R838),0))","v":0},{"$f":"IF(AND($E887>0,'C. Dimensions & Masterlists'!$F$16>1),S838*'C. Dimensions & Masterlists'!$F$16/$E887,IF(AND($E887>0,$E887-R$869>0),IF($E887-R$869>1,S838/($E887-R$869),S838),0))","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,{"$f":"IF(AND($E888>0,'C. Dimensions & Masterlists'!$F$16>1),J839*'C. Dimensions & Masterlists'!$F$16/$E888,IF(AND($E888>0,$E888-J$869>0),IF($E888-J$869>1,J839/($E888-J$869),J839),0))","v":0},{"$f":"IF(AND($E888>0,'C. Dimensions & Masterlists'!$F$16>1),K839*'C. Dimensions & Masterlists'!$F$16/$E888,IF(AND($E888>0,$E888-J$869>0),IF($E888-J$869>1,K839/($E888-J$869),K839),0))","v":0},{"$f":"IF(AND($E888>0,'C. Dimensions & Masterlists'!$F$16>1),L839*'C. Dimensions & Masterlists'!$F$16/$E888,IF(AND($E888>0,$E888-K$869>0),IF($E888-K$869>1,L839/($E888-K$869),L839),0))","v":0},{"$f":"IF(AND($E888>0,'C. Dimensions & Masterlists'!$F$16>1),M839*'C. Dimensions & Masterlists'!$F$16/$E888,IF(AND($E888>0,$E888-L$869>0),IF($E888-L$869>1,M839/($E888-L$869),M839),0))","v":0},{"$f":"IF(AND($E888>0,'C. Dimensions & Masterlists'!$F$16>1),N839*'C. Dimensions & Masterlists'!$F$16/$E888,IF(AND($E888>0,$E888-M$869>0),IF($E888-M$869>1,N839/($E888-M$869),N839),0))","v":0},{"$f":"IF(AND($E888>0,'C. Dimensions & Masterlists'!$F$16>1),O839*'C. Dimensions & Masterlists'!$F$16/$E888,IF(AND($E888>0,$E888-N$869>0),IF($E888-N$869>1,O839/($E888-N$869),O839),0))","v":0},{"$f":"IF(AND($E888>0,'C. Dimensions & Masterlists'!$F$16>1),P839*'C. Dimensions & Masterlists'!$F$16/$E888,IF(AND($E888>0,$E888-O$869>0),IF($E888-O$869>1,P839/($E888-O$869),P839),0))","v":0},{"$f":"IF(AND($E888>0,'C. Dimensions & Masterlists'!$F$16>1),Q839*'C. Dimensions & Masterlists'!$F$16/$E888,IF(AND($E888>0,$E888-P$869>0),IF($E888-P$869>1,Q839/($E888-P$869),Q839),0))","v":0},{"$f":"IF(AND($E888>0,'C. Dimensions & Masterlists'!$F$16>1),R839*'C. Dimensions & Masterlists'!$F$16/$E888,IF(AND($E888>0,$E888-Q$869>0),IF($E888-Q$869>1,R839/($E888-Q$869),R839),0))","v":0},{"$f":"IF(AND($E888>0,'C. Dimensions & Masterlists'!$F$16>1),S839*'C. Dimensions & Masterlists'!$F$16/$E888,IF(AND($E888>0,$E888-R$869>0),IF($E888-R$869>1,S839/($E888-R$869),S839),0))","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,{"$f":"IF(AND($E889>0,'C. Dimensions & Masterlists'!$F$16>1),J840*'C. Dimensions & Masterlists'!$F$16/$E889,IF(AND($E889>0,$E889-J$869>0),IF($E889-J$869>1,J840/($E889-J$869),J840),0))","v":0},{"$f":"IF(AND($E889>0,'C. Dimensions & Masterlists'!$F$16>1),K840*'C. Dimensions & Masterlists'!$F$16/$E889,IF(AND($E889>0,$E889-J$869>0),IF($E889-J$869>1,K840/($E889-J$869),K840),0))","v":0},{"$f":"IF(AND($E889>0,'C. Dimensions & Masterlists'!$F$16>1),L840*'C. Dimensions & Masterlists'!$F$16/$E889,IF(AND($E889>0,$E889-K$869>0),IF($E889-K$869>1,L840/($E889-K$869),L840),0))","v":0},{"$f":"IF(AND($E889>0,'C. Dimensions & Masterlists'!$F$16>1),M840*'C. Dimensions & Masterlists'!$F$16/$E889,IF(AND($E889>0,$E889-L$869>0),IF($E889-L$869>1,M840/($E889-L$869),M840),0))","v":0},{"$f":"IF(AND($E889>0,'C. Dimensions & Masterlists'!$F$16>1),N840*'C. Dimensions & Masterlists'!$F$16/$E889,IF(AND($E889>0,$E889-M$869>0),IF($E889-M$869>1,N840/($E889-M$869),N840),0))","v":0},{"$f":"IF(AND($E889>0,'C. Dimensions & Masterlists'!$F$16>1),O840*'C. Dimensions & Masterlists'!$F$16/$E889,IF(AND($E889>0,$E889-N$869>0),IF($E889-N$869>1,O840/($E889-N$869),O840),0))","v":0},{"$f":"IF(AND($E889>0,'C. Dimensions & Masterlists'!$F$16>1),P840*'C. Dimensions & Masterlists'!$F$16/$E889,IF(AND($E889>0,$E889-O$869>0),IF($E889-O$869>1,P840/($E889-O$869),P840),0))","v":0},{"$f":"IF(AND($E889>0,'C. Dimensions & Masterlists'!$F$16>1),Q840*'C. Dimensions & Masterlists'!$F$16/$E889,IF(AND($E889>0,$E889-P$869>0),IF($E889-P$869>1,Q840/($E889-P$869),Q840),0))","v":0},{"$f":"IF(AND($E889>0,'C. Dimensions & Masterlists'!$F$16>1),R840*'C. Dimensions & Masterlists'!$F$16/$E889,IF(AND($E889>0,$E889-Q$869>0),IF($E889-Q$869>1,R840/($E889-Q$869),R840),0))","v":0},{"$f":"IF(AND($E889>0,'C. Dimensions & Masterlists'!$F$16>1),S840*'C. Dimensions & Masterlists'!$F$16/$E889,IF(AND($E889>0,$E889-R$869>0),IF($E889-R$869>1,S840/($E889-R$869),S840),0))","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,{"$f":"IF(AND($E890>0,'C. Dimensions & Masterlists'!$F$16>1),J841*'C. Dimensions & Masterlists'!$F$16/$E890,IF(AND($E890>0,$E890-J$869>0),IF($E890-J$869>1,J841/($E890-J$869),J841),0))","v":0},{"$f":"IF(AND($E890>0,'C. Dimensions & Masterlists'!$F$16>1),K841*'C. Dimensions & Masterlists'!$F$16/$E890,IF(AND($E890>0,$E890-J$869>0),IF($E890-J$869>1,K841/($E890-J$869),K841),0))","v":0},{"$f":"IF(AND($E890>0,'C. Dimensions & Masterlists'!$F$16>1),L841*'C. Dimensions & Masterlists'!$F$16/$E890,IF(AND($E890>0,$E890-K$869>0),IF($E890-K$869>1,L841/($E890-K$869),L841),0))","v":0},{"$f":"IF(AND($E890>0,'C. Dimensions & Masterlists'!$F$16>1),M841*'C. Dimensions & Masterlists'!$F$16/$E890,IF(AND($E890>0,$E890-L$869>0),IF($E890-L$869>1,M841/($E890-L$869),M841),0))","v":0},{"$f":"IF(AND($E890>0,'C. Dimensions & Masterlists'!$F$16>1),N841*'C. Dimensions & Masterlists'!$F$16/$E890,IF(AND($E890>0,$E890-M$869>0),IF($E890-M$869>1,N841/($E890-M$869),N841),0))","v":0},{"$f":"IF(AND($E890>0,'C. Dimensions & Masterlists'!$F$16>1),O841*'C. Dimensions & Masterlists'!$F$16/$E890,IF(AND($E890>0,$E890-N$869>0),IF($E890-N$869>1,O841/($E890-N$869),O841),0))","v":0},{"$f":"IF(AND($E890>0,'C. Dimensions & Masterlists'!$F$16>1),P841*'C. Dimensions & Masterlists'!$F$16/$E890,IF(AND($E890>0,$E890-O$869>0),IF($E890-O$869>1,P841/($E890-O$869),P841),0))","v":0},{"$f":"IF(AND($E890>0,'C. Dimensions & Masterlists'!$F$16>1),Q841*'C. Dimensions & Masterlists'!$F$16/$E890,IF(AND($E890>0,$E890-P$869>0),IF($E890-P$869>1,Q841/($E890-P$869),Q841),0))","v":0},{"$f":"IF(AND($E890>0,'C. Dimensions & Masterlists'!$F$16>1),R841*'C. Dimensions & Masterlists'!$F$16/$E890,IF(AND($E890>0,$E890-Q$869>0),IF($E890-Q$869>1,R841/($E890-Q$869),R841),0))","v":0},{"$f":"IF(AND($E890>0,'C. Dimensions & Masterlists'!$F$16>1),S841*'C. Dimensions & Masterlists'!$F$16/$E890,IF(AND($E890>0,$E890-R$869>0),IF($E890-R$869>1,S841/($E890-R$869),S841),0))","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,{"$f":"IF(AND($E891>0,'C. Dimensions & Masterlists'!$F$16>1),J842*'C. Dimensions & Masterlists'!$F$16/$E891,IF(AND($E891>0,$E891-J$869>0),IF($E891-J$869>1,J842/($E891-J$869),J842),0))","v":0},{"$f":"IF(AND($E891>0,'C. Dimensions & Masterlists'!$F$16>1),K842*'C. Dimensions & Masterlists'!$F$16/$E891,IF(AND($E891>0,$E891-J$869>0),IF($E891-J$869>1,K842/($E891-J$869),K842),0))","v":0},{"$f":"IF(AND($E891>0,'C. Dimensions & Masterlists'!$F$16>1),L842*'C. Dimensions & Masterlists'!$F$16/$E891,IF(AND($E891>0,$E891-K$869>0),IF($E891-K$869>1,L842/($E891-K$869),L842),0))","v":0},{"$f":"IF(AND($E891>0,'C. Dimensions & Masterlists'!$F$16>1),M842*'C. Dimensions & Masterlists'!$F$16/$E891,IF(AND($E891>0,$E891-L$869>0),IF($E891-L$869>1,M842/($E891-L$869),M842),0))","v":0},{"$f":"IF(AND($E891>0,'C. Dimensions & Masterlists'!$F$16>1),N842*'C. Dimensions & Masterlists'!$F$16/$E891,IF(AND($E891>0,$E891-M$869>0),IF($E891-M$869>1,N842/($E891-M$869),N842),0))","v":0},{"$f":"IF(AND($E891>0,'C. Dimensions & Masterlists'!$F$16>1),O842*'C. Dimensions & Masterlists'!$F$16/$E891,IF(AND($E891>0,$E891-N$869>0),IF($E891-N$869>1,O842/($E891-N$869),O842),0))","v":0},{"$f":"IF(AND($E891>0,'C. Dimensions & Masterlists'!$F$16>1),P842*'C. Dimensions & Masterlists'!$F$16/$E891,IF(AND($E891>0,$E891-O$869>0),IF($E891-O$869>1,P842/($E891-O$869),P842),0))","v":0},{"$f":"IF(AND($E891>0,'C. Dimensions & Masterlists'!$F$16>1),Q842*'C. Dimensions & Masterlists'!$F$16/$E891,IF(AND($E891>0,$E891-P$869>0),IF($E891-P$869>1,Q842/($E891-P$869),Q842),0))","v":0},{"$f":"IF(AND($E891>0,'C. Dimensions & Masterlists'!$F$16>1),R842*'C. Dimensions & Masterlists'!$F$16/$E891,IF(AND($E891>0,$E891-Q$869>0),IF($E891-Q$869>1,R842/($E891-Q$869),R842),0))","v":0},{"$f":"IF(AND($E891>0,'C. Dimensions & Masterlists'!$F$16>1),S842*'C. Dimensions & Masterlists'!$F$16/$E891,IF(AND($E891>0,$E891-R$869>0),IF($E891-R$869>1,S842/($E891-R$869),S842),0))","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,{"$f":"IF(AND($E892>0,'C. Dimensions & Masterlists'!$F$16>1),J843*'C. Dimensions & Masterlists'!$F$16/$E892,IF(AND($E892>0,$E892-J$869>0),IF($E892-J$869>1,J843/($E892-J$869),J843),0))","v":0},{"$f":"IF(AND($E892>0,'C. Dimensions & Masterlists'!$F$16>1),K843*'C. Dimensions & Masterlists'!$F$16/$E892,IF(AND($E892>0,$E892-J$869>0),IF($E892-J$869>1,K843/($E892-J$869),K843),0))","v":0},{"$f":"IF(AND($E892>0,'C. Dimensions & Masterlists'!$F$16>1),L843*'C. Dimensions & Masterlists'!$F$16/$E892,IF(AND($E892>0,$E892-K$869>0),IF($E892-K$869>1,L843/($E892-K$869),L843),0))","v":0},{"$f":"IF(AND($E892>0,'C. Dimensions & Masterlists'!$F$16>1),M843*'C. Dimensions & Masterlists'!$F$16/$E892,IF(AND($E892>0,$E892-L$869>0),IF($E892-L$869>1,M843/($E892-L$869),M843),0))","v":0},{"$f":"IF(AND($E892>0,'C. Dimensions & Masterlists'!$F$16>1),N843*'C. Dimensions & Masterlists'!$F$16/$E892,IF(AND($E892>0,$E892-M$869>0),IF($E892-M$869>1,N843/($E892-M$869),N843),0))","v":0},{"$f":"IF(AND($E892>0,'C. Dimensions & Masterlists'!$F$16>1),O843*'C. Dimensions & Masterlists'!$F$16/$E892,IF(AND($E892>0,$E892-N$869>0),IF($E892-N$869>1,O843/($E892-N$869),O843),0))","v":0},{"$f":"IF(AND($E892>0,'C. Dimensions & Masterlists'!$F$16>1),P843*'C. Dimensions & Masterlists'!$F$16/$E892,IF(AND($E892>0,$E892-O$869>0),IF($E892-O$869>1,P843/($E892-O$869),P843),0))","v":0},{"$f":"IF(AND($E892>0,'C. Dimensions & Masterlists'!$F$16>1),Q843*'C. Dimensions & Masterlists'!$F$16/$E892,IF(AND($E892>0,$E892-P$869>0),IF($E892-P$869>1,Q843/($E892-P$869),Q843),0))","v":0},{"$f":"IF(AND($E892>0,'C. Dimensions & Masterlists'!$F$16>1),R843*'C. Dimensions & Masterlists'!$F$16/$E892,IF(AND($E892>0,$E892-Q$869>0),IF($E892-Q$869>1,R843/($E892-Q$869),R843),0))","v":0},{"$f":"IF(AND($E892>0,'C. Dimensions & Masterlists'!$F$16>1),S843*'C. Dimensions & Masterlists'!$F$16/$E892,IF(AND($E892>0,$E892-R$869>0),IF($E892-R$869>1,S843/($E892-R$869),S843),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J873:J892)","v":0},66.171014525430692,30.160916255919528,30.160916255919528,30.098791084615751,30.043987541322863,29.994564299432817,29.949134033817849,29.906647387973837,29.906647387973841,306.39261877240676]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C895,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,{"$f":"IF(AND($E895>0,'C. Dimensions & Masterlists'!$F$17>1),J846*'C. Dimensions & Masterlists'!$F$17/$E895,IF(AND($E895>0,$E895-J$869>0),IF($E895-J$869>1,J846/($E895-J$869),J846),0))","v":0},{"$f":"IF(AND($E895>0,'C. Dimensions & Masterlists'!$F$17>1),K846*'C. Dimensions & Masterlists'!$F$17/$E895,IF(AND($E895>0,$E895-J$869>0),IF($E895-J$869>1,K846/($E895-J$869),K846),0))","v":0.69235009321742513},{"$f":"IF(AND($E895>0,'C. Dimensions & Masterlists'!$F$17>1),L846*'C. Dimensions & Masterlists'!$F$17/$E895,IF(AND($E895>0,$E895-K$869>0),IF($E895-K$869>1,L846/($E895-K$869),L846),0))","v":0.69235009321742524},{"$f":"IF(AND($E895>0,'C. Dimensions & Masterlists'!$F$17>1),M846*'C. Dimensions & Masterlists'!$F$17/$E895,IF(AND($E895>0,$E895-L$869>0),IF($E895-L$869>1,M846/($E895-L$869),M846),0))","v":0.69235009321742524},{"$f":"IF(AND($E895>0,'C. Dimensions & Masterlists'!$F$17>1),N846*'C. Dimensions & Masterlists'!$F$17/$E895,IF(AND($E895>0,$E895-M$869>0),IF($E895-M$869>1,N846/($E895-M$869),N846),0))","v":0.69226065659098568},{"$f":"IF(AND($E895>0,'C. Dimensions & Masterlists'!$F$17>1),O846*'C. Dimensions & Masterlists'!$F$17/$E895,IF(AND($E895>0,$E895-N$869>0),IF($E895-N$869>1,O846/($E895-N$869),O846),0))","v":0.69218146703554029},{"$f":"IF(AND($E895>0,'C. Dimensions & Masterlists'!$F$17>1),P846*'C. Dimensions & Masterlists'!$F$17/$E895,IF(AND($E895>0,$E895-O$869>0),IF($E895-O$869>1,P846/($E895-O$869),P846),0))","v":0.692109870799964},{"$f":"IF(AND($E895>0,'C. Dimensions & Masterlists'!$F$17>1),Q846*'C. Dimensions & Masterlists'!$F$17/$E895,IF(AND($E895>0,$E895-P$869>0),IF($E895-P$869>1,Q846/($E895-P$869),Q846),0))","v":0.69204409083498231},{"$f":"IF(AND($E895>0,'C. Dimensions & Masterlists'!$F$17>1),R846*'C. Dimensions & Masterlists'!$F$17/$E895,IF(AND($E895>0,$E895-Q$869>0),IF($E895-Q$869>1,R846/($E895-Q$869),R846),0))","v":0.69198287621353327},{"$f":"IF(AND($E895>0,'C. Dimensions & Masterlists'!$F$17>1),S846*'C. Dimensions & Masterlists'!$F$17/$E895,IF(AND($E895>0,$E895-R$869>0),IF($E895-R$869>1,S846/($E895-R$869),S846),0))","v":0.69198287621353327},{"$f":"SUM(G895:S895)","v":6.2296121173408139}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,{"$f":"IF(AND($E896>0,'C. Dimensions & Masterlists'!$F$17>1),J847*'C. Dimensions & Masterlists'!$F$17/$E896,IF(AND($E896>0,$E896-J$869>0),IF($E896-J$869>1,J847/($E896-J$869),J847),0))","v":0},{"$f":"IF(AND($E896>0,'C. Dimensions & Masterlists'!$F$17>1),K847*'C. Dimensions & Masterlists'!$F$17/$E896,IF(AND($E896>0,$E896-J$869>0),IF($E896-J$869>1,K847/($E896-J$869),K847),0))","v":5.6719283765480067E-4},{"$f":"IF(AND($E896>0,'C. Dimensions & Masterlists'!$F$17>1),L847*'C. Dimensions & Masterlists'!$F$17/$E896,IF(AND($E896>0,$E896-K$869>0),IF($E896-K$869>1,L847/($E896-K$869),L847),0))","v":5.6719283765480067E-4},{"$f":"IF(AND($E896>0,'C. Dimensions & Masterlists'!$F$17>1),M847*'C. Dimensions & Masterlists'!$F$17/$E896,IF(AND($E896>0,$E896-L$869>0),IF($E896-L$869>1,M847/($E896-L$869),M847),0))","v":5.6719283765480067E-4},{"$f":"IF(AND($E896>0,'C. Dimensions & Masterlists'!$F$17>1),N847*'C. Dimensions & Masterlists'!$F$17/$E896,IF(AND($E896>0,$E896-M$869>0),IF($E896-M$869>1,N847/($E896-M$869),N847),0))","v":5.6719283765480067E-4},{"$f":"IF(AND($E896>0,'C. Dimensions & Masterlists'!$F$17>1),O847*'C. Dimensions & Masterlists'!$F$17/$E896,IF(AND($E896>0,$E896-N$869>0),IF($E896-N$869>1,O847/($E896-N$869),O847),0))","v":5.6719283765480056E-4},{"$f":"IF(AND($E896>0,'C. Dimensions & Masterlists'!$F$17>1),P847*'C. Dimensions & Masterlists'!$F$17/$E896,IF(AND($E896>0,$E896-O$869>0),IF($E896-O$869>1,P847/($E896-O$869),P847),0))","v":5.6719283765480056E-4},{"$f":"IF(AND($E896>0,'C. Dimensions & Masterlists'!$F$17>1),Q847*'C. Dimensions & Masterlists'!$F$17/$E896,IF(AND($E896>0,$E896-P$869>0),IF($E896-P$869>1,Q847/($E896-P$869),Q847),0))","v":5.6719283765480056E-4},{"$f":"IF(AND($E896>0,'C. Dimensions & Masterlists'!$F$17>1),R847*'C. Dimensions & Masterlists'!$F$17/$E896,IF(AND($E896>0,$E896-Q$869>0),IF($E896-Q$869>1,R847/($E896-Q$869),R847),0))","v":5.6719283765480056E-4},{"$f":"IF(AND($E896>0,'C. Dimensions & Masterlists'!$F$17>1),S847*'C. Dimensions & Masterlists'!$F$17/$E896,IF(AND($E896>0,$E896-R$869>0),IF($E896-R$869>1,S847/($E896-R$869),S847),0))","v":5.6719283765480056E-4},5.1047355388932061E-3]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,{"$f":"IF(AND($E897>0,'C. Dimensions & Masterlists'!$F$17>1),J848*'C. Dimensions & Masterlists'!$F$17/$E897,IF(AND($E897>0,$E897-J$869>0),IF($E897-J$869>1,J848/($E897-J$869),J848),0))","v":0},{"$f":"IF(AND($E897>0,'C. Dimensions & Masterlists'!$F$17>1),K848*'C. Dimensions & Masterlists'!$F$17/$E897,IF(AND($E897>0,$E897-J$869>0),IF($E897-J$869>1,K848/($E897-J$869),K848),0))","v":5.0934037713381917E-2},{"$f":"IF(AND($E897>0,'C. Dimensions & Masterlists'!$F$17>1),L848*'C. Dimensions & Masterlists'!$F$17/$E897,IF(AND($E897>0,$E897-K$869>0),IF($E897-K$869>1,L848/($E897-K$869),L848),0))","v":5.0934037713381917E-2},{"$f":"IF(AND($E897>0,'C. Dimensions & Masterlists'!$F$17>1),M848*'C. Dimensions & Masterlists'!$F$17/$E897,IF(AND($E897>0,$E897-L$869>0),IF($E897-L$869>1,M848/($E897-L$869),M848),0))","v":5.0934037713381924E-2},{"$f":"IF(AND($E897>0,'C. Dimensions & Masterlists'!$F$17>1),N848*'C. Dimensions & Masterlists'!$F$17/$E897,IF(AND($E897>0,$E897-M$869>0),IF($E897-M$869>1,N848/($E897-M$869),N848),0))","v":5.0934037713381924E-2},{"$f":"IF(AND($E897>0,'C. Dimensions & Masterlists'!$F$17>1),O848*'C. Dimensions & Masterlists'!$F$17/$E897,IF(AND($E897>0,$E897-N$869>0),IF($E897-N$869>1,O848/($E897-N$869),O848),0))","v":5.0934037713381924E-2},{"$f":"IF(AND($E897>0,'C. Dimensions & Masterlists'!$F$17>1),P848*'C. Dimensions & Masterlists'!$F$17/$E897,IF(AND($E897>0,$E897-O$869>0),IF($E897-O$869>1,P848/($E897-O$869),P848),0))","v":5.0934037713381924E-2},{"$f":"IF(AND($E897>0,'C. Dimensions & Masterlists'!$F$17>1),Q848*'C. Dimensions & Masterlists'!$F$17/$E897,IF(AND($E897>0,$E897-P$869>0),IF($E897-P$869>1,Q848/($E897-P$869),Q848),0))","v":5.0934037713381931E-2},{"$f":"IF(AND($E897>0,'C. Dimensions & Masterlists'!$F$17>1),R848*'C. Dimensions & Masterlists'!$F$17/$E897,IF(AND($E897>0,$E897-Q$869>0),IF($E897-Q$869>1,R848/($E897-Q$869),R848),0))","v":5.0934037713381931E-2},{"$f":"IF(AND($E897>0,'C. Dimensions & Masterlists'!$F$17>1),S848*'C. Dimensions & Masterlists'!$F$17/$E897,IF(AND($E897>0,$E897-R$869>0),IF($E897-R$869>1,S848/($E897-R$869),S848),0))","v":5.0934037713381931E-2},0.45840633942043735]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,{"$f":"IF(AND($E898>0,'C. Dimensions & Masterlists'!$F$17>1),J849*'C. Dimensions & Masterlists'!$F$17/$E898,IF(AND($E898>0,$E898-J$869>0),IF($E898-J$869>1,J849/($E898-J$869),J849),0))","v":0},{"$f":"IF(AND($E898>0,'C. Dimensions & Masterlists'!$F$17>1),K849*'C. Dimensions & Masterlists'!$F$17/$E898,IF(AND($E898>0,$E898-J$869>0),IF($E898-J$869>1,K849/($E898-J$869),K849),0))","v":2.3256141284107539},{"$f":"IF(AND($E898>0,'C. Dimensions & Masterlists'!$F$17>1),L849*'C. Dimensions & Masterlists'!$F$17/$E898,IF(AND($E898>0,$E898-K$869>0),IF($E898-K$869>1,L849/($E898-K$869),L849),0))","v":2.3256141284107539},{"$f":"IF(AND($E898>0,'C. Dimensions & Masterlists'!$F$17>1),M849*'C. Dimensions & Masterlists'!$F$17/$E898,IF(AND($E898>0,$E898-L$869>0),IF($E898-L$869>1,M849/($E898-L$869),M849),0))","v":2.3256141284107539},{"$f":"IF(AND($E898>0,'C. Dimensions & Masterlists'!$F$17>1),N849*'C. Dimensions & Masterlists'!$F$17/$E898,IF(AND($E898>0,$E898-M$869>0),IF($E898-M$869>1,N849/($E898-M$869),N849),0))","v":2.3256141284107543},{"$f":"IF(AND($E898>0,'C. Dimensions & Masterlists'!$F$17>1),O849*'C. Dimensions & Masterlists'!$F$17/$E898,IF(AND($E898>0,$E898-N$869>0),IF($E898-N$869>1,O849/($E898-N$869),O849),0))","v":2.3256141284107543},{"$f":"IF(AND($E898>0,'C. Dimensions & Masterlists'!$F$17>1),P849*'C. Dimensions & Masterlists'!$F$17/$E898,IF(AND($E898>0,$E898-O$869>0),IF($E898-O$869>1,P849/($E898-O$869),P849),0))","v":2.3256141284107548},{"$f":"IF(AND($E898>0,'C. Dimensions & Masterlists'!$F$17>1),Q849*'C. Dimensions & Masterlists'!$F$17/$E898,IF(AND($E898>0,$E898-P$869>0),IF($E898-P$869>1,Q849/($E898-P$869),Q849),0))","v":2.3256141284107548},{"$f":"IF(AND($E898>0,'C. Dimensions & Masterlists'!$F$17>1),R849*'C. Dimensions & Masterlists'!$F$17/$E898,IF(AND($E898>0,$E898-Q$869>0),IF($E898-Q$869>1,R849/($E898-Q$869),R849),0))","v":2.3256141284107548},{"$f":"IF(AND($E898>0,'C. Dimensions & Masterlists'!$F$17>1),S849*'C. Dimensions & Masterlists'!$F$17/$E898,IF(AND($E898>0,$E898-R$869>0),IF($E898-R$869>1,S849/($E898-R$869),S849),0))","v":2.3256141284107552},20.93052715569679]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,{"$f":"IF(AND($E899>0,'C. Dimensions & Masterlists'!$F$17>1),J850*'C. Dimensions & Masterlists'!$F$17/$E899,IF(AND($E899>0,$E899-J$869>0),IF($E899-J$869>1,J850/($E899-J$869),J850),0))","v":0},{"$f":"IF(AND($E899>0,'C. Dimensions & Masterlists'!$F$17>1),K850*'C. Dimensions & Masterlists'!$F$17/$E899,IF(AND($E899>0,$E899-J$869>0),IF($E899-J$869>1,K850/($E899-J$869),K850),0))","v":144.45378254426379},{"$f":"IF(AND($E899>0,'C. Dimensions & Masterlists'!$F$17>1),L850*'C. Dimensions & Masterlists'!$F$17/$E899,IF(AND($E899>0,$E899-K$869>0),IF($E899-K$869>1,L850/($E899-K$869),L850),0))","v":0},{"$f":"IF(AND($E899>0,'C. Dimensions & Masterlists'!$F$17>1),M850*'C. Dimensions & Masterlists'!$F$17/$E899,IF(AND($E899>0,$E899-L$869>0),IF($E899-L$869>1,M850/($E899-L$869),M850),0))","v":0},{"$f":"IF(AND($E899>0,'C. Dimensions & Masterlists'!$F$17>1),N850*'C. Dimensions & Masterlists'!$F$17/$E899,IF(AND($E899>0,$E899-M$869>0),IF($E899-M$869>1,N850/($E899-M$869),N850),0))","v":0},{"$f":"IF(AND($E899>0,'C. Dimensions & Masterlists'!$F$17>1),O850*'C. Dimensions & Masterlists'!$F$17/$E899,IF(AND($E899>0,$E899-N$869>0),IF($E899-N$869>1,O850/($E899-N$869),O850),0))","v":0},{"$f":"IF(AND($E899>0,'C. Dimensions & Masterlists'!$F$17>1),P850*'C. Dimensions & Masterlists'!$F$17/$E899,IF(AND($E899>0,$E899-O$869>0),IF($E899-O$869>1,P850/($E899-O$869),P850),0))","v":0},{"$f":"IF(AND($E899>0,'C. Dimensions & Masterlists'!$F$17>1),Q850*'C. Dimensions & Masterlists'!$F$17/$E899,IF(AND($E899>0,$E899-P$869>0),IF($E899-P$869>1,Q850/($E899-P$869),Q850),0))","v":0},{"$f":"IF(AND($E899>0,'C. Dimensions & Masterlists'!$F$17>1),R850*'C. Dimensions & Masterlists'!$F$17/$E899,IF(AND($E899>0,$E899-Q$869>0),IF($E899-Q$869>1,R850/($E899-Q$869),R850),0))","v":0},{"$f":"IF(AND($E899>0,'C. Dimensions & Masterlists'!$F$17>1),S850*'C. Dimensions & Masterlists'!$F$17/$E899,IF(AND($E899>0,$E899-R$869>0),IF($E899-R$869>1,S850/($E899-R$869),S850),0))","v":0},144.45378254426379]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,{"$f":"IF(AND($E900>0,'C. Dimensions & Masterlists'!$F$17>1),J851*'C. Dimensions & Masterlists'!$F$17/$E900,IF(AND($E900>0,$E900-J$869>0),IF($E900-J$869>1,J851/($E900-J$869),J851),0))","v":0},{"$f":"IF(AND($E900>0,'C. Dimensions & Masterlists'!$F$17>1),K851*'C. Dimensions & Masterlists'!$F$17/$E900,IF(AND($E900>0,$E900-J$869>0),IF($E900-J$869>1,K851/($E900-J$869),K851),0))","v":0.48200638695639358},{"$f":"IF(AND($E900>0,'C. Dimensions & Masterlists'!$F$17>1),L851*'C. Dimensions & Masterlists'!$F$17/$E900,IF(AND($E900>0,$E900-K$869>0),IF($E900-K$869>1,L851/($E900-K$869),L851),0))","v":0.48200638695639358},{"$f":"IF(AND($E900>0,'C. Dimensions & Masterlists'!$F$17>1),M851*'C. Dimensions & Masterlists'!$F$17/$E900,IF(AND($E900>0,$E900-L$869>0),IF($E900-L$869>1,M851/($E900-L$869),M851),0))","v":0.48200638695639364},{"$f":"IF(AND($E900>0,'C. Dimensions & Masterlists'!$F$17>1),N851*'C. Dimensions & Masterlists'!$F$17/$E900,IF(AND($E900>0,$E900-M$869>0),IF($E900-M$869>1,N851/($E900-M$869),N851),0))","v":0.48200638695639364},{"$f":"IF(AND($E900>0,'C. Dimensions & Masterlists'!$F$17>1),O851*'C. Dimensions & Masterlists'!$F$17/$E900,IF(AND($E900>0,$E900-N$869>0),IF($E900-N$869>1,O851/($E900-N$869),O851),0))","v":0.4820063869563937},{"$f":"IF(AND($E900>0,'C. Dimensions & Masterlists'!$F$17>1),P851*'C. Dimensions & Masterlists'!$F$17/$E900,IF(AND($E900>0,$E900-O$869>0),IF($E900-O$869>1,P851/($E900-O$869),P851),0))","v":0.4820063869563937},{"$f":"IF(AND($E900>0,'C. Dimensions & Masterlists'!$F$17>1),Q851*'C. Dimensions & Masterlists'!$F$17/$E900,IF(AND($E900>0,$E900-P$869>0),IF($E900-P$869>1,Q851/($E900-P$869),Q851),0))","v":0.48200638695639375},{"$f":"IF(AND($E900>0,'C. Dimensions & Masterlists'!$F$17>1),R851*'C. Dimensions & Masterlists'!$F$17/$E900,IF(AND($E900>0,$E900-Q$869>0),IF($E900-Q$869>1,R851/($E900-Q$869),R851),0))","v":0.48200638695639381},{"$f":"IF(AND($E900>0,'C. Dimensions & Masterlists'!$F$17>1),S851*'C. Dimensions & Masterlists'!$F$17/$E900,IF(AND($E900>0,$E900-R$869>0),IF($E900-R$869>1,S851/($E900-R$869),S851),0))","v":0.48200638695639381},4.3380574826075433]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,{"$f":"IF(AND($E901>0,'C. Dimensions & Masterlists'!$F$17>1),J852*'C. Dimensions & Masterlists'!$F$17/$E901,IF(AND($E901>0,$E901-J$869>0),IF($E901-J$869>1,J852/($E901-J$869),J852),0))","v":0},{"$f":"IF(AND($E901>0,'C. Dimensions & Masterlists'!$F$17>1),K852*'C. Dimensions & Masterlists'!$F$17/$E901,IF(AND($E901>0,$E901-J$869>0),IF($E901-J$869>1,K852/($E901-J$869),K852),0))","v":8.7798195500200809},{"$f":"IF(AND($E901>0,'C. Dimensions & Masterlists'!$F$17>1),L852*'C. Dimensions & Masterlists'!$F$17/$E901,IF(AND($E901>0,$E901-K$869>0),IF($E901-K$869>1,L852/($E901-K$869),L852),0))","v":0},{"$f":"IF(AND($E901>0,'C. Dimensions & Masterlists'!$F$17>1),M852*'C. Dimensions & Masterlists'!$F$17/$E901,IF(AND($E901>0,$E901-L$869>0),IF($E901-L$869>1,M852/($E901-L$869),M852),0))","v":0},{"$f":"IF(AND($E901>0,'C. Dimensions & Masterlists'!$F$17>1),N852*'C. Dimensions & Masterlists'!$F$17/$E901,IF(AND($E901>0,$E901-M$869>0),IF($E901-M$869>1,N852/($E901-M$869),N852),0))","v":0},{"$f":"IF(AND($E901>0,'C. Dimensions & Masterlists'!$F$17>1),O852*'C. Dimensions & Masterlists'!$F$17/$E901,IF(AND($E901>0,$E901-N$869>0),IF($E901-N$869>1,O852/($E901-N$869),O852),0))","v":0},{"$f":"IF(AND($E901>0,'C. Dimensions & Masterlists'!$F$17>1),P852*'C. Dimensions & Masterlists'!$F$17/$E901,IF(AND($E901>0,$E901-O$869>0),IF($E901-O$869>1,P852/($E901-O$869),P852),0))","v":0},{"$f":"IF(AND($E901>0,'C. Dimensions & Masterlists'!$F$17>1),Q852*'C. Dimensions & Masterlists'!$F$17/$E901,IF(AND($E901>0,$E901-P$869>0),IF($E901-P$869>1,Q852/($E901-P$869),Q852),0))","v":0},{"$f":"IF(AND($E901>0,'C. Dimensions & Masterlists'!$F$17>1),R852*'C. Dimensions & Masterlists'!$F$17/$E901,IF(AND($E901>0,$E901-Q$869>0),IF($E901-Q$869>1,R852/($E901-Q$869),R852),0))","v":0},{"$f":"IF(AND($E901>0,'C. Dimensions & Masterlists'!$F$17>1),S852*'C. Dimensions & Masterlists'!$F$17/$E901,IF(AND($E901>0,$E901-R$869>0),IF($E901-R$869>1,S852/($E901-R$869),S852),0))","v":0},{"$f":"SUM(G901:S901)","v":8.7798195500200809}]
[null,null,"CO08","Network Land",10000,null,null,null,null,{"$f":"IF(AND($E902>0,'C. Dimensions & Masterlists'!$F$17>1),J853*'C. Dimensions & Masterlists'!$F$17/$E902,IF(AND($E902>0,$E902-J$869>0),IF($E902-J$869>1,J853/($E902-J$869),J853),0))","v":0},{"$f":"IF(AND($E902>0,'C. Dimensions & Masterlists'!$F$17>1),K853*'C. Dimensions & Masterlists'!$F$17/$E902,IF(AND($E902>0,$E902-J$869>0),IF($E902-J$869>1,K853/($E902-J$869),K853),0))","v":0},{"$f":"IF(AND($E902>0,'C. Dimensions & Masterlists'!$F$17>1),L853*'C. Dimensions & Masterlists'!$F$17/$E902,IF(AND($E902>0,$E902-K$869>0),IF($E902-K$869>1,L853/($E902-K$869),L853),0))","v":0},{"$f":"IF(AND($E902>0,'C. Dimensions & Masterlists'!$F$17>1),M853*'C. Dimensions & Masterlists'!$F$17/$E902,IF(AND($E902>0,$E902-L$869>0),IF($E902-L$869>1,M853/($E902-L$869),M853),0))","v":0},{"$f":"IF(AND($E902>0,'C. Dimensions & Masterlists'!$F$17>1),N853*'C. Dimensions & Masterlists'!$F$17/$E902,IF(AND($E902>0,$E902-M$869>0),IF($E902-M$869>1,N853/($E902-M$869),N853),0))","v":0},{"$f":"IF(AND($E902>0,'C. Dimensions & Masterlists'!$F$17>1),O853*'C. Dimensions & Masterlists'!$F$17/$E902,IF(AND($E902>0,$E902-N$869>0),IF($E902-N$869>1,O853/($E902-N$869),O853),0))","v":0},{"$f":"IF(AND($E902>0,'C. Dimensions & Masterlists'!$F$17>1),P853*'C. Dimensions & Masterlists'!$F$17/$E902,IF(AND($E902>0,$E902-O$869>0),IF($E902-O$869>1,P853/($E902-O$869),P853),0))","v":0},{"$f":"IF(AND($E902>0,'C. Dimensions & Masterlists'!$F$17>1),Q853*'C. Dimensions & Masterlists'!$F$17/$E902,IF(AND($E902>0,$E902-P$869>0),IF($E902-P$869>1,Q853/($E902-P$869),Q853),0))","v":0},{"$f":"IF(AND($E902>0,'C. Dimensions & Masterlists'!$F$17>1),R853*'C. Dimensions & Masterlists'!$F$17/$E902,IF(AND($E902>0,$E902-Q$869>0),IF($E902-Q$869>1,R853/($E902-Q$869),R853),0))","v":0},{"$f":"IF(AND($E902>0,'C. Dimensions & Masterlists'!$F$17>1),S853*'C. Dimensions & Masterlists'!$F$17/$E902,IF(AND($E902>0,$E902-R$869>0),IF($E902-R$869>1,S853/($E902-R$869),S853),0))","v":0},{"$f":"SUM(G902:S902)","v":0}]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,{"$f":"IF(AND($E903>0,'C. Dimensions & Masterlists'!$F$17>1),J854*'C. Dimensions & Masterlists'!$F$17/$E903,IF(AND($E903>0,$E903-J$869>0),IF($E903-J$869>1,J854/($E903-J$869),J854),0))","v":0},{"$f":"IF(AND($E903>0,'C. Dimensions & Masterlists'!$F$17>1),K854*'C. Dimensions & Masterlists'!$F$17/$E903,IF(AND($E903>0,$E903-J$869>0),IF($E903-J$869>1,K854/($E903-J$869),K854),0))","v":186.25463275470236},{"$f":"IF(AND($E903>0,'C. Dimensions & Masterlists'!$F$17>1),L854*'C. Dimensions & Masterlists'!$F$17/$E903,IF(AND($E903>0,$E903-K$869>0),IF($E903-K$869>1,L854/($E903-K$869),L854),0))","v":0},{"$f":"IF(AND($E903>0,'C. Dimensions & Masterlists'!$F$17>1),M854*'C. Dimensions & Masterlists'!$F$17/$E903,IF(AND($E903>0,$E903-L$869>0),IF($E903-L$869>1,M854/($E903-L$869),M854),0))","v":0},{"$f":"IF(AND($E903>0,'C. Dimensions & Masterlists'!$F$17>1),N854*'C. Dimensions & Masterlists'!$F$17/$E903,IF(AND($E903>0,$E903-M$869>0),IF($E903-M$869>1,N854/($E903-M$869),N854),0))","v":0},{"$f":"IF(AND($E903>0,'C. Dimensions & Masterlists'!$F$17>1),O854*'C. Dimensions & Masterlists'!$F$17/$E903,IF(AND($E903>0,$E903-N$869>0),IF($E903-N$869>1,O854/($E903-N$869),O854),0))","v":0},{"$f":"IF(AND($E903>0,'C. Dimensions & Masterlists'!$F$17>1),P854*'C. Dimensions & Masterlists'!$F$17/$E903,IF(AND($E903>0,$E903-O$869>0),IF($E903-O$869>1,P854/($E903-O$869),P854),0))","v":0},{"$f":"IF(AND($E903>0,'C. Dimensions & Masterlists'!$F$17>1),Q854*'C. Dimensions & Masterlists'!$F$17/$E903,IF(AND($E903>0,$E903-P$869>0),IF($E903-P$869>1,Q854/($E903-P$869),Q854),0))","v":0},{"$f":"IF(AND($E903>0,'C. Dimensions & Masterlists'!$F$17>1),R854*'C. Dimensions & Masterlists'!$F$17/$E903,IF(AND($E903>0,$E903-Q$869>0),IF($E903-Q$869>1,R854/($E903-Q$869),R854),0))","v":0},{"$f":"IF(AND($E903>0,'C. Dimensions & Masterlists'!$F$17>1),S854*'C. Dimensions & Masterlists'!$F$17/$E903,IF(AND($E903>0,$E903-R$869>0),IF($E903-R$869>1,S854/($E903-R$869),S854),0))","v":0},{"$f":"SUM(G903:S903)","v":186.25463275470236}]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,{"$f":"IF(AND($E904>0,'C. Dimensions & Masterlists'!$F$17>1),J855*'C. Dimensions & Masterlists'!$F$17/$E904,IF(AND($E904>0,$E904-J$869>0),IF($E904-J$869>1,J855/($E904-J$869),J855),0))","v":0},{"$f":"IF(AND($E904>0,'C. Dimensions & Masterlists'!$F$17>1),K855*'C. Dimensions & Masterlists'!$F$17/$E904,IF(AND($E904>0,$E904-J$869>0),IF($E904-J$869>1,K855/($E904-J$869),K855),0))","v":14.255654444377289},{"$f":"IF(AND($E904>0,'C. Dimensions & Masterlists'!$F$17>1),L855*'C. Dimensions & Masterlists'!$F$17/$E904,IF(AND($E904>0,$E904-K$869>0),IF($E904-K$869>1,L855/($E904-K$869),L855),0))","v":14.255654444377289},{"$f":"IF(AND($E904>0,'C. Dimensions & Masterlists'!$F$17>1),M855*'C. Dimensions & Masterlists'!$F$17/$E904,IF(AND($E904>0,$E904-L$869>0),IF($E904-L$869>1,M855/($E904-L$869),M855),0))","v":14.255654444377289},{"$f":"IF(AND($E904>0,'C. Dimensions & Masterlists'!$F$17>1),N855*'C. Dimensions & Masterlists'!$F$17/$E904,IF(AND($E904>0,$E904-M$869>0),IF($E904-M$869>1,N855/($E904-M$869),N855),0))","v":14.255654444377289},{"$f":"IF(AND($E904>0,'C. Dimensions & Masterlists'!$F$17>1),O855*'C. Dimensions & Masterlists'!$F$17/$E904,IF(AND($E904>0,$E904-N$869>0),IF($E904-N$869>1,O855/($E904-N$869),O855),0))","v":14.25565444437729},{"$f":"IF(AND($E904>0,'C. Dimensions & Masterlists'!$F$17>1),P855*'C. Dimensions & Masterlists'!$F$17/$E904,IF(AND($E904>0,$E904-O$869>0),IF($E904-O$869>1,P855/($E904-O$869),P855),0))","v":14.25565444437729},{"$f":"IF(AND($E904>0,'C. Dimensions & Masterlists'!$F$17>1),Q855*'C. Dimensions & Masterlists'!$F$17/$E904,IF(AND($E904>0,$E904-P$869>0),IF($E904-P$869>1,Q855/($E904-P$869),Q855),0))","v":14.25565444437729},{"$f":"IF(AND($E904>0,'C. Dimensions & Masterlists'!$F$17>1),R855*'C. Dimensions & Masterlists'!$F$17/$E904,IF(AND($E904>0,$E904-Q$869>0),IF($E904-Q$869>1,R855/($E904-Q$869),R855),0))","v":14.25565444437729},{"$f":"IF(AND($E904>0,'C. Dimensions & Masterlists'!$F$17>1),S855*'C. Dimensions & Masterlists'!$F$17/$E904,IF(AND($E904>0,$E904-R$869>0),IF($E904-R$869>1,S855/($E904-R$869),S855),0))","v":14.255654444377289},{"$f":"SUM(G904:S904)","v":128.30088999939559}]
[null,null,"CO11","LSS equipment",0,null,null,null,null,{"$f":"IF(AND($E905>0,'C. Dimensions & Masterlists'!$F$17>1),J856*'C. Dimensions & Masterlists'!$F$17/$E905,IF(AND($E905>0,$E905-J$869>0),IF($E905-J$869>1,J856/($E905-J$869),J856),0))","v":0},{"$f":"IF(AND($E905>0,'C. Dimensions & Masterlists'!$F$17>1),K856*'C. Dimensions & Masterlists'!$F$17/$E905,IF(AND($E905>0,$E905-J$869>0),IF($E905-J$869>1,K856/($E905-J$869),K856),0))","v":0},{"$f":"IF(AND($E905>0,'C. Dimensions & Masterlists'!$F$17>1),L856*'C. Dimensions & Masterlists'!$F$17/$E905,IF(AND($E905>0,$E905-K$869>0),IF($E905-K$869>1,L856/($E905-K$869),L856),0))","v":0},{"$f":"IF(AND($E905>0,'C. Dimensions & Masterlists'!$F$17>1),M856*'C. Dimensions & Masterlists'!$F$17/$E905,IF(AND($E905>0,$E905-L$869>0),IF($E905-L$869>1,M856/($E905-L$869),M856),0))","v":0},{"$f":"IF(AND($E905>0,'C. Dimensions & Masterlists'!$F$17>1),N856*'C. Dimensions & Masterlists'!$F$17/$E905,IF(AND($E905>0,$E905-M$869>0),IF($E905-M$869>1,N856/($E905-M$869),N856),0))","v":0},{"$f":"IF(AND($E905>0,'C. Dimensions & Masterlists'!$F$17>1),O856*'C. Dimensions & Masterlists'!$F$17/$E905,IF(AND($E905>0,$E905-N$869>0),IF($E905-N$869>1,O856/($E905-N$869),O856),0))","v":0},{"$f":"IF(AND($E905>0,'C. Dimensions & Masterlists'!$F$17>1),P856*'C. Dimensions & Masterlists'!$F$17/$E905,IF(AND($E905>0,$E905-O$869>0),IF($E905-O$869>1,P856/($E905-O$869),P856),0))","v":0},{"$f":"IF(AND($E905>0,'C. Dimensions & Masterlists'!$F$17>1),Q856*'C. Dimensions & Masterlists'!$F$17/$E905,IF(AND($E905>0,$E905-P$869>0),IF($E905-P$869>1,Q856/($E905-P$869),Q856),0))","v":0},{"$f":"IF(AND($E905>0,'C. Dimensions & Masterlists'!$F$17>1),R856*'C. Dimensions & Masterlists'!$F$17/$E905,IF(AND($E905>0,$E905-Q$869>0),IF($E905-Q$869>1,R856/($E905-Q$869),R856),0))","v":0},{"$f":"IF(AND($E905>0,'C. Dimensions & Masterlists'!$F$17>1),S856*'C. Dimensions & Masterlists'!$F$17/$E905,IF(AND($E905>0,$E905-R$869>0),IF($E905-R$869>1,S856/($E905-R$869),S856),0))","v":0},{"$f":"SUM(G905:S905)","v":0}]
[null,null,"CO12","Data Equipment",6,null,null,null,null,{"$f":"IF(AND($E906>0,'C. Dimensions & Masterlists'!$F$17>1),J857*'C. Dimensions & Masterlists'!$F$17/$E906,IF(AND($E906>0,$E906-J$869>0),IF($E906-J$869>1,J857/($E906-J$869),J857),0))","v":0},{"$f":"IF(AND($E906>0,'C. Dimensions & Masterlists'!$F$17>1),K857*'C. Dimensions & Masterlists'!$F$17/$E906,IF(AND($E906>0,$E906-J$869>0),IF($E906-J$869>1,K857/($E906-J$869),K857),0))","v":64.911480081650538},{"$f":"IF(AND($E906>0,'C. Dimensions & Masterlists'!$F$17>1),L857*'C. Dimensions & Masterlists'!$F$17/$E906,IF(AND($E906>0,$E906-K$869>0),IF($E906-K$869>1,L857/($E906-K$869),L857),0))","v":64.911480081650524},{"$f":"IF(AND($E906>0,'C. Dimensions & Masterlists'!$F$17>1),M857*'C. Dimensions & Masterlists'!$F$17/$E906,IF(AND($E906>0,$E906-L$869>0),IF($E906-L$869>1,M857/($E906-L$869),M857),0))","v":64.911480081650524},{"$f":"IF(AND($E906>0,'C. Dimensions & Masterlists'!$F$17>1),N857*'C. Dimensions & Masterlists'!$F$17/$E906,IF(AND($E906>0,$E906-M$869>0),IF($E906-M$869>1,N857/($E906-M$869),N857),0))","v":64.911480081650524},{"$f":"IF(AND($E906>0,'C. Dimensions & Masterlists'!$F$17>1),O857*'C. Dimensions & Masterlists'!$F$17/$E906,IF(AND($E906>0,$E906-N$869>0),IF($E906-N$869>1,O857/($E906-N$869),O857),0))","v":64.911480081650524},{"$f":"IF(AND($E906>0,'C. Dimensions & Masterlists'!$F$17>1),P857*'C. Dimensions & Masterlists'!$F$17/$E906,IF(AND($E906>0,$E906-O$869>0),IF($E906-O$869>1,P857/($E906-O$869),P857),0))","v":64.911480081650524},{"$f":"IF(AND($E906>0,'C. Dimensions & Masterlists'!$F$17>1),Q857*'C. Dimensions & Masterlists'!$F$17/$E906,IF(AND($E906>0,$E906-P$869>0),IF($E906-P$869>1,Q857/($E906-P$869),Q857),0))","v":0},{"$f":"IF(AND($E906>0,'C. Dimensions & Masterlists'!$F$17>1),R857*'C. Dimensions & Masterlists'!$F$17/$E906,IF(AND($E906>0,$E906-Q$869>0),IF($E906-Q$869>1,R857/($E906-Q$869),R857),0))","v":0},{"$f":"IF(AND($E906>0,'C. Dimensions & Masterlists'!$F$17>1),S857*'C. Dimensions & Masterlists'!$F$17/$E906,IF(AND($E906>0,$E906-R$869>0),IF($E906-R$869>1,S857/($E906-R$869),S857),0))","v":0},389.4688804899032]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,{"$f":"IF(AND($E907>0,'C. Dimensions & Masterlists'!$F$17>1),J858*'C. Dimensions & Masterlists'!$F$17/$E907,IF(AND($E907>0,$E907-J$869>0),IF($E907-J$869>1,J858/($E907-J$869),J858),0))","v":0},{"$f":"IF(AND($E907>0,'C. Dimensions & Masterlists'!$F$17>1),K858*'C. Dimensions & Masterlists'!$F$17/$E907,IF(AND($E907>0,$E907-J$869>0),IF($E907-J$869>1,K858/($E907-J$869),K858),0))","v":0},{"$f":"IF(AND($E907>0,'C. Dimensions & Masterlists'!$F$17>1),L858*'C. Dimensions & Masterlists'!$F$17/$E907,IF(AND($E907>0,$E907-K$869>0),IF($E907-K$869>1,L858/($E907-K$869),L858),0))","v":0},{"$f":"IF(AND($E907>0,'C. Dimensions & Masterlists'!$F$17>1),M858*'C. Dimensions & Masterlists'!$F$17/$E907,IF(AND($E907>0,$E907-L$869>0),IF($E907-L$869>1,M858/($E907-L$869),M858),0))","v":0},{"$f":"IF(AND($E907>0,'C. Dimensions & Masterlists'!$F$17>1),N858*'C. Dimensions & Masterlists'!$F$17/$E907,IF(AND($E907>0,$E907-M$869>0),IF($E907-M$869>1,N858/($E907-M$869),N858),0))","v":0},{"$f":"IF(AND($E907>0,'C. Dimensions & Masterlists'!$F$17>1),O858*'C. Dimensions & Masterlists'!$F$17/$E907,IF(AND($E907>0,$E907-N$869>0),IF($E907-N$869>1,O858/($E907-N$869),O858),0))","v":0},{"$f":"IF(AND($E907>0,'C. Dimensions & Masterlists'!$F$17>1),P858*'C. Dimensions & Masterlists'!$F$17/$E907,IF(AND($E907>0,$E907-O$869>0),IF($E907-O$869>1,P858/($E907-O$869),P858),0))","v":0},{"$f":"IF(AND($E907>0,'C. Dimensions & Masterlists'!$F$17>1),Q858*'C. Dimensions & Masterlists'!$F$17/$E907,IF(AND($E907>0,$E907-P$869>0),IF($E907-P$869>1,Q858/($E907-P$869),Q858),0))","v":0},{"$f":"IF(AND($E907>0,'C. Dimensions & Masterlists'!$F$17>1),R858*'C. Dimensions & Masterlists'!$F$17/$E907,IF(AND($E907>0,$E907-Q$869>0),IF($E907-Q$869>1,R858/($E907-Q$869),R858),0))","v":0},{"$f":"IF(AND($E907>0,'C. Dimensions & Masterlists'!$F$17>1),S858*'C. Dimensions & Masterlists'!$F$17/$E907,IF(AND($E907>0,$E907-R$869>0),IF($E907-R$869>1,S858/($E907-R$869),S858),0))","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,{"$f":"IF(AND($E908>0,'C. Dimensions & Masterlists'!$F$17>1),J859*'C. Dimensions & Masterlists'!$F$17/$E908,IF(AND($E908>0,$E908-J$869>0),IF($E908-J$869>1,J859/($E908-J$869),J859),0))","v":0},{"$f":"IF(AND($E908>0,'C. Dimensions & Masterlists'!$F$17>1),K859*'C. Dimensions & Masterlists'!$F$17/$E908,IF(AND($E908>0,$E908-J$869>0),IF($E908-J$869>1,K859/($E908-J$869),K859),0))","v":0},{"$f":"IF(AND($E908>0,'C. Dimensions & Masterlists'!$F$17>1),L859*'C. Dimensions & Masterlists'!$F$17/$E908,IF(AND($E908>0,$E908-K$869>0),IF($E908-K$869>1,L859/($E908-K$869),L859),0))","v":0},{"$f":"IF(AND($E908>0,'C. Dimensions & Masterlists'!$F$17>1),M859*'C. Dimensions & Masterlists'!$F$17/$E908,IF(AND($E908>0,$E908-L$869>0),IF($E908-L$869>1,M859/($E908-L$869),M859),0))","v":0},{"$f":"IF(AND($E908>0,'C. Dimensions & Masterlists'!$F$17>1),N859*'C. Dimensions & Masterlists'!$F$17/$E908,IF(AND($E908>0,$E908-M$869>0),IF($E908-M$869>1,N859/($E908-M$869),N859),0))","v":0},{"$f":"IF(AND($E908>0,'C. Dimensions & Masterlists'!$F$17>1),O859*'C. Dimensions & Masterlists'!$F$17/$E908,IF(AND($E908>0,$E908-N$869>0),IF($E908-N$869>1,O859/($E908-N$869),O859),0))","v":0},{"$f":"IF(AND($E908>0,'C. Dimensions & Masterlists'!$F$17>1),P859*'C. Dimensions & Masterlists'!$F$17/$E908,IF(AND($E908>0,$E908-O$869>0),IF($E908-O$869>1,P859/($E908-O$869),P859),0))","v":0},{"$f":"IF(AND($E908>0,'C. Dimensions & Masterlists'!$F$17>1),Q859*'C. Dimensions & Masterlists'!$F$17/$E908,IF(AND($E908>0,$E908-P$869>0),IF($E908-P$869>1,Q859/($E908-P$869),Q859),0))","v":0},{"$f":"IF(AND($E908>0,'C. Dimensions & Masterlists'!$F$17>1),R859*'C. Dimensions & Masterlists'!$F$17/$E908,IF(AND($E908>0,$E908-Q$869>0),IF($E908-Q$869>1,R859/($E908-Q$869),R859),0))","v":0},{"$f":"IF(AND($E908>0,'C. Dimensions & Masterlists'!$F$17>1),S859*'C. Dimensions & Masterlists'!$F$17/$E908,IF(AND($E908>0,$E908-R$869>0),IF($E908-R$869>1,S859/($E908-R$869),S859),0))","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,{"$f":"IF(AND($E909>0,'C. Dimensions & Masterlists'!$F$17>1),J860*'C. Dimensions & Masterlists'!$F$17/$E909,IF(AND($E909>0,$E909-J$869>0),IF($E909-J$869>1,J860/($E909-J$869),J860),0))","v":0},{"$f":"IF(AND($E909>0,'C. Dimensions & Masterlists'!$F$17>1),K860*'C. Dimensions & Masterlists'!$F$17/$E909,IF(AND($E909>0,$E909-J$869>0),IF($E909-J$869>1,K860/($E909-J$869),K860),0))","v":0},{"$f":"IF(AND($E909>0,'C. Dimensions & Masterlists'!$F$17>1),L860*'C. Dimensions & Masterlists'!$F$17/$E909,IF(AND($E909>0,$E909-K$869>0),IF($E909-K$869>1,L860/($E909-K$869),L860),0))","v":0},{"$f":"IF(AND($E909>0,'C. Dimensions & Masterlists'!$F$17>1),M860*'C. Dimensions & Masterlists'!$F$17/$E909,IF(AND($E909>0,$E909-L$869>0),IF($E909-L$869>1,M860/($E909-L$869),M860),0))","v":0},{"$f":"IF(AND($E909>0,'C. Dimensions & Masterlists'!$F$17>1),N860*'C. Dimensions & Masterlists'!$F$17/$E909,IF(AND($E909>0,$E909-M$869>0),IF($E909-M$869>1,N860/($E909-M$869),N860),0))","v":0},{"$f":"IF(AND($E909>0,'C. Dimensions & Masterlists'!$F$17>1),O860*'C. Dimensions & Masterlists'!$F$17/$E909,IF(AND($E909>0,$E909-N$869>0),IF($E909-N$869>1,O860/($E909-N$869),O860),0))","v":0},{"$f":"IF(AND($E909>0,'C. Dimensions & Masterlists'!$F$17>1),P860*'C. Dimensions & Masterlists'!$F$17/$E909,IF(AND($E909>0,$E909-O$869>0),IF($E909-O$869>1,P860/($E909-O$869),P860),0))","v":0},{"$f":"IF(AND($E909>0,'C. Dimensions & Masterlists'!$F$17>1),Q860*'C. Dimensions & Masterlists'!$F$17/$E909,IF(AND($E909>0,$E909-P$869>0),IF($E909-P$869>1,Q860/($E909-P$869),Q860),0))","v":0},{"$f":"IF(AND($E909>0,'C. Dimensions & Masterlists'!$F$17>1),R860*'C. Dimensions & Masterlists'!$F$17/$E909,IF(AND($E909>0,$E909-Q$869>0),IF($E909-Q$869>1,R860/($E909-Q$869),R860),0))","v":0},{"$f":"IF(AND($E909>0,'C. Dimensions & Masterlists'!$F$17>1),S860*'C. Dimensions & Masterlists'!$F$17/$E909,IF(AND($E909>0,$E909-R$869>0),IF($E909-R$869>1,S860/($E909-R$869),S860),0))","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,{"$f":"IF(AND($E910>0,'C. Dimensions & Masterlists'!$F$17>1),J861*'C. Dimensions & Masterlists'!$F$17/$E910,IF(AND($E910>0,$E910-J$869>0),IF($E910-J$869>1,J861/($E910-J$869),J861),0))","v":0},{"$f":"IF(AND($E910>0,'C. Dimensions & Masterlists'!$F$17>1),K861*'C. Dimensions & Masterlists'!$F$17/$E910,IF(AND($E910>0,$E910-J$869>0),IF($E910-J$869>1,K861/($E910-J$869),K861),0))","v":0},{"$f":"IF(AND($E910>0,'C. Dimensions & Masterlists'!$F$17>1),L861*'C. Dimensions & Masterlists'!$F$17/$E910,IF(AND($E910>0,$E910-K$869>0),IF($E910-K$869>1,L861/($E910-K$869),L861),0))","v":0},{"$f":"IF(AND($E910>0,'C. Dimensions & Masterlists'!$F$17>1),M861*'C. Dimensions & Masterlists'!$F$17/$E910,IF(AND($E910>0,$E910-L$869>0),IF($E910-L$869>1,M861/($E910-L$869),M861),0))","v":0},{"$f":"IF(AND($E910>0,'C. Dimensions & Masterlists'!$F$17>1),N861*'C. Dimensions & Masterlists'!$F$17/$E910,IF(AND($E910>0,$E910-M$869>0),IF($E910-M$869>1,N861/($E910-M$869),N861),0))","v":0},{"$f":"IF(AND($E910>0,'C. Dimensions & Masterlists'!$F$17>1),O861*'C. Dimensions & Masterlists'!$F$17/$E910,IF(AND($E910>0,$E910-N$869>0),IF($E910-N$869>1,O861/($E910-N$869),O861),0))","v":0},{"$f":"IF(AND($E910>0,'C. Dimensions & Masterlists'!$F$17>1),P861*'C. Dimensions & Masterlists'!$F$17/$E910,IF(AND($E910>0,$E910-O$869>0),IF($E910-O$869>1,P861/($E910-O$869),P861),0))","v":0},{"$f":"IF(AND($E910>0,'C. Dimensions & Masterlists'!$F$17>1),Q861*'C. Dimensions & Masterlists'!$F$17/$E910,IF(AND($E910>0,$E910-P$869>0),IF($E910-P$869>1,Q861/($E910-P$869),Q861),0))","v":0},{"$f":"IF(AND($E910>0,'C. Dimensions & Masterlists'!$F$17>1),R861*'C. Dimensions & Masterlists'!$F$17/$E910,IF(AND($E910>0,$E910-Q$869>0),IF($E910-Q$869>1,R861/($E910-Q$869),R861),0))","v":0},{"$f":"IF(AND($E910>0,'C. Dimensions & Masterlists'!$F$17>1),S861*'C. Dimensions & Masterlists'!$F$17/$E910,IF(AND($E910>0,$E910-R$869>0),IF($E910-R$869>1,S861/($E910-R$869),S861),0))","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,{"$f":"IF(AND($E911>0,'C. Dimensions & Masterlists'!$F$17>1),J862*'C. Dimensions & Masterlists'!$F$17/$E911,IF(AND($E911>0,$E911-J$869>0),IF($E911-J$869>1,J862/($E911-J$869),J862),0))","v":0},{"$f":"IF(AND($E911>0,'C. Dimensions & Masterlists'!$F$17>1),K862*'C. Dimensions & Masterlists'!$F$17/$E911,IF(AND($E911>0,$E911-J$869>0),IF($E911-J$869>1,K862/($E911-J$869),K862),0))","v":0},{"$f":"IF(AND($E911>0,'C. Dimensions & Masterlists'!$F$17>1),L862*'C. Dimensions & Masterlists'!$F$17/$E911,IF(AND($E911>0,$E911-K$869>0),IF($E911-K$869>1,L862/($E911-K$869),L862),0))","v":0},{"$f":"IF(AND($E911>0,'C. Dimensions & Masterlists'!$F$17>1),M862*'C. Dimensions & Masterlists'!$F$17/$E911,IF(AND($E911>0,$E911-L$869>0),IF($E911-L$869>1,M862/($E911-L$869),M862),0))","v":0},{"$f":"IF(AND($E911>0,'C. Dimensions & Masterlists'!$F$17>1),N862*'C. Dimensions & Masterlists'!$F$17/$E911,IF(AND($E911>0,$E911-M$869>0),IF($E911-M$869>1,N862/($E911-M$869),N862),0))","v":0},{"$f":"IF(AND($E911>0,'C. Dimensions & Masterlists'!$F$17>1),O862*'C. Dimensions & Masterlists'!$F$17/$E911,IF(AND($E911>0,$E911-N$869>0),IF($E911-N$869>1,O862/($E911-N$869),O862),0))","v":0},{"$f":"IF(AND($E911>0,'C. Dimensions & Masterlists'!$F$17>1),P862*'C. Dimensions & Masterlists'!$F$17/$E911,IF(AND($E911>0,$E911-O$869>0),IF($E911-O$869>1,P862/($E911-O$869),P862),0))","v":0},{"$f":"IF(AND($E911>0,'C. Dimensions & Masterlists'!$F$17>1),Q862*'C. Dimensions & Masterlists'!$F$17/$E911,IF(AND($E911>0,$E911-P$869>0),IF($E911-P$869>1,Q862/($E911-P$869),Q862),0))","v":0},{"$f":"IF(AND($E911>0,'C. Dimensions & Masterlists'!$F$17>1),R862*'C. Dimensions & Masterlists'!$F$17/$E911,IF(AND($E911>0,$E911-Q$869>0),IF($E911-Q$869>1,R862/($E911-Q$869),R862),0))","v":0},{"$f":"IF(AND($E911>0,'C. Dimensions & Masterlists'!$F$17>1),S862*'C. Dimensions & Masterlists'!$F$17/$E911,IF(AND($E911>0,$E911-R$869>0),IF($E911-R$869>1,S862/($E911-R$869),S862),0))","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,{"$f":"IF(AND($E912>0,'C. Dimensions & Masterlists'!$F$17>1),J863*'C. Dimensions & Masterlists'!$F$17/$E912,IF(AND($E912>0,$E912-J$869>0),IF($E912-J$869>1,J863/($E912-J$869),J863),0))","v":0},{"$f":"IF(AND($E912>0,'C. Dimensions & Masterlists'!$F$17>1),K863*'C. Dimensions & Masterlists'!$F$17/$E912,IF(AND($E912>0,$E912-J$869>0),IF($E912-J$869>1,K863/($E912-J$869),K863),0))","v":0},{"$f":"IF(AND($E912>0,'C. Dimensions & Masterlists'!$F$17>1),L863*'C. Dimensions & Masterlists'!$F$17/$E912,IF(AND($E912>0,$E912-K$869>0),IF($E912-K$869>1,L863/($E912-K$869),L863),0))","v":0},{"$f":"IF(AND($E912>0,'C. Dimensions & Masterlists'!$F$17>1),M863*'C. Dimensions & Masterlists'!$F$17/$E912,IF(AND($E912>0,$E912-L$869>0),IF($E912-L$869>1,M863/($E912-L$869),M863),0))","v":0},{"$f":"IF(AND($E912>0,'C. Dimensions & Masterlists'!$F$17>1),N863*'C. Dimensions & Masterlists'!$F$17/$E912,IF(AND($E912>0,$E912-M$869>0),IF($E912-M$869>1,N863/($E912-M$869),N863),0))","v":0},{"$f":"IF(AND($E912>0,'C. Dimensions & Masterlists'!$F$17>1),O863*'C. Dimensions & Masterlists'!$F$17/$E912,IF(AND($E912>0,$E912-N$869>0),IF($E912-N$869>1,O863/($E912-N$869),O863),0))","v":0},{"$f":"IF(AND($E912>0,'C. Dimensions & Masterlists'!$F$17>1),P863*'C. Dimensions & Masterlists'!$F$17/$E912,IF(AND($E912>0,$E912-O$869>0),IF($E912-O$869>1,P863/($E912-O$869),P863),0))","v":0},{"$f":"IF(AND($E912>0,'C. Dimensions & Masterlists'!$F$17>1),Q863*'C. Dimensions & Masterlists'!$F$17/$E912,IF(AND($E912>0,$E912-P$869>0),IF($E912-P$869>1,Q863/($E912-P$869),Q863),0))","v":0},{"$f":"IF(AND($E912>0,'C. Dimensions & Masterlists'!$F$17>1),R863*'C. Dimensions & Masterlists'!$F$17/$E912,IF(AND($E912>0,$E912-Q$869>0),IF($E912-Q$869>1,R863/($E912-Q$869),R863),0))","v":0},{"$f":"IF(AND($E912>0,'C. Dimensions & Masterlists'!$F$17>1),S863*'C. Dimensions & Masterlists'!$F$17/$E912,IF(AND($E912>0,$E912-R$869>0),IF($E912-R$869>1,S863/($E912-R$869),S863),0))","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,{"$f":"IF(AND($E913>0,'C. Dimensions & Masterlists'!$F$17>1),J864*'C. Dimensions & Masterlists'!$F$17/$E913,IF(AND($E913>0,$E913-J$869>0),IF($E913-J$869>1,J864/($E913-J$869),J864),0))","v":0},{"$f":"IF(AND($E913>0,'C. Dimensions & Masterlists'!$F$17>1),K864*'C. Dimensions & Masterlists'!$F$17/$E913,IF(AND($E913>0,$E913-J$869>0),IF($E913-J$869>1,K864/($E913-J$869),K864),0))","v":0},{"$f":"IF(AND($E913>0,'C. Dimensions & Masterlists'!$F$17>1),L864*'C. Dimensions & Masterlists'!$F$17/$E913,IF(AND($E913>0,$E913-K$869>0),IF($E913-K$869>1,L864/($E913-K$869),L864),0))","v":0},{"$f":"IF(AND($E913>0,'C. Dimensions & Masterlists'!$F$17>1),M864*'C. Dimensions & Masterlists'!$F$17/$E913,IF(AND($E913>0,$E913-L$869>0),IF($E913-L$869>1,M864/($E913-L$869),M864),0))","v":0},{"$f":"IF(AND($E913>0,'C. Dimensions & Masterlists'!$F$17>1),N864*'C. Dimensions & Masterlists'!$F$17/$E913,IF(AND($E913>0,$E913-M$869>0),IF($E913-M$869>1,N864/($E913-M$869),N864),0))","v":0},{"$f":"IF(AND($E913>0,'C. Dimensions & Masterlists'!$F$17>1),O864*'C. Dimensions & Masterlists'!$F$17/$E913,IF(AND($E913>0,$E913-N$869>0),IF($E913-N$869>1,O864/($E913-N$869),O864),0))","v":0},{"$f":"IF(AND($E913>0,'C. Dimensions & Masterlists'!$F$17>1),P864*'C. Dimensions & Masterlists'!$F$17/$E913,IF(AND($E913>0,$E913-O$869>0),IF($E913-O$869>1,P864/($E913-O$869),P864),0))","v":0},{"$f":"IF(AND($E913>0,'C. Dimensions & Masterlists'!$F$17>1),Q864*'C. Dimensions & Masterlists'!$F$17/$E913,IF(AND($E913>0,$E913-P$869>0),IF($E913-P$869>1,Q864/($E913-P$869),Q864),0))","v":0},{"$f":"IF(AND($E913>0,'C. Dimensions & Masterlists'!$F$17>1),R864*'C. Dimensions & Masterlists'!$F$17/$E913,IF(AND($E913>0,$E913-Q$869>0),IF($E913-Q$869>1,R864/($E913-Q$869),R864),0))","v":0},{"$f":"IF(AND($E913>0,'C. Dimensions & Masterlists'!$F$17>1),S864*'C. Dimensions & Masterlists'!$F$17/$E913,IF(AND($E913>0,$E913-R$869>0),IF($E913-R$869>1,S864/($E913-R$869),S864),0))","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,{"$f":"IF(AND($E914>0,'C. Dimensions & Masterlists'!$F$17>1),J865*'C. Dimensions & Masterlists'!$F$17/$E914,IF(AND($E914>0,$E914-J$869>0),IF($E914-J$869>1,J865/($E914-J$869),J865),0))","v":0},{"$f":"IF(AND($E914>0,'C. Dimensions & Masterlists'!$F$17>1),K865*'C. Dimensions & Masterlists'!$F$17/$E914,IF(AND($E914>0,$E914-J$869>0),IF($E914-J$869>1,K865/($E914-J$869),K865),0))","v":0},{"$f":"IF(AND($E914>0,'C. Dimensions & Masterlists'!$F$17>1),L865*'C. Dimensions & Masterlists'!$F$17/$E914,IF(AND($E914>0,$E914-K$869>0),IF($E914-K$869>1,L865/($E914-K$869),L865),0))","v":0},{"$f":"IF(AND($E914>0,'C. Dimensions & Masterlists'!$F$17>1),M865*'C. Dimensions & Masterlists'!$F$17/$E914,IF(AND($E914>0,$E914-L$869>0),IF($E914-L$869>1,M865/($E914-L$869),M865),0))","v":0},{"$f":"IF(AND($E914>0,'C. Dimensions & Masterlists'!$F$17>1),N865*'C. Dimensions & Masterlists'!$F$17/$E914,IF(AND($E914>0,$E914-M$869>0),IF($E914-M$869>1,N865/($E914-M$869),N865),0))","v":0},{"$f":"IF(AND($E914>0,'C. Dimensions & Masterlists'!$F$17>1),O865*'C. Dimensions & Masterlists'!$F$17/$E914,IF(AND($E914>0,$E914-N$869>0),IF($E914-N$869>1,O865/($E914-N$869),O865),0))","v":0},{"$f":"IF(AND($E914>0,'C. Dimensions & Masterlists'!$F$17>1),P865*'C. Dimensions & Masterlists'!$F$17/$E914,IF(AND($E914>0,$E914-O$869>0),IF($E914-O$869>1,P865/($E914-O$869),P865),0))","v":0},{"$f":"IF(AND($E914>0,'C. Dimensions & Masterlists'!$F$17>1),Q865*'C. Dimensions & Masterlists'!$F$17/$E914,IF(AND($E914>0,$E914-P$869>0),IF($E914-P$869>1,Q865/($E914-P$869),Q865),0))","v":0},{"$f":"IF(AND($E914>0,'C. Dimensions & Masterlists'!$F$17>1),R865*'C. Dimensions & Masterlists'!$F$17/$E914,IF(AND($E914>0,$E914-Q$869>0),IF($E914-Q$869>1,R865/($E914-Q$869),R865),0))","v":0},{"$f":"IF(AND($E914>0,'C. Dimensions & Masterlists'!$F$17>1),S865*'C. Dimensions & Masterlists'!$F$17/$E914,IF(AND($E914>0,$E914-R$869>0),IF($E914-R$869>1,S865/($E914-R$869),S865),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J895:J914)","v":0},422.20684121414962,82.718606365163424,82.718606365163424,82.718516928536985,82.718437738981535,82.718366142745964,17.806820281130459,17.806759066509009,17.806759066509009,889.21971316888948]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,null,"Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,{"$f":"VLOOKUP(J918,FYears,2,FALSE)","v":"2011/2012"},"2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C921,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,{"$f":"J68","v":96.81706370270156},{"$f":"J921-K873","v":94.050861882624375},91.284660062547189,88.518458242470004,85.752256422392819,82.986054602315633,80.219852782238448,77.453650962161262,74.687449142084077,71.921247322006892,{"$f":"SUM(G921:S921)","v":843.69155512354246}]
[null,null,"CA02","Copper cables",null,null,null,null,null,57.249152037801281,{"$f":"J922-K874","v":54.386694435911217},51.524236834021153,{"$f":"IF((L922-M874-(M325/M$268))<0,0,L922-M874-(M325/M$268))","v":48.176490785346232},{"$f":"IF((M922-N874-(N325/N$268))<0,0,M922-N874-(N325/N$268))","v":44.945002521802365},41.804378108219069,38.737562024637072,35.732522820413671,32.983867218843386,30.235211617273105,435.77511840426854]
[null,null,"CA03","Other cables",null,null,null,null,null,43.182496033628432,41.02337123194701,38.864246430265588,{"$f":"IF((L923-M875-(M326/M$268))<0,0,L923-M875-(M326/M$268))","v":36.376282757231344},33.965243035418425,31.615244475847788,29.315037776913861,27.056639643170655,24.975359670619067,22.894079698067479,329.26800075310962]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,19.011748295606782,17.427435937639551,15.843123579672319,{"$f":"IF((L924-M876-(M327/M$268))<0,0,L924-M876-(M327/M$268))","v":14.135471470251913},12.46767491403261,10.832191991078892,9.2237231332631158,7.6385415438915425,6.1108332351132342,4.5831249263349259,117.27386902688491]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,0.53256251057809956,0.48818230136325791,0.44380209214841626,{"$f":"IF((L925-M877-(M328/M$268))<0,0,L925-M877-(M328/M$268))","v":0.39519909002844167},0.34646800025344626,0.29797860314825136,0.25002681310911401,0.20288454482693327,0.16230763586154662,0.12173072689615996,3.2411423182136669]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,9.8003926322315971E-2,8.9836932462122973E-2,8.1669938601929976E-2,{"$f":"IF((L926-M878-(M329/M$268))<0,0,L926-M878-(M329/M$268))","v":7.2947527556551983E-2},6.2840307240210475E-2,5.1968923430923991E-2,4.0808593749780346E-2,2.9761524012461113E-2,2.3809219209968889E-2,1.7856914407476665E-2,0.56950380699374237]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,3.5547834151278135,0,0,0,0,0,0,0,0,0,3.5547834151278135]
[null,null,"CA08","Network Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,32.45531485438336,0,0,0,0,0,0,0,0,0,32.45531485438336]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,207.36272471228585,186.62645224105728,165.89017976982871,145.15390729860013,124.41763482737154,103.68136235614296,82.945089884914367,62.208817413685779,41.472544942457191,20.736272471228595,1140.4949859175726]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J921:J940)","v":460.26384948843554},394.09283496300486,363.93191870708529,332.8287571714846,301.95712002851144,271.26917906018355,240.73210100882574,210.32281845216229,180.41617106418846,150.50952367621463,2906.3242736200968]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C943,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,{"$f":"J90","v":18.693452516870479},{"$f":"J943-K895","v":18.001102423653055},{"$f":"K943-L895","v":17.308752330435631},{"$f":"IF((L943-M895-(M346/M$268))<0,0,L943-M895-(M346/M$268))","v":16.614255758183656},{"$f":"IF((M943-N895-(N346/N$268))<0,0,M943-N895-(N346/N$268))","v":15.920173741817425},15.226417157599208,14.532925907534628,13.839657524270665,{"$f":"Q943-R895","v":13.147674648057132},{"$f":"R943-S895","v":12.455691771843599},{"$f":"SUM(G943:S943)","v":155.74010378026546}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,1.4179820941370016E-2,{"$f":"J944-K896","v":1.3612628103715215E-2},1.3045435266060414E-2,1.2478242428405614E-2,1.1911049590750813E-2,1.1343856753096012E-2,1.0776663915441211E-2,1.020947107778641E-2,9.6422782401316097E-3,9.0750854024768089E-3,0.11627453171923414]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,1.0186807542676384,0.96774671655425648,0.91681267884087458,0.86587864112749269,0.81494460341411079,0.76401056570072889,0.713076527987347,0.6621424902739651,0.6112084525605832,0.56027441484720131,7.8947758455741983]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,88.373336879608644,86.047722751197895,83.722108622787147,81.396494494376398,79.07088036596565,76.745266237554901,74.419652109144153,72.094037980733404,69.768423852322655,67.442809723911907,779.08073301760271]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,144.45378254426379,0,0,0,0,0,0,0,0,0,144.45378254426379]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,7.7121021913022973,7.230095804345904,6.7480894173895107,6.2660830304331174,5.7840766434767241,5.3020702565203308,4.8200638695639375,4.3380574826075442,3.8560510956511505,3.3740447086947567,55.430734499985277]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,8.7798195500200809,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G949:S949)","v":8.7798195500200809}]
[null,null,"CO08","Network Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G950:S950)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,186.25463275470236,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G951:S951)","v":186.25463275470236}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,142.55654444377288,128.30088999939559,114.04523555501831,99.789581110641024,85.533926666263739,71.278272221886454,57.022617777509161,42.766963333131869,28.511308888754577,14.255654444377289,{"$f":"SUM(G952:S952)","v":784.06099444075096}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G953:S953)","v":0}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,389.4688804899032,324.55740040825265,259.64592032660209,{"$f":"L954-M906","v":194.73444024495157},{"$f":"M954-N906","v":129.82296016330105},{"$f":"N954-O906","v":64.911480081650524},{"$f":"O954-P906","v":0},{"$f":"P954-Q906","v":0},0,0,1363.1410817146611]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J943:J962)","v":987.32541194565272},565.11857073150304,482.39996436633965,399.67921152214171,316.95887323382942,234.23886037766525,151.51911285565467,133.71106828209523,115.90430921558624,98.097550149077222,3484.9529326795455]
[]
[]
[null,"9.3.5",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D968","v":"Roll-Forward Capital Net Additions in Year 2012/2013"}]
[]
[null,null,"Y04",{"$f":"VLOOKUP(C968,FYears,2,FALSE)","v":"2012/2013"}]
[]
[null,null,"Tax Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,"Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,{"$f":"VLOOKUP(K971,FYears,2,FALSE)","v":"2012/2013"},"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C974,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,0,{"$f":"K1071","v":97.785234339728589},94.991370501450632,92.197506663172675,89.403642824894717,86.60977898661676,83.815915148338803,81.022051310060846,78.228187471782888,{"$f":"SUM(G974:S974)","v":704.05368724604602}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,0,57.821643558179296,54.930561380270333,51.554190755576514,48.292492006056932,45.120195426200581,42.020325669028985,38.980900136249154,36.196550126517074,374.91685905807884]
[null,null,"CA03","Other cables",null,null,null,null,null,null,0,43.614320993964718,41.433604944266484,38.924050023215429,36.49034441655121,34.116682698661805,31.791866296118034,29.507941679079853,27.400231559145578,283.27904261100315]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,0,19.201865778562851,17.601710297015948,15.878215064015871,14.193204942534082,12.539158612441765,10.910750926796325,9.3041778224738909,7.7534815187282424,107.38256496256898]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,0,0.53788813568388061,0.49306412437689057,0.44401732016476758,0.39479550837645561,0.34574844370555757,0.29714647008154715,0.24922584159161676,0.2076882013263473,2.9695740453070636]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,0,9.8983965585539124E-2,9.0735301786744202E-2,8.1931220802764285E-2,7.1736159245763223E-2,6.0749129480862696E-2,4.941929053331464E-2,3.8113754440009084E-2,3.1761462033340904E-2,0.52343028390833812]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,3.590331249279092,0,0,0,0,0,0,0,3.590331249279092]
[null,null,"CA08","Network Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,0,32.779868002927195,0,0,0,0,0,0,0,32.779868002927195]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,0,212.64217644936434,191.37795880442792,170.1137411594915,148.84952351455507,127.58530586961864,106.3210882246822,85.056870579745762,63.792652934809325,1105.7393175366947]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,0,{"$f":"K1087","v":0},0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K974:K993)","v":0},468.07231247327553,400.91900535359497,369.19365220643954,337.69573937221423,306.37761916672594,275.20651202557917,244.15928112364116,213.61055327434278,2615.2346749958133]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C996,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,0,{"$f":"K1093","v":18.880387042039185},18.181113447889587,17.479693374705437,16.778684279941974,16.077997317761717,15.377572576855288,14.677367712751066,13.978445440715301,{"$f":"SUM(G996:S996)","v":131.43126119265955}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,0,1.4321619150783716E-2,1.3748754384752367E-2,1.3175889618721019E-2,1.260302485268967E-2,1.2030160086658321E-2,1.1457295320626972E-2,1.0884430554595623E-2,1.0311565788564275E-2,9.8532739757391963E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,0,1.0288675618103149,0.97742418371979922,0.92598080562928353,0.87453742753876773,0.82309404944825193,0.77165067135773624,0.72020729326722044,0.66876391517670464,6.7905259079480782]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,0,89.257070248404744,86.908199978709888,84.559329709015032,82.210459439320175,79.861589169625319,77.512718899930462,75.163848630235606,72.814978360540749,648.28819443578197]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,0,145.89832036970643,0,0,0,0,0,0,0,145.89832036970643]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,0,7.7892232132153199,7.3023967623893622,6.8155703115634045,6.3287438607374469,5.8419174099114892,5.3550909590855316,4.8682645082595739,4.3814380574336163,48.682645082595741]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,8.8676177455202829,0,0,0,0,0,0,0,{"$f":"SUM(G1002:S1002)","v":8.8676177455202829}]
[null,null,"CO08","Network Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G1003:S1003)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,0,188.11717908224938,0,0,0,0,0,0,0,{"$f":"SUM(G1004:S1004)","v":188.11717908224938}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,0,146.18603184195322,131.56742865775789,116.94882547356256,102.33022228936724,87.71161910517192,73.093015920976597,58.474412736781275,43.855809552585953,{"$f":"SUM(G1005:S1005)","v":760.1673655781567}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G1006:S1006)","v":0}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,0,393.54009720392395,327.95008100326993,262.36006480261597,196.77004860196197,131.18003240130798,65.590016200653992,0,0,1377.3903402137337]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,0,{"$f":"K1109","v":0},0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K996:K1015)","v":0},999.57911592797359,572.90039278812128,489.10264036671038,405.30529892372027,321.50827961331333,237.71152252418025,153.91498531184934,135.7097468922409,3315.7319823481093]
[]
[null,null,"Depreciation"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,0,{"$f":"K1019+1","v":1},2,3,4,5,6,7,8]
[null,null,null,null,null,null,null,null,null,null,"Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,{"$f":"VLOOKUP(K1020,FYears,2,FALSE)","v":"2012/2013"},"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1023,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,null,null,null,{"$f":"IF(AND($E1023>0,'C. Dimensions & Masterlists'!$F$16>1),K974*'C. Dimensions & Masterlists'!$F$16/$E1023,IF(AND($E1023>0,$E1023-K$1019>0),IF($E1023-K$1019>1,K974/($E1023-K$1019),K974),0))","v":0},{"$f":"IF(AND($E1023>0,'C. Dimensions & Masterlists'!$F$16>1),L974*'C. Dimensions & Masterlists'!$F$16/$E1023,IF(AND($E1023>0,$E1023-K$1019>0),IF($E1023-K$1019>1,L974/($E1023-K$1019),L974),0))","v":2.7938638382779595},{"$f":"IF(AND($E1023>0,'C. Dimensions & Masterlists'!$F$16>1),M974*'C. Dimensions & Masterlists'!$F$16/$E1023,IF(AND($E1023>0,$E1023-L$1019>0),IF($E1023-L$1019>1,M974/($E1023-L$1019),M974),0))","v":2.7938638382779599},{"$f":"IF(AND($E1023>0,'C. Dimensions & Masterlists'!$F$16>1),N974*'C. Dimensions & Masterlists'!$F$16/$E1023,IF(AND($E1023>0,$E1023-M$1019>0),IF($E1023-M$1019>1,N974/($E1023-M$1019),N974),0))","v":2.7938638382779599},{"$f":"IF(AND($E1023>0,'C. Dimensions & Masterlists'!$F$16>1),O974*'C. Dimensions & Masterlists'!$F$16/$E1023,IF(AND($E1023>0,$E1023-N$1019>0),IF($E1023-N$1019>1,O974/($E1023-N$1019),O974),0))","v":2.7938638382779599},{"$f":"IF(AND($E1023>0,'C. Dimensions & Masterlists'!$F$16>1),P974*'C. Dimensions & Masterlists'!$F$16/$E1023,IF(AND($E1023>0,$E1023-O$1019>0),IF($E1023-O$1019>1,P974/($E1023-O$1019),P974),0))","v":2.7938638382779599},{"$f":"IF(AND($E1023>0,'C. Dimensions & Masterlists'!$F$16>1),Q974*'C. Dimensions & Masterlists'!$F$16/$E1023,IF(AND($E1023>0,$E1023-P$1019>0),IF($E1023-P$1019>1,Q974/($E1023-P$1019),Q974),0))","v":2.7938638382779599},{"$f":"IF(AND($E1023>0,'C. Dimensions & Masterlists'!$F$16>1),R974*'C. Dimensions & Masterlists'!$F$16/$E1023,IF(AND($E1023>0,$E1023-Q$1019>0),IF($E1023-Q$1019>1,R974/($E1023-Q$1019),R974),0))","v":2.7938638382779604},{"$f":"IF(AND($E1023>0,'C. Dimensions & Masterlists'!$F$16>1),S974*'C. Dimensions & Masterlists'!$F$16/$E1023,IF(AND($E1023>0,$E1023-R$1019>0),IF($E1023-R$1019>1,S974/($E1023-R$1019),S974),0))","v":2.7938638382779604},{"$f":"SUM(G1023:S1023)","v":22.350910706223683}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,{"$f":"IF(AND($E1024>0,'C. Dimensions & Masterlists'!$F$16>1),K975*'C. Dimensions & Masterlists'!$F$16/$E1024,IF(AND($E1024>0,$E1024-K$1019>0),IF($E1024-K$1019>1,K975/($E1024-K$1019),K975),0))","v":0},{"$f":"IF(AND($E1024>0,'C. Dimensions & Masterlists'!$F$16>1),L975*'C. Dimensions & Masterlists'!$F$16/$E1024,IF(AND($E1024>0,$E1024-K$1019>0),IF($E1024-K$1019>1,L975/($E1024-K$1019),L975),0))","v":2.8910821779089648},{"$f":"IF(AND($E1024>0,'C. Dimensions & Masterlists'!$F$16>1),M975*'C. Dimensions & Masterlists'!$F$16/$E1024,IF(AND($E1024>0,$E1024-L$1019>0),IF($E1024-L$1019>1,M975/($E1024-L$1019),M975),0))","v":2.8910821779089648},{"$f":"IF(AND($E1024>0,'C. Dimensions & Masterlists'!$F$16>1),N975*'C. Dimensions & Masterlists'!$F$16/$E1024,IF(AND($E1024>0,$E1024-M$1019>0),IF($E1024-M$1019>1,N975/($E1024-M$1019),N975),0))","v":2.8641217086431396},{"$f":"IF(AND($E1024>0,'C. Dimensions & Masterlists'!$F$16>1),O975*'C. Dimensions & Masterlists'!$F$16/$E1024,IF(AND($E1024>0,$E1024-N$1019>0),IF($E1024-N$1019>1,O975/($E1024-N$1019),O975),0))","v":2.8407348238857018},{"$f":"IF(AND($E1024>0,'C. Dimensions & Masterlists'!$F$16>1),P975*'C. Dimensions & Masterlists'!$F$16/$E1024,IF(AND($E1024>0,$E1024-O$1019>0),IF($E1024-O$1019>1,P975/($E1024-O$1019),P975),0))","v":2.8200122141375363},{"$f":"IF(AND($E1024>0,'C. Dimensions & Masterlists'!$F$16>1),Q975*'C. Dimensions & Masterlists'!$F$16/$E1024,IF(AND($E1024>0,$E1024-P$1019>0),IF($E1024-P$1019>1,Q975/($E1024-P$1019),Q975),0))","v":2.8013550446019324},{"$f":"IF(AND($E1024>0,'C. Dimensions & Masterlists'!$F$16>1),R975*'C. Dimensions & Masterlists'!$F$16/$E1024,IF(AND($E1024>0,$E1024-Q$1019>0),IF($E1024-Q$1019>1,R975/($E1024-Q$1019),R975),0))","v":2.7843500097320826},{"$f":"IF(AND($E1024>0,'C. Dimensions & Masterlists'!$F$16>1),S975*'C. Dimensions & Masterlists'!$F$16/$E1024,IF(AND($E1024>0,$E1024-R$1019>0),IF($E1024-R$1019>1,S975/($E1024-R$1019),S975),0))","v":2.7843500097320826},{"$f":"SUM(G1024:S1024)","v":22.677088166550408}]
[null,null,"CA03","Other cables",20,null,null,null,null,null,{"$f":"IF(AND($E1025>0,'C. Dimensions & Masterlists'!$F$16>1),K976*'C. Dimensions & Masterlists'!$F$16/$E1025,IF(AND($E1025>0,$E1025-K$1019>0),IF($E1025-K$1019>1,K976/($E1025-K$1019),K976),0))","v":0},{"$f":"IF(AND($E1025>0,'C. Dimensions & Masterlists'!$F$16>1),L976*'C. Dimensions & Masterlists'!$F$16/$E1025,IF(AND($E1025>0,$E1025-K$1019>0),IF($E1025-K$1019>1,L976/($E1025-K$1019),L976),0))","v":2.1807160496982361},{"$f":"IF(AND($E1025>0,'C. Dimensions & Masterlists'!$F$16>1),M976*'C. Dimensions & Masterlists'!$F$16/$E1025,IF(AND($E1025>0,$E1025-L$1019>0),IF($E1025-L$1019>1,M976/($E1025-L$1019),M976),0))","v":2.1807160496982361},{"$f":"IF(AND($E1025>0,'C. Dimensions & Masterlists'!$F$16>1),N976*'C. Dimensions & Masterlists'!$F$16/$E1025,IF(AND($E1025>0,$E1025-M$1019>0),IF($E1025-M$1019>1,N976/($E1025-M$1019),N976),0))","v":2.1624472235119683},{"$f":"IF(AND($E1025>0,'C. Dimensions & Masterlists'!$F$16>1),O976*'C. Dimensions & Masterlists'!$F$16/$E1025,IF(AND($E1025>0,$E1025-N$1019>0),IF($E1025-N$1019>1,O976/($E1025-N$1019),O976),0))","v":2.1464908480324243},{"$f":"IF(AND($E1025>0,'C. Dimensions & Masterlists'!$F$16>1),P976*'C. Dimensions & Masterlists'!$F$16/$E1025,IF(AND($E1025>0,$E1025-O$1019>0),IF($E1025-O$1019>1,P976/($E1025-O$1019),P976),0))","v":2.1322926686663628},{"$f":"IF(AND($E1025>0,'C. Dimensions & Masterlists'!$F$16>1),Q976*'C. Dimensions & Masterlists'!$F$16/$E1025,IF(AND($E1025>0,$E1025-P$1019>0),IF($E1025-P$1019>1,Q976/($E1025-P$1019),Q976),0))","v":2.1194577530745358},{"$f":"IF(AND($E1025>0,'C. Dimensions & Masterlists'!$F$16>1),R976*'C. Dimensions & Masterlists'!$F$16/$E1025,IF(AND($E1025>0,$E1025-Q$1019>0),IF($E1025-Q$1019>1,R976/($E1025-Q$1019),R976),0))","v":2.1077101199342754},{"$f":"IF(AND($E1025>0,'C. Dimensions & Masterlists'!$F$16>1),S976*'C. Dimensions & Masterlists'!$F$16/$E1025,IF(AND($E1025>0,$E1025-R$1019>0),IF($E1025-R$1019>1,S976/($E1025-R$1019),S976),0))","v":2.1077101199342754},17.137540832550314]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,{"$f":"IF(AND($E1026>0,'C. Dimensions & Masterlists'!$F$16>1),K977*'C. Dimensions & Masterlists'!$F$16/$E1026,IF(AND($E1026>0,$E1026-K$1019>0),IF($E1026-K$1019>1,K977/($E1026-K$1019),K977),0))","v":0},{"$f":"IF(AND($E1026>0,'C. Dimensions & Masterlists'!$F$16>1),L977*'C. Dimensions & Masterlists'!$F$16/$E1026,IF(AND($E1026>0,$E1026-K$1019>0),IF($E1026-K$1019>1,L977/($E1026-K$1019),L977),0))","v":1.6001554815469043},{"$f":"IF(AND($E1026>0,'C. Dimensions & Masterlists'!$F$16>1),M977*'C. Dimensions & Masterlists'!$F$16/$E1026,IF(AND($E1026>0,$E1026-L$1019>0),IF($E1026-L$1019>1,M977/($E1026-L$1019),M977),0))","v":1.6001554815469043},{"$f":"IF(AND($E1026>0,'C. Dimensions & Masterlists'!$F$16>1),N977*'C. Dimensions & Masterlists'!$F$16/$E1026,IF(AND($E1026>0,$E1026-M$1019>0),IF($E1026-M$1019>1,N977/($E1026-M$1019),N977),0))","v":1.587821506401587},{"$f":"IF(AND($E1026>0,'C. Dimensions & Masterlists'!$F$16>1),O977*'C. Dimensions & Masterlists'!$F$16/$E1026,IF(AND($E1026>0,$E1026-N$1019>0),IF($E1026-N$1019>1,O977/($E1026-N$1019),O977),0))","v":1.5770227713926759},{"$f":"IF(AND($E1026>0,'C. Dimensions & Masterlists'!$F$16>1),P977*'C. Dimensions & Masterlists'!$F$16/$E1026,IF(AND($E1026>0,$E1026-O$1019>0),IF($E1026-O$1019>1,P977/($E1026-O$1019),P977),0))","v":1.5673948265552207},{"$f":"IF(AND($E1026>0,'C. Dimensions & Masterlists'!$F$16>1),Q977*'C. Dimensions & Masterlists'!$F$16/$E1026,IF(AND($E1026>0,$E1026-P$1019>0),IF($E1026-P$1019>1,Q977/($E1026-P$1019),Q977),0))","v":1.5586787038280465},{"$f":"IF(AND($E1026>0,'C. Dimensions & Masterlists'!$F$16>1),R977*'C. Dimensions & Masterlists'!$F$16/$E1026,IF(AND($E1026>0,$E1026-Q$1019>0),IF($E1026-Q$1019>1,R977/($E1026-Q$1019),R977),0))","v":1.5506963037456485},{"$f":"IF(AND($E1026>0,'C. Dimensions & Masterlists'!$F$16>1),S977*'C. Dimensions & Masterlists'!$F$16/$E1026,IF(AND($E1026>0,$E1026-R$1019>0),IF($E1026-R$1019>1,S977/($E1026-R$1019),S977),0))","v":1.5506963037456485},12.592621378762637]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,{"$f":"IF(AND($E1027>0,'C. Dimensions & Masterlists'!$F$16>1),K978*'C. Dimensions & Masterlists'!$F$16/$E1027,IF(AND($E1027>0,$E1027-K$1019>0),IF($E1027-K$1019>1,K978/($E1027-K$1019),K978),0))","v":0},{"$f":"IF(AND($E1027>0,'C. Dimensions & Masterlists'!$F$16>1),L978*'C. Dimensions & Masterlists'!$F$16/$E1027,IF(AND($E1027>0,$E1027-K$1019>0),IF($E1027-K$1019>1,L978/($E1027-K$1019),L978),0))","v":4.4824011306990048E-2},{"$f":"IF(AND($E1027>0,'C. Dimensions & Masterlists'!$F$16>1),M978*'C. Dimensions & Masterlists'!$F$16/$E1027,IF(AND($E1027>0,$E1027-L$1019>0),IF($E1027-L$1019>1,M978/($E1027-L$1019),M978),0))","v":4.4824011306990048E-2},{"$f":"IF(AND($E1027>0,'C. Dimensions & Masterlists'!$F$16>1),N978*'C. Dimensions & Masterlists'!$F$16/$E1027,IF(AND($E1027>0,$E1027-M$1019>0),IF($E1027-M$1019>1,N978/($E1027-M$1019),N978),0))","v":4.4401732016476757E-2},{"$f":"IF(AND($E1027>0,'C. Dimensions & Masterlists'!$F$16>1),O978*'C. Dimensions & Masterlists'!$F$16/$E1027,IF(AND($E1027>0,$E1027-N$1019>0),IF($E1027-N$1019>1,O978/($E1027-N$1019),O978),0))","v":4.3866167597383959E-2},{"$f":"IF(AND($E1027>0,'C. Dimensions & Masterlists'!$F$16>1),P978*'C. Dimensions & Masterlists'!$F$16/$E1027,IF(AND($E1027>0,$E1027-O$1019>0),IF($E1027-O$1019>1,P978/($E1027-O$1019),P978),0))","v":4.3218555463194697E-2},{"$f":"IF(AND($E1027>0,'C. Dimensions & Masterlists'!$F$16>1),Q978*'C. Dimensions & Masterlists'!$F$16/$E1027,IF(AND($E1027>0,$E1027-P$1019>0),IF($E1027-P$1019>1,Q978/($E1027-P$1019),Q978),0))","v":4.2449495725935309E-2},{"$f":"IF(AND($E1027>0,'C. Dimensions & Masterlists'!$F$16>1),R978*'C. Dimensions & Masterlists'!$F$16/$E1027,IF(AND($E1027>0,$E1027-Q$1019>0),IF($E1027-Q$1019>1,R978/($E1027-Q$1019),R978),0))","v":4.153764026526946E-2},{"$f":"IF(AND($E1027>0,'C. Dimensions & Masterlists'!$F$16>1),S978*'C. Dimensions & Masterlists'!$F$16/$E1027,IF(AND($E1027>0,$E1027-R$1019>0),IF($E1027-R$1019>1,S978/($E1027-R$1019),S978),0))","v":4.153764026526946E-2},0.34665925394750974]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,{"$f":"IF(AND($E1028>0,'C. Dimensions & Masterlists'!$F$16>1),K979*'C. Dimensions & Masterlists'!$F$16/$E1028,IF(AND($E1028>0,$E1028-K$1019>0),IF($E1028-K$1019>1,K979/($E1028-K$1019),K979),0))","v":0},{"$f":"IF(AND($E1028>0,'C. Dimensions & Masterlists'!$F$16>1),L979*'C. Dimensions & Masterlists'!$F$16/$E1028,IF(AND($E1028>0,$E1028-K$1019>0),IF($E1028-K$1019>1,L979/($E1028-K$1019),L979),0))","v":8.2486637987949276E-3},{"$f":"IF(AND($E1028>0,'C. Dimensions & Masterlists'!$F$16>1),M979*'C. Dimensions & Masterlists'!$F$16/$E1028,IF(AND($E1028>0,$E1028-L$1019>0),IF($E1028-L$1019>1,M979/($E1028-L$1019),M979),0))","v":8.2486637987949276E-3},{"$f":"IF(AND($E1028>0,'C. Dimensions & Masterlists'!$F$16>1),N979*'C. Dimensions & Masterlists'!$F$16/$E1028,IF(AND($E1028>0,$E1028-M$1019>0),IF($E1028-M$1019>1,N979/($E1028-M$1019),N979),0))","v":8.1931220802764285E-3},{"$f":"IF(AND($E1028>0,'C. Dimensions & Masterlists'!$F$16>1),O979*'C. Dimensions & Masterlists'!$F$16/$E1028,IF(AND($E1028>0,$E1028-N$1019>0),IF($E1028-N$1019>1,O979/($E1028-N$1019),O979),0))","v":7.9706843606403583E-3},{"$f":"IF(AND($E1028>0,'C. Dimensions & Masterlists'!$F$16>1),P979*'C. Dimensions & Masterlists'!$F$16/$E1028,IF(AND($E1028>0,$E1028-O$1019>0),IF($E1028-O$1019>1,P979/($E1028-O$1019),P979),0))","v":7.593641185107837E-3},{"$f":"IF(AND($E1028>0,'C. Dimensions & Masterlists'!$F$16>1),Q979*'C. Dimensions & Masterlists'!$F$16/$E1028,IF(AND($E1028>0,$E1028-P$1019>0),IF($E1028-P$1019>1,Q979/($E1028-P$1019),Q979),0))","v":7.0598986476163774E-3},{"$f":"IF(AND($E1028>0,'C. Dimensions & Masterlists'!$F$16>1),R979*'C. Dimensions & Masterlists'!$F$16/$E1028,IF(AND($E1028>0,$E1028-Q$1019>0),IF($E1028-Q$1019>1,R979/($E1028-Q$1019),R979),0))","v":6.3522924066681807E-3},{"$f":"IF(AND($E1028>0,'C. Dimensions & Masterlists'!$F$16>1),S979*'C. Dimensions & Masterlists'!$F$16/$E1028,IF(AND($E1028>0,$E1028-R$1019>0),IF($E1028-R$1019>1,S979/($E1028-R$1019),S979),0))","v":6.3522924066681807E-3},6.0019258684567221E-2]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,{"$f":"IF(AND($E1029>0,'C. Dimensions & Masterlists'!$F$16>1),K980*'C. Dimensions & Masterlists'!$F$16/$E1029,IF(AND($E1029>0,$E1029-K$1019>0),IF($E1029-K$1019>1,K980/($E1029-K$1019),K980),0))","v":0},{"$f":"IF(AND($E1029>0,'C. Dimensions & Masterlists'!$F$16>1),L980*'C. Dimensions & Masterlists'!$F$16/$E1029,IF(AND($E1029>0,$E1029-K$1019>0),IF($E1029-K$1019>1,L980/($E1029-K$1019),L980),0))","v":3.590331249279092},{"$f":"IF(AND($E1029>0,'C. Dimensions & Masterlists'!$F$16>1),M980*'C. Dimensions & Masterlists'!$F$16/$E1029,IF(AND($E1029>0,$E1029-L$1019>0),IF($E1029-L$1019>1,M980/($E1029-L$1019),M980),0))","v":0},{"$f":"IF(AND($E1029>0,'C. Dimensions & Masterlists'!$F$16>1),N980*'C. Dimensions & Masterlists'!$F$16/$E1029,IF(AND($E1029>0,$E1029-M$1019>0),IF($E1029-M$1019>1,N980/($E1029-M$1019),N980),0))","v":0},{"$f":"IF(AND($E1029>0,'C. Dimensions & Masterlists'!$F$16>1),O980*'C. Dimensions & Masterlists'!$F$16/$E1029,IF(AND($E1029>0,$E1029-N$1019>0),IF($E1029-N$1019>1,O980/($E1029-N$1019),O980),0))","v":0},{"$f":"IF(AND($E1029>0,'C. Dimensions & Masterlists'!$F$16>1),P980*'C. Dimensions & Masterlists'!$F$16/$E1029,IF(AND($E1029>0,$E1029-O$1019>0),IF($E1029-O$1019>1,P980/($E1029-O$1019),P980),0))","v":0},{"$f":"IF(AND($E1029>0,'C. Dimensions & Masterlists'!$F$16>1),Q980*'C. Dimensions & Masterlists'!$F$16/$E1029,IF(AND($E1029>0,$E1029-P$1019>0),IF($E1029-P$1019>1,Q980/($E1029-P$1019),Q980),0))","v":0},{"$f":"IF(AND($E1029>0,'C. Dimensions & Masterlists'!$F$16>1),R980*'C. Dimensions & Masterlists'!$F$16/$E1029,IF(AND($E1029>0,$E1029-Q$1019>0),IF($E1029-Q$1019>1,R980/($E1029-Q$1019),R980),0))","v":0},{"$f":"IF(AND($E1029>0,'C. Dimensions & Masterlists'!$F$16>1),S980*'C. Dimensions & Masterlists'!$F$16/$E1029,IF(AND($E1029>0,$E1029-R$1019>0),IF($E1029-R$1019>1,S980/($E1029-R$1019),S980),0))","v":0},3.590331249279092]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,{"$f":"IF(AND($E1030>0,'C. Dimensions & Masterlists'!$F$16>1),K981*'C. Dimensions & Masterlists'!$F$16/$E1030,IF(AND($E1030>0,$E1030-K$1019>0),IF($E1030-K$1019>1,K981/($E1030-K$1019),K981),0))","v":0},{"$f":"IF(AND($E1030>0,'C. Dimensions & Masterlists'!$F$16>1),L981*'C. Dimensions & Masterlists'!$F$16/$E1030,IF(AND($E1030>0,$E1030-K$1019>0),IF($E1030-K$1019>1,L981/($E1030-K$1019),L981),0))","v":0},{"$f":"IF(AND($E1030>0,'C. Dimensions & Masterlists'!$F$16>1),M981*'C. Dimensions & Masterlists'!$F$16/$E1030,IF(AND($E1030>0,$E1030-L$1019>0),IF($E1030-L$1019>1,M981/($E1030-L$1019),M981),0))","v":0},{"$f":"IF(AND($E1030>0,'C. Dimensions & Masterlists'!$F$16>1),N981*'C. Dimensions & Masterlists'!$F$16/$E1030,IF(AND($E1030>0,$E1030-M$1019>0),IF($E1030-M$1019>1,N981/($E1030-M$1019),N981),0))","v":0},{"$f":"IF(AND($E1030>0,'C. Dimensions & Masterlists'!$F$16>1),O981*'C. Dimensions & Masterlists'!$F$16/$E1030,IF(AND($E1030>0,$E1030-N$1019>0),IF($E1030-N$1019>1,O981/($E1030-N$1019),O981),0))","v":0},{"$f":"IF(AND($E1030>0,'C. Dimensions & Masterlists'!$F$16>1),P981*'C. Dimensions & Masterlists'!$F$16/$E1030,IF(AND($E1030>0,$E1030-O$1019>0),IF($E1030-O$1019>1,P981/($E1030-O$1019),P981),0))","v":0},{"$f":"IF(AND($E1030>0,'C. Dimensions & Masterlists'!$F$16>1),Q981*'C. Dimensions & Masterlists'!$F$16/$E1030,IF(AND($E1030>0,$E1030-P$1019>0),IF($E1030-P$1019>1,Q981/($E1030-P$1019),Q981),0))","v":0},{"$f":"IF(AND($E1030>0,'C. Dimensions & Masterlists'!$F$16>1),R981*'C. Dimensions & Masterlists'!$F$16/$E1030,IF(AND($E1030>0,$E1030-Q$1019>0),IF($E1030-Q$1019>1,R981/($E1030-Q$1019),R981),0))","v":0},{"$f":"IF(AND($E1030>0,'C. Dimensions & Masterlists'!$F$16>1),S981*'C. Dimensions & Masterlists'!$F$16/$E1030,IF(AND($E1030>0,$E1030-R$1019>0),IF($E1030-R$1019>1,S981/($E1030-R$1019),S981),0))","v":0},0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,{"$f":"IF(AND($E1031>0,'C. Dimensions & Masterlists'!$F$16>1),K982*'C. Dimensions & Masterlists'!$F$16/$E1031,IF(AND($E1031>0,$E1031-K$1019>0),IF($E1031-K$1019>1,K982/($E1031-K$1019),K982),0))","v":0},{"$f":"IF(AND($E1031>0,'C. Dimensions & Masterlists'!$F$16>1),L982*'C. Dimensions & Masterlists'!$F$16/$E1031,IF(AND($E1031>0,$E1031-K$1019>0),IF($E1031-K$1019>1,L982/($E1031-K$1019),L982),0))","v":32.779868002927195},{"$f":"IF(AND($E1031>0,'C. Dimensions & Masterlists'!$F$16>1),M982*'C. Dimensions & Masterlists'!$F$16/$E1031,IF(AND($E1031>0,$E1031-L$1019>0),IF($E1031-L$1019>1,M982/($E1031-L$1019),M982),0))","v":0},{"$f":"IF(AND($E1031>0,'C. Dimensions & Masterlists'!$F$16>1),N982*'C. Dimensions & Masterlists'!$F$16/$E1031,IF(AND($E1031>0,$E1031-M$1019>0),IF($E1031-M$1019>1,N982/($E1031-M$1019),N982),0))","v":0},{"$f":"IF(AND($E1031>0,'C. Dimensions & Masterlists'!$F$16>1),O982*'C. Dimensions & Masterlists'!$F$16/$E1031,IF(AND($E1031>0,$E1031-N$1019>0),IF($E1031-N$1019>1,O982/($E1031-N$1019),O982),0))","v":0},{"$f":"IF(AND($E1031>0,'C. Dimensions & Masterlists'!$F$16>1),P982*'C. Dimensions & Masterlists'!$F$16/$E1031,IF(AND($E1031>0,$E1031-O$1019>0),IF($E1031-O$1019>1,P982/($E1031-O$1019),P982),0))","v":0},{"$f":"IF(AND($E1031>0,'C. Dimensions & Masterlists'!$F$16>1),Q982*'C. Dimensions & Masterlists'!$F$16/$E1031,IF(AND($E1031>0,$E1031-P$1019>0),IF($E1031-P$1019>1,Q982/($E1031-P$1019),Q982),0))","v":0},{"$f":"IF(AND($E1031>0,'C. Dimensions & Masterlists'!$F$16>1),R982*'C. Dimensions & Masterlists'!$F$16/$E1031,IF(AND($E1031>0,$E1031-Q$1019>0),IF($E1031-Q$1019>1,R982/($E1031-Q$1019),R982),0))","v":0},{"$f":"IF(AND($E1031>0,'C. Dimensions & Masterlists'!$F$16>1),S982*'C. Dimensions & Masterlists'!$F$16/$E1031,IF(AND($E1031>0,$E1031-R$1019>0),IF($E1031-R$1019>1,S982/($E1031-R$1019),S982),0))","v":0},32.779868002927195]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,{"$f":"IF(AND($E1032>0,'C. Dimensions & Masterlists'!$F$16>1),K983*'C. Dimensions & Masterlists'!$F$16/$E1032,IF(AND($E1032>0,$E1032-K$1019>0),IF($E1032-K$1019>1,K983/($E1032-K$1019),K983),0))","v":0},{"$f":"IF(AND($E1032>0,'C. Dimensions & Masterlists'!$F$16>1),L983*'C. Dimensions & Masterlists'!$F$16/$E1032,IF(AND($E1032>0,$E1032-K$1019>0),IF($E1032-K$1019>1,L983/($E1032-K$1019),L983),0))","v":21.264217644936434},{"$f":"IF(AND($E1032>0,'C. Dimensions & Masterlists'!$F$16>1),M983*'C. Dimensions & Masterlists'!$F$16/$E1032,IF(AND($E1032>0,$E1032-L$1019>0),IF($E1032-L$1019>1,M983/($E1032-L$1019),M983),0))","v":21.264217644936437},{"$f":"IF(AND($E1032>0,'C. Dimensions & Masterlists'!$F$16>1),N983*'C. Dimensions & Masterlists'!$F$16/$E1032,IF(AND($E1032>0,$E1032-M$1019>0),IF($E1032-M$1019>1,N983/($E1032-M$1019),N983),0))","v":21.264217644936437},{"$f":"IF(AND($E1032>0,'C. Dimensions & Masterlists'!$F$16>1),O983*'C. Dimensions & Masterlists'!$F$16/$E1032,IF(AND($E1032>0,$E1032-N$1019>0),IF($E1032-N$1019>1,O983/($E1032-N$1019),O983),0))","v":21.264217644936441},{"$f":"IF(AND($E1032>0,'C. Dimensions & Masterlists'!$F$16>1),P983*'C. Dimensions & Masterlists'!$F$16/$E1032,IF(AND($E1032>0,$E1032-O$1019>0),IF($E1032-O$1019>1,P983/($E1032-O$1019),P983),0))","v":21.264217644936441},{"$f":"IF(AND($E1032>0,'C. Dimensions & Masterlists'!$F$16>1),Q983*'C. Dimensions & Masterlists'!$F$16/$E1032,IF(AND($E1032>0,$E1032-P$1019>0),IF($E1032-P$1019>1,Q983/($E1032-P$1019),Q983),0))","v":21.264217644936441},{"$f":"IF(AND($E1032>0,'C. Dimensions & Masterlists'!$F$16>1),R983*'C. Dimensions & Masterlists'!$F$16/$E1032,IF(AND($E1032>0,$E1032-Q$1019>0),IF($E1032-Q$1019>1,R983/($E1032-Q$1019),R983),0))","v":21.264217644936441},{"$f":"IF(AND($E1032>0,'C. Dimensions & Masterlists'!$F$16>1),S983*'C. Dimensions & Masterlists'!$F$16/$E1032,IF(AND($E1032>0,$E1032-R$1019>0),IF($E1032-R$1019>1,S983/($E1032-R$1019),S983),0))","v":21.264217644936441},170.11374115949152]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,{"$f":"IF(AND($E1033>0,'C. Dimensions & Masterlists'!$F$16>1),K984*'C. Dimensions & Masterlists'!$F$16/$E1033,IF(AND($E1033>0,$E1033-K$1019>0),IF($E1033-K$1019>1,K984/($E1033-K$1019),K984),0))","v":0},{"$f":"IF(AND($E1033>0,'C. Dimensions & Masterlists'!$F$16>1),L984*'C. Dimensions & Masterlists'!$F$16/$E1033,IF(AND($E1033>0,$E1033-K$1019>0),IF($E1033-K$1019>1,L984/($E1033-K$1019),L984),0))","v":0},{"$f":"IF(AND($E1033>0,'C. Dimensions & Masterlists'!$F$16>1),M984*'C. Dimensions & Masterlists'!$F$16/$E1033,IF(AND($E1033>0,$E1033-L$1019>0),IF($E1033-L$1019>1,M984/($E1033-L$1019),M984),0))","v":0},{"$f":"IF(AND($E1033>0,'C. Dimensions & Masterlists'!$F$16>1),N984*'C. Dimensions & Masterlists'!$F$16/$E1033,IF(AND($E1033>0,$E1033-M$1019>0),IF($E1033-M$1019>1,N984/($E1033-M$1019),N984),0))","v":0},{"$f":"IF(AND($E1033>0,'C. Dimensions & Masterlists'!$F$16>1),O984*'C. Dimensions & Masterlists'!$F$16/$E1033,IF(AND($E1033>0,$E1033-N$1019>0),IF($E1033-N$1019>1,O984/($E1033-N$1019),O984),0))","v":0},{"$f":"IF(AND($E1033>0,'C. Dimensions & Masterlists'!$F$16>1),P984*'C. Dimensions & Masterlists'!$F$16/$E1033,IF(AND($E1033>0,$E1033-O$1019>0),IF($E1033-O$1019>1,P984/($E1033-O$1019),P984),0))","v":0},{"$f":"IF(AND($E1033>0,'C. Dimensions & Masterlists'!$F$16>1),Q984*'C. Dimensions & Masterlists'!$F$16/$E1033,IF(AND($E1033>0,$E1033-P$1019>0),IF($E1033-P$1019>1,Q984/($E1033-P$1019),Q984),0))","v":0},{"$f":"IF(AND($E1033>0,'C. Dimensions & Masterlists'!$F$16>1),R984*'C. Dimensions & Masterlists'!$F$16/$E1033,IF(AND($E1033>0,$E1033-Q$1019>0),IF($E1033-Q$1019>1,R984/($E1033-Q$1019),R984),0))","v":0},{"$f":"IF(AND($E1033>0,'C. Dimensions & Masterlists'!$F$16>1),S984*'C. Dimensions & Masterlists'!$F$16/$E1033,IF(AND($E1033>0,$E1033-R$1019>0),IF($E1033-R$1019>1,S984/($E1033-R$1019),S984),0))","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,{"$f":"IF(AND($E1034>0,'C. Dimensions & Masterlists'!$F$16>1),K985*'C. Dimensions & Masterlists'!$F$16/$E1034,IF(AND($E1034>0,$E1034-K$1019>0),IF($E1034-K$1019>1,K985/($E1034-K$1019),K985),0))","v":0},{"$f":"IF(AND($E1034>0,'C. Dimensions & Masterlists'!$F$16>1),L985*'C. Dimensions & Masterlists'!$F$16/$E1034,IF(AND($E1034>0,$E1034-K$1019>0),IF($E1034-K$1019>1,L985/($E1034-K$1019),L985),0))","v":0},{"$f":"IF(AND($E1034>0,'C. Dimensions & Masterlists'!$F$16>1),M985*'C. Dimensions & Masterlists'!$F$16/$E1034,IF(AND($E1034>0,$E1034-L$1019>0),IF($E1034-L$1019>1,M985/($E1034-L$1019),M985),0))","v":0},{"$f":"IF(AND($E1034>0,'C. Dimensions & Masterlists'!$F$16>1),N985*'C. Dimensions & Masterlists'!$F$16/$E1034,IF(AND($E1034>0,$E1034-M$1019>0),IF($E1034-M$1019>1,N985/($E1034-M$1019),N985),0))","v":0},{"$f":"IF(AND($E1034>0,'C. Dimensions & Masterlists'!$F$16>1),O985*'C. Dimensions & Masterlists'!$F$16/$E1034,IF(AND($E1034>0,$E1034-N$1019>0),IF($E1034-N$1019>1,O985/($E1034-N$1019),O985),0))","v":0},{"$f":"IF(AND($E1034>0,'C. Dimensions & Masterlists'!$F$16>1),P985*'C. Dimensions & Masterlists'!$F$16/$E1034,IF(AND($E1034>0,$E1034-O$1019>0),IF($E1034-O$1019>1,P985/($E1034-O$1019),P985),0))","v":0},{"$f":"IF(AND($E1034>0,'C. Dimensions & Masterlists'!$F$16>1),Q985*'C. Dimensions & Masterlists'!$F$16/$E1034,IF(AND($E1034>0,$E1034-P$1019>0),IF($E1034-P$1019>1,Q985/($E1034-P$1019),Q985),0))","v":0},{"$f":"IF(AND($E1034>0,'C. Dimensions & Masterlists'!$F$16>1),R985*'C. Dimensions & Masterlists'!$F$16/$E1034,IF(AND($E1034>0,$E1034-Q$1019>0),IF($E1034-Q$1019>1,R985/($E1034-Q$1019),R985),0))","v":0},{"$f":"IF(AND($E1034>0,'C. Dimensions & Masterlists'!$F$16>1),S985*'C. Dimensions & Masterlists'!$F$16/$E1034,IF(AND($E1034>0,$E1034-R$1019>0),IF($E1034-R$1019>1,S985/($E1034-R$1019),S985),0))","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,{"$f":"IF(AND($E1035>0,'C. Dimensions & Masterlists'!$F$16>1),K986*'C. Dimensions & Masterlists'!$F$16/$E1035,IF(AND($E1035>0,$E1035-K$1019>0),IF($E1035-K$1019>1,K986/($E1035-K$1019),K986),0))","v":0},{"$f":"IF(AND($E1035>0,'C. Dimensions & Masterlists'!$F$16>1),L986*'C. Dimensions & Masterlists'!$F$16/$E1035,IF(AND($E1035>0,$E1035-K$1019>0),IF($E1035-K$1019>1,L986/($E1035-K$1019),L986),0))","v":0},{"$f":"IF(AND($E1035>0,'C. Dimensions & Masterlists'!$F$16>1),M986*'C. Dimensions & Masterlists'!$F$16/$E1035,IF(AND($E1035>0,$E1035-L$1019>0),IF($E1035-L$1019>1,M986/($E1035-L$1019),M986),0))","v":0},{"$f":"IF(AND($E1035>0,'C. Dimensions & Masterlists'!$F$16>1),N986*'C. Dimensions & Masterlists'!$F$16/$E1035,IF(AND($E1035>0,$E1035-M$1019>0),IF($E1035-M$1019>1,N986/($E1035-M$1019),N986),0))","v":0},{"$f":"IF(AND($E1035>0,'C. Dimensions & Masterlists'!$F$16>1),O986*'C. Dimensions & Masterlists'!$F$16/$E1035,IF(AND($E1035>0,$E1035-N$1019>0),IF($E1035-N$1019>1,O986/($E1035-N$1019),O986),0))","v":0},{"$f":"IF(AND($E1035>0,'C. Dimensions & Masterlists'!$F$16>1),P986*'C. Dimensions & Masterlists'!$F$16/$E1035,IF(AND($E1035>0,$E1035-O$1019>0),IF($E1035-O$1019>1,P986/($E1035-O$1019),P986),0))","v":0},{"$f":"IF(AND($E1035>0,'C. Dimensions & Masterlists'!$F$16>1),Q986*'C. Dimensions & Masterlists'!$F$16/$E1035,IF(AND($E1035>0,$E1035-P$1019>0),IF($E1035-P$1019>1,Q986/($E1035-P$1019),Q986),0))","v":0},{"$f":"IF(AND($E1035>0,'C. Dimensions & Masterlists'!$F$16>1),R986*'C. Dimensions & Masterlists'!$F$16/$E1035,IF(AND($E1035>0,$E1035-Q$1019>0),IF($E1035-Q$1019>1,R986/($E1035-Q$1019),R986),0))","v":0},{"$f":"IF(AND($E1035>0,'C. Dimensions & Masterlists'!$F$16>1),S986*'C. Dimensions & Masterlists'!$F$16/$E1035,IF(AND($E1035>0,$E1035-R$1019>0),IF($E1035-R$1019>1,S986/($E1035-R$1019),S986),0))","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,{"$f":"IF(AND($E1036>0,'C. Dimensions & Masterlists'!$F$16>1),K987*'C. Dimensions & Masterlists'!$F$16/$E1036,IF(AND($E1036>0,$E1036-K$1019>0),IF($E1036-K$1019>1,K987/($E1036-K$1019),K987),0))","v":0},{"$f":"IF(AND($E1036>0,'C. Dimensions & Masterlists'!$F$16>1),L987*'C. Dimensions & Masterlists'!$F$16/$E1036,IF(AND($E1036>0,$E1036-K$1019>0),IF($E1036-K$1019>1,L987/($E1036-K$1019),L987),0))","v":0},{"$f":"IF(AND($E1036>0,'C. Dimensions & Masterlists'!$F$16>1),M987*'C. Dimensions & Masterlists'!$F$16/$E1036,IF(AND($E1036>0,$E1036-L$1019>0),IF($E1036-L$1019>1,M987/($E1036-L$1019),M987),0))","v":0},{"$f":"IF(AND($E1036>0,'C. Dimensions & Masterlists'!$F$16>1),N987*'C. Dimensions & Masterlists'!$F$16/$E1036,IF(AND($E1036>0,$E1036-M$1019>0),IF($E1036-M$1019>1,N987/($E1036-M$1019),N987),0))","v":0},{"$f":"IF(AND($E1036>0,'C. Dimensions & Masterlists'!$F$16>1),O987*'C. Dimensions & Masterlists'!$F$16/$E1036,IF(AND($E1036>0,$E1036-N$1019>0),IF($E1036-N$1019>1,O987/($E1036-N$1019),O987),0))","v":0},{"$f":"IF(AND($E1036>0,'C. Dimensions & Masterlists'!$F$16>1),P987*'C. Dimensions & Masterlists'!$F$16/$E1036,IF(AND($E1036>0,$E1036-O$1019>0),IF($E1036-O$1019>1,P987/($E1036-O$1019),P987),0))","v":0},{"$f":"IF(AND($E1036>0,'C. Dimensions & Masterlists'!$F$16>1),Q987*'C. Dimensions & Masterlists'!$F$16/$E1036,IF(AND($E1036>0,$E1036-P$1019>0),IF($E1036-P$1019>1,Q987/($E1036-P$1019),Q987),0))","v":0},{"$f":"IF(AND($E1036>0,'C. Dimensions & Masterlists'!$F$16>1),R987*'C. Dimensions & Masterlists'!$F$16/$E1036,IF(AND($E1036>0,$E1036-Q$1019>0),IF($E1036-Q$1019>1,R987/($E1036-Q$1019),R987),0))","v":0},{"$f":"IF(AND($E1036>0,'C. Dimensions & Masterlists'!$F$16>1),S987*'C. Dimensions & Masterlists'!$F$16/$E1036,IF(AND($E1036>0,$E1036-R$1019>0),IF($E1036-R$1019>1,S987/($E1036-R$1019),S987),0))","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,{"$f":"IF(AND($E1037>0,'C. Dimensions & Masterlists'!$F$16>1),K988*'C. Dimensions & Masterlists'!$F$16/$E1037,IF(AND($E1037>0,$E1037-K$1019>0),IF($E1037-K$1019>1,K988/($E1037-K$1019),K988),0))","v":0},{"$f":"IF(AND($E1037>0,'C. Dimensions & Masterlists'!$F$16>1),L988*'C. Dimensions & Masterlists'!$F$16/$E1037,IF(AND($E1037>0,$E1037-K$1019>0),IF($E1037-K$1019>1,L988/($E1037-K$1019),L988),0))","v":0},{"$f":"IF(AND($E1037>0,'C. Dimensions & Masterlists'!$F$16>1),M988*'C. Dimensions & Masterlists'!$F$16/$E1037,IF(AND($E1037>0,$E1037-L$1019>0),IF($E1037-L$1019>1,M988/($E1037-L$1019),M988),0))","v":0},{"$f":"IF(AND($E1037>0,'C. Dimensions & Masterlists'!$F$16>1),N988*'C. Dimensions & Masterlists'!$F$16/$E1037,IF(AND($E1037>0,$E1037-M$1019>0),IF($E1037-M$1019>1,N988/($E1037-M$1019),N988),0))","v":0},{"$f":"IF(AND($E1037>0,'C. Dimensions & Masterlists'!$F$16>1),O988*'C. Dimensions & Masterlists'!$F$16/$E1037,IF(AND($E1037>0,$E1037-N$1019>0),IF($E1037-N$1019>1,O988/($E1037-N$1019),O988),0))","v":0},{"$f":"IF(AND($E1037>0,'C. Dimensions & Masterlists'!$F$16>1),P988*'C. Dimensions & Masterlists'!$F$16/$E1037,IF(AND($E1037>0,$E1037-O$1019>0),IF($E1037-O$1019>1,P988/($E1037-O$1019),P988),0))","v":0},{"$f":"IF(AND($E1037>0,'C. Dimensions & Masterlists'!$F$16>1),Q988*'C. Dimensions & Masterlists'!$F$16/$E1037,IF(AND($E1037>0,$E1037-P$1019>0),IF($E1037-P$1019>1,Q988/($E1037-P$1019),Q988),0))","v":0},{"$f":"IF(AND($E1037>0,'C. Dimensions & Masterlists'!$F$16>1),R988*'C. Dimensions & Masterlists'!$F$16/$E1037,IF(AND($E1037>0,$E1037-Q$1019>0),IF($E1037-Q$1019>1,R988/($E1037-Q$1019),R988),0))","v":0},{"$f":"IF(AND($E1037>0,'C. Dimensions & Masterlists'!$F$16>1),S988*'C. Dimensions & Masterlists'!$F$16/$E1037,IF(AND($E1037>0,$E1037-R$1019>0),IF($E1037-R$1019>1,S988/($E1037-R$1019),S988),0))","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,{"$f":"IF(AND($E1038>0,'C. Dimensions & Masterlists'!$F$16>1),K989*'C. Dimensions & Masterlists'!$F$16/$E1038,IF(AND($E1038>0,$E1038-K$1019>0),IF($E1038-K$1019>1,K989/($E1038-K$1019),K989),0))","v":0},{"$f":"IF(AND($E1038>0,'C. Dimensions & Masterlists'!$F$16>1),L989*'C. Dimensions & Masterlists'!$F$16/$E1038,IF(AND($E1038>0,$E1038-K$1019>0),IF($E1038-K$1019>1,L989/($E1038-K$1019),L989),0))","v":0},{"$f":"IF(AND($E1038>0,'C. Dimensions & Masterlists'!$F$16>1),M989*'C. Dimensions & Masterlists'!$F$16/$E1038,IF(AND($E1038>0,$E1038-L$1019>0),IF($E1038-L$1019>1,M989/($E1038-L$1019),M989),0))","v":0},{"$f":"IF(AND($E1038>0,'C. Dimensions & Masterlists'!$F$16>1),N989*'C. Dimensions & Masterlists'!$F$16/$E1038,IF(AND($E1038>0,$E1038-M$1019>0),IF($E1038-M$1019>1,N989/($E1038-M$1019),N989),0))","v":0},{"$f":"IF(AND($E1038>0,'C. Dimensions & Masterlists'!$F$16>1),O989*'C. Dimensions & Masterlists'!$F$16/$E1038,IF(AND($E1038>0,$E1038-N$1019>0),IF($E1038-N$1019>1,O989/($E1038-N$1019),O989),0))","v":0},{"$f":"IF(AND($E1038>0,'C. Dimensions & Masterlists'!$F$16>1),P989*'C. Dimensions & Masterlists'!$F$16/$E1038,IF(AND($E1038>0,$E1038-O$1019>0),IF($E1038-O$1019>1,P989/($E1038-O$1019),P989),0))","v":0},{"$f":"IF(AND($E1038>0,'C. Dimensions & Masterlists'!$F$16>1),Q989*'C. Dimensions & Masterlists'!$F$16/$E1038,IF(AND($E1038>0,$E1038-P$1019>0),IF($E1038-P$1019>1,Q989/($E1038-P$1019),Q989),0))","v":0},{"$f":"IF(AND($E1038>0,'C. Dimensions & Masterlists'!$F$16>1),R989*'C. Dimensions & Masterlists'!$F$16/$E1038,IF(AND($E1038>0,$E1038-Q$1019>0),IF($E1038-Q$1019>1,R989/($E1038-Q$1019),R989),0))","v":0},{"$f":"IF(AND($E1038>0,'C. Dimensions & Masterlists'!$F$16>1),S989*'C. Dimensions & Masterlists'!$F$16/$E1038,IF(AND($E1038>0,$E1038-R$1019>0),IF($E1038-R$1019>1,S989/($E1038-R$1019),S989),0))","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,{"$f":"IF(AND($E1039>0,'C. Dimensions & Masterlists'!$F$16>1),K990*'C. Dimensions & Masterlists'!$F$16/$E1039,IF(AND($E1039>0,$E1039-K$1019>0),IF($E1039-K$1019>1,K990/($E1039-K$1019),K990),0))","v":0},{"$f":"IF(AND($E1039>0,'C. Dimensions & Masterlists'!$F$16>1),L990*'C. Dimensions & Masterlists'!$F$16/$E1039,IF(AND($E1039>0,$E1039-K$1019>0),IF($E1039-K$1019>1,L990/($E1039-K$1019),L990),0))","v":0},{"$f":"IF(AND($E1039>0,'C. Dimensions & Masterlists'!$F$16>1),M990*'C. Dimensions & Masterlists'!$F$16/$E1039,IF(AND($E1039>0,$E1039-L$1019>0),IF($E1039-L$1019>1,M990/($E1039-L$1019),M990),0))","v":0},{"$f":"IF(AND($E1039>0,'C. Dimensions & Masterlists'!$F$16>1),N990*'C. Dimensions & Masterlists'!$F$16/$E1039,IF(AND($E1039>0,$E1039-M$1019>0),IF($E1039-M$1019>1,N990/($E1039-M$1019),N990),0))","v":0},{"$f":"IF(AND($E1039>0,'C. Dimensions & Masterlists'!$F$16>1),O990*'C. Dimensions & Masterlists'!$F$16/$E1039,IF(AND($E1039>0,$E1039-N$1019>0),IF($E1039-N$1019>1,O990/($E1039-N$1019),O990),0))","v":0},{"$f":"IF(AND($E1039>0,'C. Dimensions & Masterlists'!$F$16>1),P990*'C. Dimensions & Masterlists'!$F$16/$E1039,IF(AND($E1039>0,$E1039-O$1019>0),IF($E1039-O$1019>1,P990/($E1039-O$1019),P990),0))","v":0},{"$f":"IF(AND($E1039>0,'C. Dimensions & Masterlists'!$F$16>1),Q990*'C. Dimensions & Masterlists'!$F$16/$E1039,IF(AND($E1039>0,$E1039-P$1019>0),IF($E1039-P$1019>1,Q990/($E1039-P$1019),Q990),0))","v":0},{"$f":"IF(AND($E1039>0,'C. Dimensions & Masterlists'!$F$16>1),R990*'C. Dimensions & Masterlists'!$F$16/$E1039,IF(AND($E1039>0,$E1039-Q$1019>0),IF($E1039-Q$1019>1,R990/($E1039-Q$1019),R990),0))","v":0},{"$f":"IF(AND($E1039>0,'C. Dimensions & Masterlists'!$F$16>1),S990*'C. Dimensions & Masterlists'!$F$16/$E1039,IF(AND($E1039>0,$E1039-R$1019>0),IF($E1039-R$1019>1,S990/($E1039-R$1019),S990),0))","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,{"$f":"IF(AND($E1040>0,'C. Dimensions & Masterlists'!$F$16>1),K991*'C. Dimensions & Masterlists'!$F$16/$E1040,IF(AND($E1040>0,$E1040-K$1019>0),IF($E1040-K$1019>1,K991/($E1040-K$1019),K991),0))","v":0},{"$f":"IF(AND($E1040>0,'C. Dimensions & Masterlists'!$F$16>1),L991*'C. Dimensions & Masterlists'!$F$16/$E1040,IF(AND($E1040>0,$E1040-K$1019>0),IF($E1040-K$1019>1,L991/($E1040-K$1019),L991),0))","v":0},{"$f":"IF(AND($E1040>0,'C. Dimensions & Masterlists'!$F$16>1),M991*'C. Dimensions & Masterlists'!$F$16/$E1040,IF(AND($E1040>0,$E1040-L$1019>0),IF($E1040-L$1019>1,M991/($E1040-L$1019),M991),0))","v":0},{"$f":"IF(AND($E1040>0,'C. Dimensions & Masterlists'!$F$16>1),N991*'C. Dimensions & Masterlists'!$F$16/$E1040,IF(AND($E1040>0,$E1040-M$1019>0),IF($E1040-M$1019>1,N991/($E1040-M$1019),N991),0))","v":0},{"$f":"IF(AND($E1040>0,'C. Dimensions & Masterlists'!$F$16>1),O991*'C. Dimensions & Masterlists'!$F$16/$E1040,IF(AND($E1040>0,$E1040-N$1019>0),IF($E1040-N$1019>1,O991/($E1040-N$1019),O991),0))","v":0},{"$f":"IF(AND($E1040>0,'C. Dimensions & Masterlists'!$F$16>1),P991*'C. Dimensions & Masterlists'!$F$16/$E1040,IF(AND($E1040>0,$E1040-O$1019>0),IF($E1040-O$1019>1,P991/($E1040-O$1019),P991),0))","v":0},{"$f":"IF(AND($E1040>0,'C. Dimensions & Masterlists'!$F$16>1),Q991*'C. Dimensions & Masterlists'!$F$16/$E1040,IF(AND($E1040>0,$E1040-P$1019>0),IF($E1040-P$1019>1,Q991/($E1040-P$1019),Q991),0))","v":0},{"$f":"IF(AND($E1040>0,'C. Dimensions & Masterlists'!$F$16>1),R991*'C. Dimensions & Masterlists'!$F$16/$E1040,IF(AND($E1040>0,$E1040-Q$1019>0),IF($E1040-Q$1019>1,R991/($E1040-Q$1019),R991),0))","v":0},{"$f":"IF(AND($E1040>0,'C. Dimensions & Masterlists'!$F$16>1),S991*'C. Dimensions & Masterlists'!$F$16/$E1040,IF(AND($E1040>0,$E1040-R$1019>0),IF($E1040-R$1019>1,S991/($E1040-R$1019),S991),0))","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,{"$f":"IF(AND($E1041>0,'C. Dimensions & Masterlists'!$F$16>1),K992*'C. Dimensions & Masterlists'!$F$16/$E1041,IF(AND($E1041>0,$E1041-K$1019>0),IF($E1041-K$1019>1,K992/($E1041-K$1019),K992),0))","v":0},{"$f":"IF(AND($E1041>0,'C. Dimensions & Masterlists'!$F$16>1),L992*'C. Dimensions & Masterlists'!$F$16/$E1041,IF(AND($E1041>0,$E1041-K$1019>0),IF($E1041-K$1019>1,L992/($E1041-K$1019),L992),0))","v":0},{"$f":"IF(AND($E1041>0,'C. Dimensions & Masterlists'!$F$16>1),M992*'C. Dimensions & Masterlists'!$F$16/$E1041,IF(AND($E1041>0,$E1041-L$1019>0),IF($E1041-L$1019>1,M992/($E1041-L$1019),M992),0))","v":0},{"$f":"IF(AND($E1041>0,'C. Dimensions & Masterlists'!$F$16>1),N992*'C. Dimensions & Masterlists'!$F$16/$E1041,IF(AND($E1041>0,$E1041-M$1019>0),IF($E1041-M$1019>1,N992/($E1041-M$1019),N992),0))","v":0},{"$f":"IF(AND($E1041>0,'C. Dimensions & Masterlists'!$F$16>1),O992*'C. Dimensions & Masterlists'!$F$16/$E1041,IF(AND($E1041>0,$E1041-N$1019>0),IF($E1041-N$1019>1,O992/($E1041-N$1019),O992),0))","v":0},{"$f":"IF(AND($E1041>0,'C. Dimensions & Masterlists'!$F$16>1),P992*'C. Dimensions & Masterlists'!$F$16/$E1041,IF(AND($E1041>0,$E1041-O$1019>0),IF($E1041-O$1019>1,P992/($E1041-O$1019),P992),0))","v":0},{"$f":"IF(AND($E1041>0,'C. Dimensions & Masterlists'!$F$16>1),Q992*'C. Dimensions & Masterlists'!$F$16/$E1041,IF(AND($E1041>0,$E1041-P$1019>0),IF($E1041-P$1019>1,Q992/($E1041-P$1019),Q992),0))","v":0},{"$f":"IF(AND($E1041>0,'C. Dimensions & Masterlists'!$F$16>1),R992*'C. Dimensions & Masterlists'!$F$16/$E1041,IF(AND($E1041>0,$E1041-Q$1019>0),IF($E1041-Q$1019>1,R992/($E1041-Q$1019),R992),0))","v":0},{"$f":"IF(AND($E1041>0,'C. Dimensions & Masterlists'!$F$16>1),S992*'C. Dimensions & Masterlists'!$F$16/$E1041,IF(AND($E1041>0,$E1041-R$1019>0),IF($E1041-R$1019>1,S992/($E1041-R$1019),S992),0))","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,{"$f":"IF(AND($E1042>0,'C. Dimensions & Masterlists'!$F$16>1),K993*'C. Dimensions & Masterlists'!$F$16/$E1042,IF(AND($E1042>0,$E1042-K$1019>0),IF($E1042-K$1019>1,K993/($E1042-K$1019),K993),0))","v":0},{"$f":"IF(AND($E1042>0,'C. Dimensions & Masterlists'!$F$16>1),L993*'C. Dimensions & Masterlists'!$F$16/$E1042,IF(AND($E1042>0,$E1042-K$1019>0),IF($E1042-K$1019>1,L993/($E1042-K$1019),L993),0))","v":0},{"$f":"IF(AND($E1042>0,'C. Dimensions & Masterlists'!$F$16>1),M993*'C. Dimensions & Masterlists'!$F$16/$E1042,IF(AND($E1042>0,$E1042-L$1019>0),IF($E1042-L$1019>1,M993/($E1042-L$1019),M993),0))","v":0},{"$f":"IF(AND($E1042>0,'C. Dimensions & Masterlists'!$F$16>1),N993*'C. Dimensions & Masterlists'!$F$16/$E1042,IF(AND($E1042>0,$E1042-M$1019>0),IF($E1042-M$1019>1,N993/($E1042-M$1019),N993),0))","v":0},{"$f":"IF(AND($E1042>0,'C. Dimensions & Masterlists'!$F$16>1),O993*'C. Dimensions & Masterlists'!$F$16/$E1042,IF(AND($E1042>0,$E1042-N$1019>0),IF($E1042-N$1019>1,O993/($E1042-N$1019),O993),0))","v":0},{"$f":"IF(AND($E1042>0,'C. Dimensions & Masterlists'!$F$16>1),P993*'C. Dimensions & Masterlists'!$F$16/$E1042,IF(AND($E1042>0,$E1042-O$1019>0),IF($E1042-O$1019>1,P993/($E1042-O$1019),P993),0))","v":0},{"$f":"IF(AND($E1042>0,'C. Dimensions & Masterlists'!$F$16>1),Q993*'C. Dimensions & Masterlists'!$F$16/$E1042,IF(AND($E1042>0,$E1042-P$1019>0),IF($E1042-P$1019>1,Q993/($E1042-P$1019),Q993),0))","v":0},{"$f":"IF(AND($E1042>0,'C. Dimensions & Masterlists'!$F$16>1),R993*'C. Dimensions & Masterlists'!$F$16/$E1042,IF(AND($E1042>0,$E1042-Q$1019>0),IF($E1042-Q$1019>1,R993/($E1042-Q$1019),R993),0))","v":0},{"$f":"IF(AND($E1042>0,'C. Dimensions & Masterlists'!$F$16>1),S993*'C. Dimensions & Masterlists'!$F$16/$E1042,IF(AND($E1042>0,$E1042-R$1019>0),IF($E1042-R$1019>1,S993/($E1042-R$1019),S993),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1023:K1042)","v":0},67.153307119680576,30.783107867474286,30.725066775867845,30.674166778483226,30.628593389221823,30.587082379092465,30.548727849298345,30.548727849298345,281.64878000841691]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1045,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,null,{"$f":"IF(AND($E1045>0,'C. Dimensions & Masterlists'!$F$17>1),K996*'C. Dimensions & Masterlists'!$F$17/$E1045,IF(AND($E1045>0,$E1045-K$1019>0),IF($E1045-K$1019>1,K996/($E1045-K$1019),K996),0))","v":0},{"$f":"IF(AND($E1045>0,'C. Dimensions & Masterlists'!$F$17>1),L996*'C. Dimensions & Masterlists'!$F$17/$E1045,IF(AND($E1045>0,$E1045-K$1019>0),IF($E1045-K$1019>1,L996/($E1045-K$1019),L996),0))","v":0.69927359414959944},{"$f":"IF(AND($E1045>0,'C. Dimensions & Masterlists'!$F$17>1),M996*'C. Dimensions & Masterlists'!$F$17/$E1045,IF(AND($E1045>0,$E1045-L$1019>0),IF($E1045-L$1019>1,M996/($E1045-L$1019),M996),0))","v":0.69927359414959944},{"$f":"IF(AND($E1045>0,'C. Dimensions & Masterlists'!$F$17>1),N996*'C. Dimensions & Masterlists'!$F$17/$E1045,IF(AND($E1045>0,$E1045-M$1019>0),IF($E1045-M$1019>1,N996/($E1045-M$1019),N996),0))","v":0.69918773498821751},{"$f":"IF(AND($E1045>0,'C. Dimensions & Masterlists'!$F$17>1),O996*'C. Dimensions & Masterlists'!$F$17/$E1045,IF(AND($E1045>0,$E1045-N$1019>0),IF($E1045-N$1019>1,O996/($E1045-N$1019),O996),0))","v":0.69911184499758228},{"$f":"IF(AND($E1045>0,'C. Dimensions & Masterlists'!$F$17>1),P996*'C. Dimensions & Masterlists'!$F$17/$E1045,IF(AND($E1045>0,$E1045-O$1019>0),IF($E1045-O$1019>1,P996/($E1045-O$1019),P996),0))","v":0.6990433616418138},{"$f":"IF(AND($E1045>0,'C. Dimensions & Masterlists'!$F$17>1),Q996*'C. Dimensions & Masterlists'!$F$17/$E1045,IF(AND($E1045>0,$E1045-P$1019>0),IF($E1045-P$1019>1,Q996/($E1045-P$1019),Q996),0))","v":0.6989805716752403},{"$f":"IF(AND($E1045>0,'C. Dimensions & Masterlists'!$F$17>1),R996*'C. Dimensions & Masterlists'!$F$17/$E1045,IF(AND($E1045>0,$E1045-Q$1019>0),IF($E1045-Q$1019>1,R996/($E1045-Q$1019),R996),0))","v":0.69892227203576507},{"$f":"IF(AND($E1045>0,'C. Dimensions & Masterlists'!$F$17>1),S996*'C. Dimensions & Masterlists'!$F$17/$E1045,IF(AND($E1045>0,$E1045-R$1019>0),IF($E1045-R$1019>1,S996/($E1045-R$1019),S996),0))","v":0.69892227203576507},{"$f":"SUM(G1045:S1045)","v":5.5927152456735829}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,{"$f":"IF(AND($E1046>0,'C. Dimensions & Masterlists'!$F$17>1),K997*'C. Dimensions & Masterlists'!$F$17/$E1046,IF(AND($E1046>0,$E1046-K$1019>0),IF($E1046-K$1019>1,K997/($E1046-K$1019),K997),0))","v":0},{"$f":"IF(AND($E1046>0,'C. Dimensions & Masterlists'!$F$17>1),L997*'C. Dimensions & Masterlists'!$F$17/$E1046,IF(AND($E1046>0,$E1046-K$1019>0),IF($E1046-K$1019>1,L997/($E1046-K$1019),L997),0))","v":5.7286476603134867E-4},{"$f":"IF(AND($E1046>0,'C. Dimensions & Masterlists'!$F$17>1),M997*'C. Dimensions & Masterlists'!$F$17/$E1046,IF(AND($E1046>0,$E1046-L$1019>0),IF($E1046-L$1019>1,M997/($E1046-L$1019),M997),0))","v":5.7286476603134867E-4},{"$f":"IF(AND($E1046>0,'C. Dimensions & Masterlists'!$F$17>1),N997*'C. Dimensions & Masterlists'!$F$17/$E1046,IF(AND($E1046>0,$E1046-M$1019>0),IF($E1046-M$1019>1,N997/($E1046-M$1019),N997),0))","v":5.7286476603134867E-4},{"$f":"IF(AND($E1046>0,'C. Dimensions & Masterlists'!$F$17>1),O997*'C. Dimensions & Masterlists'!$F$17/$E1046,IF(AND($E1046>0,$E1046-N$1019>0),IF($E1046-N$1019>1,O997/($E1046-N$1019),O997),0))","v":5.7286476603134867E-4},{"$f":"IF(AND($E1046>0,'C. Dimensions & Masterlists'!$F$17>1),P997*'C. Dimensions & Masterlists'!$F$17/$E1046,IF(AND($E1046>0,$E1046-O$1019>0),IF($E1046-O$1019>1,P997/($E1046-O$1019),P997),0))","v":5.7286476603134857E-4},{"$f":"IF(AND($E1046>0,'C. Dimensions & Masterlists'!$F$17>1),Q997*'C. Dimensions & Masterlists'!$F$17/$E1046,IF(AND($E1046>0,$E1046-P$1019>0),IF($E1046-P$1019>1,Q997/($E1046-P$1019),Q997),0))","v":5.7286476603134857E-4},{"$f":"IF(AND($E1046>0,'C. Dimensions & Masterlists'!$F$17>1),R997*'C. Dimensions & Masterlists'!$F$17/$E1046,IF(AND($E1046>0,$E1046-Q$1019>0),IF($E1046-Q$1019>1,R997/($E1046-Q$1019),R997),0))","v":5.7286476603134857E-4},{"$f":"IF(AND($E1046>0,'C. Dimensions & Masterlists'!$F$17>1),S997*'C. Dimensions & Masterlists'!$F$17/$E1046,IF(AND($E1046>0,$E1046-R$1019>0),IF($E1046-R$1019>1,S997/($E1046-R$1019),S997),0))","v":5.7286476603134857E-4},4.5829181282507894E-3]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,{"$f":"IF(AND($E1047>0,'C. Dimensions & Masterlists'!$F$17>1),K998*'C. Dimensions & Masterlists'!$F$17/$E1047,IF(AND($E1047>0,$E1047-K$1019>0),IF($E1047-K$1019>1,K998/($E1047-K$1019),K998),0))","v":0},{"$f":"IF(AND($E1047>0,'C. Dimensions & Masterlists'!$F$17>1),L998*'C. Dimensions & Masterlists'!$F$17/$E1047,IF(AND($E1047>0,$E1047-K$1019>0),IF($E1047-K$1019>1,L998/($E1047-K$1019),L998),0))","v":5.1443378090515746E-2},{"$f":"IF(AND($E1047>0,'C. Dimensions & Masterlists'!$F$17>1),M998*'C. Dimensions & Masterlists'!$F$17/$E1047,IF(AND($E1047>0,$E1047-L$1019>0),IF($E1047-L$1019>1,M998/($E1047-L$1019),M998),0))","v":5.1443378090515746E-2},{"$f":"IF(AND($E1047>0,'C. Dimensions & Masterlists'!$F$17>1),N998*'C. Dimensions & Masterlists'!$F$17/$E1047,IF(AND($E1047>0,$E1047-M$1019>0),IF($E1047-M$1019>1,N998/($E1047-M$1019),N998),0))","v":5.1443378090515753E-2},{"$f":"IF(AND($E1047>0,'C. Dimensions & Masterlists'!$F$17>1),O998*'C. Dimensions & Masterlists'!$F$17/$E1047,IF(AND($E1047>0,$E1047-N$1019>0),IF($E1047-N$1019>1,O998/($E1047-N$1019),O998),0))","v":5.1443378090515746E-2},{"$f":"IF(AND($E1047>0,'C. Dimensions & Masterlists'!$F$17>1),P998*'C. Dimensions & Masterlists'!$F$17/$E1047,IF(AND($E1047>0,$E1047-O$1019>0),IF($E1047-O$1019>1,P998/($E1047-O$1019),P998),0))","v":5.1443378090515746E-2},{"$f":"IF(AND($E1047>0,'C. Dimensions & Masterlists'!$F$17>1),Q998*'C. Dimensions & Masterlists'!$F$17/$E1047,IF(AND($E1047>0,$E1047-P$1019>0),IF($E1047-P$1019>1,Q998/($E1047-P$1019),Q998),0))","v":5.1443378090515753E-2},{"$f":"IF(AND($E1047>0,'C. Dimensions & Masterlists'!$F$17>1),R998*'C. Dimensions & Masterlists'!$F$17/$E1047,IF(AND($E1047>0,$E1047-Q$1019>0),IF($E1047-Q$1019>1,R998/($E1047-Q$1019),R998),0))","v":5.1443378090515746E-2},{"$f":"IF(AND($E1047>0,'C. Dimensions & Masterlists'!$F$17>1),S998*'C. Dimensions & Masterlists'!$F$17/$E1047,IF(AND($E1047>0,$E1047-R$1019>0),IF($E1047-R$1019>1,S998/($E1047-R$1019),S998),0))","v":5.1443378090515739E-2},0.41154702472412596]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,{"$f":"IF(AND($E1048>0,'C. Dimensions & Masterlists'!$F$17>1),K999*'C. Dimensions & Masterlists'!$F$17/$E1048,IF(AND($E1048>0,$E1048-K$1019>0),IF($E1048-K$1019>1,K999/($E1048-K$1019),K999),0))","v":0},{"$f":"IF(AND($E1048>0,'C. Dimensions & Masterlists'!$F$17>1),L999*'C. Dimensions & Masterlists'!$F$17/$E1048,IF(AND($E1048>0,$E1048-K$1019>0),IF($E1048-K$1019>1,L999/($E1048-K$1019),L999),0))","v":2.3488702696948618},{"$f":"IF(AND($E1048>0,'C. Dimensions & Masterlists'!$F$17>1),M999*'C. Dimensions & Masterlists'!$F$17/$E1048,IF(AND($E1048>0,$E1048-L$1019>0),IF($E1048-L$1019>1,M999/($E1048-L$1019),M999),0))","v":2.3488702696948618},{"$f":"IF(AND($E1048>0,'C. Dimensions & Masterlists'!$F$17>1),N999*'C. Dimensions & Masterlists'!$F$17/$E1048,IF(AND($E1048>0,$E1048-M$1019>0),IF($E1048-M$1019>1,N999/($E1048-M$1019),N999),0))","v":2.3488702696948618},{"$f":"IF(AND($E1048>0,'C. Dimensions & Masterlists'!$F$17>1),O999*'C. Dimensions & Masterlists'!$F$17/$E1048,IF(AND($E1048>0,$E1048-N$1019>0),IF($E1048-N$1019>1,O999/($E1048-N$1019),O999),0))","v":2.3488702696948622},{"$f":"IF(AND($E1048>0,'C. Dimensions & Masterlists'!$F$17>1),P999*'C. Dimensions & Masterlists'!$F$17/$E1048,IF(AND($E1048>0,$E1048-O$1019>0),IF($E1048-O$1019>1,P999/($E1048-O$1019),P999),0))","v":2.3488702696948622},{"$f":"IF(AND($E1048>0,'C. Dimensions & Masterlists'!$F$17>1),Q999*'C. Dimensions & Masterlists'!$F$17/$E1048,IF(AND($E1048>0,$E1048-P$1019>0),IF($E1048-P$1019>1,Q999/($E1048-P$1019),Q999),0))","v":2.3488702696948627},{"$f":"IF(AND($E1048>0,'C. Dimensions & Masterlists'!$F$17>1),R999*'C. Dimensions & Masterlists'!$F$17/$E1048,IF(AND($E1048>0,$E1048-Q$1019>0),IF($E1048-Q$1019>1,R999/($E1048-Q$1019),R999),0))","v":2.3488702696948627},{"$f":"IF(AND($E1048>0,'C. Dimensions & Masterlists'!$F$17>1),S999*'C. Dimensions & Masterlists'!$F$17/$E1048,IF(AND($E1048>0,$E1048-R$1019>0),IF($E1048-R$1019>1,S999/($E1048-R$1019),S999),0))","v":2.3488702696948627},18.790962157558898]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,{"$f":"IF(AND($E1049>0,'C. Dimensions & Masterlists'!$F$17>1),K1000*'C. Dimensions & Masterlists'!$F$17/$E1049,IF(AND($E1049>0,$E1049-K$1019>0),IF($E1049-K$1019>1,K1000/($E1049-K$1019),K1000),0))","v":0},{"$f":"IF(AND($E1049>0,'C. Dimensions & Masterlists'!$F$17>1),L1000*'C. Dimensions & Masterlists'!$F$17/$E1049,IF(AND($E1049>0,$E1049-K$1019>0),IF($E1049-K$1019>1,L1000/($E1049-K$1019),L1000),0))","v":145.89832036970643},{"$f":"IF(AND($E1049>0,'C. Dimensions & Masterlists'!$F$17>1),M1000*'C. Dimensions & Masterlists'!$F$17/$E1049,IF(AND($E1049>0,$E1049-L$1019>0),IF($E1049-L$1019>1,M1000/($E1049-L$1019),M1000),0))","v":0},{"$f":"IF(AND($E1049>0,'C. Dimensions & Masterlists'!$F$17>1),N1000*'C. Dimensions & Masterlists'!$F$17/$E1049,IF(AND($E1049>0,$E1049-M$1019>0),IF($E1049-M$1019>1,N1000/($E1049-M$1019),N1000),0))","v":0},{"$f":"IF(AND($E1049>0,'C. Dimensions & Masterlists'!$F$17>1),O1000*'C. Dimensions & Masterlists'!$F$17/$E1049,IF(AND($E1049>0,$E1049-N$1019>0),IF($E1049-N$1019>1,O1000/($E1049-N$1019),O1000),0))","v":0},{"$f":"IF(AND($E1049>0,'C. Dimensions & Masterlists'!$F$17>1),P1000*'C. Dimensions & Masterlists'!$F$17/$E1049,IF(AND($E1049>0,$E1049-O$1019>0),IF($E1049-O$1019>1,P1000/($E1049-O$1019),P1000),0))","v":0},{"$f":"IF(AND($E1049>0,'C. Dimensions & Masterlists'!$F$17>1),Q1000*'C. Dimensions & Masterlists'!$F$17/$E1049,IF(AND($E1049>0,$E1049-P$1019>0),IF($E1049-P$1019>1,Q1000/($E1049-P$1019),Q1000),0))","v":0},{"$f":"IF(AND($E1049>0,'C. Dimensions & Masterlists'!$F$17>1),R1000*'C. Dimensions & Masterlists'!$F$17/$E1049,IF(AND($E1049>0,$E1049-Q$1019>0),IF($E1049-Q$1019>1,R1000/($E1049-Q$1019),R1000),0))","v":0},{"$f":"IF(AND($E1049>0,'C. Dimensions & Masterlists'!$F$17>1),S1000*'C. Dimensions & Masterlists'!$F$17/$E1049,IF(AND($E1049>0,$E1049-R$1019>0),IF($E1049-R$1019>1,S1000/($E1049-R$1019),S1000),0))","v":0},145.89832036970643]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,{"$f":"IF(AND($E1050>0,'C. Dimensions & Masterlists'!$F$17>1),K1001*'C. Dimensions & Masterlists'!$F$17/$E1050,IF(AND($E1050>0,$E1050-K$1019>0),IF($E1050-K$1019>1,K1001/($E1050-K$1019),K1001),0))","v":0},{"$f":"IF(AND($E1050>0,'C. Dimensions & Masterlists'!$F$17>1),L1001*'C. Dimensions & Masterlists'!$F$17/$E1050,IF(AND($E1050>0,$E1050-K$1019>0),IF($E1050-K$1019>1,L1001/($E1050-K$1019),L1001),0))","v":0.48682645082595749},{"$f":"IF(AND($E1050>0,'C. Dimensions & Masterlists'!$F$17>1),M1001*'C. Dimensions & Masterlists'!$F$17/$E1050,IF(AND($E1050>0,$E1050-L$1019>0),IF($E1050-L$1019>1,M1001/($E1050-L$1019),M1001),0))","v":0.48682645082595749},{"$f":"IF(AND($E1050>0,'C. Dimensions & Masterlists'!$F$17>1),N1001*'C. Dimensions & Masterlists'!$F$17/$E1050,IF(AND($E1050>0,$E1050-M$1019>0),IF($E1050-M$1019>1,N1001/($E1050-M$1019),N1001),0))","v":0.48682645082595749},{"$f":"IF(AND($E1050>0,'C. Dimensions & Masterlists'!$F$17>1),O1001*'C. Dimensions & Masterlists'!$F$17/$E1050,IF(AND($E1050>0,$E1050-N$1019>0),IF($E1050-N$1019>1,O1001/($E1050-N$1019),O1001),0))","v":0.48682645082595744},{"$f":"IF(AND($E1050>0,'C. Dimensions & Masterlists'!$F$17>1),P1001*'C. Dimensions & Masterlists'!$F$17/$E1050,IF(AND($E1050>0,$E1050-O$1019>0),IF($E1050-O$1019>1,P1001/($E1050-O$1019),P1001),0))","v":0.48682645082595744},{"$f":"IF(AND($E1050>0,'C. Dimensions & Masterlists'!$F$17>1),Q1001*'C. Dimensions & Masterlists'!$F$17/$E1050,IF(AND($E1050>0,$E1050-P$1019>0),IF($E1050-P$1019>1,Q1001/($E1050-P$1019),Q1001),0))","v":0.48682645082595744},{"$f":"IF(AND($E1050>0,'C. Dimensions & Masterlists'!$F$17>1),R1001*'C. Dimensions & Masterlists'!$F$17/$E1050,IF(AND($E1050>0,$E1050-Q$1019>0),IF($E1050-Q$1019>1,R1001/($E1050-Q$1019),R1001),0))","v":0.48682645082595738},{"$f":"IF(AND($E1050>0,'C. Dimensions & Masterlists'!$F$17>1),S1001*'C. Dimensions & Masterlists'!$F$17/$E1050,IF(AND($E1050>0,$E1050-R$1019>0),IF($E1050-R$1019>1,S1001/($E1050-R$1019),S1001),0))","v":0.48682645082595738},3.8946116066076595]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,{"$f":"IF(AND($E1051>0,'C. Dimensions & Masterlists'!$F$17>1),K1002*'C. Dimensions & Masterlists'!$F$17/$E1051,IF(AND($E1051>0,$E1051-K$1019>0),IF($E1051-K$1019>1,K1002/($E1051-K$1019),K1002),0))","v":0},{"$f":"IF(AND($E1051>0,'C. Dimensions & Masterlists'!$F$17>1),L1002*'C. Dimensions & Masterlists'!$F$17/$E1051,IF(AND($E1051>0,$E1051-K$1019>0),IF($E1051-K$1019>1,L1002/($E1051-K$1019),L1002),0))","v":8.8676177455202829},{"$f":"IF(AND($E1051>0,'C. Dimensions & Masterlists'!$F$17>1),M1002*'C. Dimensions & Masterlists'!$F$17/$E1051,IF(AND($E1051>0,$E1051-L$1019>0),IF($E1051-L$1019>1,M1002/($E1051-L$1019),M1002),0))","v":0},{"$f":"IF(AND($E1051>0,'C. Dimensions & Masterlists'!$F$17>1),N1002*'C. Dimensions & Masterlists'!$F$17/$E1051,IF(AND($E1051>0,$E1051-M$1019>0),IF($E1051-M$1019>1,N1002/($E1051-M$1019),N1002),0))","v":0},{"$f":"IF(AND($E1051>0,'C. Dimensions & Masterlists'!$F$17>1),O1002*'C. Dimensions & Masterlists'!$F$17/$E1051,IF(AND($E1051>0,$E1051-N$1019>0),IF($E1051-N$1019>1,O1002/($E1051-N$1019),O1002),0))","v":0},{"$f":"IF(AND($E1051>0,'C. Dimensions & Masterlists'!$F$17>1),P1002*'C. Dimensions & Masterlists'!$F$17/$E1051,IF(AND($E1051>0,$E1051-O$1019>0),IF($E1051-O$1019>1,P1002/($E1051-O$1019),P1002),0))","v":0},{"$f":"IF(AND($E1051>0,'C. Dimensions & Masterlists'!$F$17>1),Q1002*'C. Dimensions & Masterlists'!$F$17/$E1051,IF(AND($E1051>0,$E1051-P$1019>0),IF($E1051-P$1019>1,Q1002/($E1051-P$1019),Q1002),0))","v":0},{"$f":"IF(AND($E1051>0,'C. Dimensions & Masterlists'!$F$17>1),R1002*'C. Dimensions & Masterlists'!$F$17/$E1051,IF(AND($E1051>0,$E1051-Q$1019>0),IF($E1051-Q$1019>1,R1002/($E1051-Q$1019),R1002),0))","v":0},{"$f":"IF(AND($E1051>0,'C. Dimensions & Masterlists'!$F$17>1),S1002*'C. Dimensions & Masterlists'!$F$17/$E1051,IF(AND($E1051>0,$E1051-R$1019>0),IF($E1051-R$1019>1,S1002/($E1051-R$1019),S1002),0))","v":0},{"$f":"SUM(G1051:S1051)","v":8.8676177455202829}]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,{"$f":"IF(AND($E1052>0,'C. Dimensions & Masterlists'!$F$17>1),K1003*'C. Dimensions & Masterlists'!$F$17/$E1052,IF(AND($E1052>0,$E1052-K$1019>0),IF($E1052-K$1019>1,K1003/($E1052-K$1019),K1003),0))","v":0},{"$f":"IF(AND($E1052>0,'C. Dimensions & Masterlists'!$F$17>1),L1003*'C. Dimensions & Masterlists'!$F$17/$E1052,IF(AND($E1052>0,$E1052-K$1019>0),IF($E1052-K$1019>1,L1003/($E1052-K$1019),L1003),0))","v":0},{"$f":"IF(AND($E1052>0,'C. Dimensions & Masterlists'!$F$17>1),M1003*'C. Dimensions & Masterlists'!$F$17/$E1052,IF(AND($E1052>0,$E1052-L$1019>0),IF($E1052-L$1019>1,M1003/($E1052-L$1019),M1003),0))","v":0},{"$f":"IF(AND($E1052>0,'C. Dimensions & Masterlists'!$F$17>1),N1003*'C. Dimensions & Masterlists'!$F$17/$E1052,IF(AND($E1052>0,$E1052-M$1019>0),IF($E1052-M$1019>1,N1003/($E1052-M$1019),N1003),0))","v":0},{"$f":"IF(AND($E1052>0,'C. Dimensions & Masterlists'!$F$17>1),O1003*'C. Dimensions & Masterlists'!$F$17/$E1052,IF(AND($E1052>0,$E1052-N$1019>0),IF($E1052-N$1019>1,O1003/($E1052-N$1019),O1003),0))","v":0},{"$f":"IF(AND($E1052>0,'C. Dimensions & Masterlists'!$F$17>1),P1003*'C. Dimensions & Masterlists'!$F$17/$E1052,IF(AND($E1052>0,$E1052-O$1019>0),IF($E1052-O$1019>1,P1003/($E1052-O$1019),P1003),0))","v":0},{"$f":"IF(AND($E1052>0,'C. Dimensions & Masterlists'!$F$17>1),Q1003*'C. Dimensions & Masterlists'!$F$17/$E1052,IF(AND($E1052>0,$E1052-P$1019>0),IF($E1052-P$1019>1,Q1003/($E1052-P$1019),Q1003),0))","v":0},{"$f":"IF(AND($E1052>0,'C. Dimensions & Masterlists'!$F$17>1),R1003*'C. Dimensions & Masterlists'!$F$17/$E1052,IF(AND($E1052>0,$E1052-Q$1019>0),IF($E1052-Q$1019>1,R1003/($E1052-Q$1019),R1003),0))","v":0},{"$f":"IF(AND($E1052>0,'C. Dimensions & Masterlists'!$F$17>1),S1003*'C. Dimensions & Masterlists'!$F$17/$E1052,IF(AND($E1052>0,$E1052-R$1019>0),IF($E1052-R$1019>1,S1003/($E1052-R$1019),S1003),0))","v":0},{"$f":"SUM(G1052:S1052)","v":0}]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,{"$f":"IF(AND($E1053>0,'C. Dimensions & Masterlists'!$F$17>1),K1004*'C. Dimensions & Masterlists'!$F$17/$E1053,IF(AND($E1053>0,$E1053-K$1019>0),IF($E1053-K$1019>1,K1004/($E1053-K$1019),K1004),0))","v":0},{"$f":"IF(AND($E1053>0,'C. Dimensions & Masterlists'!$F$17>1),L1004*'C. Dimensions & Masterlists'!$F$17/$E1053,IF(AND($E1053>0,$E1053-K$1019>0),IF($E1053-K$1019>1,L1004/($E1053-K$1019),L1004),0))","v":188.11717908224938},{"$f":"IF(AND($E1053>0,'C. Dimensions & Masterlists'!$F$17>1),M1004*'C. Dimensions & Masterlists'!$F$17/$E1053,IF(AND($E1053>0,$E1053-L$1019>0),IF($E1053-L$1019>1,M1004/($E1053-L$1019),M1004),0))","v":0},{"$f":"IF(AND($E1053>0,'C. Dimensions & Masterlists'!$F$17>1),N1004*'C. Dimensions & Masterlists'!$F$17/$E1053,IF(AND($E1053>0,$E1053-M$1019>0),IF($E1053-M$1019>1,N1004/($E1053-M$1019),N1004),0))","v":0},{"$f":"IF(AND($E1053>0,'C. Dimensions & Masterlists'!$F$17>1),O1004*'C. Dimensions & Masterlists'!$F$17/$E1053,IF(AND($E1053>0,$E1053-N$1019>0),IF($E1053-N$1019>1,O1004/($E1053-N$1019),O1004),0))","v":0},{"$f":"IF(AND($E1053>0,'C. Dimensions & Masterlists'!$F$17>1),P1004*'C. Dimensions & Masterlists'!$F$17/$E1053,IF(AND($E1053>0,$E1053-O$1019>0),IF($E1053-O$1019>1,P1004/($E1053-O$1019),P1004),0))","v":0},{"$f":"IF(AND($E1053>0,'C. Dimensions & Masterlists'!$F$17>1),Q1004*'C. Dimensions & Masterlists'!$F$17/$E1053,IF(AND($E1053>0,$E1053-P$1019>0),IF($E1053-P$1019>1,Q1004/($E1053-P$1019),Q1004),0))","v":0},{"$f":"IF(AND($E1053>0,'C. Dimensions & Masterlists'!$F$17>1),R1004*'C. Dimensions & Masterlists'!$F$17/$E1053,IF(AND($E1053>0,$E1053-Q$1019>0),IF($E1053-Q$1019>1,R1004/($E1053-Q$1019),R1004),0))","v":0},{"$f":"IF(AND($E1053>0,'C. Dimensions & Masterlists'!$F$17>1),S1004*'C. Dimensions & Masterlists'!$F$17/$E1053,IF(AND($E1053>0,$E1053-R$1019>0),IF($E1053-R$1019>1,S1004/($E1053-R$1019),S1004),0))","v":0},{"$f":"SUM(G1053:S1053)","v":188.11717908224938}]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,{"$f":"IF(AND($E1054>0,'C. Dimensions & Masterlists'!$F$17>1),K1005*'C. Dimensions & Masterlists'!$F$17/$E1054,IF(AND($E1054>0,$E1054-K$1019>0),IF($E1054-K$1019>1,K1005/($E1054-K$1019),K1005),0))","v":0},{"$f":"IF(AND($E1054>0,'C. Dimensions & Masterlists'!$F$17>1),L1005*'C. Dimensions & Masterlists'!$F$17/$E1054,IF(AND($E1054>0,$E1054-K$1019>0),IF($E1054-K$1019>1,L1005/($E1054-K$1019),L1005),0))","v":14.618603184195322},{"$f":"IF(AND($E1054>0,'C. Dimensions & Masterlists'!$F$17>1),M1005*'C. Dimensions & Masterlists'!$F$17/$E1054,IF(AND($E1054>0,$E1054-L$1019>0),IF($E1054-L$1019>1,M1005/($E1054-L$1019),M1005),0))","v":14.618603184195321},{"$f":"IF(AND($E1054>0,'C. Dimensions & Masterlists'!$F$17>1),N1005*'C. Dimensions & Masterlists'!$F$17/$E1054,IF(AND($E1054>0,$E1054-M$1019>0),IF($E1054-M$1019>1,N1005/($E1054-M$1019),N1005),0))","v":14.618603184195321},{"$f":"IF(AND($E1054>0,'C. Dimensions & Masterlists'!$F$17>1),O1005*'C. Dimensions & Masterlists'!$F$17/$E1054,IF(AND($E1054>0,$E1054-N$1019>0),IF($E1054-N$1019>1,O1005/($E1054-N$1019),O1005),0))","v":14.618603184195321},{"$f":"IF(AND($E1054>0,'C. Dimensions & Masterlists'!$F$17>1),P1005*'C. Dimensions & Masterlists'!$F$17/$E1054,IF(AND($E1054>0,$E1054-O$1019>0),IF($E1054-O$1019>1,P1005/($E1054-O$1019),P1005),0))","v":14.618603184195321},{"$f":"IF(AND($E1054>0,'C. Dimensions & Masterlists'!$F$17>1),Q1005*'C. Dimensions & Masterlists'!$F$17/$E1054,IF(AND($E1054>0,$E1054-P$1019>0),IF($E1054-P$1019>1,Q1005/($E1054-P$1019),Q1005),0))","v":14.618603184195319},{"$f":"IF(AND($E1054>0,'C. Dimensions & Masterlists'!$F$17>1),R1005*'C. Dimensions & Masterlists'!$F$17/$E1054,IF(AND($E1054>0,$E1054-Q$1019>0),IF($E1054-Q$1019>1,R1005/($E1054-Q$1019),R1005),0))","v":14.618603184195319},{"$f":"IF(AND($E1054>0,'C. Dimensions & Masterlists'!$F$17>1),S1005*'C. Dimensions & Masterlists'!$F$17/$E1054,IF(AND($E1054>0,$E1054-R$1019>0),IF($E1054-R$1019>1,S1005/($E1054-R$1019),S1005),0))","v":14.618603184195317},{"$f":"SUM(G1054:S1054)","v":116.94882547356258}]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,{"$f":"IF(AND($E1055>0,'C. Dimensions & Masterlists'!$F$17>1),K1006*'C. Dimensions & Masterlists'!$F$17/$E1055,IF(AND($E1055>0,$E1055-K$1019>0),IF($E1055-K$1019>1,K1006/($E1055-K$1019),K1006),0))","v":0},{"$f":"IF(AND($E1055>0,'C. Dimensions & Masterlists'!$F$17>1),L1006*'C. Dimensions & Masterlists'!$F$17/$E1055,IF(AND($E1055>0,$E1055-K$1019>0),IF($E1055-K$1019>1,L1006/($E1055-K$1019),L1006),0))","v":0},{"$f":"IF(AND($E1055>0,'C. Dimensions & Masterlists'!$F$17>1),M1006*'C. Dimensions & Masterlists'!$F$17/$E1055,IF(AND($E1055>0,$E1055-L$1019>0),IF($E1055-L$1019>1,M1006/($E1055-L$1019),M1006),0))","v":0},{"$f":"IF(AND($E1055>0,'C. Dimensions & Masterlists'!$F$17>1),N1006*'C. Dimensions & Masterlists'!$F$17/$E1055,IF(AND($E1055>0,$E1055-M$1019>0),IF($E1055-M$1019>1,N1006/($E1055-M$1019),N1006),0))","v":0},{"$f":"IF(AND($E1055>0,'C. Dimensions & Masterlists'!$F$17>1),O1006*'C. Dimensions & Masterlists'!$F$17/$E1055,IF(AND($E1055>0,$E1055-N$1019>0),IF($E1055-N$1019>1,O1006/($E1055-N$1019),O1006),0))","v":0},{"$f":"IF(AND($E1055>0,'C. Dimensions & Masterlists'!$F$17>1),P1006*'C. Dimensions & Masterlists'!$F$17/$E1055,IF(AND($E1055>0,$E1055-O$1019>0),IF($E1055-O$1019>1,P1006/($E1055-O$1019),P1006),0))","v":0},{"$f":"IF(AND($E1055>0,'C. Dimensions & Masterlists'!$F$17>1),Q1006*'C. Dimensions & Masterlists'!$F$17/$E1055,IF(AND($E1055>0,$E1055-P$1019>0),IF($E1055-P$1019>1,Q1006/($E1055-P$1019),Q1006),0))","v":0},{"$f":"IF(AND($E1055>0,'C. Dimensions & Masterlists'!$F$17>1),R1006*'C. Dimensions & Masterlists'!$F$17/$E1055,IF(AND($E1055>0,$E1055-Q$1019>0),IF($E1055-Q$1019>1,R1006/($E1055-Q$1019),R1006),0))","v":0},{"$f":"IF(AND($E1055>0,'C. Dimensions & Masterlists'!$F$17>1),S1006*'C. Dimensions & Masterlists'!$F$17/$E1055,IF(AND($E1055>0,$E1055-R$1019>0),IF($E1055-R$1019>1,S1006/($E1055-R$1019),S1006),0))","v":0},{"$f":"SUM(G1055:S1055)","v":0}]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,{"$f":"IF(AND($E1056>0,'C. Dimensions & Masterlists'!$F$17>1),K1007*'C. Dimensions & Masterlists'!$F$17/$E1056,IF(AND($E1056>0,$E1056-K$1019>0),IF($E1056-K$1019>1,K1007/($E1056-K$1019),K1007),0))","v":0},{"$f":"IF(AND($E1056>0,'C. Dimensions & Masterlists'!$F$17>1),L1007*'C. Dimensions & Masterlists'!$F$17/$E1056,IF(AND($E1056>0,$E1056-K$1019>0),IF($E1056-K$1019>1,L1007/($E1056-K$1019),L1007),0))","v":65.590016200653992},{"$f":"IF(AND($E1056>0,'C. Dimensions & Masterlists'!$F$17>1),M1007*'C. Dimensions & Masterlists'!$F$17/$E1056,IF(AND($E1056>0,$E1056-L$1019>0),IF($E1056-L$1019>1,M1007/($E1056-L$1019),M1007),0))","v":65.590016200653992},{"$f":"IF(AND($E1056>0,'C. Dimensions & Masterlists'!$F$17>1),N1007*'C. Dimensions & Masterlists'!$F$17/$E1056,IF(AND($E1056>0,$E1056-M$1019>0),IF($E1056-M$1019>1,N1007/($E1056-M$1019),N1007),0))","v":65.590016200653992},{"$f":"IF(AND($E1056>0,'C. Dimensions & Masterlists'!$F$17>1),O1007*'C. Dimensions & Masterlists'!$F$17/$E1056,IF(AND($E1056>0,$E1056-N$1019>0),IF($E1056-N$1019>1,O1007/($E1056-N$1019),O1007),0))","v":65.590016200653992},{"$f":"IF(AND($E1056>0,'C. Dimensions & Masterlists'!$F$17>1),P1007*'C. Dimensions & Masterlists'!$F$17/$E1056,IF(AND($E1056>0,$E1056-O$1019>0),IF($E1056-O$1019>1,P1007/($E1056-O$1019),P1007),0))","v":65.590016200653992},{"$f":"IF(AND($E1056>0,'C. Dimensions & Masterlists'!$F$17>1),Q1007*'C. Dimensions & Masterlists'!$F$17/$E1056,IF(AND($E1056>0,$E1056-P$1019>0),IF($E1056-P$1019>1,Q1007/($E1056-P$1019),Q1007),0))","v":65.590016200653992},{"$f":"IF(AND($E1056>0,'C. Dimensions & Masterlists'!$F$17>1),R1007*'C. Dimensions & Masterlists'!$F$17/$E1056,IF(AND($E1056>0,$E1056-Q$1019>0),IF($E1056-Q$1019>1,R1007/($E1056-Q$1019),R1007),0))","v":0},{"$f":"IF(AND($E1056>0,'C. Dimensions & Masterlists'!$F$17>1),S1007*'C. Dimensions & Masterlists'!$F$17/$E1056,IF(AND($E1056>0,$E1056-R$1019>0),IF($E1056-R$1019>1,S1007/($E1056-R$1019),S1007),0))","v":0},393.54009720392389]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,{"$f":"IF(AND($E1057>0,'C. Dimensions & Masterlists'!$F$17>1),K1008*'C. Dimensions & Masterlists'!$F$17/$E1057,IF(AND($E1057>0,$E1057-K$1019>0),IF($E1057-K$1019>1,K1008/($E1057-K$1019),K1008),0))","v":0},{"$f":"IF(AND($E1057>0,'C. Dimensions & Masterlists'!$F$17>1),L1008*'C. Dimensions & Masterlists'!$F$17/$E1057,IF(AND($E1057>0,$E1057-K$1019>0),IF($E1057-K$1019>1,L1008/($E1057-K$1019),L1008),0))","v":0},{"$f":"IF(AND($E1057>0,'C. Dimensions & Masterlists'!$F$17>1),M1008*'C. Dimensions & Masterlists'!$F$17/$E1057,IF(AND($E1057>0,$E1057-L$1019>0),IF($E1057-L$1019>1,M1008/($E1057-L$1019),M1008),0))","v":0},{"$f":"IF(AND($E1057>0,'C. Dimensions & Masterlists'!$F$17>1),N1008*'C. Dimensions & Masterlists'!$F$17/$E1057,IF(AND($E1057>0,$E1057-M$1019>0),IF($E1057-M$1019>1,N1008/($E1057-M$1019),N1008),0))","v":0},{"$f":"IF(AND($E1057>0,'C. Dimensions & Masterlists'!$F$17>1),O1008*'C. Dimensions & Masterlists'!$F$17/$E1057,IF(AND($E1057>0,$E1057-N$1019>0),IF($E1057-N$1019>1,O1008/($E1057-N$1019),O1008),0))","v":0},{"$f":"IF(AND($E1057>0,'C. Dimensions & Masterlists'!$F$17>1),P1008*'C. Dimensions & Masterlists'!$F$17/$E1057,IF(AND($E1057>0,$E1057-O$1019>0),IF($E1057-O$1019>1,P1008/($E1057-O$1019),P1008),0))","v":0},{"$f":"IF(AND($E1057>0,'C. Dimensions & Masterlists'!$F$17>1),Q1008*'C. Dimensions & Masterlists'!$F$17/$E1057,IF(AND($E1057>0,$E1057-P$1019>0),IF($E1057-P$1019>1,Q1008/($E1057-P$1019),Q1008),0))","v":0},{"$f":"IF(AND($E1057>0,'C. Dimensions & Masterlists'!$F$17>1),R1008*'C. Dimensions & Masterlists'!$F$17/$E1057,IF(AND($E1057>0,$E1057-Q$1019>0),IF($E1057-Q$1019>1,R1008/($E1057-Q$1019),R1008),0))","v":0},{"$f":"IF(AND($E1057>0,'C. Dimensions & Masterlists'!$F$17>1),S1008*'C. Dimensions & Masterlists'!$F$17/$E1057,IF(AND($E1057>0,$E1057-R$1019>0),IF($E1057-R$1019>1,S1008/($E1057-R$1019),S1008),0))","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,{"$f":"IF(AND($E1058>0,'C. Dimensions & Masterlists'!$F$17>1),K1009*'C. Dimensions & Masterlists'!$F$17/$E1058,IF(AND($E1058>0,$E1058-K$1019>0),IF($E1058-K$1019>1,K1009/($E1058-K$1019),K1009),0))","v":0},{"$f":"IF(AND($E1058>0,'C. Dimensions & Masterlists'!$F$17>1),L1009*'C. Dimensions & Masterlists'!$F$17/$E1058,IF(AND($E1058>0,$E1058-K$1019>0),IF($E1058-K$1019>1,L1009/($E1058-K$1019),L1009),0))","v":0},{"$f":"IF(AND($E1058>0,'C. Dimensions & Masterlists'!$F$17>1),M1009*'C. Dimensions & Masterlists'!$F$17/$E1058,IF(AND($E1058>0,$E1058-L$1019>0),IF($E1058-L$1019>1,M1009/($E1058-L$1019),M1009),0))","v":0},{"$f":"IF(AND($E1058>0,'C. Dimensions & Masterlists'!$F$17>1),N1009*'C. Dimensions & Masterlists'!$F$17/$E1058,IF(AND($E1058>0,$E1058-M$1019>0),IF($E1058-M$1019>1,N1009/($E1058-M$1019),N1009),0))","v":0},{"$f":"IF(AND($E1058>0,'C. Dimensions & Masterlists'!$F$17>1),O1009*'C. Dimensions & Masterlists'!$F$17/$E1058,IF(AND($E1058>0,$E1058-N$1019>0),IF($E1058-N$1019>1,O1009/($E1058-N$1019),O1009),0))","v":0},{"$f":"IF(AND($E1058>0,'C. Dimensions & Masterlists'!$F$17>1),P1009*'C. Dimensions & Masterlists'!$F$17/$E1058,IF(AND($E1058>0,$E1058-O$1019>0),IF($E1058-O$1019>1,P1009/($E1058-O$1019),P1009),0))","v":0},{"$f":"IF(AND($E1058>0,'C. Dimensions & Masterlists'!$F$17>1),Q1009*'C. Dimensions & Masterlists'!$F$17/$E1058,IF(AND($E1058>0,$E1058-P$1019>0),IF($E1058-P$1019>1,Q1009/($E1058-P$1019),Q1009),0))","v":0},{"$f":"IF(AND($E1058>0,'C. Dimensions & Masterlists'!$F$17>1),R1009*'C. Dimensions & Masterlists'!$F$17/$E1058,IF(AND($E1058>0,$E1058-Q$1019>0),IF($E1058-Q$1019>1,R1009/($E1058-Q$1019),R1009),0))","v":0},{"$f":"IF(AND($E1058>0,'C. Dimensions & Masterlists'!$F$17>1),S1009*'C. Dimensions & Masterlists'!$F$17/$E1058,IF(AND($E1058>0,$E1058-R$1019>0),IF($E1058-R$1019>1,S1009/($E1058-R$1019),S1009),0))","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,{"$f":"IF(AND($E1059>0,'C. Dimensions & Masterlists'!$F$17>1),K1010*'C. Dimensions & Masterlists'!$F$17/$E1059,IF(AND($E1059>0,$E1059-K$1019>0),IF($E1059-K$1019>1,K1010/($E1059-K$1019),K1010),0))","v":0},{"$f":"IF(AND($E1059>0,'C. Dimensions & Masterlists'!$F$17>1),L1010*'C. Dimensions & Masterlists'!$F$17/$E1059,IF(AND($E1059>0,$E1059-K$1019>0),IF($E1059-K$1019>1,L1010/($E1059-K$1019),L1010),0))","v":0},{"$f":"IF(AND($E1059>0,'C. Dimensions & Masterlists'!$F$17>1),M1010*'C. Dimensions & Masterlists'!$F$17/$E1059,IF(AND($E1059>0,$E1059-L$1019>0),IF($E1059-L$1019>1,M1010/($E1059-L$1019),M1010),0))","v":0},{"$f":"IF(AND($E1059>0,'C. Dimensions & Masterlists'!$F$17>1),N1010*'C. Dimensions & Masterlists'!$F$17/$E1059,IF(AND($E1059>0,$E1059-M$1019>0),IF($E1059-M$1019>1,N1010/($E1059-M$1019),N1010),0))","v":0},{"$f":"IF(AND($E1059>0,'C. Dimensions & Masterlists'!$F$17>1),O1010*'C. Dimensions & Masterlists'!$F$17/$E1059,IF(AND($E1059>0,$E1059-N$1019>0),IF($E1059-N$1019>1,O1010/($E1059-N$1019),O1010),0))","v":0},{"$f":"IF(AND($E1059>0,'C. Dimensions & Masterlists'!$F$17>1),P1010*'C. Dimensions & Masterlists'!$F$17/$E1059,IF(AND($E1059>0,$E1059-O$1019>0),IF($E1059-O$1019>1,P1010/($E1059-O$1019),P1010),0))","v":0},{"$f":"IF(AND($E1059>0,'C. Dimensions & Masterlists'!$F$17>1),Q1010*'C. Dimensions & Masterlists'!$F$17/$E1059,IF(AND($E1059>0,$E1059-P$1019>0),IF($E1059-P$1019>1,Q1010/($E1059-P$1019),Q1010),0))","v":0},{"$f":"IF(AND($E1059>0,'C. Dimensions & Masterlists'!$F$17>1),R1010*'C. Dimensions & Masterlists'!$F$17/$E1059,IF(AND($E1059>0,$E1059-Q$1019>0),IF($E1059-Q$1019>1,R1010/($E1059-Q$1019),R1010),0))","v":0},{"$f":"IF(AND($E1059>0,'C. Dimensions & Masterlists'!$F$17>1),S1010*'C. Dimensions & Masterlists'!$F$17/$E1059,IF(AND($E1059>0,$E1059-R$1019>0),IF($E1059-R$1019>1,S1010/($E1059-R$1019),S1010),0))","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,{"$f":"IF(AND($E1060>0,'C. Dimensions & Masterlists'!$F$17>1),K1011*'C. Dimensions & Masterlists'!$F$17/$E1060,IF(AND($E1060>0,$E1060-K$1019>0),IF($E1060-K$1019>1,K1011/($E1060-K$1019),K1011),0))","v":0},{"$f":"IF(AND($E1060>0,'C. Dimensions & Masterlists'!$F$17>1),L1011*'C. Dimensions & Masterlists'!$F$17/$E1060,IF(AND($E1060>0,$E1060-K$1019>0),IF($E1060-K$1019>1,L1011/($E1060-K$1019),L1011),0))","v":0},{"$f":"IF(AND($E1060>0,'C. Dimensions & Masterlists'!$F$17>1),M1011*'C. Dimensions & Masterlists'!$F$17/$E1060,IF(AND($E1060>0,$E1060-L$1019>0),IF($E1060-L$1019>1,M1011/($E1060-L$1019),M1011),0))","v":0},{"$f":"IF(AND($E1060>0,'C. Dimensions & Masterlists'!$F$17>1),N1011*'C. Dimensions & Masterlists'!$F$17/$E1060,IF(AND($E1060>0,$E1060-M$1019>0),IF($E1060-M$1019>1,N1011/($E1060-M$1019),N1011),0))","v":0},{"$f":"IF(AND($E1060>0,'C. Dimensions & Masterlists'!$F$17>1),O1011*'C. Dimensions & Masterlists'!$F$17/$E1060,IF(AND($E1060>0,$E1060-N$1019>0),IF($E1060-N$1019>1,O1011/($E1060-N$1019),O1011),0))","v":0},{"$f":"IF(AND($E1060>0,'C. Dimensions & Masterlists'!$F$17>1),P1011*'C. Dimensions & Masterlists'!$F$17/$E1060,IF(AND($E1060>0,$E1060-O$1019>0),IF($E1060-O$1019>1,P1011/($E1060-O$1019),P1011),0))","v":0},{"$f":"IF(AND($E1060>0,'C. Dimensions & Masterlists'!$F$17>1),Q1011*'C. Dimensions & Masterlists'!$F$17/$E1060,IF(AND($E1060>0,$E1060-P$1019>0),IF($E1060-P$1019>1,Q1011/($E1060-P$1019),Q1011),0))","v":0},{"$f":"IF(AND($E1060>0,'C. Dimensions & Masterlists'!$F$17>1),R1011*'C. Dimensions & Masterlists'!$F$17/$E1060,IF(AND($E1060>0,$E1060-Q$1019>0),IF($E1060-Q$1019>1,R1011/($E1060-Q$1019),R1011),0))","v":0},{"$f":"IF(AND($E1060>0,'C. Dimensions & Masterlists'!$F$17>1),S1011*'C. Dimensions & Masterlists'!$F$17/$E1060,IF(AND($E1060>0,$E1060-R$1019>0),IF($E1060-R$1019>1,S1011/($E1060-R$1019),S1011),0))","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,{"$f":"IF(AND($E1061>0,'C. Dimensions & Masterlists'!$F$17>1),K1012*'C. Dimensions & Masterlists'!$F$17/$E1061,IF(AND($E1061>0,$E1061-K$1019>0),IF($E1061-K$1019>1,K1012/($E1061-K$1019),K1012),0))","v":0},{"$f":"IF(AND($E1061>0,'C. Dimensions & Masterlists'!$F$17>1),L1012*'C. Dimensions & Masterlists'!$F$17/$E1061,IF(AND($E1061>0,$E1061-K$1019>0),IF($E1061-K$1019>1,L1012/($E1061-K$1019),L1012),0))","v":0},{"$f":"IF(AND($E1061>0,'C. Dimensions & Masterlists'!$F$17>1),M1012*'C. Dimensions & Masterlists'!$F$17/$E1061,IF(AND($E1061>0,$E1061-L$1019>0),IF($E1061-L$1019>1,M1012/($E1061-L$1019),M1012),0))","v":0},{"$f":"IF(AND($E1061>0,'C. Dimensions & Masterlists'!$F$17>1),N1012*'C. Dimensions & Masterlists'!$F$17/$E1061,IF(AND($E1061>0,$E1061-M$1019>0),IF($E1061-M$1019>1,N1012/($E1061-M$1019),N1012),0))","v":0},{"$f":"IF(AND($E1061>0,'C. Dimensions & Masterlists'!$F$17>1),O1012*'C. Dimensions & Masterlists'!$F$17/$E1061,IF(AND($E1061>0,$E1061-N$1019>0),IF($E1061-N$1019>1,O1012/($E1061-N$1019),O1012),0))","v":0},{"$f":"IF(AND($E1061>0,'C. Dimensions & Masterlists'!$F$17>1),P1012*'C. Dimensions & Masterlists'!$F$17/$E1061,IF(AND($E1061>0,$E1061-O$1019>0),IF($E1061-O$1019>1,P1012/($E1061-O$1019),P1012),0))","v":0},{"$f":"IF(AND($E1061>0,'C. Dimensions & Masterlists'!$F$17>1),Q1012*'C. Dimensions & Masterlists'!$F$17/$E1061,IF(AND($E1061>0,$E1061-P$1019>0),IF($E1061-P$1019>1,Q1012/($E1061-P$1019),Q1012),0))","v":0},{"$f":"IF(AND($E1061>0,'C. Dimensions & Masterlists'!$F$17>1),R1012*'C. Dimensions & Masterlists'!$F$17/$E1061,IF(AND($E1061>0,$E1061-Q$1019>0),IF($E1061-Q$1019>1,R1012/($E1061-Q$1019),R1012),0))","v":0},{"$f":"IF(AND($E1061>0,'C. Dimensions & Masterlists'!$F$17>1),S1012*'C. Dimensions & Masterlists'!$F$17/$E1061,IF(AND($E1061>0,$E1061-R$1019>0),IF($E1061-R$1019>1,S1012/($E1061-R$1019),S1012),0))","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,{"$f":"IF(AND($E1062>0,'C. Dimensions & Masterlists'!$F$17>1),K1013*'C. Dimensions & Masterlists'!$F$17/$E1062,IF(AND($E1062>0,$E1062-K$1019>0),IF($E1062-K$1019>1,K1013/($E1062-K$1019),K1013),0))","v":0},{"$f":"IF(AND($E1062>0,'C. Dimensions & Masterlists'!$F$17>1),L1013*'C. Dimensions & Masterlists'!$F$17/$E1062,IF(AND($E1062>0,$E1062-K$1019>0),IF($E1062-K$1019>1,L1013/($E1062-K$1019),L1013),0))","v":0},{"$f":"IF(AND($E1062>0,'C. Dimensions & Masterlists'!$F$17>1),M1013*'C. Dimensions & Masterlists'!$F$17/$E1062,IF(AND($E1062>0,$E1062-L$1019>0),IF($E1062-L$1019>1,M1013/($E1062-L$1019),M1013),0))","v":0},{"$f":"IF(AND($E1062>0,'C. Dimensions & Masterlists'!$F$17>1),N1013*'C. Dimensions & Masterlists'!$F$17/$E1062,IF(AND($E1062>0,$E1062-M$1019>0),IF($E1062-M$1019>1,N1013/($E1062-M$1019),N1013),0))","v":0},{"$f":"IF(AND($E1062>0,'C. Dimensions & Masterlists'!$F$17>1),O1013*'C. Dimensions & Masterlists'!$F$17/$E1062,IF(AND($E1062>0,$E1062-N$1019>0),IF($E1062-N$1019>1,O1013/($E1062-N$1019),O1013),0))","v":0},{"$f":"IF(AND($E1062>0,'C. Dimensions & Masterlists'!$F$17>1),P1013*'C. Dimensions & Masterlists'!$F$17/$E1062,IF(AND($E1062>0,$E1062-O$1019>0),IF($E1062-O$1019>1,P1013/($E1062-O$1019),P1013),0))","v":0},{"$f":"IF(AND($E1062>0,'C. Dimensions & Masterlists'!$F$17>1),Q1013*'C. Dimensions & Masterlists'!$F$17/$E1062,IF(AND($E1062>0,$E1062-P$1019>0),IF($E1062-P$1019>1,Q1013/($E1062-P$1019),Q1013),0))","v":0},{"$f":"IF(AND($E1062>0,'C. Dimensions & Masterlists'!$F$17>1),R1013*'C. Dimensions & Masterlists'!$F$17/$E1062,IF(AND($E1062>0,$E1062-Q$1019>0),IF($E1062-Q$1019>1,R1013/($E1062-Q$1019),R1013),0))","v":0},{"$f":"IF(AND($E1062>0,'C. Dimensions & Masterlists'!$F$17>1),S1013*'C. Dimensions & Masterlists'!$F$17/$E1062,IF(AND($E1062>0,$E1062-R$1019>0),IF($E1062-R$1019>1,S1013/($E1062-R$1019),S1013),0))","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,{"$f":"IF(AND($E1063>0,'C. Dimensions & Masterlists'!$F$17>1),K1014*'C. Dimensions & Masterlists'!$F$17/$E1063,IF(AND($E1063>0,$E1063-K$1019>0),IF($E1063-K$1019>1,K1014/($E1063-K$1019),K1014),0))","v":0},{"$f":"IF(AND($E1063>0,'C. Dimensions & Masterlists'!$F$17>1),L1014*'C. Dimensions & Masterlists'!$F$17/$E1063,IF(AND($E1063>0,$E1063-K$1019>0),IF($E1063-K$1019>1,L1014/($E1063-K$1019),L1014),0))","v":0},{"$f":"IF(AND($E1063>0,'C. Dimensions & Masterlists'!$F$17>1),M1014*'C. Dimensions & Masterlists'!$F$17/$E1063,IF(AND($E1063>0,$E1063-L$1019>0),IF($E1063-L$1019>1,M1014/($E1063-L$1019),M1014),0))","v":0},{"$f":"IF(AND($E1063>0,'C. Dimensions & Masterlists'!$F$17>1),N1014*'C. Dimensions & Masterlists'!$F$17/$E1063,IF(AND($E1063>0,$E1063-M$1019>0),IF($E1063-M$1019>1,N1014/($E1063-M$1019),N1014),0))","v":0},{"$f":"IF(AND($E1063>0,'C. Dimensions & Masterlists'!$F$17>1),O1014*'C. Dimensions & Masterlists'!$F$17/$E1063,IF(AND($E1063>0,$E1063-N$1019>0),IF($E1063-N$1019>1,O1014/($E1063-N$1019),O1014),0))","v":0},{"$f":"IF(AND($E1063>0,'C. Dimensions & Masterlists'!$F$17>1),P1014*'C. Dimensions & Masterlists'!$F$17/$E1063,IF(AND($E1063>0,$E1063-O$1019>0),IF($E1063-O$1019>1,P1014/($E1063-O$1019),P1014),0))","v":0},{"$f":"IF(AND($E1063>0,'C. Dimensions & Masterlists'!$F$17>1),Q1014*'C. Dimensions & Masterlists'!$F$17/$E1063,IF(AND($E1063>0,$E1063-P$1019>0),IF($E1063-P$1019>1,Q1014/($E1063-P$1019),Q1014),0))","v":0},{"$f":"IF(AND($E1063>0,'C. Dimensions & Masterlists'!$F$17>1),R1014*'C. Dimensions & Masterlists'!$F$17/$E1063,IF(AND($E1063>0,$E1063-Q$1019>0),IF($E1063-Q$1019>1,R1014/($E1063-Q$1019),R1014),0))","v":0},{"$f":"IF(AND($E1063>0,'C. Dimensions & Masterlists'!$F$17>1),S1014*'C. Dimensions & Masterlists'!$F$17/$E1063,IF(AND($E1063>0,$E1063-R$1019>0),IF($E1063-R$1019>1,S1014/($E1063-R$1019),S1014),0))","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,{"$f":"IF(AND($E1064>0,'C. Dimensions & Masterlists'!$F$17>1),K1015*'C. Dimensions & Masterlists'!$F$17/$E1064,IF(AND($E1064>0,$E1064-K$1019>0),IF($E1064-K$1019>1,K1015/($E1064-K$1019),K1015),0))","v":0},{"$f":"IF(AND($E1064>0,'C. Dimensions & Masterlists'!$F$17>1),L1015*'C. Dimensions & Masterlists'!$F$17/$E1064,IF(AND($E1064>0,$E1064-K$1019>0),IF($E1064-K$1019>1,L1015/($E1064-K$1019),L1015),0))","v":0},{"$f":"IF(AND($E1064>0,'C. Dimensions & Masterlists'!$F$17>1),M1015*'C. Dimensions & Masterlists'!$F$17/$E1064,IF(AND($E1064>0,$E1064-L$1019>0),IF($E1064-L$1019>1,M1015/($E1064-L$1019),M1015),0))","v":0},{"$f":"IF(AND($E1064>0,'C. Dimensions & Masterlists'!$F$17>1),N1015*'C. Dimensions & Masterlists'!$F$17/$E1064,IF(AND($E1064>0,$E1064-M$1019>0),IF($E1064-M$1019>1,N1015/($E1064-M$1019),N1015),0))","v":0},{"$f":"IF(AND($E1064>0,'C. Dimensions & Masterlists'!$F$17>1),O1015*'C. Dimensions & Masterlists'!$F$17/$E1064,IF(AND($E1064>0,$E1064-N$1019>0),IF($E1064-N$1019>1,O1015/($E1064-N$1019),O1015),0))","v":0},{"$f":"IF(AND($E1064>0,'C. Dimensions & Masterlists'!$F$17>1),P1015*'C. Dimensions & Masterlists'!$F$17/$E1064,IF(AND($E1064>0,$E1064-O$1019>0),IF($E1064-O$1019>1,P1015/($E1064-O$1019),P1015),0))","v":0},{"$f":"IF(AND($E1064>0,'C. Dimensions & Masterlists'!$F$17>1),Q1015*'C. Dimensions & Masterlists'!$F$17/$E1064,IF(AND($E1064>0,$E1064-P$1019>0),IF($E1064-P$1019>1,Q1015/($E1064-P$1019),Q1015),0))","v":0},{"$f":"IF(AND($E1064>0,'C. Dimensions & Masterlists'!$F$17>1),R1015*'C. Dimensions & Masterlists'!$F$17/$E1064,IF(AND($E1064>0,$E1064-Q$1019>0),IF($E1064-Q$1019>1,R1015/($E1064-Q$1019),R1015),0))","v":0},{"$f":"IF(AND($E1064>0,'C. Dimensions & Masterlists'!$F$17>1),S1015*'C. Dimensions & Masterlists'!$F$17/$E1064,IF(AND($E1064>0,$E1064-R$1019>0),IF($E1064-R$1019>1,S1015/($E1064-R$1019),S1015),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1045:K1064)","v":0},426.67872313985231,83.795605942376284,83.795520083214896,83.795444193224256,83.795375709868495,83.795312919901917,18.205238419608452,18.205238419608449,882.06645882765508]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,"Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,{"$f":"VLOOKUP(K1068,FYears,2,FALSE)","v":"2012/2013"},"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1071,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,{"$f":"K68","v":97.785234339728589},{"$f":"K1071-L1023","v":94.991370501450632},92.197506663172675,89.403642824894717,86.60977898661676,83.815915148338803,81.022051310060846,78.228187471782888,75.434323633504931,{"$f":"SUM(G1071:S1071)","v":779.48801087955098}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,57.821643558179296,{"$f":"K1072-L1024","v":54.930561380270333},{"$f":"IF((L1072-M1024-(M325/M$268))<0,0,L1072-M1024-(M325/M$268))","v":51.554190755576514},{"$f":"IF((M1072-N1024-(N325/N$268))<0,0,M1072-N1024-(N325/N$268))","v":48.292492006056932},45.120195426200581,42.020325669028985,38.980900136249154,36.196550126517074,33.412200116784994,408.32905917486386]
[null,null,"CA03","Other cables",null,null,null,null,null,null,43.614320993964718,41.433604944266484,{"$f":"IF((L1073-M1025-(M326/M$268))<0,0,L1073-M1025-(M326/M$268))","v":38.924050023215429},36.49034441655121,34.116682698661805,31.791866296118034,29.507941679079853,27.400231559145578,25.292521439211303,308.57156405021448]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,19.201865778562851,17.601710297015948,{"$f":"IF((L1074-M1026-(M327/M$268))<0,0,L1074-M1026-(M327/M$268))","v":15.878215064015871},14.193204942534082,12.539158612441765,10.910750926796325,9.3041778224738909,7.7534815187282424,6.2027852149825939,113.58535017755158]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,0.53788813568388061,0.49306412437689057,{"$f":"IF((L1075-M1027-(M328/M$268))<0,0,L1075-M1027-(M328/M$268))","v":0.44401732016476758},0.39479550837645561,0.34574844370555757,0.29714647008154715,0.24922584159161676,0.2076882013263473,0.16615056106107784,3.1357246063681412]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,9.8983965585539124E-2,9.0735301786744202E-2,{"$f":"IF((L1076-M1028-(M329/M$268))<0,0,L1076-M1028-(M329/M$268))","v":8.1931220802764285E-2},7.1736159245763223E-2,6.0749129480862696E-2,4.941929053331464E-2,3.8113754440009084E-2,3.1761462033340904E-2,2.5409169626672723E-2,0.54883945353501085]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,3.590331249279092,0,0,0,0,0,0,0,0,3.590331249279092]
[null,null,"CA08","Network Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,32.779868002927195,0,0,0,0,0,0,0,0,32.779868002927195]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,212.64217644936434,191.37795880442792,170.1137411594915,148.84952351455507,127.58530586961864,106.3210882246822,85.056870579745762,63.792652934809325,42.528435289872888,1148.2677528265676]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1071:K1090)","v":468.07231247327553},400.91900535359497,369.19365220643954,337.69573937221423,306.37761916672594,275.20651202557917,244.15928112364116,213.61055327434278,183.06182542504445,2798.2965004208581]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1093,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,{"$f":"K90","v":18.880387042039185},{"$f":"K1093-L1045","v":18.181113447889587},{"$f":"IF((L1093-M1045-(M346/M$268))<0,0,L1093-M1045-(M346/M$268))","v":17.479693374705437},{"$f":"IF((M1093-N1045-(N346/N$268))<0,0,M1093-N1045-(N346/N$268))","v":16.778684279941974},16.077997317761717,15.377572576855288,14.677367712751066,{"$f":"Q1093-R1045","v":13.978445440715301},{"$f":"R1093-S1045","v":13.279523168679535},{"$f":"SUM(G1093:S1093)","v":144.71078436133908}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,1.4321619150783716E-2,{"$f":"K1094-L1046","v":1.3748754384752367E-2},1.3175889618721019E-2,1.260302485268967E-2,1.2030160086658321E-2,1.1457295320626972E-2,1.0884430554595623E-2,1.0311565788564275E-2,9.7387010225329258E-3,0.10827144077992489]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,1.0288675618103149,0.97742418371979922,0.92598080562928353,0.87453742753876773,0.82309404944825193,0.77165067135773624,0.72020729326722044,0.66876391517670464,0.61732053708618895,7.4078464450342674]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,89.257070248404744,86.908199978709888,84.559329709015032,82.210459439320175,79.861589169625319,77.512718899930462,75.163848630235606,72.814978360540749,70.466108090845893,718.75430252662784]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,145.89832036970643,0,0,0,0,0,0,0,0,145.89832036970643]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,7.7892232132153199,7.3023967623893622,6.8155703115634045,6.3287438607374469,5.8419174099114892,5.3550909590855316,4.8682645082595739,4.3814380574336163,3.894611606607659,52.577256689203402]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,8.8676177455202829,0,0,0,0,0,0,0,0,{"$f":"SUM(G1099:S1099)","v":8.8676177455202829}]
[null,null,"CO08","Network Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G1100:S1100)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,188.11717908224938,0,0,0,0,0,0,0,0,{"$f":"SUM(G1101:S1101)","v":188.11717908224938}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,146.18603184195322,131.56742865775789,116.94882547356256,102.33022228936724,87.71161910517192,73.093015920976597,58.474412736781275,43.855809552585953,29.237206368390638,{"$f":"SUM(G1102:S1102)","v":789.40457194654732}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G1103:S1103)","v":0}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,393.54009720392395,327.95008100326993,{"$f":"L1104-M1056","v":262.36006480261597},{"$f":"M1104-N1056","v":196.77004860196197},{"$f":"N1104-O1056","v":131.18003240130798},{"$f":"O1104-P1056","v":65.590016200653992},{"$f":"P1104-Q1056","v":0},0,0,1377.3903402137337]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1093:K1112)","v":999.57911592797359},572.90039278812128,489.10264036671038,405.30529892372027,321.50827961331333,237.71152252418025,153.91498531184934,135.7097468922409,117.50450847263244,3433.2364908207419]
[]
[]
[null,"9.3.6",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1118","v":"Roll-Forward Capital Net Additions in Year 2013/2014"}]
[]
[null,null,"Y05",{"$f":"VLOOKUP(C1118,FYears,2,FALSE)","v":"2013/2014"}]
[]
[null,null,"Tax Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,{"$f":"VLOOKUP(L1121,FYears,2,FALSE)","v":"2013/2014"},"2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1124,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,0,{"$f":"L1221","v":98.763086683125877},95.941284206465141,93.119481729804406,90.29767925314367,87.475876776482934,84.654074299822199,81.832271823161463,{"$f":"SUM(G1124:S1124)","v":632.0837547720057}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,0,58.399859993761083,54.994578547288171,51.70255000392288,48.498624358845404,45.365906559408671,42.292466911267731,39.472969117183219,340.72695549167713]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,0,44.050464203904369,41.51910212235633,39.062627838027431,36.665310977168922,34.31600424463452,32.006787115381215,29.873001307689133,257.49329780916196]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,0,19.393884436348479,17.654387648532929,15.952254701767915,14.280005672891482,12.632325516813321,11.005390426717268,9.4331917943290868,100.35144019740048]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,0,0.54326701704071934,0.49377197271552642,0.44406353178773422,0.39447628153544667,0.34526216542624799,0.29663326198397194,0.25425708170054739,2.7717313121901936]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,0,9.9973805241394501E-2,9.1087237619426636E-2,8.0804640177299589E-2,6.9707830755309466E-2,5.8226318464501527E-2,4.6702391210749657E-2,4.0030621037785423E-2,0.48653284450646683]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,3.6262345617718825,0,0,0,0,0,0,3.6262345617718825]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,0,33.107666682956463,0,0,0,0,0,0,33.107666682956463]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,0,218.05604294532876,196.25043865079587,174.44483435626299,152.6392300617301,130.83362576719722,109.02802147266435,87.222417178131479,1068.4746104321107]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,0,{"$f":"L1237","v":0},0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1124:L1143)","v":0},476.04048032947912,406.94465038577346,374.80661680175064,342.84503443607036,311.0272273484274,279.33007587904746,248.12813892323268,2439.1222241037813]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1146,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,0,{"$f":"L1243","v":19.069190912459572},18.360778103333924,17.652772970353528,16.945086934356713,16.237660266160564,15.53045074476808,14.824521165460441,{"$f":"SUM(G1146:S1146)","v":118.62046109689281}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,0,1.4464835342291553E-2,1.3886241928599892E-2,1.3307648514908229E-2,1.2729055101216566E-2,1.2150461687524905E-2,1.1571868273833243E-2,1.099327486014158E-2,8.9103385708515961E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,0,1.039156237428418,0.98719842555699711,0.93524061368557621,0.88328280181415531,0.8313249899427344,0.7793671780713135,0.7274093661998926,6.1829796126990875]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,0,90.149640950888781,87.777281978496973,85.404923006105165,83.032564033713356,80.660205061321548,78.28784608892974,75.915487116537932,581.22794823599349]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,0,147.3573035734035,0,0,0,0,0,0,147.3573035734035]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,0,7.8671154453474736,7.3754207300132562,6.8837260146790387,6.3920312993448221,5.9003365840106046,5.4086418686763871,4.9169471533421705,44.744219095413747]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,8.956293922975485,0,0,0,0,0,0,{"$f":"SUM(G1152:S1152)","v":8.956293922975485}]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"SUM(G1153:S1153)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,0,189.99835087307187,0,0,0,0,0,0,{"$f":"SUM(G1154:S1154)","v":189.99835087307187}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,0,149.90792593268455,134.9171333394161,119.92634074614764,104.93554815287919,89.944755559610741,74.953962966342289,59.963170373073829,{"$f":"SUM(G1155:S1155)","v":734.54883707015426}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"SUM(G1156:S1156)","v":0}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,0,397.6538713759673,331.37822614663941,265.10258091731151,198.82693568798362,132.55129045865573,66.275645229327864,0,1391.7885498158855]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,0,{"$f":"L1259","v":0},0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1146:L1165)","v":0},1012.0133140595692,580.80992496538533,495.91889191679741,411.02817796519309,326.13772338138943,241.24748594438952,156.35852844947439,3223.5140466821986]
[]
[null,null,"Depreciation"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,null,0,{"$f":"L1169+1","v":1},{"$f":"M1169+1","v":2},3,4,5,6,7]
[null,null,null,null,null,null,null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,{"$f":"VLOOKUP(L1170,FYears,2,FALSE)","v":"2013/2014"},"2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1173,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,null,null,null,null,{"$f":"IF(AND($E1173>0,'C. Dimensions & Masterlists'!$F$16>1),L1124*'C. Dimensions & Masterlists'!$F$16/$E1173,IF(AND($E1173>0,$E1173-L$1169>0),IF($E1173-L$1169>1,L1124/($E1173-L$1169),L1124),0))","v":0},{"$f":"IF(AND($E1173>0,'C. Dimensions & Masterlists'!$F$16>1),M1124*'C. Dimensions & Masterlists'!$F$16/$E1173,IF(AND($E1173>0,$E1173-L$1169>0),IF($E1173-L$1169>1,M1124/($E1173-L$1169),M1124),0))","v":2.8218024766607392},{"$f":"IF(AND($E1173>0,'C. Dimensions & Masterlists'!$F$16>1),N1124*'C. Dimensions & Masterlists'!$F$16/$E1173,IF(AND($E1173>0,$E1173-M$1169>0),IF($E1173-M$1169>1,N1124/($E1173-M$1169),N1124),0))","v":2.8218024766607392},{"$f":"IF(AND($E1173>0,'C. Dimensions & Masterlists'!$F$16>1),O1124*'C. Dimensions & Masterlists'!$F$16/$E1173,IF(AND($E1173>0,$E1173-N$1169>0),IF($E1173-N$1169>1,O1124/($E1173-N$1169),O1124),0))","v":2.8218024766607397},{"$f":"IF(AND($E1173>0,'C. Dimensions & Masterlists'!$F$16>1),P1124*'C. Dimensions & Masterlists'!$F$16/$E1173,IF(AND($E1173>0,$E1173-O$1169>0),IF($E1173-O$1169>1,P1124/($E1173-O$1169),P1124),0))","v":2.8218024766607397},{"$f":"IF(AND($E1173>0,'C. Dimensions & Masterlists'!$F$16>1),Q1124*'C. Dimensions & Masterlists'!$F$16/$E1173,IF(AND($E1173>0,$E1173-P$1169>0),IF($E1173-P$1169>1,Q1124/($E1173-P$1169),Q1124),0))","v":2.8218024766607397},{"$f":"IF(AND($E1173>0,'C. Dimensions & Masterlists'!$F$16>1),R1124*'C. Dimensions & Masterlists'!$F$16/$E1173,IF(AND($E1173>0,$E1173-Q$1169>0),IF($E1173-Q$1169>1,R1124/($E1173-Q$1169),R1124),0))","v":2.8218024766607401},{"$f":"IF(AND($E1173>0,'C. Dimensions & Masterlists'!$F$16>1),S1124*'C. Dimensions & Masterlists'!$F$16/$E1173,IF(AND($E1173>0,$E1173-R$1169>0),IF($E1173-R$1169>1,S1124/($E1173-R$1169),S1124),0))","v":2.8218024766607401},{"$f":"SUM(G1173:S1173)","v":19.752617336625175}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,null,{"$f":"IF(AND($E1174>0,'C. Dimensions & Masterlists'!$F$16>1),L1125*'C. Dimensions & Masterlists'!$F$16/$E1174,IF(AND($E1174>0,$E1174-L$1169>0),IF($E1174-L$1169>1,L1125/($E1174-L$1169),L1125),0))","v":0},{"$f":"IF(AND($E1174>0,'C. Dimensions & Masterlists'!$F$16>1),M1125*'C. Dimensions & Masterlists'!$F$16/$E1174,IF(AND($E1174>0,$E1174-L$1169>0),IF($E1174-L$1169>1,M1125/($E1174-L$1169),M1125),0))","v":2.9199929996880543},{"$f":"IF(AND($E1174>0,'C. Dimensions & Masterlists'!$F$16>1),N1125*'C. Dimensions & Masterlists'!$F$16/$E1174,IF(AND($E1174>0,$E1174-M$1169>0),IF($E1174-M$1169>1,N1125/($E1174-M$1169),N1125),0))","v":2.8944515024888511},{"$f":"IF(AND($E1174>0,'C. Dimensions & Masterlists'!$F$16>1),O1125*'C. Dimensions & Masterlists'!$F$16/$E1174,IF(AND($E1174>0,$E1174-N$1169>0),IF($E1174-N$1169>1,O1125/($E1174-N$1169),O1125),0))","v":2.8723638891068268},{"$f":"IF(AND($E1174>0,'C. Dimensions & Masterlists'!$F$16>1),P1125*'C. Dimensions & Masterlists'!$F$16/$E1174,IF(AND($E1174>0,$E1174-O$1169>0),IF($E1174-O$1169>1,P1125/($E1174-O$1169),P1125),0))","v":2.8528602564026708},{"$f":"IF(AND($E1174>0,'C. Dimensions & Masterlists'!$F$16>1),Q1125*'C. Dimensions & Masterlists'!$F$16/$E1174,IF(AND($E1174>0,$E1174-P$1169>0),IF($E1174-P$1169>1,Q1125/($E1174-P$1169),Q1125),0))","v":2.835369159963042},{"$f":"IF(AND($E1174>0,'C. Dimensions & Masterlists'!$F$16>1),R1125*'C. Dimensions & Masterlists'!$F$16/$E1174,IF(AND($E1174>0,$E1174-Q$1169>0),IF($E1174-Q$1169>1,R1125/($E1174-Q$1169),R1125),0))","v":2.8194977940845152},{"$f":"IF(AND($E1174>0,'C. Dimensions & Masterlists'!$F$16>1),S1125*'C. Dimensions & Masterlists'!$F$16/$E1174,IF(AND($E1174>0,$E1174-R$1169>0),IF($E1174-R$1169>1,S1125/($E1174-R$1169),S1125),0))","v":2.8194977940845156},20.014033395818476]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,{"$f":"IF(AND($E1175>0,'C. Dimensions & Masterlists'!$F$16>1),L1126*'C. Dimensions & Masterlists'!$F$16/$E1175,IF(AND($E1175>0,$E1175-L$1169>0),IF($E1175-L$1169>1,L1126/($E1175-L$1169),L1126),0))","v":0},{"$f":"IF(AND($E1175>0,'C. Dimensions & Masterlists'!$F$16>1),M1126*'C. Dimensions & Masterlists'!$F$16/$E1175,IF(AND($E1175>0,$E1175-L$1169>0),IF($E1175-L$1169>1,M1126/($E1175-L$1169),M1126),0))","v":2.2025232101952184},{"$f":"IF(AND($E1175>0,'C. Dimensions & Masterlists'!$F$16>1),N1126*'C. Dimensions & Masterlists'!$F$16/$E1175,IF(AND($E1175>0,$E1175-M$1169>0),IF($E1175-M$1169>1,N1126/($E1175-M$1169),N1126),0))","v":2.1852159011766488},{"$f":"IF(AND($E1175>0,'C. Dimensions & Masterlists'!$F$16>1),O1126*'C. Dimensions & Masterlists'!$F$16/$E1175,IF(AND($E1175>0,$E1175-N$1169>0),IF($E1175-N$1169>1,O1126/($E1175-N$1169),O1126),0))","v":2.1701459910015242},{"$f":"IF(AND($E1175>0,'C. Dimensions & Masterlists'!$F$16>1),P1126*'C. Dimensions & Masterlists'!$F$16/$E1175,IF(AND($E1175>0,$E1175-O$1169>0),IF($E1175-O$1169>1,P1126/($E1175-O$1169),P1126),0))","v":2.1567829986569955},{"$f":"IF(AND($E1175>0,'C. Dimensions & Masterlists'!$F$16>1),Q1126*'C. Dimensions & Masterlists'!$F$16/$E1175,IF(AND($E1175>0,$E1175-P$1169>0),IF($E1175-P$1169>1,Q1126/($E1175-P$1169),Q1126),0))","v":2.1447502652896575},{"$f":"IF(AND($E1175>0,'C. Dimensions & Masterlists'!$F$16>1),R1126*'C. Dimensions & Masterlists'!$F$16/$E1175,IF(AND($E1175>0,$E1175-Q$1169>0),IF($E1175-Q$1169>1,R1126/($E1175-Q$1169),R1126),0))","v":2.1337858076920808},{"$f":"IF(AND($E1175>0,'C. Dimensions & Masterlists'!$F$16>1),S1126*'C. Dimensions & Masterlists'!$F$16/$E1175,IF(AND($E1175>0,$E1175-R$1169>0),IF($E1175-R$1169>1,S1126/($E1175-R$1169),S1126),0))","v":2.1337858076920808},15.126989981704206]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,{"$f":"IF(AND($E1176>0,'C. Dimensions & Masterlists'!$F$16>1),L1127*'C. Dimensions & Masterlists'!$F$16/$E1176,IF(AND($E1176>0,$E1176-L$1169>0),IF($E1176-L$1169>1,L1127/($E1176-L$1169),L1127),0))","v":0},{"$f":"IF(AND($E1176>0,'C. Dimensions & Masterlists'!$F$16>1),M1127*'C. Dimensions & Masterlists'!$F$16/$E1176,IF(AND($E1176>0,$E1176-L$1169>0),IF($E1176-L$1169>1,M1127/($E1176-L$1169),M1127),0))","v":1.6161570363623732},{"$f":"IF(AND($E1176>0,'C. Dimensions & Masterlists'!$F$16>1),N1127*'C. Dimensions & Masterlists'!$F$16/$E1176,IF(AND($E1176>0,$E1176-M$1169>0),IF($E1176-M$1169>1,N1127/($E1176-M$1169),N1127),0))","v":1.6049443316848118},{"$f":"IF(AND($E1176>0,'C. Dimensions & Masterlists'!$F$16>1),O1127*'C. Dimensions & Masterlists'!$F$16/$E1176,IF(AND($E1176>0,$E1176-N$1169>0),IF($E1176-N$1169>1,O1127/($E1176-N$1169),O1127),0))","v":1.5952254701767914},{"$f":"IF(AND($E1176>0,'C. Dimensions & Masterlists'!$F$16>1),P1127*'C. Dimensions & Masterlists'!$F$16/$E1176,IF(AND($E1176>0,$E1176-O$1169>0),IF($E1176-O$1169>1,P1127/($E1176-O$1169),P1127),0))","v":1.5866672969879425},{"$f":"IF(AND($E1176>0,'C. Dimensions & Masterlists'!$F$16>1),Q1127*'C. Dimensions & Masterlists'!$F$16/$E1176,IF(AND($E1176>0,$E1176-P$1169>0),IF($E1176-P$1169>1,Q1127/($E1176-P$1169),Q1127),0))","v":1.5790406896016651},{"$f":"IF(AND($E1176>0,'C. Dimensions & Masterlists'!$F$16>1),R1127*'C. Dimensions & Masterlists'!$F$16/$E1176,IF(AND($E1176>0,$E1176-Q$1169>0),IF($E1176-Q$1169>1,R1127/($E1176-Q$1169),R1127),0))","v":1.5721986323881811},{"$f":"IF(AND($E1176>0,'C. Dimensions & Masterlists'!$F$16>1),S1127*'C. Dimensions & Masterlists'!$F$16/$E1176,IF(AND($E1176>0,$E1176-R$1169>0),IF($E1176-R$1169>1,S1127/($E1176-R$1169),S1127),0))","v":1.5721986323881811},11.126432089589946]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,{"$f":"IF(AND($E1177>0,'C. Dimensions & Masterlists'!$F$16>1),L1128*'C. Dimensions & Masterlists'!$F$16/$E1177,IF(AND($E1177>0,$E1177-L$1169>0),IF($E1177-L$1169>1,L1128/($E1177-L$1169),L1128),0))","v":0},{"$f":"IF(AND($E1177>0,'C. Dimensions & Masterlists'!$F$16>1),M1128*'C. Dimensions & Masterlists'!$F$16/$E1177,IF(AND($E1177>0,$E1177-L$1169>0),IF($E1177-L$1169>1,M1128/($E1177-L$1169),M1128),0))","v":4.5272251420059945E-2},{"$f":"IF(AND($E1177>0,'C. Dimensions & Masterlists'!$F$16>1),N1128*'C. Dimensions & Masterlists'!$F$16/$E1177,IF(AND($E1177>0,$E1177-M$1169>0),IF($E1177-M$1169>1,N1128/($E1177-M$1169),N1128),0))","v":4.488836115595695E-2},{"$f":"IF(AND($E1177>0,'C. Dimensions & Masterlists'!$F$16>1),O1128*'C. Dimensions & Masterlists'!$F$16/$E1177,IF(AND($E1177>0,$E1177-N$1169>0),IF($E1177-N$1169>1,O1128/($E1177-N$1169),O1128),0))","v":4.4406353178773422E-2},{"$f":"IF(AND($E1177>0,'C. Dimensions & Masterlists'!$F$16>1),P1128*'C. Dimensions & Masterlists'!$F$16/$E1177,IF(AND($E1177>0,$E1177-O$1169>0),IF($E1177-O$1169>1,P1128/($E1177-O$1169),P1128),0))","v":4.3830697948382964E-2},{"$f":"IF(AND($E1177>0,'C. Dimensions & Masterlists'!$F$16>1),Q1128*'C. Dimensions & Masterlists'!$F$16/$E1177,IF(AND($E1177>0,$E1177-P$1169>0),IF($E1177-P$1169>1,Q1128/($E1177-P$1169),Q1128),0))","v":4.3157770678280999E-2},{"$f":"IF(AND($E1177>0,'C. Dimensions & Masterlists'!$F$16>1),R1128*'C. Dimensions & Masterlists'!$F$16/$E1177,IF(AND($E1177>0,$E1177-Q$1169>0),IF($E1177-Q$1169>1,R1128/($E1177-Q$1169),R1128),0))","v":4.2376180283424561E-2},{"$f":"IF(AND($E1177>0,'C. Dimensions & Masterlists'!$F$16>1),S1128*'C. Dimensions & Masterlists'!$F$16/$E1177,IF(AND($E1177>0,$E1177-R$1169>0),IF($E1177-R$1169>1,S1128/($E1177-R$1169),S1128),0))","v":4.2376180283424568E-2},0.3063077949483034]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,{"$f":"IF(AND($E1178>0,'C. Dimensions & Masterlists'!$F$16>1),L1129*'C. Dimensions & Masterlists'!$F$16/$E1178,IF(AND($E1178>0,$E1178-L$1169>0),IF($E1178-L$1169>1,L1129/($E1178-L$1169),L1129),0))","v":0},{"$f":"IF(AND($E1178>0,'C. Dimensions & Masterlists'!$F$16>1),M1129*'C. Dimensions & Masterlists'!$F$16/$E1178,IF(AND($E1178>0,$E1178-L$1169>0),IF($E1178-L$1169>1,M1129/($E1178-L$1169),M1129),0))","v":8.3311504367828745E-3},{"$f":"IF(AND($E1178>0,'C. Dimensions & Masterlists'!$F$16>1),N1129*'C. Dimensions & Masterlists'!$F$16/$E1178,IF(AND($E1178>0,$E1178-M$1169>0),IF($E1178-M$1169>1,N1129/($E1178-M$1169),N1129),0))","v":8.2806579654024215E-3},{"$f":"IF(AND($E1178>0,'C. Dimensions & Masterlists'!$F$16>1),O1129*'C. Dimensions & Masterlists'!$F$16/$E1178,IF(AND($E1178>0,$E1178-N$1169>0),IF($E1178-N$1169>1,O1129/($E1178-N$1169),O1129),0))","v":8.0804640177299589E-3},{"$f":"IF(AND($E1178>0,'C. Dimensions & Masterlists'!$F$16>1),P1129*'C. Dimensions & Masterlists'!$F$16/$E1178,IF(AND($E1178>0,$E1178-O$1169>0),IF($E1178-O$1169>1,P1129/($E1178-O$1169),P1129),0))","v":7.7453145283677182E-3},{"$f":"IF(AND($E1178>0,'C. Dimensions & Masterlists'!$F$16>1),Q1129*'C. Dimensions & Masterlists'!$F$16/$E1178,IF(AND($E1178>0,$E1178-P$1169>0),IF($E1178-P$1169>1,Q1129/($E1178-P$1169),Q1129),0))","v":7.2782898080626908E-3},{"$f":"IF(AND($E1178>0,'C. Dimensions & Masterlists'!$F$16>1),R1129*'C. Dimensions & Masterlists'!$F$16/$E1178,IF(AND($E1178>0,$E1178-Q$1169>0),IF($E1178-Q$1169>1,R1129/($E1178-Q$1169),R1129),0))","v":6.6717701729642363E-3},{"$f":"IF(AND($E1178>0,'C. Dimensions & Masterlists'!$F$16>1),S1129*'C. Dimensions & Masterlists'!$F$16/$E1178,IF(AND($E1178>0,$E1178-R$1169>0),IF($E1178-R$1169>1,S1129/($E1178-R$1169),S1129),0))","v":6.6717701729642372E-3},5.3059417102274145E-2]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,{"$f":"IF(AND($E1179>0,'C. Dimensions & Masterlists'!$F$16>1),L1130*'C. Dimensions & Masterlists'!$F$16/$E1179,IF(AND($E1179>0,$E1179-L$1169>0),IF($E1179-L$1169>1,L1130/($E1179-L$1169),L1130),0))","v":0},{"$f":"IF(AND($E1179>0,'C. Dimensions & Masterlists'!$F$16>1),M1130*'C. Dimensions & Masterlists'!$F$16/$E1179,IF(AND($E1179>0,$E1179-L$1169>0),IF($E1179-L$1169>1,M1130/($E1179-L$1169),M1130),0))","v":3.6262345617718825},{"$f":"IF(AND($E1179>0,'C. Dimensions & Masterlists'!$F$16>1),N1130*'C. Dimensions & Masterlists'!$F$16/$E1179,IF(AND($E1179>0,$E1179-M$1169>0),IF($E1179-M$1169>1,N1130/($E1179-M$1169),N1130),0))","v":0},{"$f":"IF(AND($E1179>0,'C. Dimensions & Masterlists'!$F$16>1),O1130*'C. Dimensions & Masterlists'!$F$16/$E1179,IF(AND($E1179>0,$E1179-N$1169>0),IF($E1179-N$1169>1,O1130/($E1179-N$1169),O1130),0))","v":0},{"$f":"IF(AND($E1179>0,'C. Dimensions & Masterlists'!$F$16>1),P1130*'C. Dimensions & Masterlists'!$F$16/$E1179,IF(AND($E1179>0,$E1179-O$1169>0),IF($E1179-O$1169>1,P1130/($E1179-O$1169),P1130),0))","v":0},{"$f":"IF(AND($E1179>0,'C. Dimensions & Masterlists'!$F$16>1),Q1130*'C. Dimensions & Masterlists'!$F$16/$E1179,IF(AND($E1179>0,$E1179-P$1169>0),IF($E1179-P$1169>1,Q1130/($E1179-P$1169),Q1130),0))","v":0},{"$f":"IF(AND($E1179>0,'C. Dimensions & Masterlists'!$F$16>1),R1130*'C. Dimensions & Masterlists'!$F$16/$E1179,IF(AND($E1179>0,$E1179-Q$1169>0),IF($E1179-Q$1169>1,R1130/($E1179-Q$1169),R1130),0))","v":0},{"$f":"IF(AND($E1179>0,'C. Dimensions & Masterlists'!$F$16>1),S1130*'C. Dimensions & Masterlists'!$F$16/$E1179,IF(AND($E1179>0,$E1179-R$1169>0),IF($E1179-R$1169>1,S1130/($E1179-R$1169),S1130),0))","v":0},3.6262345617718825]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,{"$f":"IF(AND($E1180>0,'C. Dimensions & Masterlists'!$F$16>1),L1131*'C. Dimensions & Masterlists'!$F$16/$E1180,IF(AND($E1180>0,$E1180-L$1169>0),IF($E1180-L$1169>1,L1131/($E1180-L$1169),L1131),0))","v":0},{"$f":"IF(AND($E1180>0,'C. Dimensions & Masterlists'!$F$16>1),M1131*'C. Dimensions & Masterlists'!$F$16/$E1180,IF(AND($E1180>0,$E1180-L$1169>0),IF($E1180-L$1169>1,M1131/($E1180-L$1169),M1131),0))","v":0},{"$f":"IF(AND($E1180>0,'C. Dimensions & Masterlists'!$F$16>1),N1131*'C. Dimensions & Masterlists'!$F$16/$E1180,IF(AND($E1180>0,$E1180-M$1169>0),IF($E1180-M$1169>1,N1131/($E1180-M$1169),N1131),0))","v":0},{"$f":"IF(AND($E1180>0,'C. Dimensions & Masterlists'!$F$16>1),O1131*'C. Dimensions & Masterlists'!$F$16/$E1180,IF(AND($E1180>0,$E1180-N$1169>0),IF($E1180-N$1169>1,O1131/($E1180-N$1169),O1131),0))","v":0},{"$f":"IF(AND($E1180>0,'C. Dimensions & Masterlists'!$F$16>1),P1131*'C. Dimensions & Masterlists'!$F$16/$E1180,IF(AND($E1180>0,$E1180-O$1169>0),IF($E1180-O$1169>1,P1131/($E1180-O$1169),P1131),0))","v":0},{"$f":"IF(AND($E1180>0,'C. Dimensions & Masterlists'!$F$16>1),Q1131*'C. Dimensions & Masterlists'!$F$16/$E1180,IF(AND($E1180>0,$E1180-P$1169>0),IF($E1180-P$1169>1,Q1131/($E1180-P$1169),Q1131),0))","v":0},{"$f":"IF(AND($E1180>0,'C. Dimensions & Masterlists'!$F$16>1),R1131*'C. Dimensions & Masterlists'!$F$16/$E1180,IF(AND($E1180>0,$E1180-Q$1169>0),IF($E1180-Q$1169>1,R1131/($E1180-Q$1169),R1131),0))","v":0},{"$f":"IF(AND($E1180>0,'C. Dimensions & Masterlists'!$F$16>1),S1131*'C. Dimensions & Masterlists'!$F$16/$E1180,IF(AND($E1180>0,$E1180-R$1169>0),IF($E1180-R$1169>1,S1131/($E1180-R$1169),S1131),0))","v":0},0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,{"$f":"IF(AND($E1181>0,'C. Dimensions & Masterlists'!$F$16>1),L1132*'C. Dimensions & Masterlists'!$F$16/$E1181,IF(AND($E1181>0,$E1181-L$1169>0),IF($E1181-L$1169>1,L1132/($E1181-L$1169),L1132),0))","v":0},{"$f":"IF(AND($E1181>0,'C. Dimensions & Masterlists'!$F$16>1),M1132*'C. Dimensions & Masterlists'!$F$16/$E1181,IF(AND($E1181>0,$E1181-L$1169>0),IF($E1181-L$1169>1,M1132/($E1181-L$1169),M1132),0))","v":33.107666682956463},{"$f":"IF(AND($E1181>0,'C. Dimensions & Masterlists'!$F$16>1),N1132*'C. Dimensions & Masterlists'!$F$16/$E1181,IF(AND($E1181>0,$E1181-M$1169>0),IF($E1181-M$1169>1,N1132/($E1181-M$1169),N1132),0))","v":0},{"$f":"IF(AND($E1181>0,'C. Dimensions & Masterlists'!$F$16>1),O1132*'C. Dimensions & Masterlists'!$F$16/$E1181,IF(AND($E1181>0,$E1181-N$1169>0),IF($E1181-N$1169>1,O1132/($E1181-N$1169),O1132),0))","v":0},{"$f":"IF(AND($E1181>0,'C. Dimensions & Masterlists'!$F$16>1),P1132*'C. Dimensions & Masterlists'!$F$16/$E1181,IF(AND($E1181>0,$E1181-O$1169>0),IF($E1181-O$1169>1,P1132/($E1181-O$1169),P1132),0))","v":0},{"$f":"IF(AND($E1181>0,'C. Dimensions & Masterlists'!$F$16>1),Q1132*'C. Dimensions & Masterlists'!$F$16/$E1181,IF(AND($E1181>0,$E1181-P$1169>0),IF($E1181-P$1169>1,Q1132/($E1181-P$1169),Q1132),0))","v":0},{"$f":"IF(AND($E1181>0,'C. Dimensions & Masterlists'!$F$16>1),R1132*'C. Dimensions & Masterlists'!$F$16/$E1181,IF(AND($E1181>0,$E1181-Q$1169>0),IF($E1181-Q$1169>1,R1132/($E1181-Q$1169),R1132),0))","v":0},{"$f":"IF(AND($E1181>0,'C. Dimensions & Masterlists'!$F$16>1),S1132*'C. Dimensions & Masterlists'!$F$16/$E1181,IF(AND($E1181>0,$E1181-R$1169>0),IF($E1181-R$1169>1,S1132/($E1181-R$1169),S1132),0))","v":0},33.107666682956463]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,{"$f":"IF(AND($E1182>0,'C. Dimensions & Masterlists'!$F$16>1),L1133*'C. Dimensions & Masterlists'!$F$16/$E1182,IF(AND($E1182>0,$E1182-L$1169>0),IF($E1182-L$1169>1,L1133/($E1182-L$1169),L1133),0))","v":0},{"$f":"IF(AND($E1182>0,'C. Dimensions & Masterlists'!$F$16>1),M1133*'C. Dimensions & Masterlists'!$F$16/$E1182,IF(AND($E1182>0,$E1182-L$1169>0),IF($E1182-L$1169>1,M1133/($E1182-L$1169),M1133),0))","v":21.805604294532877},{"$f":"IF(AND($E1182>0,'C. Dimensions & Masterlists'!$F$16>1),N1133*'C. Dimensions & Masterlists'!$F$16/$E1182,IF(AND($E1182>0,$E1182-M$1169>0),IF($E1182-M$1169>1,N1133/($E1182-M$1169),N1133),0))","v":21.805604294532873},{"$f":"IF(AND($E1182>0,'C. Dimensions & Masterlists'!$F$16>1),O1133*'C. Dimensions & Masterlists'!$F$16/$E1182,IF(AND($E1182>0,$E1182-N$1169>0),IF($E1182-N$1169>1,O1133/($E1182-N$1169),O1133),0))","v":21.805604294532873},{"$f":"IF(AND($E1182>0,'C. Dimensions & Masterlists'!$F$16>1),P1133*'C. Dimensions & Masterlists'!$F$16/$E1182,IF(AND($E1182>0,$E1182-O$1169>0),IF($E1182-O$1169>1,P1133/($E1182-O$1169),P1133),0))","v":21.805604294532873},{"$f":"IF(AND($E1182>0,'C. Dimensions & Masterlists'!$F$16>1),Q1133*'C. Dimensions & Masterlists'!$F$16/$E1182,IF(AND($E1182>0,$E1182-P$1169>0),IF($E1182-P$1169>1,Q1133/($E1182-P$1169),Q1133),0))","v":21.80560429453287},{"$f":"IF(AND($E1182>0,'C. Dimensions & Masterlists'!$F$16>1),R1133*'C. Dimensions & Masterlists'!$F$16/$E1182,IF(AND($E1182>0,$E1182-Q$1169>0),IF($E1182-Q$1169>1,R1133/($E1182-Q$1169),R1133),0))","v":21.80560429453287},{"$f":"IF(AND($E1182>0,'C. Dimensions & Masterlists'!$F$16>1),S1133*'C. Dimensions & Masterlists'!$F$16/$E1182,IF(AND($E1182>0,$E1182-R$1169>0),IF($E1182-R$1169>1,S1133/($E1182-R$1169),S1133),0))","v":21.80560429453287},152.63923006173013]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,{"$f":"IF(AND($E1183>0,'C. Dimensions & Masterlists'!$F$16>1),L1134*'C. Dimensions & Masterlists'!$F$16/$E1183,IF(AND($E1183>0,$E1183-L$1169>0),IF($E1183-L$1169>1,L1134/($E1183-L$1169),L1134),0))","v":0},{"$f":"IF(AND($E1183>0,'C. Dimensions & Masterlists'!$F$16>1),M1134*'C. Dimensions & Masterlists'!$F$16/$E1183,IF(AND($E1183>0,$E1183-L$1169>0),IF($E1183-L$1169>1,M1134/($E1183-L$1169),M1134),0))","v":0},{"$f":"IF(AND($E1183>0,'C. Dimensions & Masterlists'!$F$16>1),N1134*'C. Dimensions & Masterlists'!$F$16/$E1183,IF(AND($E1183>0,$E1183-M$1169>0),IF($E1183-M$1169>1,N1134/($E1183-M$1169),N1134),0))","v":0},{"$f":"IF(AND($E1183>0,'C. Dimensions & Masterlists'!$F$16>1),O1134*'C. Dimensions & Masterlists'!$F$16/$E1183,IF(AND($E1183>0,$E1183-N$1169>0),IF($E1183-N$1169>1,O1134/($E1183-N$1169),O1134),0))","v":0},{"$f":"IF(AND($E1183>0,'C. Dimensions & Masterlists'!$F$16>1),P1134*'C. Dimensions & Masterlists'!$F$16/$E1183,IF(AND($E1183>0,$E1183-O$1169>0),IF($E1183-O$1169>1,P1134/($E1183-O$1169),P1134),0))","v":0},{"$f":"IF(AND($E1183>0,'C. Dimensions & Masterlists'!$F$16>1),Q1134*'C. Dimensions & Masterlists'!$F$16/$E1183,IF(AND($E1183>0,$E1183-P$1169>0),IF($E1183-P$1169>1,Q1134/($E1183-P$1169),Q1134),0))","v":0},{"$f":"IF(AND($E1183>0,'C. Dimensions & Masterlists'!$F$16>1),R1134*'C. Dimensions & Masterlists'!$F$16/$E1183,IF(AND($E1183>0,$E1183-Q$1169>0),IF($E1183-Q$1169>1,R1134/($E1183-Q$1169),R1134),0))","v":0},{"$f":"IF(AND($E1183>0,'C. Dimensions & Masterlists'!$F$16>1),S1134*'C. Dimensions & Masterlists'!$F$16/$E1183,IF(AND($E1183>0,$E1183-R$1169>0),IF($E1183-R$1169>1,S1134/($E1183-R$1169),S1134),0))","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,{"$f":"IF(AND($E1184>0,'C. Dimensions & Masterlists'!$F$16>1),L1135*'C. Dimensions & Masterlists'!$F$16/$E1184,IF(AND($E1184>0,$E1184-L$1169>0),IF($E1184-L$1169>1,L1135/($E1184-L$1169),L1135),0))","v":0},{"$f":"IF(AND($E1184>0,'C. Dimensions & Masterlists'!$F$16>1),M1135*'C. Dimensions & Masterlists'!$F$16/$E1184,IF(AND($E1184>0,$E1184-L$1169>0),IF($E1184-L$1169>1,M1135/($E1184-L$1169),M1135),0))","v":0},{"$f":"IF(AND($E1184>0,'C. Dimensions & Masterlists'!$F$16>1),N1135*'C. Dimensions & Masterlists'!$F$16/$E1184,IF(AND($E1184>0,$E1184-M$1169>0),IF($E1184-M$1169>1,N1135/($E1184-M$1169),N1135),0))","v":0},{"$f":"IF(AND($E1184>0,'C. Dimensions & Masterlists'!$F$16>1),O1135*'C. Dimensions & Masterlists'!$F$16/$E1184,IF(AND($E1184>0,$E1184-N$1169>0),IF($E1184-N$1169>1,O1135/($E1184-N$1169),O1135),0))","v":0},{"$f":"IF(AND($E1184>0,'C. Dimensions & Masterlists'!$F$16>1),P1135*'C. Dimensions & Masterlists'!$F$16/$E1184,IF(AND($E1184>0,$E1184-O$1169>0),IF($E1184-O$1169>1,P1135/($E1184-O$1169),P1135),0))","v":0},{"$f":"IF(AND($E1184>0,'C. Dimensions & Masterlists'!$F$16>1),Q1135*'C. Dimensions & Masterlists'!$F$16/$E1184,IF(AND($E1184>0,$E1184-P$1169>0),IF($E1184-P$1169>1,Q1135/($E1184-P$1169),Q1135),0))","v":0},{"$f":"IF(AND($E1184>0,'C. Dimensions & Masterlists'!$F$16>1),R1135*'C. Dimensions & Masterlists'!$F$16/$E1184,IF(AND($E1184>0,$E1184-Q$1169>0),IF($E1184-Q$1169>1,R1135/($E1184-Q$1169),R1135),0))","v":0},{"$f":"IF(AND($E1184>0,'C. Dimensions & Masterlists'!$F$16>1),S1135*'C. Dimensions & Masterlists'!$F$16/$E1184,IF(AND($E1184>0,$E1184-R$1169>0),IF($E1184-R$1169>1,S1135/($E1184-R$1169),S1135),0))","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,{"$f":"IF(AND($E1185>0,'C. Dimensions & Masterlists'!$F$16>1),L1136*'C. Dimensions & Masterlists'!$F$16/$E1185,IF(AND($E1185>0,$E1185-L$1169>0),IF($E1185-L$1169>1,L1136/($E1185-L$1169),L1136),0))","v":0},{"$f":"IF(AND($E1185>0,'C. Dimensions & Masterlists'!$F$16>1),M1136*'C. Dimensions & Masterlists'!$F$16/$E1185,IF(AND($E1185>0,$E1185-L$1169>0),IF($E1185-L$1169>1,M1136/($E1185-L$1169),M1136),0))","v":0},{"$f":"IF(AND($E1185>0,'C. Dimensions & Masterlists'!$F$16>1),N1136*'C. Dimensions & Masterlists'!$F$16/$E1185,IF(AND($E1185>0,$E1185-M$1169>0),IF($E1185-M$1169>1,N1136/($E1185-M$1169),N1136),0))","v":0},{"$f":"IF(AND($E1185>0,'C. Dimensions & Masterlists'!$F$16>1),O1136*'C. Dimensions & Masterlists'!$F$16/$E1185,IF(AND($E1185>0,$E1185-N$1169>0),IF($E1185-N$1169>1,O1136/($E1185-N$1169),O1136),0))","v":0},{"$f":"IF(AND($E1185>0,'C. Dimensions & Masterlists'!$F$16>1),P1136*'C. Dimensions & Masterlists'!$F$16/$E1185,IF(AND($E1185>0,$E1185-O$1169>0),IF($E1185-O$1169>1,P1136/($E1185-O$1169),P1136),0))","v":0},{"$f":"IF(AND($E1185>0,'C. Dimensions & Masterlists'!$F$16>1),Q1136*'C. Dimensions & Masterlists'!$F$16/$E1185,IF(AND($E1185>0,$E1185-P$1169>0),IF($E1185-P$1169>1,Q1136/($E1185-P$1169),Q1136),0))","v":0},{"$f":"IF(AND($E1185>0,'C. Dimensions & Masterlists'!$F$16>1),R1136*'C. Dimensions & Masterlists'!$F$16/$E1185,IF(AND($E1185>0,$E1185-Q$1169>0),IF($E1185-Q$1169>1,R1136/($E1185-Q$1169),R1136),0))","v":0},{"$f":"IF(AND($E1185>0,'C. Dimensions & Masterlists'!$F$16>1),S1136*'C. Dimensions & Masterlists'!$F$16/$E1185,IF(AND($E1185>0,$E1185-R$1169>0),IF($E1185-R$1169>1,S1136/($E1185-R$1169),S1136),0))","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,{"$f":"IF(AND($E1186>0,'C. Dimensions & Masterlists'!$F$16>1),L1137*'C. Dimensions & Masterlists'!$F$16/$E1186,IF(AND($E1186>0,$E1186-L$1169>0),IF($E1186-L$1169>1,L1137/($E1186-L$1169),L1137),0))","v":0},{"$f":"IF(AND($E1186>0,'C. Dimensions & Masterlists'!$F$16>1),M1137*'C. Dimensions & Masterlists'!$F$16/$E1186,IF(AND($E1186>0,$E1186-L$1169>0),IF($E1186-L$1169>1,M1137/($E1186-L$1169),M1137),0))","v":0},{"$f":"IF(AND($E1186>0,'C. Dimensions & Masterlists'!$F$16>1),N1137*'C. Dimensions & Masterlists'!$F$16/$E1186,IF(AND($E1186>0,$E1186-M$1169>0),IF($E1186-M$1169>1,N1137/($E1186-M$1169),N1137),0))","v":0},{"$f":"IF(AND($E1186>0,'C. Dimensions & Masterlists'!$F$16>1),O1137*'C. Dimensions & Masterlists'!$F$16/$E1186,IF(AND($E1186>0,$E1186-N$1169>0),IF($E1186-N$1169>1,O1137/($E1186-N$1169),O1137),0))","v":0},{"$f":"IF(AND($E1186>0,'C. Dimensions & Masterlists'!$F$16>1),P1137*'C. Dimensions & Masterlists'!$F$16/$E1186,IF(AND($E1186>0,$E1186-O$1169>0),IF($E1186-O$1169>1,P1137/($E1186-O$1169),P1137),0))","v":0},{"$f":"IF(AND($E1186>0,'C. Dimensions & Masterlists'!$F$16>1),Q1137*'C. Dimensions & Masterlists'!$F$16/$E1186,IF(AND($E1186>0,$E1186-P$1169>0),IF($E1186-P$1169>1,Q1137/($E1186-P$1169),Q1137),0))","v":0},{"$f":"IF(AND($E1186>0,'C. Dimensions & Masterlists'!$F$16>1),R1137*'C. Dimensions & Masterlists'!$F$16/$E1186,IF(AND($E1186>0,$E1186-Q$1169>0),IF($E1186-Q$1169>1,R1137/($E1186-Q$1169),R1137),0))","v":0},{"$f":"IF(AND($E1186>0,'C. Dimensions & Masterlists'!$F$16>1),S1137*'C. Dimensions & Masterlists'!$F$16/$E1186,IF(AND($E1186>0,$E1186-R$1169>0),IF($E1186-R$1169>1,S1137/($E1186-R$1169),S1137),0))","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,{"$f":"IF(AND($E1187>0,'C. Dimensions & Masterlists'!$F$16>1),L1138*'C. Dimensions & Masterlists'!$F$16/$E1187,IF(AND($E1187>0,$E1187-L$1169>0),IF($E1187-L$1169>1,L1138/($E1187-L$1169),L1138),0))","v":0},{"$f":"IF(AND($E1187>0,'C. Dimensions & Masterlists'!$F$16>1),M1138*'C. Dimensions & Masterlists'!$F$16/$E1187,IF(AND($E1187>0,$E1187-L$1169>0),IF($E1187-L$1169>1,M1138/($E1187-L$1169),M1138),0))","v":0},{"$f":"IF(AND($E1187>0,'C. Dimensions & Masterlists'!$F$16>1),N1138*'C. Dimensions & Masterlists'!$F$16/$E1187,IF(AND($E1187>0,$E1187-M$1169>0),IF($E1187-M$1169>1,N1138/($E1187-M$1169),N1138),0))","v":0},{"$f":"IF(AND($E1187>0,'C. Dimensions & Masterlists'!$F$16>1),O1138*'C. Dimensions & Masterlists'!$F$16/$E1187,IF(AND($E1187>0,$E1187-N$1169>0),IF($E1187-N$1169>1,O1138/($E1187-N$1169),O1138),0))","v":0},{"$f":"IF(AND($E1187>0,'C. Dimensions & Masterlists'!$F$16>1),P1138*'C. Dimensions & Masterlists'!$F$16/$E1187,IF(AND($E1187>0,$E1187-O$1169>0),IF($E1187-O$1169>1,P1138/($E1187-O$1169),P1138),0))","v":0},{"$f":"IF(AND($E1187>0,'C. Dimensions & Masterlists'!$F$16>1),Q1138*'C. Dimensions & Masterlists'!$F$16/$E1187,IF(AND($E1187>0,$E1187-P$1169>0),IF($E1187-P$1169>1,Q1138/($E1187-P$1169),Q1138),0))","v":0},{"$f":"IF(AND($E1187>0,'C. Dimensions & Masterlists'!$F$16>1),R1138*'C. Dimensions & Masterlists'!$F$16/$E1187,IF(AND($E1187>0,$E1187-Q$1169>0),IF($E1187-Q$1169>1,R1138/($E1187-Q$1169),R1138),0))","v":0},{"$f":"IF(AND($E1187>0,'C. Dimensions & Masterlists'!$F$16>1),S1138*'C. Dimensions & Masterlists'!$F$16/$E1187,IF(AND($E1187>0,$E1187-R$1169>0),IF($E1187-R$1169>1,S1138/($E1187-R$1169),S1138),0))","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,{"$f":"IF(AND($E1188>0,'C. Dimensions & Masterlists'!$F$16>1),L1139*'C. Dimensions & Masterlists'!$F$16/$E1188,IF(AND($E1188>0,$E1188-L$1169>0),IF($E1188-L$1169>1,L1139/($E1188-L$1169),L1139),0))","v":0},{"$f":"IF(AND($E1188>0,'C. Dimensions & Masterlists'!$F$16>1),M1139*'C. Dimensions & Masterlists'!$F$16/$E1188,IF(AND($E1188>0,$E1188-L$1169>0),IF($E1188-L$1169>1,M1139/($E1188-L$1169),M1139),0))","v":0},{"$f":"IF(AND($E1188>0,'C. Dimensions & Masterlists'!$F$16>1),N1139*'C. Dimensions & Masterlists'!$F$16/$E1188,IF(AND($E1188>0,$E1188-M$1169>0),IF($E1188-M$1169>1,N1139/($E1188-M$1169),N1139),0))","v":0},{"$f":"IF(AND($E1188>0,'C. Dimensions & Masterlists'!$F$16>1),O1139*'C. Dimensions & Masterlists'!$F$16/$E1188,IF(AND($E1188>0,$E1188-N$1169>0),IF($E1188-N$1169>1,O1139/($E1188-N$1169),O1139),0))","v":0},{"$f":"IF(AND($E1188>0,'C. Dimensions & Masterlists'!$F$16>1),P1139*'C. Dimensions & Masterlists'!$F$16/$E1188,IF(AND($E1188>0,$E1188-O$1169>0),IF($E1188-O$1169>1,P1139/($E1188-O$1169),P1139),0))","v":0},{"$f":"IF(AND($E1188>0,'C. Dimensions & Masterlists'!$F$16>1),Q1139*'C. Dimensions & Masterlists'!$F$16/$E1188,IF(AND($E1188>0,$E1188-P$1169>0),IF($E1188-P$1169>1,Q1139/($E1188-P$1169),Q1139),0))","v":0},{"$f":"IF(AND($E1188>0,'C. Dimensions & Masterlists'!$F$16>1),R1139*'C. Dimensions & Masterlists'!$F$16/$E1188,IF(AND($E1188>0,$E1188-Q$1169>0),IF($E1188-Q$1169>1,R1139/($E1188-Q$1169),R1139),0))","v":0},{"$f":"IF(AND($E1188>0,'C. Dimensions & Masterlists'!$F$16>1),S1139*'C. Dimensions & Masterlists'!$F$16/$E1188,IF(AND($E1188>0,$E1188-R$1169>0),IF($E1188-R$1169>1,S1139/($E1188-R$1169),S1139),0))","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,{"$f":"IF(AND($E1189>0,'C. Dimensions & Masterlists'!$F$16>1),L1140*'C. Dimensions & Masterlists'!$F$16/$E1189,IF(AND($E1189>0,$E1189-L$1169>0),IF($E1189-L$1169>1,L1140/($E1189-L$1169),L1140),0))","v":0},{"$f":"IF(AND($E1189>0,'C. Dimensions & Masterlists'!$F$16>1),M1140*'C. Dimensions & Masterlists'!$F$16/$E1189,IF(AND($E1189>0,$E1189-L$1169>0),IF($E1189-L$1169>1,M1140/($E1189-L$1169),M1140),0))","v":0},{"$f":"IF(AND($E1189>0,'C. Dimensions & Masterlists'!$F$16>1),N1140*'C. Dimensions & Masterlists'!$F$16/$E1189,IF(AND($E1189>0,$E1189-M$1169>0),IF($E1189-M$1169>1,N1140/($E1189-M$1169),N1140),0))","v":0},{"$f":"IF(AND($E1189>0,'C. Dimensions & Masterlists'!$F$16>1),O1140*'C. Dimensions & Masterlists'!$F$16/$E1189,IF(AND($E1189>0,$E1189-N$1169>0),IF($E1189-N$1169>1,O1140/($E1189-N$1169),O1140),0))","v":0},{"$f":"IF(AND($E1189>0,'C. Dimensions & Masterlists'!$F$16>1),P1140*'C. Dimensions & Masterlists'!$F$16/$E1189,IF(AND($E1189>0,$E1189-O$1169>0),IF($E1189-O$1169>1,P1140/($E1189-O$1169),P1140),0))","v":0},{"$f":"IF(AND($E1189>0,'C. Dimensions & Masterlists'!$F$16>1),Q1140*'C. Dimensions & Masterlists'!$F$16/$E1189,IF(AND($E1189>0,$E1189-P$1169>0),IF($E1189-P$1169>1,Q1140/($E1189-P$1169),Q1140),0))","v":0},{"$f":"IF(AND($E1189>0,'C. Dimensions & Masterlists'!$F$16>1),R1140*'C. Dimensions & Masterlists'!$F$16/$E1189,IF(AND($E1189>0,$E1189-Q$1169>0),IF($E1189-Q$1169>1,R1140/($E1189-Q$1169),R1140),0))","v":0},{"$f":"IF(AND($E1189>0,'C. Dimensions & Masterlists'!$F$16>1),S1140*'C. Dimensions & Masterlists'!$F$16/$E1189,IF(AND($E1189>0,$E1189-R$1169>0),IF($E1189-R$1169>1,S1140/($E1189-R$1169),S1140),0))","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,{"$f":"IF(AND($E1190>0,'C. Dimensions & Masterlists'!$F$16>1),L1141*'C. Dimensions & Masterlists'!$F$16/$E1190,IF(AND($E1190>0,$E1190-L$1169>0),IF($E1190-L$1169>1,L1141/($E1190-L$1169),L1141),0))","v":0},{"$f":"IF(AND($E1190>0,'C. Dimensions & Masterlists'!$F$16>1),M1141*'C. Dimensions & Masterlists'!$F$16/$E1190,IF(AND($E1190>0,$E1190-L$1169>0),IF($E1190-L$1169>1,M1141/($E1190-L$1169),M1141),0))","v":0},{"$f":"IF(AND($E1190>0,'C. Dimensions & Masterlists'!$F$16>1),N1141*'C. Dimensions & Masterlists'!$F$16/$E1190,IF(AND($E1190>0,$E1190-M$1169>0),IF($E1190-M$1169>1,N1141/($E1190-M$1169),N1141),0))","v":0},{"$f":"IF(AND($E1190>0,'C. Dimensions & Masterlists'!$F$16>1),O1141*'C. Dimensions & Masterlists'!$F$16/$E1190,IF(AND($E1190>0,$E1190-N$1169>0),IF($E1190-N$1169>1,O1141/($E1190-N$1169),O1141),0))","v":0},{"$f":"IF(AND($E1190>0,'C. Dimensions & Masterlists'!$F$16>1),P1141*'C. Dimensions & Masterlists'!$F$16/$E1190,IF(AND($E1190>0,$E1190-O$1169>0),IF($E1190-O$1169>1,P1141/($E1190-O$1169),P1141),0))","v":0},{"$f":"IF(AND($E1190>0,'C. Dimensions & Masterlists'!$F$16>1),Q1141*'C. Dimensions & Masterlists'!$F$16/$E1190,IF(AND($E1190>0,$E1190-P$1169>0),IF($E1190-P$1169>1,Q1141/($E1190-P$1169),Q1141),0))","v":0},{"$f":"IF(AND($E1190>0,'C. Dimensions & Masterlists'!$F$16>1),R1141*'C. Dimensions & Masterlists'!$F$16/$E1190,IF(AND($E1190>0,$E1190-Q$1169>0),IF($E1190-Q$1169>1,R1141/($E1190-Q$1169),R1141),0))","v":0},{"$f":"IF(AND($E1190>0,'C. Dimensions & Masterlists'!$F$16>1),S1141*'C. Dimensions & Masterlists'!$F$16/$E1190,IF(AND($E1190>0,$E1190-R$1169>0),IF($E1190-R$1169>1,S1141/($E1190-R$1169),S1141),0))","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,{"$f":"IF(AND($E1191>0,'C. Dimensions & Masterlists'!$F$16>1),L1142*'C. Dimensions & Masterlists'!$F$16/$E1191,IF(AND($E1191>0,$E1191-L$1169>0),IF($E1191-L$1169>1,L1142/($E1191-L$1169),L1142),0))","v":0},{"$f":"IF(AND($E1191>0,'C. Dimensions & Masterlists'!$F$16>1),M1142*'C. Dimensions & Masterlists'!$F$16/$E1191,IF(AND($E1191>0,$E1191-L$1169>0),IF($E1191-L$1169>1,M1142/($E1191-L$1169),M1142),0))","v":0},{"$f":"IF(AND($E1191>0,'C. Dimensions & Masterlists'!$F$16>1),N1142*'C. Dimensions & Masterlists'!$F$16/$E1191,IF(AND($E1191>0,$E1191-M$1169>0),IF($E1191-M$1169>1,N1142/($E1191-M$1169),N1142),0))","v":0},{"$f":"IF(AND($E1191>0,'C. Dimensions & Masterlists'!$F$16>1),O1142*'C. Dimensions & Masterlists'!$F$16/$E1191,IF(AND($E1191>0,$E1191-N$1169>0),IF($E1191-N$1169>1,O1142/($E1191-N$1169),O1142),0))","v":0},{"$f":"IF(AND($E1191>0,'C. Dimensions & Masterlists'!$F$16>1),P1142*'C. Dimensions & Masterlists'!$F$16/$E1191,IF(AND($E1191>0,$E1191-O$1169>0),IF($E1191-O$1169>1,P1142/($E1191-O$1169),P1142),0))","v":0},{"$f":"IF(AND($E1191>0,'C. Dimensions & Masterlists'!$F$16>1),Q1142*'C. Dimensions & Masterlists'!$F$16/$E1191,IF(AND($E1191>0,$E1191-P$1169>0),IF($E1191-P$1169>1,Q1142/($E1191-P$1169),Q1142),0))","v":0},{"$f":"IF(AND($E1191>0,'C. Dimensions & Masterlists'!$F$16>1),R1142*'C. Dimensions & Masterlists'!$F$16/$E1191,IF(AND($E1191>0,$E1191-Q$1169>0),IF($E1191-Q$1169>1,R1142/($E1191-Q$1169),R1142),0))","v":0},{"$f":"IF(AND($E1191>0,'C. Dimensions & Masterlists'!$F$16>1),S1142*'C. Dimensions & Masterlists'!$F$16/$E1191,IF(AND($E1191>0,$E1191-R$1169>0),IF($E1191-R$1169>1,S1142/($E1191-R$1169),S1142),0))","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,{"$f":"IF(AND($E1192>0,'C. Dimensions & Masterlists'!$F$16>1),L1143*'C. Dimensions & Masterlists'!$F$16/$E1192,IF(AND($E1192>0,$E1192-L$1169>0),IF($E1192-L$1169>1,L1143/($E1192-L$1169),L1143),0))","v":0},{"$f":"IF(AND($E1192>0,'C. Dimensions & Masterlists'!$F$16>1),M1143*'C. Dimensions & Masterlists'!$F$16/$E1192,IF(AND($E1192>0,$E1192-L$1169>0),IF($E1192-L$1169>1,M1143/($E1192-L$1169),M1143),0))","v":0},{"$f":"IF(AND($E1192>0,'C. Dimensions & Masterlists'!$F$16>1),N1143*'C. Dimensions & Masterlists'!$F$16/$E1192,IF(AND($E1192>0,$E1192-M$1169>0),IF($E1192-M$1169>1,N1143/($E1192-M$1169),N1143),0))","v":0},{"$f":"IF(AND($E1192>0,'C. Dimensions & Masterlists'!$F$16>1),O1143*'C. Dimensions & Masterlists'!$F$16/$E1192,IF(AND($E1192>0,$E1192-N$1169>0),IF($E1192-N$1169>1,O1143/($E1192-N$1169),O1143),0))","v":0},{"$f":"IF(AND($E1192>0,'C. Dimensions & Masterlists'!$F$16>1),P1143*'C. Dimensions & Masterlists'!$F$16/$E1192,IF(AND($E1192>0,$E1192-O$1169>0),IF($E1192-O$1169>1,P1143/($E1192-O$1169),P1143),0))","v":0},{"$f":"IF(AND($E1192>0,'C. Dimensions & Masterlists'!$F$16>1),Q1143*'C. Dimensions & Masterlists'!$F$16/$E1192,IF(AND($E1192>0,$E1192-P$1169>0),IF($E1192-P$1169>1,Q1143/($E1192-P$1169),Q1143),0))","v":0},{"$f":"IF(AND($E1192>0,'C. Dimensions & Masterlists'!$F$16>1),R1143*'C. Dimensions & Masterlists'!$F$16/$E1192,IF(AND($E1192>0,$E1192-Q$1169>0),IF($E1192-Q$1169>1,R1143/($E1192-Q$1169),R1143),0))","v":0},{"$f":"IF(AND($E1192>0,'C. Dimensions & Masterlists'!$F$16>1),S1143*'C. Dimensions & Masterlists'!$F$16/$E1192,IF(AND($E1192>0,$E1192-R$1169>0),IF($E1192-R$1169>1,S1143/($E1192-R$1169),S1143),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1173:L1192)","v":0},68.15358466402445,31.365187525665284,31.317628938675259,31.275293335717972,31.237002946534318,31.201936955814773,31.201936955814777,255.75257132224687]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1195,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,null,null,{"$f":"IF(AND($E1195>0,'C. Dimensions & Masterlists'!$F$17>1),L1146*'C. Dimensions & Masterlists'!$F$17/$E1195,IF(AND($E1195>0,$E1195-L$1169>0),IF($E1195-L$1169>1,L1146/($E1195-L$1169),L1146),0))","v":0},{"$f":"IF(AND($E1195>0,'C. Dimensions & Masterlists'!$F$17>1),M1146*'C. Dimensions & Masterlists'!$F$17/$E1195,IF(AND($E1195>0,$E1195-L$1169>0),IF($E1195-L$1169>1,M1146/($E1195-L$1169),M1146),0))","v":0.7062663300910953},{"$f":"IF(AND($E1195>0,'C. Dimensions & Masterlists'!$F$17>1),N1146*'C. Dimensions & Masterlists'!$F$17/$E1195,IF(AND($E1195>0,$E1195-M$1169>0),IF($E1195-M$1169>1,N1146/($E1195-M$1169),N1146),0))","v":0.70618377320515091},{"$f":"IF(AND($E1195>0,'C. Dimensions & Masterlists'!$F$17>1),O1146*'C. Dimensions & Masterlists'!$F$17/$E1195,IF(AND($E1195>0,$E1195-N$1169>0),IF($E1195-N$1169>1,O1146/($E1195-N$1169),O1146),0))","v":0.70611091881414112},{"$f":"IF(AND($E1195>0,'C. Dimensions & Masterlists'!$F$17>1),P1146*'C. Dimensions & Masterlists'!$F$17/$E1195,IF(AND($E1195>0,$E1195-O$1169>0),IF($E1195-O$1169>1,P1146/($E1195-O$1169),P1146),0))","v":0.70604528893152974},{"$f":"IF(AND($E1195>0,'C. Dimensions & Masterlists'!$F$17>1),Q1146*'C. Dimensions & Masterlists'!$F$17/$E1195,IF(AND($E1195>0,$E1195-P$1169>0),IF($E1195-P$1169>1,Q1146/($E1195-P$1169),Q1146),0))","v":0.7059852289635028},{"$f":"IF(AND($E1195>0,'C. Dimensions & Masterlists'!$F$17>1),R1146*'C. Dimensions & Masterlists'!$F$17/$E1195,IF(AND($E1195>0,$E1195-Q$1169>0),IF($E1195-Q$1169>1,R1146/($E1195-Q$1169),R1146),0))","v":0.70592957930764},{"$f":"IF(AND($E1195>0,'C. Dimensions & Masterlists'!$F$17>1),S1146*'C. Dimensions & Masterlists'!$F$17/$E1195,IF(AND($E1195>0,$E1195-R$1169>0),IF($E1195-R$1169>1,S1146/($E1195-R$1169),S1146),0))","v":0.70592957930764},{"$f":"SUM(G1195:S1195)","v":4.9424506986207009}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,{"$f":"IF(AND($E1196>0,'C. Dimensions & Masterlists'!$F$17>1),L1147*'C. Dimensions & Masterlists'!$F$17/$E1196,IF(AND($E1196>0,$E1196-L$1169>0),IF($E1196-L$1169>1,L1147/($E1196-L$1169),L1147),0))","v":0},{"$f":"IF(AND($E1196>0,'C. Dimensions & Masterlists'!$F$17>1),M1147*'C. Dimensions & Masterlists'!$F$17/$E1196,IF(AND($E1196>0,$E1196-L$1169>0),IF($E1196-L$1169>1,M1147/($E1196-L$1169),M1147),0))","v":5.7859341369166217E-4},{"$f":"IF(AND($E1196>0,'C. Dimensions & Masterlists'!$F$17>1),N1147*'C. Dimensions & Masterlists'!$F$17/$E1196,IF(AND($E1196>0,$E1196-M$1169>0),IF($E1196-M$1169>1,N1147/($E1196-M$1169),N1147),0))","v":5.7859341369166217E-4},{"$f":"IF(AND($E1196>0,'C. Dimensions & Masterlists'!$F$17>1),O1147*'C. Dimensions & Masterlists'!$F$17/$E1196,IF(AND($E1196>0,$E1196-N$1169>0),IF($E1196-N$1169>1,O1147/($E1196-N$1169),O1147),0))","v":5.7859341369166217E-4},{"$f":"IF(AND($E1196>0,'C. Dimensions & Masterlists'!$F$17>1),P1147*'C. Dimensions & Masterlists'!$F$17/$E1196,IF(AND($E1196>0,$E1196-O$1169>0),IF($E1196-O$1169>1,P1147/($E1196-O$1169),P1147),0))","v":5.7859341369166206E-4},{"$f":"IF(AND($E1196>0,'C. Dimensions & Masterlists'!$F$17>1),Q1147*'C. Dimensions & Masterlists'!$F$17/$E1196,IF(AND($E1196>0,$E1196-P$1169>0),IF($E1196-P$1169>1,Q1147/($E1196-P$1169),Q1147),0))","v":5.7859341369166217E-4},{"$f":"IF(AND($E1196>0,'C. Dimensions & Masterlists'!$F$17>1),R1147*'C. Dimensions & Masterlists'!$F$17/$E1196,IF(AND($E1196>0,$E1196-Q$1169>0),IF($E1196-Q$1169>1,R1147/($E1196-Q$1169),R1147),0))","v":5.7859341369166217E-4},{"$f":"IF(AND($E1196>0,'C. Dimensions & Masterlists'!$F$17>1),S1147*'C. Dimensions & Masterlists'!$F$17/$E1196,IF(AND($E1196>0,$E1196-R$1169>0),IF($E1196-R$1169>1,S1147/($E1196-R$1169),S1147),0))","v":5.7859341369166217E-4},4.0501538958416352E-3]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,{"$f":"IF(AND($E1197>0,'C. Dimensions & Masterlists'!$F$17>1),L1148*'C. Dimensions & Masterlists'!$F$17/$E1197,IF(AND($E1197>0,$E1197-L$1169>0),IF($E1197-L$1169>1,L1148/($E1197-L$1169),L1148),0))","v":0},{"$f":"IF(AND($E1197>0,'C. Dimensions & Masterlists'!$F$17>1),M1148*'C. Dimensions & Masterlists'!$F$17/$E1197,IF(AND($E1197>0,$E1197-L$1169>0),IF($E1197-L$1169>1,M1148/($E1197-L$1169),M1148),0))","v":5.19578118714209E-2},{"$f":"IF(AND($E1197>0,'C. Dimensions & Masterlists'!$F$17>1),N1148*'C. Dimensions & Masterlists'!$F$17/$E1197,IF(AND($E1197>0,$E1197-M$1169>0),IF($E1197-M$1169>1,N1148/($E1197-M$1169),N1148),0))","v":5.19578118714209E-2},{"$f":"IF(AND($E1197>0,'C. Dimensions & Masterlists'!$F$17>1),O1148*'C. Dimensions & Masterlists'!$F$17/$E1197,IF(AND($E1197>0,$E1197-N$1169>0),IF($E1197-N$1169>1,O1148/($E1197-N$1169),O1148),0))","v":5.19578118714209E-2},{"$f":"IF(AND($E1197>0,'C. Dimensions & Masterlists'!$F$17>1),P1148*'C. Dimensions & Masterlists'!$F$17/$E1197,IF(AND($E1197>0,$E1197-O$1169>0),IF($E1197-O$1169>1,P1148/($E1197-O$1169),P1148),0))","v":5.19578118714209E-2},{"$f":"IF(AND($E1197>0,'C. Dimensions & Masterlists'!$F$17>1),Q1148*'C. Dimensions & Masterlists'!$F$17/$E1197,IF(AND($E1197>0,$E1197-P$1169>0),IF($E1197-P$1169>1,Q1148/($E1197-P$1169),Q1148),0))","v":5.19578118714209E-2},{"$f":"IF(AND($E1197>0,'C. Dimensions & Masterlists'!$F$17>1),R1148*'C. Dimensions & Masterlists'!$F$17/$E1197,IF(AND($E1197>0,$E1197-Q$1169>0),IF($E1197-Q$1169>1,R1148/($E1197-Q$1169),R1148),0))","v":5.19578118714209E-2},{"$f":"IF(AND($E1197>0,'C. Dimensions & Masterlists'!$F$17>1),S1148*'C. Dimensions & Masterlists'!$F$17/$E1197,IF(AND($E1197>0,$E1197-R$1169>0),IF($E1197-R$1169>1,S1148/($E1197-R$1169),S1148),0))","v":5.19578118714209E-2},0.3637046830999463]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,{"$f":"IF(AND($E1198>0,'C. Dimensions & Masterlists'!$F$17>1),L1149*'C. Dimensions & Masterlists'!$F$17/$E1198,IF(AND($E1198>0,$E1198-L$1169>0),IF($E1198-L$1169>1,L1149/($E1198-L$1169),L1149),0))","v":0},{"$f":"IF(AND($E1198>0,'C. Dimensions & Masterlists'!$F$17>1),M1149*'C. Dimensions & Masterlists'!$F$17/$E1198,IF(AND($E1198>0,$E1198-L$1169>0),IF($E1198-L$1169>1,M1149/($E1198-L$1169),M1149),0))","v":2.3723589723918099},{"$f":"IF(AND($E1198>0,'C. Dimensions & Masterlists'!$F$17>1),N1149*'C. Dimensions & Masterlists'!$F$17/$E1198,IF(AND($E1198>0,$E1198-M$1169>0),IF($E1198-M$1169>1,N1149/($E1198-M$1169),N1149),0))","v":2.3723589723918099},{"$f":"IF(AND($E1198>0,'C. Dimensions & Masterlists'!$F$17>1),O1149*'C. Dimensions & Masterlists'!$F$17/$E1198,IF(AND($E1198>0,$E1198-N$1169>0),IF($E1198-N$1169>1,O1149/($E1198-N$1169),O1149),0))","v":2.3723589723918099},{"$f":"IF(AND($E1198>0,'C. Dimensions & Masterlists'!$F$17>1),P1149*'C. Dimensions & Masterlists'!$F$17/$E1198,IF(AND($E1198>0,$E1198-O$1169>0),IF($E1198-O$1169>1,P1149/($E1198-O$1169),P1149),0))","v":2.3723589723918104},{"$f":"IF(AND($E1198>0,'C. Dimensions & Masterlists'!$F$17>1),Q1149*'C. Dimensions & Masterlists'!$F$17/$E1198,IF(AND($E1198>0,$E1198-P$1169>0),IF($E1198-P$1169>1,Q1149/($E1198-P$1169),Q1149),0))","v":2.3723589723918104},{"$f":"IF(AND($E1198>0,'C. Dimensions & Masterlists'!$F$17>1),R1149*'C. Dimensions & Masterlists'!$F$17/$E1198,IF(AND($E1198>0,$E1198-Q$1169>0),IF($E1198-Q$1169>1,R1149/($E1198-Q$1169),R1149),0))","v":2.3723589723918104},{"$f":"IF(AND($E1198>0,'C. Dimensions & Masterlists'!$F$17>1),S1149*'C. Dimensions & Masterlists'!$F$17/$E1198,IF(AND($E1198>0,$E1198-R$1169>0),IF($E1198-R$1169>1,S1149/($E1198-R$1169),S1149),0))","v":2.3723589723918104},16.606512806742671]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,{"$f":"IF(AND($E1199>0,'C. Dimensions & Masterlists'!$F$17>1),L1150*'C. Dimensions & Masterlists'!$F$17/$E1199,IF(AND($E1199>0,$E1199-L$1169>0),IF($E1199-L$1169>1,L1150/($E1199-L$1169),L1150),0))","v":0},{"$f":"IF(AND($E1199>0,'C. Dimensions & Masterlists'!$F$17>1),M1150*'C. Dimensions & Masterlists'!$F$17/$E1199,IF(AND($E1199>0,$E1199-L$1169>0),IF($E1199-L$1169>1,M1150/($E1199-L$1169),M1150),0))","v":147.3573035734035},{"$f":"IF(AND($E1199>0,'C. Dimensions & Masterlists'!$F$17>1),N1150*'C. Dimensions & Masterlists'!$F$17/$E1199,IF(AND($E1199>0,$E1199-M$1169>0),IF($E1199-M$1169>1,N1150/($E1199-M$1169),N1150),0))","v":0},{"$f":"IF(AND($E1199>0,'C. Dimensions & Masterlists'!$F$17>1),O1150*'C. Dimensions & Masterlists'!$F$17/$E1199,IF(AND($E1199>0,$E1199-N$1169>0),IF($E1199-N$1169>1,O1150/($E1199-N$1169),O1150),0))","v":0},{"$f":"IF(AND($E1199>0,'C. Dimensions & Masterlists'!$F$17>1),P1150*'C. Dimensions & Masterlists'!$F$17/$E1199,IF(AND($E1199>0,$E1199-O$1169>0),IF($E1199-O$1169>1,P1150/($E1199-O$1169),P1150),0))","v":0},{"$f":"IF(AND($E1199>0,'C. Dimensions & Masterlists'!$F$17>1),Q1150*'C. Dimensions & Masterlists'!$F$17/$E1199,IF(AND($E1199>0,$E1199-P$1169>0),IF($E1199-P$1169>1,Q1150/($E1199-P$1169),Q1150),0))","v":0},{"$f":"IF(AND($E1199>0,'C. Dimensions & Masterlists'!$F$17>1),R1150*'C. Dimensions & Masterlists'!$F$17/$E1199,IF(AND($E1199>0,$E1199-Q$1169>0),IF($E1199-Q$1169>1,R1150/($E1199-Q$1169),R1150),0))","v":0},{"$f":"IF(AND($E1199>0,'C. Dimensions & Masterlists'!$F$17>1),S1150*'C. Dimensions & Masterlists'!$F$17/$E1199,IF(AND($E1199>0,$E1199-R$1169>0),IF($E1199-R$1169>1,S1150/($E1199-R$1169),S1150),0))","v":0},147.3573035734035]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,{"$f":"IF(AND($E1200>0,'C. Dimensions & Masterlists'!$F$17>1),L1151*'C. Dimensions & Masterlists'!$F$17/$E1200,IF(AND($E1200>0,$E1200-L$1169>0),IF($E1200-L$1169>1,L1151/($E1200-L$1169),L1151),0))","v":0},{"$f":"IF(AND($E1200>0,'C. Dimensions & Masterlists'!$F$17>1),M1151*'C. Dimensions & Masterlists'!$F$17/$E1200,IF(AND($E1200>0,$E1200-L$1169>0),IF($E1200-L$1169>1,M1151/($E1200-L$1169),M1151),0))","v":0.4916947153342171},{"$f":"IF(AND($E1200>0,'C. Dimensions & Masterlists'!$F$17>1),N1151*'C. Dimensions & Masterlists'!$F$17/$E1200,IF(AND($E1200>0,$E1200-M$1169>0),IF($E1200-M$1169>1,N1151/($E1200-M$1169),N1151),0))","v":0.4916947153342171},{"$f":"IF(AND($E1200>0,'C. Dimensions & Masterlists'!$F$17>1),O1151*'C. Dimensions & Masterlists'!$F$17/$E1200,IF(AND($E1200>0,$E1200-N$1169>0),IF($E1200-N$1169>1,O1151/($E1200-N$1169),O1151),0))","v":0.49169471533421705},{"$f":"IF(AND($E1200>0,'C. Dimensions & Masterlists'!$F$17>1),P1151*'C. Dimensions & Masterlists'!$F$17/$E1200,IF(AND($E1200>0,$E1200-O$1169>0),IF($E1200-O$1169>1,P1151/($E1200-O$1169),P1151),0))","v":0.4916947153342171},{"$f":"IF(AND($E1200>0,'C. Dimensions & Masterlists'!$F$17>1),Q1151*'C. Dimensions & Masterlists'!$F$17/$E1200,IF(AND($E1200>0,$E1200-P$1169>0),IF($E1200-P$1169>1,Q1151/($E1200-P$1169),Q1151),0))","v":0.49169471533421705},{"$f":"IF(AND($E1200>0,'C. Dimensions & Masterlists'!$F$17>1),R1151*'C. Dimensions & Masterlists'!$F$17/$E1200,IF(AND($E1200>0,$E1200-Q$1169>0),IF($E1200-Q$1169>1,R1151/($E1200-Q$1169),R1151),0))","v":0.49169471533421699},{"$f":"IF(AND($E1200>0,'C. Dimensions & Masterlists'!$F$17>1),S1151*'C. Dimensions & Masterlists'!$F$17/$E1200,IF(AND($E1200>0,$E1200-R$1169>0),IF($E1200-R$1169>1,S1151/($E1200-R$1169),S1151),0))","v":0.49169471533421705},3.4418630073395193]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,{"$f":"IF(AND($E1201>0,'C. Dimensions & Masterlists'!$F$17>1),L1152*'C. Dimensions & Masterlists'!$F$17/$E1201,IF(AND($E1201>0,$E1201-L$1169>0),IF($E1201-L$1169>1,L1152/($E1201-L$1169),L1152),0))","v":0},{"$f":"IF(AND($E1201>0,'C. Dimensions & Masterlists'!$F$17>1),M1152*'C. Dimensions & Masterlists'!$F$17/$E1201,IF(AND($E1201>0,$E1201-L$1169>0),IF($E1201-L$1169>1,M1152/($E1201-L$1169),M1152),0))","v":8.956293922975485},{"$f":"IF(AND($E1201>0,'C. Dimensions & Masterlists'!$F$17>1),N1152*'C. Dimensions & Masterlists'!$F$17/$E1201,IF(AND($E1201>0,$E1201-M$1169>0),IF($E1201-M$1169>1,N1152/($E1201-M$1169),N1152),0))","v":0},{"$f":"IF(AND($E1201>0,'C. Dimensions & Masterlists'!$F$17>1),O1152*'C. Dimensions & Masterlists'!$F$17/$E1201,IF(AND($E1201>0,$E1201-N$1169>0),IF($E1201-N$1169>1,O1152/($E1201-N$1169),O1152),0))","v":0},{"$f":"IF(AND($E1201>0,'C. Dimensions & Masterlists'!$F$17>1),P1152*'C. Dimensions & Masterlists'!$F$17/$E1201,IF(AND($E1201>0,$E1201-O$1169>0),IF($E1201-O$1169>1,P1152/($E1201-O$1169),P1152),0))","v":0},{"$f":"IF(AND($E1201>0,'C. Dimensions & Masterlists'!$F$17>1),Q1152*'C. Dimensions & Masterlists'!$F$17/$E1201,IF(AND($E1201>0,$E1201-P$1169>0),IF($E1201-P$1169>1,Q1152/($E1201-P$1169),Q1152),0))","v":0},{"$f":"IF(AND($E1201>0,'C. Dimensions & Masterlists'!$F$17>1),R1152*'C. Dimensions & Masterlists'!$F$17/$E1201,IF(AND($E1201>0,$E1201-Q$1169>0),IF($E1201-Q$1169>1,R1152/($E1201-Q$1169),R1152),0))","v":0},{"$f":"IF(AND($E1201>0,'C. Dimensions & Masterlists'!$F$17>1),S1152*'C. Dimensions & Masterlists'!$F$17/$E1201,IF(AND($E1201>0,$E1201-R$1169>0),IF($E1201-R$1169>1,S1152/($E1201-R$1169),S1152),0))","v":0},{"$f":"SUM(G1201:S1201)","v":8.956293922975485}]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,{"$f":"IF(AND($E1202>0,'C. Dimensions & Masterlists'!$F$17>1),L1153*'C. Dimensions & Masterlists'!$F$17/$E1202,IF(AND($E1202>0,$E1202-L$1169>0),IF($E1202-L$1169>1,L1153/($E1202-L$1169),L1153),0))","v":0},{"$f":"IF(AND($E1202>0,'C. Dimensions & Masterlists'!$F$17>1),M1153*'C. Dimensions & Masterlists'!$F$17/$E1202,IF(AND($E1202>0,$E1202-L$1169>0),IF($E1202-L$1169>1,M1153/($E1202-L$1169),M1153),0))","v":0},{"$f":"IF(AND($E1202>0,'C. Dimensions & Masterlists'!$F$17>1),N1153*'C. Dimensions & Masterlists'!$F$17/$E1202,IF(AND($E1202>0,$E1202-M$1169>0),IF($E1202-M$1169>1,N1153/($E1202-M$1169),N1153),0))","v":0},{"$f":"IF(AND($E1202>0,'C. Dimensions & Masterlists'!$F$17>1),O1153*'C. Dimensions & Masterlists'!$F$17/$E1202,IF(AND($E1202>0,$E1202-N$1169>0),IF($E1202-N$1169>1,O1153/($E1202-N$1169),O1153),0))","v":0},{"$f":"IF(AND($E1202>0,'C. Dimensions & Masterlists'!$F$17>1),P1153*'C. Dimensions & Masterlists'!$F$17/$E1202,IF(AND($E1202>0,$E1202-O$1169>0),IF($E1202-O$1169>1,P1153/($E1202-O$1169),P1153),0))","v":0},{"$f":"IF(AND($E1202>0,'C. Dimensions & Masterlists'!$F$17>1),Q1153*'C. Dimensions & Masterlists'!$F$17/$E1202,IF(AND($E1202>0,$E1202-P$1169>0),IF($E1202-P$1169>1,Q1153/($E1202-P$1169),Q1153),0))","v":0},{"$f":"IF(AND($E1202>0,'C. Dimensions & Masterlists'!$F$17>1),R1153*'C. Dimensions & Masterlists'!$F$17/$E1202,IF(AND($E1202>0,$E1202-Q$1169>0),IF($E1202-Q$1169>1,R1153/($E1202-Q$1169),R1153),0))","v":0},{"$f":"IF(AND($E1202>0,'C. Dimensions & Masterlists'!$F$17>1),S1153*'C. Dimensions & Masterlists'!$F$17/$E1202,IF(AND($E1202>0,$E1202-R$1169>0),IF($E1202-R$1169>1,S1153/($E1202-R$1169),S1153),0))","v":0},{"$f":"SUM(G1202:S1202)","v":0}]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,{"$f":"IF(AND($E1203>0,'C. Dimensions & Masterlists'!$F$17>1),L1154*'C. Dimensions & Masterlists'!$F$17/$E1203,IF(AND($E1203>0,$E1203-L$1169>0),IF($E1203-L$1169>1,L1154/($E1203-L$1169),L1154),0))","v":0},{"$f":"IF(AND($E1203>0,'C. Dimensions & Masterlists'!$F$17>1),M1154*'C. Dimensions & Masterlists'!$F$17/$E1203,IF(AND($E1203>0,$E1203-L$1169>0),IF($E1203-L$1169>1,M1154/($E1203-L$1169),M1154),0))","v":189.99835087307187},{"$f":"IF(AND($E1203>0,'C. Dimensions & Masterlists'!$F$17>1),N1154*'C. Dimensions & Masterlists'!$F$17/$E1203,IF(AND($E1203>0,$E1203-M$1169>0),IF($E1203-M$1169>1,N1154/($E1203-M$1169),N1154),0))","v":0},{"$f":"IF(AND($E1203>0,'C. Dimensions & Masterlists'!$F$17>1),O1154*'C. Dimensions & Masterlists'!$F$17/$E1203,IF(AND($E1203>0,$E1203-N$1169>0),IF($E1203-N$1169>1,O1154/($E1203-N$1169),O1154),0))","v":0},{"$f":"IF(AND($E1203>0,'C. Dimensions & Masterlists'!$F$17>1),P1154*'C. Dimensions & Masterlists'!$F$17/$E1203,IF(AND($E1203>0,$E1203-O$1169>0),IF($E1203-O$1169>1,P1154/($E1203-O$1169),P1154),0))","v":0},{"$f":"IF(AND($E1203>0,'C. Dimensions & Masterlists'!$F$17>1),Q1154*'C. Dimensions & Masterlists'!$F$17/$E1203,IF(AND($E1203>0,$E1203-P$1169>0),IF($E1203-P$1169>1,Q1154/($E1203-P$1169),Q1154),0))","v":0},{"$f":"IF(AND($E1203>0,'C. Dimensions & Masterlists'!$F$17>1),R1154*'C. Dimensions & Masterlists'!$F$17/$E1203,IF(AND($E1203>0,$E1203-Q$1169>0),IF($E1203-Q$1169>1,R1154/($E1203-Q$1169),R1154),0))","v":0},{"$f":"IF(AND($E1203>0,'C. Dimensions & Masterlists'!$F$17>1),S1154*'C. Dimensions & Masterlists'!$F$17/$E1203,IF(AND($E1203>0,$E1203-R$1169>0),IF($E1203-R$1169>1,S1154/($E1203-R$1169),S1154),0))","v":0},{"$f":"SUM(G1203:S1203)","v":189.99835087307187}]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,{"$f":"IF(AND($E1204>0,'C. Dimensions & Masterlists'!$F$17>1),L1155*'C. Dimensions & Masterlists'!$F$17/$E1204,IF(AND($E1204>0,$E1204-L$1169>0),IF($E1204-L$1169>1,L1155/($E1204-L$1169),L1155),0))","v":0},{"$f":"IF(AND($E1204>0,'C. Dimensions & Masterlists'!$F$17>1),M1155*'C. Dimensions & Masterlists'!$F$17/$E1204,IF(AND($E1204>0,$E1204-L$1169>0),IF($E1204-L$1169>1,M1155/($E1204-L$1169),M1155),0))","v":14.990792593268456},{"$f":"IF(AND($E1204>0,'C. Dimensions & Masterlists'!$F$17>1),N1155*'C. Dimensions & Masterlists'!$F$17/$E1204,IF(AND($E1204>0,$E1204-M$1169>0),IF($E1204-M$1169>1,N1155/($E1204-M$1169),N1155),0))","v":14.990792593268456},{"$f":"IF(AND($E1204>0,'C. Dimensions & Masterlists'!$F$17>1),O1155*'C. Dimensions & Masterlists'!$F$17/$E1204,IF(AND($E1204>0,$E1204-N$1169>0),IF($E1204-N$1169>1,O1155/($E1204-N$1169),O1155),0))","v":14.990792593268456},{"$f":"IF(AND($E1204>0,'C. Dimensions & Masterlists'!$F$17>1),P1155*'C. Dimensions & Masterlists'!$F$17/$E1204,IF(AND($E1204>0,$E1204-O$1169>0),IF($E1204-O$1169>1,P1155/($E1204-O$1169),P1155),0))","v":14.990792593268456},{"$f":"IF(AND($E1204>0,'C. Dimensions & Masterlists'!$F$17>1),Q1155*'C. Dimensions & Masterlists'!$F$17/$E1204,IF(AND($E1204>0,$E1204-P$1169>0),IF($E1204-P$1169>1,Q1155/($E1204-P$1169),Q1155),0))","v":14.990792593268457},{"$f":"IF(AND($E1204>0,'C. Dimensions & Masterlists'!$F$17>1),R1155*'C. Dimensions & Masterlists'!$F$17/$E1204,IF(AND($E1204>0,$E1204-Q$1169>0),IF($E1204-Q$1169>1,R1155/($E1204-Q$1169),R1155),0))","v":14.990792593268457},{"$f":"IF(AND($E1204>0,'C. Dimensions & Masterlists'!$F$17>1),S1155*'C. Dimensions & Masterlists'!$F$17/$E1204,IF(AND($E1204>0,$E1204-R$1169>0),IF($E1204-R$1169>1,S1155/($E1204-R$1169),S1155),0))","v":14.990792593268457},{"$f":"SUM(G1204:S1204)","v":104.93554815287918}]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,{"$f":"IF(AND($E1205>0,'C. Dimensions & Masterlists'!$F$17>1),L1156*'C. Dimensions & Masterlists'!$F$17/$E1205,IF(AND($E1205>0,$E1205-L$1169>0),IF($E1205-L$1169>1,L1156/($E1205-L$1169),L1156),0))","v":0},{"$f":"IF(AND($E1205>0,'C. Dimensions & Masterlists'!$F$17>1),M1156*'C. Dimensions & Masterlists'!$F$17/$E1205,IF(AND($E1205>0,$E1205-L$1169>0),IF($E1205-L$1169>1,M1156/($E1205-L$1169),M1156),0))","v":0},{"$f":"IF(AND($E1205>0,'C. Dimensions & Masterlists'!$F$17>1),N1156*'C. Dimensions & Masterlists'!$F$17/$E1205,IF(AND($E1205>0,$E1205-M$1169>0),IF($E1205-M$1169>1,N1156/($E1205-M$1169),N1156),0))","v":0},{"$f":"IF(AND($E1205>0,'C. Dimensions & Masterlists'!$F$17>1),O1156*'C. Dimensions & Masterlists'!$F$17/$E1205,IF(AND($E1205>0,$E1205-N$1169>0),IF($E1205-N$1169>1,O1156/($E1205-N$1169),O1156),0))","v":0},{"$f":"IF(AND($E1205>0,'C. Dimensions & Masterlists'!$F$17>1),P1156*'C. Dimensions & Masterlists'!$F$17/$E1205,IF(AND($E1205>0,$E1205-O$1169>0),IF($E1205-O$1169>1,P1156/($E1205-O$1169),P1156),0))","v":0},{"$f":"IF(AND($E1205>0,'C. Dimensions & Masterlists'!$F$17>1),Q1156*'C. Dimensions & Masterlists'!$F$17/$E1205,IF(AND($E1205>0,$E1205-P$1169>0),IF($E1205-P$1169>1,Q1156/($E1205-P$1169),Q1156),0))","v":0},{"$f":"IF(AND($E1205>0,'C. Dimensions & Masterlists'!$F$17>1),R1156*'C. Dimensions & Masterlists'!$F$17/$E1205,IF(AND($E1205>0,$E1205-Q$1169>0),IF($E1205-Q$1169>1,R1156/($E1205-Q$1169),R1156),0))","v":0},{"$f":"IF(AND($E1205>0,'C. Dimensions & Masterlists'!$F$17>1),S1156*'C. Dimensions & Masterlists'!$F$17/$E1205,IF(AND($E1205>0,$E1205-R$1169>0),IF($E1205-R$1169>1,S1156/($E1205-R$1169),S1156),0))","v":0},{"$f":"SUM(G1205:S1205)","v":0}]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,{"$f":"IF(AND($E1206>0,'C. Dimensions & Masterlists'!$F$17>1),L1157*'C. Dimensions & Masterlists'!$F$17/$E1206,IF(AND($E1206>0,$E1206-L$1169>0),IF($E1206-L$1169>1,L1157/($E1206-L$1169),L1157),0))","v":0},{"$f":"IF(AND($E1206>0,'C. Dimensions & Masterlists'!$F$17>1),M1157*'C. Dimensions & Masterlists'!$F$17/$E1206,IF(AND($E1206>0,$E1206-L$1169>0),IF($E1206-L$1169>1,M1157/($E1206-L$1169),M1157),0))","v":66.275645229327878},{"$f":"IF(AND($E1206>0,'C. Dimensions & Masterlists'!$F$17>1),N1157*'C. Dimensions & Masterlists'!$F$17/$E1206,IF(AND($E1206>0,$E1206-M$1169>0),IF($E1206-M$1169>1,N1157/($E1206-M$1169),N1157),0))","v":66.275645229327878},{"$f":"IF(AND($E1206>0,'C. Dimensions & Masterlists'!$F$17>1),O1157*'C. Dimensions & Masterlists'!$F$17/$E1206,IF(AND($E1206>0,$E1206-N$1169>0),IF($E1206-N$1169>1,O1157/($E1206-N$1169),O1157),0))","v":66.275645229327878},{"$f":"IF(AND($E1206>0,'C. Dimensions & Masterlists'!$F$17>1),P1157*'C. Dimensions & Masterlists'!$F$17/$E1206,IF(AND($E1206>0,$E1206-O$1169>0),IF($E1206-O$1169>1,P1157/($E1206-O$1169),P1157),0))","v":66.275645229327878},{"$f":"IF(AND($E1206>0,'C. Dimensions & Masterlists'!$F$17>1),Q1157*'C. Dimensions & Masterlists'!$F$17/$E1206,IF(AND($E1206>0,$E1206-P$1169>0),IF($E1206-P$1169>1,Q1157/($E1206-P$1169),Q1157),0))","v":66.275645229327864},{"$f":"IF(AND($E1206>0,'C. Dimensions & Masterlists'!$F$17>1),R1157*'C. Dimensions & Masterlists'!$F$17/$E1206,IF(AND($E1206>0,$E1206-Q$1169>0),IF($E1206-Q$1169>1,R1157/($E1206-Q$1169),R1157),0))","v":66.275645229327864},{"$f":"IF(AND($E1206>0,'C. Dimensions & Masterlists'!$F$17>1),S1157*'C. Dimensions & Masterlists'!$F$17/$E1206,IF(AND($E1206>0,$E1206-R$1169>0),IF($E1206-R$1169>1,S1157/($E1206-R$1169),S1157),0))","v":0},397.65387137596724]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,{"$f":"IF(AND($E1207>0,'C. Dimensions & Masterlists'!$F$17>1),L1158*'C. Dimensions & Masterlists'!$F$17/$E1207,IF(AND($E1207>0,$E1207-L$1169>0),IF($E1207-L$1169>1,L1158/($E1207-L$1169),L1158),0))","v":0},{"$f":"IF(AND($E1207>0,'C. Dimensions & Masterlists'!$F$17>1),M1158*'C. Dimensions & Masterlists'!$F$17/$E1207,IF(AND($E1207>0,$E1207-L$1169>0),IF($E1207-L$1169>1,M1158/($E1207-L$1169),M1158),0))","v":0},{"$f":"IF(AND($E1207>0,'C. Dimensions & Masterlists'!$F$17>1),N1158*'C. Dimensions & Masterlists'!$F$17/$E1207,IF(AND($E1207>0,$E1207-M$1169>0),IF($E1207-M$1169>1,N1158/($E1207-M$1169),N1158),0))","v":0},{"$f":"IF(AND($E1207>0,'C. Dimensions & Masterlists'!$F$17>1),O1158*'C. Dimensions & Masterlists'!$F$17/$E1207,IF(AND($E1207>0,$E1207-N$1169>0),IF($E1207-N$1169>1,O1158/($E1207-N$1169),O1158),0))","v":0},{"$f":"IF(AND($E1207>0,'C. Dimensions & Masterlists'!$F$17>1),P1158*'C. Dimensions & Masterlists'!$F$17/$E1207,IF(AND($E1207>0,$E1207-O$1169>0),IF($E1207-O$1169>1,P1158/($E1207-O$1169),P1158),0))","v":0},{"$f":"IF(AND($E1207>0,'C. Dimensions & Masterlists'!$F$17>1),Q1158*'C. Dimensions & Masterlists'!$F$17/$E1207,IF(AND($E1207>0,$E1207-P$1169>0),IF($E1207-P$1169>1,Q1158/($E1207-P$1169),Q1158),0))","v":0},{"$f":"IF(AND($E1207>0,'C. Dimensions & Masterlists'!$F$17>1),R1158*'C. Dimensions & Masterlists'!$F$17/$E1207,IF(AND($E1207>0,$E1207-Q$1169>0),IF($E1207-Q$1169>1,R1158/($E1207-Q$1169),R1158),0))","v":0},{"$f":"IF(AND($E1207>0,'C. Dimensions & Masterlists'!$F$17>1),S1158*'C. Dimensions & Masterlists'!$F$17/$E1207,IF(AND($E1207>0,$E1207-R$1169>0),IF($E1207-R$1169>1,S1158/($E1207-R$1169),S1158),0))","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,{"$f":"IF(AND($E1208>0,'C. Dimensions & Masterlists'!$F$17>1),L1159*'C. Dimensions & Masterlists'!$F$17/$E1208,IF(AND($E1208>0,$E1208-L$1169>0),IF($E1208-L$1169>1,L1159/($E1208-L$1169),L1159),0))","v":0},{"$f":"IF(AND($E1208>0,'C. Dimensions & Masterlists'!$F$17>1),M1159*'C. Dimensions & Masterlists'!$F$17/$E1208,IF(AND($E1208>0,$E1208-L$1169>0),IF($E1208-L$1169>1,M1159/($E1208-L$1169),M1159),0))","v":0},{"$f":"IF(AND($E1208>0,'C. Dimensions & Masterlists'!$F$17>1),N1159*'C. Dimensions & Masterlists'!$F$17/$E1208,IF(AND($E1208>0,$E1208-M$1169>0),IF($E1208-M$1169>1,N1159/($E1208-M$1169),N1159),0))","v":0},{"$f":"IF(AND($E1208>0,'C. Dimensions & Masterlists'!$F$17>1),O1159*'C. Dimensions & Masterlists'!$F$17/$E1208,IF(AND($E1208>0,$E1208-N$1169>0),IF($E1208-N$1169>1,O1159/($E1208-N$1169),O1159),0))","v":0},{"$f":"IF(AND($E1208>0,'C. Dimensions & Masterlists'!$F$17>1),P1159*'C. Dimensions & Masterlists'!$F$17/$E1208,IF(AND($E1208>0,$E1208-O$1169>0),IF($E1208-O$1169>1,P1159/($E1208-O$1169),P1159),0))","v":0},{"$f":"IF(AND($E1208>0,'C. Dimensions & Masterlists'!$F$17>1),Q1159*'C. Dimensions & Masterlists'!$F$17/$E1208,IF(AND($E1208>0,$E1208-P$1169>0),IF($E1208-P$1169>1,Q1159/($E1208-P$1169),Q1159),0))","v":0},{"$f":"IF(AND($E1208>0,'C. Dimensions & Masterlists'!$F$17>1),R1159*'C. Dimensions & Masterlists'!$F$17/$E1208,IF(AND($E1208>0,$E1208-Q$1169>0),IF($E1208-Q$1169>1,R1159/($E1208-Q$1169),R1159),0))","v":0},{"$f":"IF(AND($E1208>0,'C. Dimensions & Masterlists'!$F$17>1),S1159*'C. Dimensions & Masterlists'!$F$17/$E1208,IF(AND($E1208>0,$E1208-R$1169>0),IF($E1208-R$1169>1,S1159/($E1208-R$1169),S1159),0))","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,{"$f":"IF(AND($E1209>0,'C. Dimensions & Masterlists'!$F$17>1),L1160*'C. Dimensions & Masterlists'!$F$17/$E1209,IF(AND($E1209>0,$E1209-L$1169>0),IF($E1209-L$1169>1,L1160/($E1209-L$1169),L1160),0))","v":0},{"$f":"IF(AND($E1209>0,'C. Dimensions & Masterlists'!$F$17>1),M1160*'C. Dimensions & Masterlists'!$F$17/$E1209,IF(AND($E1209>0,$E1209-L$1169>0),IF($E1209-L$1169>1,M1160/($E1209-L$1169),M1160),0))","v":0},{"$f":"IF(AND($E1209>0,'C. Dimensions & Masterlists'!$F$17>1),N1160*'C. Dimensions & Masterlists'!$F$17/$E1209,IF(AND($E1209>0,$E1209-M$1169>0),IF($E1209-M$1169>1,N1160/($E1209-M$1169),N1160),0))","v":0},{"$f":"IF(AND($E1209>0,'C. Dimensions & Masterlists'!$F$17>1),O1160*'C. Dimensions & Masterlists'!$F$17/$E1209,IF(AND($E1209>0,$E1209-N$1169>0),IF($E1209-N$1169>1,O1160/($E1209-N$1169),O1160),0))","v":0},{"$f":"IF(AND($E1209>0,'C. Dimensions & Masterlists'!$F$17>1),P1160*'C. Dimensions & Masterlists'!$F$17/$E1209,IF(AND($E1209>0,$E1209-O$1169>0),IF($E1209-O$1169>1,P1160/($E1209-O$1169),P1160),0))","v":0},{"$f":"IF(AND($E1209>0,'C. Dimensions & Masterlists'!$F$17>1),Q1160*'C. Dimensions & Masterlists'!$F$17/$E1209,IF(AND($E1209>0,$E1209-P$1169>0),IF($E1209-P$1169>1,Q1160/($E1209-P$1169),Q1160),0))","v":0},{"$f":"IF(AND($E1209>0,'C. Dimensions & Masterlists'!$F$17>1),R1160*'C. Dimensions & Masterlists'!$F$17/$E1209,IF(AND($E1209>0,$E1209-Q$1169>0),IF($E1209-Q$1169>1,R1160/($E1209-Q$1169),R1160),0))","v":0},{"$f":"IF(AND($E1209>0,'C. Dimensions & Masterlists'!$F$17>1),S1160*'C. Dimensions & Masterlists'!$F$17/$E1209,IF(AND($E1209>0,$E1209-R$1169>0),IF($E1209-R$1169>1,S1160/($E1209-R$1169),S1160),0))","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,{"$f":"IF(AND($E1210>0,'C. Dimensions & Masterlists'!$F$17>1),L1161*'C. Dimensions & Masterlists'!$F$17/$E1210,IF(AND($E1210>0,$E1210-L$1169>0),IF($E1210-L$1169>1,L1161/($E1210-L$1169),L1161),0))","v":0},{"$f":"IF(AND($E1210>0,'C. Dimensions & Masterlists'!$F$17>1),M1161*'C. Dimensions & Masterlists'!$F$17/$E1210,IF(AND($E1210>0,$E1210-L$1169>0),IF($E1210-L$1169>1,M1161/($E1210-L$1169),M1161),0))","v":0},{"$f":"IF(AND($E1210>0,'C. Dimensions & Masterlists'!$F$17>1),N1161*'C. Dimensions & Masterlists'!$F$17/$E1210,IF(AND($E1210>0,$E1210-M$1169>0),IF($E1210-M$1169>1,N1161/($E1210-M$1169),N1161),0))","v":0},{"$f":"IF(AND($E1210>0,'C. Dimensions & Masterlists'!$F$17>1),O1161*'C. Dimensions & Masterlists'!$F$17/$E1210,IF(AND($E1210>0,$E1210-N$1169>0),IF($E1210-N$1169>1,O1161/($E1210-N$1169),O1161),0))","v":0},{"$f":"IF(AND($E1210>0,'C. Dimensions & Masterlists'!$F$17>1),P1161*'C. Dimensions & Masterlists'!$F$17/$E1210,IF(AND($E1210>0,$E1210-O$1169>0),IF($E1210-O$1169>1,P1161/($E1210-O$1169),P1161),0))","v":0},{"$f":"IF(AND($E1210>0,'C. Dimensions & Masterlists'!$F$17>1),Q1161*'C. Dimensions & Masterlists'!$F$17/$E1210,IF(AND($E1210>0,$E1210-P$1169>0),IF($E1210-P$1169>1,Q1161/($E1210-P$1169),Q1161),0))","v":0},{"$f":"IF(AND($E1210>0,'C. Dimensions & Masterlists'!$F$17>1),R1161*'C. Dimensions & Masterlists'!$F$17/$E1210,IF(AND($E1210>0,$E1210-Q$1169>0),IF($E1210-Q$1169>1,R1161/($E1210-Q$1169),R1161),0))","v":0},{"$f":"IF(AND($E1210>0,'C. Dimensions & Masterlists'!$F$17>1),S1161*'C. Dimensions & Masterlists'!$F$17/$E1210,IF(AND($E1210>0,$E1210-R$1169>0),IF($E1210-R$1169>1,S1161/($E1210-R$1169),S1161),0))","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,{"$f":"IF(AND($E1211>0,'C. Dimensions & Masterlists'!$F$17>1),L1162*'C. Dimensions & Masterlists'!$F$17/$E1211,IF(AND($E1211>0,$E1211-L$1169>0),IF($E1211-L$1169>1,L1162/($E1211-L$1169),L1162),0))","v":0},{"$f":"IF(AND($E1211>0,'C. Dimensions & Masterlists'!$F$17>1),M1162*'C. Dimensions & Masterlists'!$F$17/$E1211,IF(AND($E1211>0,$E1211-L$1169>0),IF($E1211-L$1169>1,M1162/($E1211-L$1169),M1162),0))","v":0},{"$f":"IF(AND($E1211>0,'C. Dimensions & Masterlists'!$F$17>1),N1162*'C. Dimensions & Masterlists'!$F$17/$E1211,IF(AND($E1211>0,$E1211-M$1169>0),IF($E1211-M$1169>1,N1162/($E1211-M$1169),N1162),0))","v":0},{"$f":"IF(AND($E1211>0,'C. Dimensions & Masterlists'!$F$17>1),O1162*'C. Dimensions & Masterlists'!$F$17/$E1211,IF(AND($E1211>0,$E1211-N$1169>0),IF($E1211-N$1169>1,O1162/($E1211-N$1169),O1162),0))","v":0},{"$f":"IF(AND($E1211>0,'C. Dimensions & Masterlists'!$F$17>1),P1162*'C. Dimensions & Masterlists'!$F$17/$E1211,IF(AND($E1211>0,$E1211-O$1169>0),IF($E1211-O$1169>1,P1162/($E1211-O$1169),P1162),0))","v":0},{"$f":"IF(AND($E1211>0,'C. Dimensions & Masterlists'!$F$17>1),Q1162*'C. Dimensions & Masterlists'!$F$17/$E1211,IF(AND($E1211>0,$E1211-P$1169>0),IF($E1211-P$1169>1,Q1162/($E1211-P$1169),Q1162),0))","v":0},{"$f":"IF(AND($E1211>0,'C. Dimensions & Masterlists'!$F$17>1),R1162*'C. Dimensions & Masterlists'!$F$17/$E1211,IF(AND($E1211>0,$E1211-Q$1169>0),IF($E1211-Q$1169>1,R1162/($E1211-Q$1169),R1162),0))","v":0},{"$f":"IF(AND($E1211>0,'C. Dimensions & Masterlists'!$F$17>1),S1162*'C. Dimensions & Masterlists'!$F$17/$E1211,IF(AND($E1211>0,$E1211-R$1169>0),IF($E1211-R$1169>1,S1162/($E1211-R$1169),S1162),0))","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,{"$f":"IF(AND($E1212>0,'C. Dimensions & Masterlists'!$F$17>1),L1163*'C. Dimensions & Masterlists'!$F$17/$E1212,IF(AND($E1212>0,$E1212-L$1169>0),IF($E1212-L$1169>1,L1163/($E1212-L$1169),L1163),0))","v":0},{"$f":"IF(AND($E1212>0,'C. Dimensions & Masterlists'!$F$17>1),M1163*'C. Dimensions & Masterlists'!$F$17/$E1212,IF(AND($E1212>0,$E1212-L$1169>0),IF($E1212-L$1169>1,M1163/($E1212-L$1169),M1163),0))","v":0},{"$f":"IF(AND($E1212>0,'C. Dimensions & Masterlists'!$F$17>1),N1163*'C. Dimensions & Masterlists'!$F$17/$E1212,IF(AND($E1212>0,$E1212-M$1169>0),IF($E1212-M$1169>1,N1163/($E1212-M$1169),N1163),0))","v":0},{"$f":"IF(AND($E1212>0,'C. Dimensions & Masterlists'!$F$17>1),O1163*'C. Dimensions & Masterlists'!$F$17/$E1212,IF(AND($E1212>0,$E1212-N$1169>0),IF($E1212-N$1169>1,O1163/($E1212-N$1169),O1163),0))","v":0},{"$f":"IF(AND($E1212>0,'C. Dimensions & Masterlists'!$F$17>1),P1163*'C. Dimensions & Masterlists'!$F$17/$E1212,IF(AND($E1212>0,$E1212-O$1169>0),IF($E1212-O$1169>1,P1163/($E1212-O$1169),P1163),0))","v":0},{"$f":"IF(AND($E1212>0,'C. Dimensions & Masterlists'!$F$17>1),Q1163*'C. Dimensions & Masterlists'!$F$17/$E1212,IF(AND($E1212>0,$E1212-P$1169>0),IF($E1212-P$1169>1,Q1163/($E1212-P$1169),Q1163),0))","v":0},{"$f":"IF(AND($E1212>0,'C. Dimensions & Masterlists'!$F$17>1),R1163*'C. Dimensions & Masterlists'!$F$17/$E1212,IF(AND($E1212>0,$E1212-Q$1169>0),IF($E1212-Q$1169>1,R1163/($E1212-Q$1169),R1163),0))","v":0},{"$f":"IF(AND($E1212>0,'C. Dimensions & Masterlists'!$F$17>1),S1163*'C. Dimensions & Masterlists'!$F$17/$E1212,IF(AND($E1212>0,$E1212-R$1169>0),IF($E1212-R$1169>1,S1163/($E1212-R$1169),S1163),0))","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,{"$f":"IF(AND($E1213>0,'C. Dimensions & Masterlists'!$F$17>1),L1164*'C. Dimensions & Masterlists'!$F$17/$E1213,IF(AND($E1213>0,$E1213-L$1169>0),IF($E1213-L$1169>1,L1164/($E1213-L$1169),L1164),0))","v":0},{"$f":"IF(AND($E1213>0,'C. Dimensions & Masterlists'!$F$17>1),M1164*'C. Dimensions & Masterlists'!$F$17/$E1213,IF(AND($E1213>0,$E1213-L$1169>0),IF($E1213-L$1169>1,M1164/($E1213-L$1169),M1164),0))","v":0},{"$f":"IF(AND($E1213>0,'C. Dimensions & Masterlists'!$F$17>1),N1164*'C. Dimensions & Masterlists'!$F$17/$E1213,IF(AND($E1213>0,$E1213-M$1169>0),IF($E1213-M$1169>1,N1164/($E1213-M$1169),N1164),0))","v":0},{"$f":"IF(AND($E1213>0,'C. Dimensions & Masterlists'!$F$17>1),O1164*'C. Dimensions & Masterlists'!$F$17/$E1213,IF(AND($E1213>0,$E1213-N$1169>0),IF($E1213-N$1169>1,O1164/($E1213-N$1169),O1164),0))","v":0},{"$f":"IF(AND($E1213>0,'C. Dimensions & Masterlists'!$F$17>1),P1164*'C. Dimensions & Masterlists'!$F$17/$E1213,IF(AND($E1213>0,$E1213-O$1169>0),IF($E1213-O$1169>1,P1164/($E1213-O$1169),P1164),0))","v":0},{"$f":"IF(AND($E1213>0,'C. Dimensions & Masterlists'!$F$17>1),Q1164*'C. Dimensions & Masterlists'!$F$17/$E1213,IF(AND($E1213>0,$E1213-P$1169>0),IF($E1213-P$1169>1,Q1164/($E1213-P$1169),Q1164),0))","v":0},{"$f":"IF(AND($E1213>0,'C. Dimensions & Masterlists'!$F$17>1),R1164*'C. Dimensions & Masterlists'!$F$17/$E1213,IF(AND($E1213>0,$E1213-Q$1169>0),IF($E1213-Q$1169>1,R1164/($E1213-Q$1169),R1164),0))","v":0},{"$f":"IF(AND($E1213>0,'C. Dimensions & Masterlists'!$F$17>1),S1164*'C. Dimensions & Masterlists'!$F$17/$E1213,IF(AND($E1213>0,$E1213-R$1169>0),IF($E1213-R$1169>1,S1164/($E1213-R$1169),S1164),0))","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,{"$f":"IF(AND($E1214>0,'C. Dimensions & Masterlists'!$F$17>1),L1165*'C. Dimensions & Masterlists'!$F$17/$E1214,IF(AND($E1214>0,$E1214-L$1169>0),IF($E1214-L$1169>1,L1165/($E1214-L$1169),L1165),0))","v":0},{"$f":"IF(AND($E1214>0,'C. Dimensions & Masterlists'!$F$17>1),M1165*'C. Dimensions & Masterlists'!$F$17/$E1214,IF(AND($E1214>0,$E1214-L$1169>0),IF($E1214-L$1169>1,M1165/($E1214-L$1169),M1165),0))","v":0},{"$f":"IF(AND($E1214>0,'C. Dimensions & Masterlists'!$F$17>1),N1165*'C. Dimensions & Masterlists'!$F$17/$E1214,IF(AND($E1214>0,$E1214-M$1169>0),IF($E1214-M$1169>1,N1165/($E1214-M$1169),N1165),0))","v":0},{"$f":"IF(AND($E1214>0,'C. Dimensions & Masterlists'!$F$17>1),O1165*'C. Dimensions & Masterlists'!$F$17/$E1214,IF(AND($E1214>0,$E1214-N$1169>0),IF($E1214-N$1169>1,O1165/($E1214-N$1169),O1165),0))","v":0},{"$f":"IF(AND($E1214>0,'C. Dimensions & Masterlists'!$F$17>1),P1165*'C. Dimensions & Masterlists'!$F$17/$E1214,IF(AND($E1214>0,$E1214-O$1169>0),IF($E1214-O$1169>1,P1165/($E1214-O$1169),P1165),0))","v":0},{"$f":"IF(AND($E1214>0,'C. Dimensions & Masterlists'!$F$17>1),Q1165*'C. Dimensions & Masterlists'!$F$17/$E1214,IF(AND($E1214>0,$E1214-P$1169>0),IF($E1214-P$1169>1,Q1165/($E1214-P$1169),Q1165),0))","v":0},{"$f":"IF(AND($E1214>0,'C. Dimensions & Masterlists'!$F$17>1),R1165*'C. Dimensions & Masterlists'!$F$17/$E1214,IF(AND($E1214>0,$E1214-Q$1169>0),IF($E1214-Q$1169>1,R1165/($E1214-Q$1169),R1165),0))","v":0},{"$f":"IF(AND($E1214>0,'C. Dimensions & Masterlists'!$F$17>1),S1165*'C. Dimensions & Masterlists'!$F$17/$E1214,IF(AND($E1214>0,$E1214-R$1169>0),IF($E1214-R$1169>1,S1165/($E1214-R$1169),S1165),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1195:L1214)","v":0},431.20124261514945,84.889211688812622,84.889138834421615,84.889073204539002,84.889013144570967,84.888957494915104,18.613312265587236,874.25994924799591]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,{"$f":"VLOOKUP(L1218,FYears,2,FALSE)","v":"2013/2014"},"2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1221,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,{"$f":"L68","v":98.763086683125877},{"$f":"L1221-M1173","v":95.941284206465141},{"$f":"M1221-N1173","v":93.119481729804406},90.29767925314367,87.475876776482934,84.654074299822199,81.832271823161463,79.010469346500727,{"$f":"SUM(G1221:S1221)","v":711.09422411850642}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,58.399859993761083,{"$f":"IF((L1222-M1174-(M325/M$268))<0,0,L1222-M1174-(M325/M$268))","v":54.994578547288171},{"$f":"IF((M1222-N1174-(N325/N$268))<0,0,M1222-N1174-(N325/N$268))","v":51.70255000392288},48.498624358845404,45.365906559408671,42.292466911267731,{"$f":"Q1222-R1174","v":39.472969117183219},36.653471323098699,377.38042681477583]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,44.050464203904369,{"$f":"IF((L1223-M1175-(M326/M$268))<0,0,L1223-M1175-(M326/M$268))","v":41.51910212235633},39.062627838027431,36.665310977168922,34.31600424463452,32.006787115381215,29.873001307689133,27.739215499997051,285.232513309159]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,19.393884436348479,{"$f":"IF((L1224-M1176-(M327/M$268))<0,0,L1224-M1176-(M327/M$268))","v":17.654387648532929},15.952254701767915,14.280005672891482,12.632325516813321,11.005390426717268,9.4331917943290868,7.8609931619409057,108.21243335934139]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,0.54326701704071934,{"$f":"IF((L1225-M1177-(M328/M$268))<0,0,L1225-M1177-(M328/M$268))","v":0.49377197271552642},0.44406353178773422,0.39447628153544667,0.34526216542624799,0.29663326198397194,0.25425708170054739,0.21188090141712282,2.9836122136073167]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,9.9973805241394501E-2,{"$f":"IF((L1226-M1178-(M329/M$268))<0,0,L1226-M1178-(M329/M$268))","v":9.1087237619426636E-2},8.0804640177299589E-2,6.9707830755309466E-2,5.8226318464501527E-2,4.6702391210749657E-2,4.0030621037785423E-2,3.3358850864821182E-2,0.51989169537128799]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,3.6262345617718825,0,0,0,0,0,0,0,3.6262345617718825]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,33.107666682956463,0,0,0,0,0,0,0,33.107666682956463]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,218.05604294532876,196.25043865079587,174.44483435626299,152.6392300617301,130.83362576719722,109.02802147266435,87.222417178131479,65.41681288359861,1133.8914233157093]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,0,0,{"$f":"M1232-N1184","v":0},0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,0,{"$f":"L1239-M1191","v":0},0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,0,{"$f":"L1240-M1192","v":0},0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1221:L1240)","v":476.04048032947912},406.94465038577346,374.80661680175064,342.84503443607036,311.0272273484274,279.33007587904746,248.12813892323268,216.92620196741797,2656.0484260711992]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1243,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,{"$f":"L90","v":19.069190912459572},{"$f":"IF((L1243-M1195-(M346/M$268))<0,0,L1243-M1195-(M346/M$268))","v":18.360778103333924},{"$f":"IF((M1243-N1195-(N346/N$268))<0,0,M1243-N1195-(N346/N$268))","v":17.652772970353528},16.945086934356713,16.237660266160564,15.53045074476808,{"$f":"Q1243-R1195","v":14.824521165460441},{"$f":"R1243-S1195","v":14.118591586152801},{"$f":"SUM(G1243:S1243)","v":132.7390526830456}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,1.4464835342291553E-2,{"$f":"L1244-M1196","v":1.3886241928599892E-2},{"$f":"M1244-N1196","v":1.3307648514908229E-2},1.2729055101216566E-2,1.2150461687524905E-2,1.1571868273833243E-2,1.099327486014158E-2,1.0414681446449917E-2,9.9518067154965875E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,1.039156237428418,0.98719842555699711,0.93524061368557621,0.88328280181415531,0.8313249899427344,0.7793671780713135,0.7274093661998926,0.6754515543284717,6.8584311670275593]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,90.149640950888781,87.777281978496973,85.404923006105165,83.032564033713356,80.660205061321548,78.28784608892974,75.915487116537932,73.543128144146124,654.77107638013968]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,147.3573035734035,0,0,0,0,0,0,0,147.3573035734035]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,7.8671154453474736,7.3754207300132562,6.8837260146790387,6.3920312993448221,5.9003365840106046,5.4086418686763871,4.9169471533421705,4.4252524380079539,49.169471533421699]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,8.956293922975485,0,0,0,0,0,0,0,{"$f":"SUM(G1249:S1249)","v":8.956293922975485}]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"SUM(G1250:S1250)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,189.99835087307187,0,0,0,0,0,0,0,{"$f":"SUM(G1251:S1251)","v":189.99835087307187}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,149.90792593268455,134.9171333394161,119.92634074614764,104.93554815287919,89.944755559610741,74.953962966342289,59.963170373073829,44.97237777980537,{"$f":"SUM(G1252:S1252)","v":779.52121484995962}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"SUM(G1253:S1253)","v":0}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,397.6538713759673,{"$f":"L1254-M1206","v":331.37822614663941},{"$f":"M1254-N1206","v":265.10258091731151},{"$f":"N1254-O1206","v":198.82693568798362},{"$f":"O1254-P1206","v":132.55129045865573},{"$f":"P1254-Q1206","v":66.275645229327864},{"$f":"Q1254-R1206","v":0},0,1391.7885498158855]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,0,{"$f":"L1261-M1213","v":0},0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,0,{"$f":"L1262-M1214","v":0},0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1243:L1262)","v":1012.0133140595692},580.80992496538533,495.91889191679741,411.02817796519309,326.13772338138943,241.24748594438952,156.35852844947439,137.74521618388718,3361.2592628660859]
[]
[]
[null,"9.3.7",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1268","v":"Roll-Forward Capital Net Additions in Year 2014/2015"}]
[]
[null,null,"Y06",{"$f":"VLOOKUP(C1268,FYears,2,FALSE)","v":"2014/2015"}]
[]
[null,null,"Tax Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(M1271,FYears,2,FALSE)","v":"2014/2015"},"2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1274,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,0,{"$f":"M1371","v":1.168433799784715},1.135049976933723,1.1016661540827311,1.0682823312317391,1.0348985083807472,1.0015146855297552,{"$f":"SUM(G1274:S1274)","v":6.5098454559434105}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,0,0.68314535299985901,0,0,0,0,0,0.68314535299985901]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,0,0.83959492843189143,0.52635679885804953,0.27148293958748382,6.3876820177436761E-2,0,0,1.7013114870548616]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,0,1.0450940483315394,0.8608142625570433,0.70553486180676084,0.57396851653586511,0.46229983642638167,0.40451235687308396,4.052223882530674]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,1.1642110068795821,1.0623733432011151,0.96061305129113594,0.85916832800120668,0.75823404768152203,0.66345479172133182,5.4680545687758935]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,0,1.16787838259953,1.0685532445728447,0.96839569511650769,0.86781992784241679,0.76714985396979241,0.67125612222356834,5.5110532263246608]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,1.168433799784715,0,0,0,0,0,1.168433799784715]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,0,1.168433799784715,1.1683169564047364,1.1682001130247579,1.1680832696447794,1.1679664262648008,1.1678495828848223,7.0088501480086123]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,1.168433799784715,0,0,0,0,0,1.168433799784715]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,1.168433799784715,1.0515904198062436,0.93474703982777207,0.81790365984930058,0.70106027987082908,0.58421689989235759,5.2579520990312174]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,0,{"$f":"M1387","v":0},0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1274:M1293)","v":0},10.742092718165976,6.8730550023337553,6.1106398547371494,5.4191028532827445,4.8916089525940727,4.4928044391249191,38.529303820238617]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1296,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,0,{"$f":"M1393","v":1.1662873207501636},1.1212701342804681,1.0765692427023894,1.0321250937296769,0.9878955890619584,0.94494360692882973,{"$f":"SUM(G1296:S1296)","v":6.3290909874534851}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,0,1.168433799784715,1.1216964477933264,1.0749590958019379,1.0282217438105494,0.98148439181916081,0.93474703982777219,6.3095425188374614]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,0,1.168433799784715,1.1100121097954792,1.0515904198062433,0.99316872981700766,0.93474703982777196,0.87632534983853616,6.1342774488697529]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,0,1.168433799784715,1.1376855418956435,1.1069372840065721,1.0761890261175007,1.0454407682284292,1.0146925103393578,6.5493789303722183]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,0,1.168433799784715,0,0,0,0,0,1.168433799784715]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,1.168433799784715,1.0954066872981703,1.0223795748116256,0.94935246232508086,0.87632534983853616,0.80329823735199146,5.9151961114101193]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,1.168433799784715,0,0,0,0,0,{"$f":"SUM(G1302:S1302)","v":1.168433799784715}]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,0,1.168433799784715,1.1683169564047364,1.1682001130247579,1.1680832696447794,1.1679664262648008,1.1678495828848223,{"$f":"SUM(G1303:S1303)","v":7.0088501480086123}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,1.168433799784715,0,0,0,0,0,{"$f":"SUM(G1304:S1304)","v":1.168433799784715}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,1.168433799784715,1.0515904198062436,0.93474703982777207,0.81790365984930058,0.70106027987082908,0.58421689989235759,{"$f":"SUM(G1305:S1305)","v":5.2579520990312174}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,0,1.168433799784715,1.168433799784715,1.168433799784715,1.168433799784715,1.168433799784715,1.168433799784715,{"$f":"SUM(G1306:S1306)","v":7.0106027987082902}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,0,1.168433799784715,0.97369483315392913,0.7789558665231433,0.58421689989235748,0.38947793326157165,0.19473896663078583,4.0895182992465031]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,0,{"$f":"M1409","v":0},0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1296:M1315)","v":0},{"$f":"SUM(N1296:N1315)","v":14.01905911838203},9.9481069302127132,9.3827724362891569,8.8176946849709683,8.2528315779577746,7.6892459934791688,58.109710741291806]
[]
[null,null,"Depreciation"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,null,null,0,{"$f":"M1319+1","v":1},2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,null,null,"Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,{"$f":"VLOOKUP(M1320,FYears,2,FALSE)","v":"2014/2015"},"2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1323,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C1323,$C$14:$O$47,9,FALSE)","v":35},null,null,null,null,null,null,null,{"$f":"IF(AND($E1323>0,'C. Dimensions & Masterlists'!$F$16>1),M1274*'C. Dimensions & Masterlists'!$F$16/$E1323,IF(AND($E1323>0,$E1323-M$1319>0),IF($E1323-M$1319>1,M1274/($E1323-M$1319),M1274),0))","v":0},{"$f":"IF(AND($E1323>0,'C. Dimensions & Masterlists'!$F$16>1),N1274*'C. Dimensions & Masterlists'!$F$16/$E1323,IF(AND($E1323>0,$E1323-M$1319>0),IF($E1323-M$1319>1,N1274/($E1323-M$1319),N1274),0))","v":3.3383822850991854E-2},{"$f":"IF(AND($E1323>0,'C. Dimensions & Masterlists'!$F$16>1),O1274*'C. Dimensions & Masterlists'!$F$16/$E1323,IF(AND($E1323>0,$E1323-N$1319>0),IF($E1323-N$1319>1,O1274/($E1323-N$1319),O1274),0))","v":3.3383822850991854E-2},{"$f":"IF(AND($E1323>0,'C. Dimensions & Masterlists'!$F$16>1),P1274*'C. Dimensions & Masterlists'!$F$16/$E1323,IF(AND($E1323>0,$E1323-O$1319>0),IF($E1323-O$1319>1,P1274/($E1323-O$1319),P1274),0))","v":3.3383822850991847E-2},{"$f":"IF(AND($E1323>0,'C. Dimensions & Masterlists'!$F$16>1),Q1274*'C. Dimensions & Masterlists'!$F$16/$E1323,IF(AND($E1323>0,$E1323-P$1319>0),IF($E1323-P$1319>1,Q1274/($E1323-P$1319),Q1274),0))","v":3.3383822850991847E-2},{"$f":"IF(AND($E1323>0,'C. Dimensions & Masterlists'!$F$16>1),R1274*'C. Dimensions & Masterlists'!$F$16/$E1323,IF(AND($E1323>0,$E1323-Q$1319>0),IF($E1323-Q$1319>1,R1274/($E1323-Q$1319),R1274),0))","v":3.3383822850991847E-2},{"$f":"IF(AND($E1323>0,'C. Dimensions & Masterlists'!$F$16>1),S1274*'C. Dimensions & Masterlists'!$F$16/$E1323,IF(AND($E1323>0,$E1323-R$1319>0),IF($E1323-R$1319>1,S1274/($E1323-R$1319),S1274),0))","v":3.338382285099184E-2},{"$f":"SUM(G1323:S1323)","v":0.20030293710595107}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C1324,$C$14:$O$47,9,FALSE)","v":1},null,null,null,null,null,null,null,{"$f":"IF(AND($E1324>0,'C. Dimensions & Masterlists'!$F$16>1),M1275*'C. Dimensions & Masterlists'!$F$16/$E1324,IF(AND($E1324>0,$E1324-M$1319>0),IF($E1324-M$1319>1,M1275/($E1324-M$1319),M1275),0))","v":0},{"$f":"IF(AND($E1324>0,'C. Dimensions & Masterlists'!$F$16>1),N1275*'C. Dimensions & Masterlists'!$F$16/$E1324,IF(AND($E1324>0,$E1324-M$1319>0),IF($E1324-M$1319>1,N1275/($E1324-M$1319),N1275),0))","v":0.68314535299985901},{"$f":"IF(AND($E1324>0,'C. Dimensions & Masterlists'!$F$16>1),O1275*'C. Dimensions & Masterlists'!$F$16/$E1324,IF(AND($E1324>0,$E1324-N$1319>0),IF($E1324-N$1319>1,O1275/($E1324-N$1319),O1275),0))","v":0},{"$f":"IF(AND($E1324>0,'C. Dimensions & Masterlists'!$F$16>1),P1275*'C. Dimensions & Masterlists'!$F$16/$E1324,IF(AND($E1324>0,$E1324-O$1319>0),IF($E1324-O$1319>1,P1275/($E1324-O$1319),P1275),0))","v":0},{"$f":"IF(AND($E1324>0,'C. Dimensions & Masterlists'!$F$16>1),Q1275*'C. Dimensions & Masterlists'!$F$16/$E1324,IF(AND($E1324>0,$E1324-P$1319>0),IF($E1324-P$1319>1,Q1275/($E1324-P$1319),Q1275),0))","v":0},{"$f":"IF(AND($E1324>0,'C. Dimensions & Masterlists'!$F$16>1),R1275*'C. Dimensions & Masterlists'!$F$16/$E1324,IF(AND($E1324>0,$E1324-Q$1319>0),IF($E1324-Q$1319>1,R1275/($E1324-Q$1319),R1275),0))","v":0},{"$f":"IF(AND($E1324>0,'C. Dimensions & Masterlists'!$F$16>1),S1275*'C. Dimensions & Masterlists'!$F$16/$E1324,IF(AND($E1324>0,$E1324-R$1319>0),IF($E1324-R$1319>1,S1275/($E1324-R$1319),S1275),0))","v":0},0.68314535299985901]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,{"$f":"IF(AND($E1325>0,'C. Dimensions & Masterlists'!$F$16>1),M1276*'C. Dimensions & Masterlists'!$F$16/$E1325,IF(AND($E1325>0,$E1325-M$1319>0),IF($E1325-M$1319>1,M1276/($E1325-M$1319),M1276),0))","v":0},{"$f":"IF(AND($E1325>0,'C. Dimensions & Masterlists'!$F$16>1),N1276*'C. Dimensions & Masterlists'!$F$16/$E1325,IF(AND($E1325>0,$E1325-M$1319>0),IF($E1325-M$1319>1,N1276/($E1325-M$1319),N1276),0))","v":4.197974642159457E-2},{"$f":"IF(AND($E1325>0,'C. Dimensions & Masterlists'!$F$16>1),O1276*'C. Dimensions & Masterlists'!$F$16/$E1325,IF(AND($E1325>0,$E1325-N$1319>0),IF($E1325-N$1319>1,O1276/($E1325-N$1319),O1276),0))","v":2.7702989413581555E-2},{"$f":"IF(AND($E1325>0,'C. Dimensions & Masterlists'!$F$16>1),P1276*'C. Dimensions & Masterlists'!$F$16/$E1325,IF(AND($E1325>0,$E1325-O$1319>0),IF($E1325-O$1319>1,P1276/($E1325-O$1319),P1276),0))","v":1.508238553263799E-2},{"$f":"IF(AND($E1325>0,'C. Dimensions & Masterlists'!$F$16>1),Q1276*'C. Dimensions & Masterlists'!$F$16/$E1325,IF(AND($E1325>0,$E1325-P$1319>0),IF($E1325-P$1319>1,Q1276/($E1325-P$1319),Q1276),0))","v":3.7574600104374567E-3},{"$f":"IF(AND($E1325>0,'C. Dimensions & Masterlists'!$F$16>1),R1276*'C. Dimensions & Masterlists'!$F$16/$E1325,IF(AND($E1325>0,$E1325-Q$1319>0),IF($E1325-Q$1319>1,R1276/($E1325-Q$1319),R1276),0))","v":0},{"$f":"IF(AND($E1325>0,'C. Dimensions & Masterlists'!$F$16>1),S1276*'C. Dimensions & Masterlists'!$F$16/$E1325,IF(AND($E1325>0,$E1325-R$1319>0),IF($E1325-R$1319>1,S1276/($E1325-R$1319),S1276),0))","v":0},8.8522581378251572E-2]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,{"$f":"IF(AND($E1326>0,'C. Dimensions & Masterlists'!$F$16>1),M1277*'C. Dimensions & Masterlists'!$F$16/$E1326,IF(AND($E1326>0,$E1326-M$1319>0),IF($E1326-M$1319>1,M1277/($E1326-M$1319),M1277),0))","v":0},{"$f":"IF(AND($E1326>0,'C. Dimensions & Masterlists'!$F$16>1),N1277*'C. Dimensions & Masterlists'!$F$16/$E1326,IF(AND($E1326>0,$E1326-M$1319>0),IF($E1326-M$1319>1,N1277/($E1326-M$1319),N1277),0))","v":8.709117069429495E-2},{"$f":"IF(AND($E1326>0,'C. Dimensions & Masterlists'!$F$16>1),O1277*'C. Dimensions & Masterlists'!$F$16/$E1326,IF(AND($E1326>0,$E1326-N$1319>0),IF($E1326-N$1319>1,O1277/($E1326-N$1319),O1277),0))","v":7.8255842050640304E-2},{"$f":"IF(AND($E1326>0,'C. Dimensions & Masterlists'!$F$16>1),P1277*'C. Dimensions & Masterlists'!$F$16/$E1326,IF(AND($E1326>0,$E1326-O$1319>0),IF($E1326-O$1319>1,P1277/($E1326-O$1319),P1277),0))","v":7.0553486180676084E-2},{"$f":"IF(AND($E1326>0,'C. Dimensions & Masterlists'!$F$16>1),Q1277*'C. Dimensions & Masterlists'!$F$16/$E1326,IF(AND($E1326>0,$E1326-P$1319>0),IF($E1326-P$1319>1,Q1277/($E1326-P$1319),Q1277),0))","v":6.377427961509613E-2},{"$f":"IF(AND($E1326>0,'C. Dimensions & Masterlists'!$F$16>1),R1277*'C. Dimensions & Masterlists'!$F$16/$E1326,IF(AND($E1326>0,$E1326-Q$1319>0),IF($E1326-Q$1319>1,R1277/($E1326-Q$1319),R1277),0))","v":5.7787479553297709E-2},{"$f":"IF(AND($E1326>0,'C. Dimensions & Masterlists'!$F$16>1),S1277*'C. Dimensions & Masterlists'!$F$16/$E1326,IF(AND($E1326>0,$E1326-R$1319>0),IF($E1326-R$1319>1,S1277/($E1326-R$1319),S1277),0))","v":5.7787479553297709E-2},0.41524973764730289]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,{"$f":"IF(AND($E1327>0,'C. Dimensions & Masterlists'!$F$16>1),M1278*'C. Dimensions & Masterlists'!$F$16/$E1327,IF(AND($E1327>0,$E1327-M$1319>0),IF($E1327-M$1319>1,M1278/($E1327-M$1319),M1278),0))","v":0},{"$f":"IF(AND($E1327>0,'C. Dimensions & Masterlists'!$F$16>1),N1278*'C. Dimensions & Masterlists'!$F$16/$E1327,IF(AND($E1327>0,$E1327-M$1319>0),IF($E1327-M$1319>1,N1278/($E1327-M$1319),N1278),0))","v":9.7017583906631844E-2},{"$f":"IF(AND($E1327>0,'C. Dimensions & Masterlists'!$F$16>1),O1278*'C. Dimensions & Masterlists'!$F$16/$E1327,IF(AND($E1327>0,$E1327-N$1319>0),IF($E1327-N$1319>1,O1278/($E1327-N$1319),O1278),0))","v":9.6579394836465007E-2},{"$f":"IF(AND($E1327>0,'C. Dimensions & Masterlists'!$F$16>1),P1278*'C. Dimensions & Masterlists'!$F$16/$E1327,IF(AND($E1327>0,$E1327-O$1319>0),IF($E1327-O$1319>1,P1278/($E1327-O$1319),P1278),0))","v":9.6061305129113594E-2},{"$f":"IF(AND($E1327>0,'C. Dimensions & Masterlists'!$F$16>1),Q1278*'C. Dimensions & Masterlists'!$F$16/$E1327,IF(AND($E1327>0,$E1327-P$1319>0),IF($E1327-P$1319>1,Q1278/($E1327-P$1319),Q1278),0))","v":9.5463147555689631E-2},{"$f":"IF(AND($E1327>0,'C. Dimensions & Masterlists'!$F$16>1),R1278*'C. Dimensions & Masterlists'!$F$16/$E1327,IF(AND($E1327>0,$E1327-Q$1319>0),IF($E1327-Q$1319>1,R1278/($E1327-Q$1319),R1278),0))","v":9.4779255960190253E-2},{"$f":"IF(AND($E1327>0,'C. Dimensions & Masterlists'!$F$16>1),S1278*'C. Dimensions & Masterlists'!$F$16/$E1327,IF(AND($E1327>0,$E1327-R$1319>0),IF($E1327-R$1319>1,S1278/($E1327-R$1319),S1278),0))","v":9.4779255960190253E-2},0.57467994334828054]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,{"$f":"IF(AND($E1328>0,'C. Dimensions & Masterlists'!$F$16>1),M1279*'C. Dimensions & Masterlists'!$F$16/$E1328,IF(AND($E1328>0,$E1328-M$1319>0),IF($E1328-M$1319>1,M1279/($E1328-M$1319),M1279),0))","v":0},{"$f":"IF(AND($E1328>0,'C. Dimensions & Masterlists'!$F$16>1),N1279*'C. Dimensions & Masterlists'!$F$16/$E1328,IF(AND($E1328>0,$E1328-M$1319>0),IF($E1328-M$1319>1,N1279/($E1328-M$1319),N1279),0))","v":9.732319854996084E-2},{"$f":"IF(AND($E1328>0,'C. Dimensions & Masterlists'!$F$16>1),O1279*'C. Dimensions & Masterlists'!$F$16/$E1328,IF(AND($E1328>0,$E1328-N$1319>0),IF($E1328-N$1319>1,O1279/($E1328-N$1319),O1279),0))","v":9.7141204052076796E-2},{"$f":"IF(AND($E1328>0,'C. Dimensions & Masterlists'!$F$16>1),P1279*'C. Dimensions & Masterlists'!$F$16/$E1328,IF(AND($E1328>0,$E1328-O$1319>0),IF($E1328-O$1319>1,P1279/($E1328-O$1319),P1279),0))","v":9.6839569511650764E-2},{"$f":"IF(AND($E1328>0,'C. Dimensions & Masterlists'!$F$16>1),Q1279*'C. Dimensions & Masterlists'!$F$16/$E1328,IF(AND($E1328>0,$E1328-P$1319>0),IF($E1328-P$1319>1,Q1279/($E1328-P$1319),Q1279),0))","v":9.6424436426935198E-2},{"$f":"IF(AND($E1328>0,'C. Dimensions & Masterlists'!$F$16>1),R1279*'C. Dimensions & Masterlists'!$F$16/$E1328,IF(AND($E1328>0,$E1328-Q$1319>0),IF($E1328-Q$1319>1,R1279/($E1328-Q$1319),R1279),0))","v":9.5893731746224051E-2},{"$f":"IF(AND($E1328>0,'C. Dimensions & Masterlists'!$F$16>1),S1279*'C. Dimensions & Masterlists'!$F$16/$E1328,IF(AND($E1328>0,$E1328-R$1319>0),IF($E1328-R$1319>1,S1279/($E1328-R$1319),S1279),0))","v":9.5893731746224051E-2},0.57951587203307175]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,{"$f":"IF(AND($E1329>0,'C. Dimensions & Masterlists'!$F$16>1),M1280*'C. Dimensions & Masterlists'!$F$16/$E1329,IF(AND($E1329>0,$E1329-M$1319>0),IF($E1329-M$1319>1,M1280/($E1329-M$1319),M1280),0))","v":0},{"$f":"IF(AND($E1329>0,'C. Dimensions & Masterlists'!$F$16>1),N1280*'C. Dimensions & Masterlists'!$F$16/$E1329,IF(AND($E1329>0,$E1329-M$1319>0),IF($E1329-M$1319>1,N1280/($E1329-M$1319),N1280),0))","v":1.168433799784715},{"$f":"IF(AND($E1329>0,'C. Dimensions & Masterlists'!$F$16>1),O1280*'C. Dimensions & Masterlists'!$F$16/$E1329,IF(AND($E1329>0,$E1329-N$1319>0),IF($E1329-N$1319>1,O1280/($E1329-N$1319),O1280),0))","v":0},{"$f":"IF(AND($E1329>0,'C. Dimensions & Masterlists'!$F$16>1),P1280*'C. Dimensions & Masterlists'!$F$16/$E1329,IF(AND($E1329>0,$E1329-O$1319>0),IF($E1329-O$1319>1,P1280/($E1329-O$1319),P1280),0))","v":0},{"$f":"IF(AND($E1329>0,'C. Dimensions & Masterlists'!$F$16>1),Q1280*'C. Dimensions & Masterlists'!$F$16/$E1329,IF(AND($E1329>0,$E1329-P$1319>0),IF($E1329-P$1319>1,Q1280/($E1329-P$1319),Q1280),0))","v":0},{"$f":"IF(AND($E1329>0,'C. Dimensions & Masterlists'!$F$16>1),R1280*'C. Dimensions & Masterlists'!$F$16/$E1329,IF(AND($E1329>0,$E1329-Q$1319>0),IF($E1329-Q$1319>1,R1280/($E1329-Q$1319),R1280),0))","v":0},{"$f":"IF(AND($E1329>0,'C. Dimensions & Masterlists'!$F$16>1),S1280*'C. Dimensions & Masterlists'!$F$16/$E1329,IF(AND($E1329>0,$E1329-R$1319>0),IF($E1329-R$1319>1,S1280/($E1329-R$1319),S1280),0))","v":0},1.168433799784715]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,{"$f":"IF(AND($E1330>0,'C. Dimensions & Masterlists'!$F$16>1),M1281*'C. Dimensions & Masterlists'!$F$16/$E1330,IF(AND($E1330>0,$E1330-M$1319>0),IF($E1330-M$1319>1,M1281/($E1330-M$1319),M1281),0))","v":0},{"$f":"IF(AND($E1330>0,'C. Dimensions & Masterlists'!$F$16>1),N1281*'C. Dimensions & Masterlists'!$F$16/$E1330,IF(AND($E1330>0,$E1330-M$1319>0),IF($E1330-M$1319>1,N1281/($E1330-M$1319),N1281),0))","v":1.1684337997847149E-4},{"$f":"IF(AND($E1330>0,'C. Dimensions & Masterlists'!$F$16>1),O1281*'C. Dimensions & Masterlists'!$F$16/$E1330,IF(AND($E1330>0,$E1330-N$1319>0),IF($E1330-N$1319>1,O1281/($E1330-N$1319),O1281),0))","v":1.1684337997847149E-4},{"$f":"IF(AND($E1330>0,'C. Dimensions & Masterlists'!$F$16>1),P1281*'C. Dimensions & Masterlists'!$F$16/$E1330,IF(AND($E1330>0,$E1330-O$1319>0),IF($E1330-O$1319>1,P1281/($E1330-O$1319),P1281),0))","v":1.1684337997847149E-4},{"$f":"IF(AND($E1330>0,'C. Dimensions & Masterlists'!$F$16>1),Q1281*'C. Dimensions & Masterlists'!$F$16/$E1330,IF(AND($E1330>0,$E1330-P$1319>0),IF($E1330-P$1319>1,Q1281/($E1330-P$1319),Q1281),0))","v":1.1684337997847148E-4},{"$f":"IF(AND($E1330>0,'C. Dimensions & Masterlists'!$F$16>1),R1281*'C. Dimensions & Masterlists'!$F$16/$E1330,IF(AND($E1330>0,$E1330-Q$1319>0),IF($E1330-Q$1319>1,R1281/($E1330-Q$1319),R1281),0))","v":1.1684337997847148E-4},{"$f":"IF(AND($E1330>0,'C. Dimensions & Masterlists'!$F$16>1),S1281*'C. Dimensions & Masterlists'!$F$16/$E1330,IF(AND($E1330>0,$E1330-R$1319>0),IF($E1330-R$1319>1,S1281/($E1330-R$1319),S1281),0))","v":1.1684337997847146E-4},7.0106027987082897E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,{"$f":"IF(AND($E1331>0,'C. Dimensions & Masterlists'!$F$16>1),M1282*'C. Dimensions & Masterlists'!$F$16/$E1331,IF(AND($E1331>0,$E1331-M$1319>0),IF($E1331-M$1319>1,M1282/($E1331-M$1319),M1282),0))","v":0},{"$f":"IF(AND($E1331>0,'C. Dimensions & Masterlists'!$F$16>1),N1282*'C. Dimensions & Masterlists'!$F$16/$E1331,IF(AND($E1331>0,$E1331-M$1319>0),IF($E1331-M$1319>1,N1282/($E1331-M$1319),N1282),0))","v":1.168433799784715},{"$f":"IF(AND($E1331>0,'C. Dimensions & Masterlists'!$F$16>1),O1282*'C. Dimensions & Masterlists'!$F$16/$E1331,IF(AND($E1331>0,$E1331-N$1319>0),IF($E1331-N$1319>1,O1282/($E1331-N$1319),O1282),0))","v":0},{"$f":"IF(AND($E1331>0,'C. Dimensions & Masterlists'!$F$16>1),P1282*'C. Dimensions & Masterlists'!$F$16/$E1331,IF(AND($E1331>0,$E1331-O$1319>0),IF($E1331-O$1319>1,P1282/($E1331-O$1319),P1282),0))","v":0},{"$f":"IF(AND($E1331>0,'C. Dimensions & Masterlists'!$F$16>1),Q1282*'C. Dimensions & Masterlists'!$F$16/$E1331,IF(AND($E1331>0,$E1331-P$1319>0),IF($E1331-P$1319>1,Q1282/($E1331-P$1319),Q1282),0))","v":0},{"$f":"IF(AND($E1331>0,'C. Dimensions & Masterlists'!$F$16>1),R1282*'C. Dimensions & Masterlists'!$F$16/$E1331,IF(AND($E1331>0,$E1331-Q$1319>0),IF($E1331-Q$1319>1,R1282/($E1331-Q$1319),R1282),0))","v":0},{"$f":"IF(AND($E1331>0,'C. Dimensions & Masterlists'!$F$16>1),S1282*'C. Dimensions & Masterlists'!$F$16/$E1331,IF(AND($E1331>0,$E1331-R$1319>0),IF($E1331-R$1319>1,S1282/($E1331-R$1319),S1282),0))","v":0},1.168433799784715]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,{"$f":"IF(AND($E1332>0,'C. Dimensions & Masterlists'!$F$16>1),M1283*'C. Dimensions & Masterlists'!$F$16/$E1332,IF(AND($E1332>0,$E1332-M$1319>0),IF($E1332-M$1319>1,M1283/($E1332-M$1319),M1283),0))","v":0},{"$f":"IF(AND($E1332>0,'C. Dimensions & Masterlists'!$F$16>1),N1283*'C. Dimensions & Masterlists'!$F$16/$E1332,IF(AND($E1332>0,$E1332-M$1319>0),IF($E1332-M$1319>1,N1283/($E1332-M$1319),N1283),0))","v":0.1168433799784715},{"$f":"IF(AND($E1332>0,'C. Dimensions & Masterlists'!$F$16>1),O1283*'C. Dimensions & Masterlists'!$F$16/$E1332,IF(AND($E1332>0,$E1332-N$1319>0),IF($E1332-N$1319>1,O1283/($E1332-N$1319),O1283),0))","v":0.11684337997847151},{"$f":"IF(AND($E1332>0,'C. Dimensions & Masterlists'!$F$16>1),P1283*'C. Dimensions & Masterlists'!$F$16/$E1332,IF(AND($E1332>0,$E1332-O$1319>0),IF($E1332-O$1319>1,P1283/($E1332-O$1319),P1283),0))","v":0.11684337997847151},{"$f":"IF(AND($E1332>0,'C. Dimensions & Masterlists'!$F$16>1),Q1283*'C. Dimensions & Masterlists'!$F$16/$E1332,IF(AND($E1332>0,$E1332-P$1319>0),IF($E1332-P$1319>1,Q1283/($E1332-P$1319),Q1283),0))","v":0.11684337997847151},{"$f":"IF(AND($E1332>0,'C. Dimensions & Masterlists'!$F$16>1),R1283*'C. Dimensions & Masterlists'!$F$16/$E1332,IF(AND($E1332>0,$E1332-Q$1319>0),IF($E1332-Q$1319>1,R1283/($E1332-Q$1319),R1283),0))","v":0.11684337997847151},{"$f":"IF(AND($E1332>0,'C. Dimensions & Masterlists'!$F$16>1),S1283*'C. Dimensions & Masterlists'!$F$16/$E1332,IF(AND($E1332>0,$E1332-R$1319>0),IF($E1332-R$1319>1,S1283/($E1332-R$1319),S1283),0))","v":0.11684337997847152},0.70106027987082897]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,{"$f":"IF(AND($E1333>0,'C. Dimensions & Masterlists'!$F$16>1),M1284*'C. Dimensions & Masterlists'!$F$16/$E1333,IF(AND($E1333>0,$E1333-M$1319>0),IF($E1333-M$1319>1,M1284/($E1333-M$1319),M1284),0))","v":0},{"$f":"IF(AND($E1333>0,'C. Dimensions & Masterlists'!$F$16>1),N1284*'C. Dimensions & Masterlists'!$F$16/$E1333,IF(AND($E1333>0,$E1333-M$1319>0),IF($E1333-M$1319>1,N1284/($E1333-M$1319),N1284),0))","v":0},{"$f":"IF(AND($E1333>0,'C. Dimensions & Masterlists'!$F$16>1),O1284*'C. Dimensions & Masterlists'!$F$16/$E1333,IF(AND($E1333>0,$E1333-N$1319>0),IF($E1333-N$1319>1,O1284/($E1333-N$1319),O1284),0))","v":0},{"$f":"IF(AND($E1333>0,'C. Dimensions & Masterlists'!$F$16>1),P1284*'C. Dimensions & Masterlists'!$F$16/$E1333,IF(AND($E1333>0,$E1333-O$1319>0),IF($E1333-O$1319>1,P1284/($E1333-O$1319),P1284),0))","v":0},{"$f":"IF(AND($E1333>0,'C. Dimensions & Masterlists'!$F$16>1),Q1284*'C. Dimensions & Masterlists'!$F$16/$E1333,IF(AND($E1333>0,$E1333-P$1319>0),IF($E1333-P$1319>1,Q1284/($E1333-P$1319),Q1284),0))","v":0},{"$f":"IF(AND($E1333>0,'C. Dimensions & Masterlists'!$F$16>1),R1284*'C. Dimensions & Masterlists'!$F$16/$E1333,IF(AND($E1333>0,$E1333-Q$1319>0),IF($E1333-Q$1319>1,R1284/($E1333-Q$1319),R1284),0))","v":0},{"$f":"IF(AND($E1333>0,'C. Dimensions & Masterlists'!$F$16>1),S1284*'C. Dimensions & Masterlists'!$F$16/$E1333,IF(AND($E1333>0,$E1333-R$1319>0),IF($E1333-R$1319>1,S1284/($E1333-R$1319),S1284),0))","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,{"$f":"IF(AND($E1334>0,'C. Dimensions & Masterlists'!$F$16>1),M1285*'C. Dimensions & Masterlists'!$F$16/$E1334,IF(AND($E1334>0,$E1334-M$1319>0),IF($E1334-M$1319>1,M1285/($E1334-M$1319),M1285),0))","v":0},{"$f":"IF(AND($E1334>0,'C. Dimensions & Masterlists'!$F$16>1),N1285*'C. Dimensions & Masterlists'!$F$16/$E1334,IF(AND($E1334>0,$E1334-M$1319>0),IF($E1334-M$1319>1,N1285/($E1334-M$1319),N1285),0))","v":0},{"$f":"IF(AND($E1334>0,'C. Dimensions & Masterlists'!$F$16>1),O1285*'C. Dimensions & Masterlists'!$F$16/$E1334,IF(AND($E1334>0,$E1334-N$1319>0),IF($E1334-N$1319>1,O1285/($E1334-N$1319),O1285),0))","v":0},{"$f":"IF(AND($E1334>0,'C. Dimensions & Masterlists'!$F$16>1),P1285*'C. Dimensions & Masterlists'!$F$16/$E1334,IF(AND($E1334>0,$E1334-O$1319>0),IF($E1334-O$1319>1,P1285/($E1334-O$1319),P1285),0))","v":0},{"$f":"IF(AND($E1334>0,'C. Dimensions & Masterlists'!$F$16>1),Q1285*'C. Dimensions & Masterlists'!$F$16/$E1334,IF(AND($E1334>0,$E1334-P$1319>0),IF($E1334-P$1319>1,Q1285/($E1334-P$1319),Q1285),0))","v":0},{"$f":"IF(AND($E1334>0,'C. Dimensions & Masterlists'!$F$16>1),R1285*'C. Dimensions & Masterlists'!$F$16/$E1334,IF(AND($E1334>0,$E1334-Q$1319>0),IF($E1334-Q$1319>1,R1285/($E1334-Q$1319),R1285),0))","v":0},{"$f":"IF(AND($E1334>0,'C. Dimensions & Masterlists'!$F$16>1),S1285*'C. Dimensions & Masterlists'!$F$16/$E1334,IF(AND($E1334>0,$E1334-R$1319>0),IF($E1334-R$1319>1,S1285/($E1334-R$1319),S1285),0))","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,{"$f":"IF(AND($E1335>0,'C. Dimensions & Masterlists'!$F$16>1),M1286*'C. Dimensions & Masterlists'!$F$16/$E1335,IF(AND($E1335>0,$E1335-M$1319>0),IF($E1335-M$1319>1,M1286/($E1335-M$1319),M1286),0))","v":0},{"$f":"IF(AND($E1335>0,'C. Dimensions & Masterlists'!$F$16>1),N1286*'C. Dimensions & Masterlists'!$F$16/$E1335,IF(AND($E1335>0,$E1335-M$1319>0),IF($E1335-M$1319>1,N1286/($E1335-M$1319),N1286),0))","v":0},{"$f":"IF(AND($E1335>0,'C. Dimensions & Masterlists'!$F$16>1),O1286*'C. Dimensions & Masterlists'!$F$16/$E1335,IF(AND($E1335>0,$E1335-N$1319>0),IF($E1335-N$1319>1,O1286/($E1335-N$1319),O1286),0))","v":0},{"$f":"IF(AND($E1335>0,'C. Dimensions & Masterlists'!$F$16>1),P1286*'C. Dimensions & Masterlists'!$F$16/$E1335,IF(AND($E1335>0,$E1335-O$1319>0),IF($E1335-O$1319>1,P1286/($E1335-O$1319),P1286),0))","v":0},{"$f":"IF(AND($E1335>0,'C. Dimensions & Masterlists'!$F$16>1),Q1286*'C. Dimensions & Masterlists'!$F$16/$E1335,IF(AND($E1335>0,$E1335-P$1319>0),IF($E1335-P$1319>1,Q1286/($E1335-P$1319),Q1286),0))","v":0},{"$f":"IF(AND($E1335>0,'C. Dimensions & Masterlists'!$F$16>1),R1286*'C. Dimensions & Masterlists'!$F$16/$E1335,IF(AND($E1335>0,$E1335-Q$1319>0),IF($E1335-Q$1319>1,R1286/($E1335-Q$1319),R1286),0))","v":0},{"$f":"IF(AND($E1335>0,'C. Dimensions & Masterlists'!$F$16>1),S1286*'C. Dimensions & Masterlists'!$F$16/$E1335,IF(AND($E1335>0,$E1335-R$1319>0),IF($E1335-R$1319>1,S1286/($E1335-R$1319),S1286),0))","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,{"$f":"IF(AND($E1336>0,'C. Dimensions & Masterlists'!$F$16>1),M1287*'C. Dimensions & Masterlists'!$F$16/$E1336,IF(AND($E1336>0,$E1336-M$1319>0),IF($E1336-M$1319>1,M1287/($E1336-M$1319),M1287),0))","v":0},{"$f":"IF(AND($E1336>0,'C. Dimensions & Masterlists'!$F$16>1),N1287*'C. Dimensions & Masterlists'!$F$16/$E1336,IF(AND($E1336>0,$E1336-M$1319>0),IF($E1336-M$1319>1,N1287/($E1336-M$1319),N1287),0))","v":0},{"$f":"IF(AND($E1336>0,'C. Dimensions & Masterlists'!$F$16>1),O1287*'C. Dimensions & Masterlists'!$F$16/$E1336,IF(AND($E1336>0,$E1336-N$1319>0),IF($E1336-N$1319>1,O1287/($E1336-N$1319),O1287),0))","v":0},{"$f":"IF(AND($E1336>0,'C. Dimensions & Masterlists'!$F$16>1),P1287*'C. Dimensions & Masterlists'!$F$16/$E1336,IF(AND($E1336>0,$E1336-O$1319>0),IF($E1336-O$1319>1,P1287/($E1336-O$1319),P1287),0))","v":0},{"$f":"IF(AND($E1336>0,'C. Dimensions & Masterlists'!$F$16>1),Q1287*'C. Dimensions & Masterlists'!$F$16/$E1336,IF(AND($E1336>0,$E1336-P$1319>0),IF($E1336-P$1319>1,Q1287/($E1336-P$1319),Q1287),0))","v":0},{"$f":"IF(AND($E1336>0,'C. Dimensions & Masterlists'!$F$16>1),R1287*'C. Dimensions & Masterlists'!$F$16/$E1336,IF(AND($E1336>0,$E1336-Q$1319>0),IF($E1336-Q$1319>1,R1287/($E1336-Q$1319),R1287),0))","v":0},{"$f":"IF(AND($E1336>0,'C. Dimensions & Masterlists'!$F$16>1),S1287*'C. Dimensions & Masterlists'!$F$16/$E1336,IF(AND($E1336>0,$E1336-R$1319>0),IF($E1336-R$1319>1,S1287/($E1336-R$1319),S1287),0))","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,{"$f":"IF(AND($E1337>0,'C. Dimensions & Masterlists'!$F$16>1),M1288*'C. Dimensions & Masterlists'!$F$16/$E1337,IF(AND($E1337>0,$E1337-M$1319>0),IF($E1337-M$1319>1,M1288/($E1337-M$1319),M1288),0))","v":0},{"$f":"IF(AND($E1337>0,'C. Dimensions & Masterlists'!$F$16>1),N1288*'C. Dimensions & Masterlists'!$F$16/$E1337,IF(AND($E1337>0,$E1337-M$1319>0),IF($E1337-M$1319>1,N1288/($E1337-M$1319),N1288),0))","v":0},{"$f":"IF(AND($E1337>0,'C. Dimensions & Masterlists'!$F$16>1),O1288*'C. Dimensions & Masterlists'!$F$16/$E1337,IF(AND($E1337>0,$E1337-N$1319>0),IF($E1337-N$1319>1,O1288/($E1337-N$1319),O1288),0))","v":0},{"$f":"IF(AND($E1337>0,'C. Dimensions & Masterlists'!$F$16>1),P1288*'C. Dimensions & Masterlists'!$F$16/$E1337,IF(AND($E1337>0,$E1337-O$1319>0),IF($E1337-O$1319>1,P1288/($E1337-O$1319),P1288),0))","v":0},{"$f":"IF(AND($E1337>0,'C. Dimensions & Masterlists'!$F$16>1),Q1288*'C. Dimensions & Masterlists'!$F$16/$E1337,IF(AND($E1337>0,$E1337-P$1319>0),IF($E1337-P$1319>1,Q1288/($E1337-P$1319),Q1288),0))","v":0},{"$f":"IF(AND($E1337>0,'C. Dimensions & Masterlists'!$F$16>1),R1288*'C. Dimensions & Masterlists'!$F$16/$E1337,IF(AND($E1337>0,$E1337-Q$1319>0),IF($E1337-Q$1319>1,R1288/($E1337-Q$1319),R1288),0))","v":0},{"$f":"IF(AND($E1337>0,'C. Dimensions & Masterlists'!$F$16>1),S1288*'C. Dimensions & Masterlists'!$F$16/$E1337,IF(AND($E1337>0,$E1337-R$1319>0),IF($E1337-R$1319>1,S1288/($E1337-R$1319),S1288),0))","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,{"$f":"IF(AND($E1338>0,'C. Dimensions & Masterlists'!$F$16>1),M1289*'C. Dimensions & Masterlists'!$F$16/$E1338,IF(AND($E1338>0,$E1338-M$1319>0),IF($E1338-M$1319>1,M1289/($E1338-M$1319),M1289),0))","v":0},{"$f":"IF(AND($E1338>0,'C. Dimensions & Masterlists'!$F$16>1),N1289*'C. Dimensions & Masterlists'!$F$16/$E1338,IF(AND($E1338>0,$E1338-M$1319>0),IF($E1338-M$1319>1,N1289/($E1338-M$1319),N1289),0))","v":0},{"$f":"IF(AND($E1338>0,'C. Dimensions & Masterlists'!$F$16>1),O1289*'C. Dimensions & Masterlists'!$F$16/$E1338,IF(AND($E1338>0,$E1338-N$1319>0),IF($E1338-N$1319>1,O1289/($E1338-N$1319),O1289),0))","v":0},{"$f":"IF(AND($E1338>0,'C. Dimensions & Masterlists'!$F$16>1),P1289*'C. Dimensions & Masterlists'!$F$16/$E1338,IF(AND($E1338>0,$E1338-O$1319>0),IF($E1338-O$1319>1,P1289/($E1338-O$1319),P1289),0))","v":0},{"$f":"IF(AND($E1338>0,'C. Dimensions & Masterlists'!$F$16>1),Q1289*'C. Dimensions & Masterlists'!$F$16/$E1338,IF(AND($E1338>0,$E1338-P$1319>0),IF($E1338-P$1319>1,Q1289/($E1338-P$1319),Q1289),0))","v":0},{"$f":"IF(AND($E1338>0,'C. Dimensions & Masterlists'!$F$16>1),R1289*'C. Dimensions & Masterlists'!$F$16/$E1338,IF(AND($E1338>0,$E1338-Q$1319>0),IF($E1338-Q$1319>1,R1289/($E1338-Q$1319),R1289),0))","v":0},{"$f":"IF(AND($E1338>0,'C. Dimensions & Masterlists'!$F$16>1),S1289*'C. Dimensions & Masterlists'!$F$16/$E1338,IF(AND($E1338>0,$E1338-R$1319>0),IF($E1338-R$1319>1,S1289/($E1338-R$1319),S1289),0))","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,{"$f":"IF(AND($E1339>0,'C. Dimensions & Masterlists'!$F$16>1),M1290*'C. Dimensions & Masterlists'!$F$16/$E1339,IF(AND($E1339>0,$E1339-M$1319>0),IF($E1339-M$1319>1,M1290/($E1339-M$1319),M1290),0))","v":0},{"$f":"IF(AND($E1339>0,'C. Dimensions & Masterlists'!$F$16>1),N1290*'C. Dimensions & Masterlists'!$F$16/$E1339,IF(AND($E1339>0,$E1339-M$1319>0),IF($E1339-M$1319>1,N1290/($E1339-M$1319),N1290),0))","v":0},{"$f":"IF(AND($E1339>0,'C. Dimensions & Masterlists'!$F$16>1),O1290*'C. Dimensions & Masterlists'!$F$16/$E1339,IF(AND($E1339>0,$E1339-N$1319>0),IF($E1339-N$1319>1,O1290/($E1339-N$1319),O1290),0))","v":0},{"$f":"IF(AND($E1339>0,'C. Dimensions & Masterlists'!$F$16>1),P1290*'C. Dimensions & Masterlists'!$F$16/$E1339,IF(AND($E1339>0,$E1339-O$1319>0),IF($E1339-O$1319>1,P1290/($E1339-O$1319),P1290),0))","v":0},{"$f":"IF(AND($E1339>0,'C. Dimensions & Masterlists'!$F$16>1),Q1290*'C. Dimensions & Masterlists'!$F$16/$E1339,IF(AND($E1339>0,$E1339-P$1319>0),IF($E1339-P$1319>1,Q1290/($E1339-P$1319),Q1290),0))","v":0},{"$f":"IF(AND($E1339>0,'C. Dimensions & Masterlists'!$F$16>1),R1290*'C. Dimensions & Masterlists'!$F$16/$E1339,IF(AND($E1339>0,$E1339-Q$1319>0),IF($E1339-Q$1319>1,R1290/($E1339-Q$1319),R1290),0))","v":0},{"$f":"IF(AND($E1339>0,'C. Dimensions & Masterlists'!$F$16>1),S1290*'C. Dimensions & Masterlists'!$F$16/$E1339,IF(AND($E1339>0,$E1339-R$1319>0),IF($E1339-R$1319>1,S1290/($E1339-R$1319),S1290),0))","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,{"$f":"IF(AND($E1340>0,'C. Dimensions & Masterlists'!$F$16>1),M1291*'C. Dimensions & Masterlists'!$F$16/$E1340,IF(AND($E1340>0,$E1340-M$1319>0),IF($E1340-M$1319>1,M1291/($E1340-M$1319),M1291),0))","v":0},{"$f":"IF(AND($E1340>0,'C. Dimensions & Masterlists'!$F$16>1),N1291*'C. Dimensions & Masterlists'!$F$16/$E1340,IF(AND($E1340>0,$E1340-M$1319>0),IF($E1340-M$1319>1,N1291/($E1340-M$1319),N1291),0))","v":0},{"$f":"IF(AND($E1340>0,'C. Dimensions & Masterlists'!$F$16>1),O1291*'C. Dimensions & Masterlists'!$F$16/$E1340,IF(AND($E1340>0,$E1340-N$1319>0),IF($E1340-N$1319>1,O1291/($E1340-N$1319),O1291),0))","v":0},{"$f":"IF(AND($E1340>0,'C. Dimensions & Masterlists'!$F$16>1),P1291*'C. Dimensions & Masterlists'!$F$16/$E1340,IF(AND($E1340>0,$E1340-O$1319>0),IF($E1340-O$1319>1,P1291/($E1340-O$1319),P1291),0))","v":0},{"$f":"IF(AND($E1340>0,'C. Dimensions & Masterlists'!$F$16>1),Q1291*'C. Dimensions & Masterlists'!$F$16/$E1340,IF(AND($E1340>0,$E1340-P$1319>0),IF($E1340-P$1319>1,Q1291/($E1340-P$1319),Q1291),0))","v":0},{"$f":"IF(AND($E1340>0,'C. Dimensions & Masterlists'!$F$16>1),R1291*'C. Dimensions & Masterlists'!$F$16/$E1340,IF(AND($E1340>0,$E1340-Q$1319>0),IF($E1340-Q$1319>1,R1291/($E1340-Q$1319),R1291),0))","v":0},{"$f":"IF(AND($E1340>0,'C. Dimensions & Masterlists'!$F$16>1),S1291*'C. Dimensions & Masterlists'!$F$16/$E1340,IF(AND($E1340>0,$E1340-R$1319>0),IF($E1340-R$1319>1,S1291/($E1340-R$1319),S1291),0))","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,{"$f":"IF(AND($E1341>0,'C. Dimensions & Masterlists'!$F$16>1),M1292*'C. Dimensions & Masterlists'!$F$16/$E1341,IF(AND($E1341>0,$E1341-M$1319>0),IF($E1341-M$1319>1,M1292/($E1341-M$1319),M1292),0))","v":0},{"$f":"IF(AND($E1341>0,'C. Dimensions & Masterlists'!$F$16>1),N1292*'C. Dimensions & Masterlists'!$F$16/$E1341,IF(AND($E1341>0,$E1341-M$1319>0),IF($E1341-M$1319>1,N1292/($E1341-M$1319),N1292),0))","v":0},{"$f":"IF(AND($E1341>0,'C. Dimensions & Masterlists'!$F$16>1),O1292*'C. Dimensions & Masterlists'!$F$16/$E1341,IF(AND($E1341>0,$E1341-N$1319>0),IF($E1341-N$1319>1,O1292/($E1341-N$1319),O1292),0))","v":0},{"$f":"IF(AND($E1341>0,'C. Dimensions & Masterlists'!$F$16>1),P1292*'C. Dimensions & Masterlists'!$F$16/$E1341,IF(AND($E1341>0,$E1341-O$1319>0),IF($E1341-O$1319>1,P1292/($E1341-O$1319),P1292),0))","v":0},{"$f":"IF(AND($E1341>0,'C. Dimensions & Masterlists'!$F$16>1),Q1292*'C. Dimensions & Masterlists'!$F$16/$E1341,IF(AND($E1341>0,$E1341-P$1319>0),IF($E1341-P$1319>1,Q1292/($E1341-P$1319),Q1292),0))","v":0},{"$f":"IF(AND($E1341>0,'C. Dimensions & Masterlists'!$F$16>1),R1292*'C. Dimensions & Masterlists'!$F$16/$E1341,IF(AND($E1341>0,$E1341-Q$1319>0),IF($E1341-Q$1319>1,R1292/($E1341-Q$1319),R1292),0))","v":0},{"$f":"IF(AND($E1341>0,'C. Dimensions & Masterlists'!$F$16>1),S1292*'C. Dimensions & Masterlists'!$F$16/$E1341,IF(AND($E1341>0,$E1341-R$1319>0),IF($E1341-R$1319>1,S1292/($E1341-R$1319),S1292),0))","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,{"$f":"IF(AND($E1342>0,'C. Dimensions & Masterlists'!$F$16>1),M1293*'C. Dimensions & Masterlists'!$F$16/$E1342,IF(AND($E1342>0,$E1342-M$1319>0),IF($E1342-M$1319>1,M1293/($E1342-M$1319),M1293),0))","v":0},{"$f":"IF(AND($E1342>0,'C. Dimensions & Masterlists'!$F$16>1),N1293*'C. Dimensions & Masterlists'!$F$16/$E1342,IF(AND($E1342>0,$E1342-M$1319>0),IF($E1342-M$1319>1,N1293/($E1342-M$1319),N1293),0))","v":0},{"$f":"IF(AND($E1342>0,'C. Dimensions & Masterlists'!$F$16>1),O1293*'C. Dimensions & Masterlists'!$F$16/$E1342,IF(AND($E1342>0,$E1342-N$1319>0),IF($E1342-N$1319>1,O1293/($E1342-N$1319),O1293),0))","v":0},{"$f":"IF(AND($E1342>0,'C. Dimensions & Masterlists'!$F$16>1),P1293*'C. Dimensions & Masterlists'!$F$16/$E1342,IF(AND($E1342>0,$E1342-O$1319>0),IF($E1342-O$1319>1,P1293/($E1342-O$1319),P1293),0))","v":0},{"$f":"IF(AND($E1342>0,'C. Dimensions & Masterlists'!$F$16>1),Q1293*'C. Dimensions & Masterlists'!$F$16/$E1342,IF(AND($E1342>0,$E1342-P$1319>0),IF($E1342-P$1319>1,Q1293/($E1342-P$1319),Q1293),0))","v":0},{"$f":"IF(AND($E1342>0,'C. Dimensions & Masterlists'!$F$16>1),R1293*'C. Dimensions & Masterlists'!$F$16/$E1342,IF(AND($E1342>0,$E1342-Q$1319>0),IF($E1342-Q$1319>1,R1293/($E1342-Q$1319),R1293),0))","v":0},{"$f":"IF(AND($E1342>0,'C. Dimensions & Masterlists'!$F$16>1),S1293*'C. Dimensions & Masterlists'!$F$16/$E1342,IF(AND($E1342>0,$E1342-R$1319>0),IF($E1342-R$1319>1,S1293/($E1342-R$1319),S1293),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1323:M1342)","v":0},3.4937686983512131,0.45002347656220548,0.42888079256352024,0.40976336981760025,0.39880451346915385,0.39880451346915391,5.5800453642328458]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1345,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,null,null,null,{"$f":"IF(AND($E1345>0,'C. Dimensions & Masterlists'!$F$17>1),M1296*'C. Dimensions & Masterlists'!$F$17/$E1345,IF(AND($E1345>0,$E1345-M$1319>0),IF($E1345-M$1319>1,M1296/($E1345-M$1319),M1296),0))","v":0},{"$f":"IF(AND($E1345>0,'C. Dimensions & Masterlists'!$F$17>1),N1296*'C. Dimensions & Masterlists'!$F$17/$E1345,IF(AND($E1345>0,$E1345-M$1319>0),IF($E1345-M$1319>1,N1296/($E1345-M$1319),N1296),0))","v":4.3195826694450504E-2},{"$f":"IF(AND($E1345>0,'C. Dimensions & Masterlists'!$F$17>1),O1296*'C. Dimensions & Masterlists'!$F$17/$E1345,IF(AND($E1345>0,$E1345-N$1319>0),IF($E1345-N$1319>1,O1296/($E1345-N$1319),O1296),0))","v":4.3125774395402619E-2},{"$f":"IF(AND($E1345>0,'C. Dimensions & Masterlists'!$F$17>1),P1296*'C. Dimensions & Masterlists'!$F$17/$E1345,IF(AND($E1345>0,$E1345-O$1319>0),IF($E1345-O$1319>1,P1296/($E1345-O$1319),P1296),0))","v":4.3062769708095576E-2},{"$f":"IF(AND($E1345>0,'C. Dimensions & Masterlists'!$F$17>1),Q1296*'C. Dimensions & Masterlists'!$F$17/$E1345,IF(AND($E1345>0,$E1345-P$1319>0),IF($E1345-P$1319>1,Q1296/($E1345-P$1319),Q1296),0))","v":4.3005212238736538E-2},{"$f":"IF(AND($E1345>0,'C. Dimensions & Masterlists'!$F$17>1),R1296*'C. Dimensions & Masterlists'!$F$17/$E1345,IF(AND($E1345>0,$E1345-Q$1319>0),IF($E1345-Q$1319>1,R1296/($E1345-Q$1319),R1296),0))","v":4.2951982133128626E-2},{"$f":"IF(AND($E1345>0,'C. Dimensions & Masterlists'!$F$17>1),S1296*'C. Dimensions & Masterlists'!$F$17/$E1345,IF(AND($E1345>0,$E1345-R$1319>0),IF($E1345-R$1319>1,S1296/($E1345-R$1319),S1296),0))","v":4.2951982133128626E-2},{"$f":"SUM(G1345:S1345)","v":0.25829354730294252}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,{"$f":"IF(AND($E1346>0,'C. Dimensions & Masterlists'!$F$17>1),M1297*'C. Dimensions & Masterlists'!$F$17/$E1346,IF(AND($E1346>0,$E1346-M$1319>0),IF($E1346-M$1319>1,M1297/($E1346-M$1319),M1297),0))","v":0},{"$f":"IF(AND($E1346>0,'C. Dimensions & Masterlists'!$F$17>1),N1297*'C. Dimensions & Masterlists'!$F$17/$E1346,IF(AND($E1346>0,$E1346-M$1319>0),IF($E1346-M$1319>1,N1297/($E1346-M$1319),N1297),0))","v":4.67373519913886E-2},{"$f":"IF(AND($E1346>0,'C. Dimensions & Masterlists'!$F$17>1),O1297*'C. Dimensions & Masterlists'!$F$17/$E1346,IF(AND($E1346>0,$E1346-N$1319>0),IF($E1346-N$1319>1,O1297/($E1346-N$1319),O1297),0))","v":4.67373519913886E-2},{"$f":"IF(AND($E1346>0,'C. Dimensions & Masterlists'!$F$17>1),P1297*'C. Dimensions & Masterlists'!$F$17/$E1346,IF(AND($E1346>0,$E1346-O$1319>0),IF($E1346-O$1319>1,P1297/($E1346-O$1319),P1297),0))","v":4.6737351991388607E-2},{"$f":"IF(AND($E1346>0,'C. Dimensions & Masterlists'!$F$17>1),Q1297*'C. Dimensions & Masterlists'!$F$17/$E1346,IF(AND($E1346>0,$E1346-P$1319>0),IF($E1346-P$1319>1,Q1297/($E1346-P$1319),Q1297),0))","v":4.6737351991388613E-2},{"$f":"IF(AND($E1346>0,'C. Dimensions & Masterlists'!$F$17>1),R1297*'C. Dimensions & Masterlists'!$F$17/$E1346,IF(AND($E1346>0,$E1346-Q$1319>0),IF($E1346-Q$1319>1,R1297/($E1346-Q$1319),R1297),0))","v":4.6737351991388607E-2},{"$f":"IF(AND($E1346>0,'C. Dimensions & Masterlists'!$F$17>1),S1297*'C. Dimensions & Masterlists'!$F$17/$E1346,IF(AND($E1346>0,$E1346-R$1319>0),IF($E1346-R$1319>1,S1297/($E1346-R$1319),S1297),0))","v":4.6737351991388607E-2},0.28042411194833167]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,{"$f":"IF(AND($E1347>0,'C. Dimensions & Masterlists'!$F$17>1),M1298*'C. Dimensions & Masterlists'!$F$17/$E1347,IF(AND($E1347>0,$E1347-M$1319>0),IF($E1347-M$1319>1,M1298/($E1347-M$1319),M1298),0))","v":0},{"$f":"IF(AND($E1347>0,'C. Dimensions & Masterlists'!$F$17>1),N1298*'C. Dimensions & Masterlists'!$F$17/$E1347,IF(AND($E1347>0,$E1347-M$1319>0),IF($E1347-M$1319>1,N1298/($E1347-M$1319),N1298),0))","v":5.8421689989235748E-2},{"$f":"IF(AND($E1347>0,'C. Dimensions & Masterlists'!$F$17>1),O1298*'C. Dimensions & Masterlists'!$F$17/$E1347,IF(AND($E1347>0,$E1347-N$1319>0),IF($E1347-N$1319>1,O1298/($E1347-N$1319),O1298),0))","v":5.8421689989235748E-2},{"$f":"IF(AND($E1347>0,'C. Dimensions & Masterlists'!$F$17>1),P1298*'C. Dimensions & Masterlists'!$F$17/$E1347,IF(AND($E1347>0,$E1347-O$1319>0),IF($E1347-O$1319>1,P1298/($E1347-O$1319),P1298),0))","v":5.8421689989235741E-2},{"$f":"IF(AND($E1347>0,'C. Dimensions & Masterlists'!$F$17>1),Q1298*'C. Dimensions & Masterlists'!$F$17/$E1347,IF(AND($E1347>0,$E1347-P$1319>0),IF($E1347-P$1319>1,Q1298/($E1347-P$1319),Q1298),0))","v":5.8421689989235748E-2},{"$f":"IF(AND($E1347>0,'C. Dimensions & Masterlists'!$F$17>1),R1298*'C. Dimensions & Masterlists'!$F$17/$E1347,IF(AND($E1347>0,$E1347-Q$1319>0),IF($E1347-Q$1319>1,R1298/($E1347-Q$1319),R1298),0))","v":5.8421689989235748E-2},{"$f":"IF(AND($E1347>0,'C. Dimensions & Masterlists'!$F$17>1),S1298*'C. Dimensions & Masterlists'!$F$17/$E1347,IF(AND($E1347>0,$E1347-R$1319>0),IF($E1347-R$1319>1,S1298/($E1347-R$1319),S1298),0))","v":5.8421689989235741E-2},0.35053013993541449]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,{"$f":"IF(AND($E1348>0,'C. Dimensions & Masterlists'!$F$17>1),M1299*'C. Dimensions & Masterlists'!$F$17/$E1348,IF(AND($E1348>0,$E1348-M$1319>0),IF($E1348-M$1319>1,M1299/($E1348-M$1319),M1299),0))","v":0},{"$f":"IF(AND($E1348>0,'C. Dimensions & Masterlists'!$F$17>1),N1299*'C. Dimensions & Masterlists'!$F$17/$E1348,IF(AND($E1348>0,$E1348-M$1319>0),IF($E1348-M$1319>1,N1299/($E1348-M$1319),N1299),0))","v":3.0748257889071446E-2},{"$f":"IF(AND($E1348>0,'C. Dimensions & Masterlists'!$F$17>1),O1299*'C. Dimensions & Masterlists'!$F$17/$E1348,IF(AND($E1348>0,$E1348-N$1319>0),IF($E1348-N$1319>1,O1299/($E1348-N$1319),O1299),0))","v":3.0748257889071446E-2},{"$f":"IF(AND($E1348>0,'C. Dimensions & Masterlists'!$F$17>1),P1299*'C. Dimensions & Masterlists'!$F$17/$E1348,IF(AND($E1348>0,$E1348-O$1319>0),IF($E1348-O$1319>1,P1299/($E1348-O$1319),P1299),0))","v":3.0748257889071446E-2},{"$f":"IF(AND($E1348>0,'C. Dimensions & Masterlists'!$F$17>1),Q1299*'C. Dimensions & Masterlists'!$F$17/$E1348,IF(AND($E1348>0,$E1348-P$1319>0),IF($E1348-P$1319>1,Q1299/($E1348-P$1319),Q1299),0))","v":3.0748257889071446E-2},{"$f":"IF(AND($E1348>0,'C. Dimensions & Masterlists'!$F$17>1),R1299*'C. Dimensions & Masterlists'!$F$17/$E1348,IF(AND($E1348>0,$E1348-Q$1319>0),IF($E1348-Q$1319>1,R1299/($E1348-Q$1319),R1299),0))","v":3.0748257889071449E-2},{"$f":"IF(AND($E1348>0,'C. Dimensions & Masterlists'!$F$17>1),S1299*'C. Dimensions & Masterlists'!$F$17/$E1348,IF(AND($E1348>0,$E1348-R$1319>0),IF($E1348-R$1319>1,S1299/($E1348-R$1319),S1299),0))","v":3.0748257889071449E-2},0.18448954733442868]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,{"$f":"IF(AND($E1349>0,'C. Dimensions & Masterlists'!$F$17>1),M1300*'C. Dimensions & Masterlists'!$F$17/$E1349,IF(AND($E1349>0,$E1349-M$1319>0),IF($E1349-M$1319>1,M1300/($E1349-M$1319),M1300),0))","v":0},{"$f":"IF(AND($E1349>0,'C. Dimensions & Masterlists'!$F$17>1),N1300*'C. Dimensions & Masterlists'!$F$17/$E1349,IF(AND($E1349>0,$E1349-M$1319>0),IF($E1349-M$1319>1,N1300/($E1349-M$1319),N1300),0))","v":1.168433799784715},{"$f":"IF(AND($E1349>0,'C. Dimensions & Masterlists'!$F$17>1),O1300*'C. Dimensions & Masterlists'!$F$17/$E1349,IF(AND($E1349>0,$E1349-N$1319>0),IF($E1349-N$1319>1,O1300/($E1349-N$1319),O1300),0))","v":0},{"$f":"IF(AND($E1349>0,'C. Dimensions & Masterlists'!$F$17>1),P1300*'C. Dimensions & Masterlists'!$F$17/$E1349,IF(AND($E1349>0,$E1349-O$1319>0),IF($E1349-O$1319>1,P1300/($E1349-O$1319),P1300),0))","v":0},{"$f":"IF(AND($E1349>0,'C. Dimensions & Masterlists'!$F$17>1),Q1300*'C. Dimensions & Masterlists'!$F$17/$E1349,IF(AND($E1349>0,$E1349-P$1319>0),IF($E1349-P$1319>1,Q1300/($E1349-P$1319),Q1300),0))","v":0},{"$f":"IF(AND($E1349>0,'C. Dimensions & Masterlists'!$F$17>1),R1300*'C. Dimensions & Masterlists'!$F$17/$E1349,IF(AND($E1349>0,$E1349-Q$1319>0),IF($E1349-Q$1319>1,R1300/($E1349-Q$1319),R1300),0))","v":0},{"$f":"IF(AND($E1349>0,'C. Dimensions & Masterlists'!$F$17>1),S1300*'C. Dimensions & Masterlists'!$F$17/$E1349,IF(AND($E1349>0,$E1349-R$1319>0),IF($E1349-R$1319>1,S1300/($E1349-R$1319),S1300),0))","v":0},1.168433799784715]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,{"$f":"IF(AND($E1350>0,'C. Dimensions & Masterlists'!$F$17>1),M1301*'C. Dimensions & Masterlists'!$F$17/$E1350,IF(AND($E1350>0,$E1350-M$1319>0),IF($E1350-M$1319>1,M1301/($E1350-M$1319),M1301),0))","v":0},{"$f":"IF(AND($E1350>0,'C. Dimensions & Masterlists'!$F$17>1),N1301*'C. Dimensions & Masterlists'!$F$17/$E1350,IF(AND($E1350>0,$E1350-M$1319>0),IF($E1350-M$1319>1,N1301/($E1350-M$1319),N1301),0))","v":7.3027112486544685E-2},{"$f":"IF(AND($E1350>0,'C. Dimensions & Masterlists'!$F$17>1),O1301*'C. Dimensions & Masterlists'!$F$17/$E1350,IF(AND($E1350>0,$E1350-N$1319>0),IF($E1350-N$1319>1,O1301/($E1350-N$1319),O1301),0))","v":7.3027112486544685E-2},{"$f":"IF(AND($E1350>0,'C. Dimensions & Masterlists'!$F$17>1),P1301*'C. Dimensions & Masterlists'!$F$17/$E1350,IF(AND($E1350>0,$E1350-O$1319>0),IF($E1350-O$1319>1,P1301/($E1350-O$1319),P1301),0))","v":7.3027112486544685E-2},{"$f":"IF(AND($E1350>0,'C. Dimensions & Masterlists'!$F$17>1),Q1301*'C. Dimensions & Masterlists'!$F$17/$E1350,IF(AND($E1350>0,$E1350-P$1319>0),IF($E1350-P$1319>1,Q1301/($E1350-P$1319),Q1301),0))","v":7.3027112486544685E-2},{"$f":"IF(AND($E1350>0,'C. Dimensions & Masterlists'!$F$17>1),R1301*'C. Dimensions & Masterlists'!$F$17/$E1350,IF(AND($E1350>0,$E1350-Q$1319>0),IF($E1350-Q$1319>1,R1301/($E1350-Q$1319),R1301),0))","v":7.3027112486544685E-2},{"$f":"IF(AND($E1350>0,'C. Dimensions & Masterlists'!$F$17>1),S1301*'C. Dimensions & Masterlists'!$F$17/$E1350,IF(AND($E1350>0,$E1350-R$1319>0),IF($E1350-R$1319>1,S1301/($E1350-R$1319),S1301),0))","v":7.3027112486544685E-2},0.43816267491926814]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,{"$f":"IF(AND($E1351>0,'C. Dimensions & Masterlists'!$F$17>1),M1302*'C. Dimensions & Masterlists'!$F$17/$E1351,IF(AND($E1351>0,$E1351-M$1319>0),IF($E1351-M$1319>1,M1302/($E1351-M$1319),M1302),0))","v":0},{"$f":"IF(AND($E1351>0,'C. Dimensions & Masterlists'!$F$17>1),N1302*'C. Dimensions & Masterlists'!$F$17/$E1351,IF(AND($E1351>0,$E1351-M$1319>0),IF($E1351-M$1319>1,N1302/($E1351-M$1319),N1302),0))","v":1.168433799784715},{"$f":"IF(AND($E1351>0,'C. Dimensions & Masterlists'!$F$17>1),O1302*'C. Dimensions & Masterlists'!$F$17/$E1351,IF(AND($E1351>0,$E1351-N$1319>0),IF($E1351-N$1319>1,O1302/($E1351-N$1319),O1302),0))","v":0},{"$f":"IF(AND($E1351>0,'C. Dimensions & Masterlists'!$F$17>1),P1302*'C. Dimensions & Masterlists'!$F$17/$E1351,IF(AND($E1351>0,$E1351-O$1319>0),IF($E1351-O$1319>1,P1302/($E1351-O$1319),P1302),0))","v":0},{"$f":"IF(AND($E1351>0,'C. Dimensions & Masterlists'!$F$17>1),Q1302*'C. Dimensions & Masterlists'!$F$17/$E1351,IF(AND($E1351>0,$E1351-P$1319>0),IF($E1351-P$1319>1,Q1302/($E1351-P$1319),Q1302),0))","v":0},{"$f":"IF(AND($E1351>0,'C. Dimensions & Masterlists'!$F$17>1),R1302*'C. Dimensions & Masterlists'!$F$17/$E1351,IF(AND($E1351>0,$E1351-Q$1319>0),IF($E1351-Q$1319>1,R1302/($E1351-Q$1319),R1302),0))","v":0},{"$f":"IF(AND($E1351>0,'C. Dimensions & Masterlists'!$F$17>1),S1302*'C. Dimensions & Masterlists'!$F$17/$E1351,IF(AND($E1351>0,$E1351-R$1319>0),IF($E1351-R$1319>1,S1302/($E1351-R$1319),S1302),0))","v":0},{"$f":"SUM(G1351:S1351)","v":1.168433799784715}]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,{"$f":"IF(AND($E1352>0,'C. Dimensions & Masterlists'!$F$17>1),M1303*'C. Dimensions & Masterlists'!$F$17/$E1352,IF(AND($E1352>0,$E1352-M$1319>0),IF($E1352-M$1319>1,M1303/($E1352-M$1319),M1303),0))","v":0},{"$f":"IF(AND($E1352>0,'C. Dimensions & Masterlists'!$F$17>1),N1303*'C. Dimensions & Masterlists'!$F$17/$E1352,IF(AND($E1352>0,$E1352-M$1319>0),IF($E1352-M$1319>1,N1303/($E1352-M$1319),N1303),0))","v":1.1684337997847149E-4},{"$f":"IF(AND($E1352>0,'C. Dimensions & Masterlists'!$F$17>1),O1303*'C. Dimensions & Masterlists'!$F$17/$E1352,IF(AND($E1352>0,$E1352-N$1319>0),IF($E1352-N$1319>1,O1303/($E1352-N$1319),O1303),0))","v":1.1684337997847149E-4},{"$f":"IF(AND($E1352>0,'C. Dimensions & Masterlists'!$F$17>1),P1303*'C. Dimensions & Masterlists'!$F$17/$E1352,IF(AND($E1352>0,$E1352-O$1319>0),IF($E1352-O$1319>1,P1303/($E1352-O$1319),P1303),0))","v":1.1684337997847149E-4},{"$f":"IF(AND($E1352>0,'C. Dimensions & Masterlists'!$F$17>1),Q1303*'C. Dimensions & Masterlists'!$F$17/$E1352,IF(AND($E1352>0,$E1352-P$1319>0),IF($E1352-P$1319>1,Q1303/($E1352-P$1319),Q1303),0))","v":1.1684337997847148E-4},{"$f":"IF(AND($E1352>0,'C. Dimensions & Masterlists'!$F$17>1),R1303*'C. Dimensions & Masterlists'!$F$17/$E1352,IF(AND($E1352>0,$E1352-Q$1319>0),IF($E1352-Q$1319>1,R1303/($E1352-Q$1319),R1303),0))","v":1.1684337997847148E-4},{"$f":"IF(AND($E1352>0,'C. Dimensions & Masterlists'!$F$17>1),S1303*'C. Dimensions & Masterlists'!$F$17/$E1352,IF(AND($E1352>0,$E1352-R$1319>0),IF($E1352-R$1319>1,S1303/($E1352-R$1319),S1303),0))","v":1.1684337997847146E-4},{"$f":"SUM(G1352:S1352)","v":7.0106027987082897E-4}]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,{"$f":"IF(AND($E1353>0,'C. Dimensions & Masterlists'!$F$17>1),M1304*'C. Dimensions & Masterlists'!$F$17/$E1353,IF(AND($E1353>0,$E1353-M$1319>0),IF($E1353-M$1319>1,M1304/($E1353-M$1319),M1304),0))","v":0},{"$f":"IF(AND($E1353>0,'C. Dimensions & Masterlists'!$F$17>1),N1304*'C. Dimensions & Masterlists'!$F$17/$E1353,IF(AND($E1353>0,$E1353-M$1319>0),IF($E1353-M$1319>1,N1304/($E1353-M$1319),N1304),0))","v":1.168433799784715},{"$f":"IF(AND($E1353>0,'C. Dimensions & Masterlists'!$F$17>1),O1304*'C. Dimensions & Masterlists'!$F$17/$E1353,IF(AND($E1353>0,$E1353-N$1319>0),IF($E1353-N$1319>1,O1304/($E1353-N$1319),O1304),0))","v":0},{"$f":"IF(AND($E1353>0,'C. Dimensions & Masterlists'!$F$17>1),P1304*'C. Dimensions & Masterlists'!$F$17/$E1353,IF(AND($E1353>0,$E1353-O$1319>0),IF($E1353-O$1319>1,P1304/($E1353-O$1319),P1304),0))","v":0},{"$f":"IF(AND($E1353>0,'C. Dimensions & Masterlists'!$F$17>1),Q1304*'C. Dimensions & Masterlists'!$F$17/$E1353,IF(AND($E1353>0,$E1353-P$1319>0),IF($E1353-P$1319>1,Q1304/($E1353-P$1319),Q1304),0))","v":0},{"$f":"IF(AND($E1353>0,'C. Dimensions & Masterlists'!$F$17>1),R1304*'C. Dimensions & Masterlists'!$F$17/$E1353,IF(AND($E1353>0,$E1353-Q$1319>0),IF($E1353-Q$1319>1,R1304/($E1353-Q$1319),R1304),0))","v":0},{"$f":"IF(AND($E1353>0,'C. Dimensions & Masterlists'!$F$17>1),S1304*'C. Dimensions & Masterlists'!$F$17/$E1353,IF(AND($E1353>0,$E1353-R$1319>0),IF($E1353-R$1319>1,S1304/($E1353-R$1319),S1304),0))","v":0},{"$f":"SUM(G1353:S1353)","v":1.168433799784715}]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,{"$f":"IF(AND($E1354>0,'C. Dimensions & Masterlists'!$F$17>1),M1305*'C. Dimensions & Masterlists'!$F$17/$E1354,IF(AND($E1354>0,$E1354-M$1319>0),IF($E1354-M$1319>1,M1305/($E1354-M$1319),M1305),0))","v":0},{"$f":"IF(AND($E1354>0,'C. Dimensions & Masterlists'!$F$17>1),N1305*'C. Dimensions & Masterlists'!$F$17/$E1354,IF(AND($E1354>0,$E1354-M$1319>0),IF($E1354-M$1319>1,N1305/($E1354-M$1319),N1305),0))","v":0.1168433799784715},{"$f":"IF(AND($E1354>0,'C. Dimensions & Masterlists'!$F$17>1),O1305*'C. Dimensions & Masterlists'!$F$17/$E1354,IF(AND($E1354>0,$E1354-N$1319>0),IF($E1354-N$1319>1,O1305/($E1354-N$1319),O1305),0))","v":0.11684337997847151},{"$f":"IF(AND($E1354>0,'C. Dimensions & Masterlists'!$F$17>1),P1305*'C. Dimensions & Masterlists'!$F$17/$E1354,IF(AND($E1354>0,$E1354-O$1319>0),IF($E1354-O$1319>1,P1305/($E1354-O$1319),P1305),0))","v":0.11684337997847151},{"$f":"IF(AND($E1354>0,'C. Dimensions & Masterlists'!$F$17>1),Q1305*'C. Dimensions & Masterlists'!$F$17/$E1354,IF(AND($E1354>0,$E1354-P$1319>0),IF($E1354-P$1319>1,Q1305/($E1354-P$1319),Q1305),0))","v":0.11684337997847151},{"$f":"IF(AND($E1354>0,'C. Dimensions & Masterlists'!$F$17>1),R1305*'C. Dimensions & Masterlists'!$F$17/$E1354,IF(AND($E1354>0,$E1354-Q$1319>0),IF($E1354-Q$1319>1,R1305/($E1354-Q$1319),R1305),0))","v":0.11684337997847151},{"$f":"IF(AND($E1354>0,'C. Dimensions & Masterlists'!$F$17>1),S1305*'C. Dimensions & Masterlists'!$F$17/$E1354,IF(AND($E1354>0,$E1354-R$1319>0),IF($E1354-R$1319>1,S1305/($E1354-R$1319),S1305),0))","v":0.11684337997847152},{"$f":"SUM(G1354:S1354)","v":0.70106027987082897}]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,{"$f":"IF(AND($E1355>0,'C. Dimensions & Masterlists'!$F$17>1),M1306*'C. Dimensions & Masterlists'!$F$17/$E1355,IF(AND($E1355>0,$E1355-M$1319>0),IF($E1355-M$1319>1,M1306/($E1355-M$1319),M1306),0))","v":0},{"$f":"IF(AND($E1355>0,'C. Dimensions & Masterlists'!$F$17>1),N1306*'C. Dimensions & Masterlists'!$F$17/$E1355,IF(AND($E1355>0,$E1355-M$1319>0),IF($E1355-M$1319>1,N1306/($E1355-M$1319),N1306),0))","v":0},{"$f":"IF(AND($E1355>0,'C. Dimensions & Masterlists'!$F$17>1),O1306*'C. Dimensions & Masterlists'!$F$17/$E1355,IF(AND($E1355>0,$E1355-N$1319>0),IF($E1355-N$1319>1,O1306/($E1355-N$1319),O1306),0))","v":0},{"$f":"IF(AND($E1355>0,'C. Dimensions & Masterlists'!$F$17>1),P1306*'C. Dimensions & Masterlists'!$F$17/$E1355,IF(AND($E1355>0,$E1355-O$1319>0),IF($E1355-O$1319>1,P1306/($E1355-O$1319),P1306),0))","v":0},{"$f":"IF(AND($E1355>0,'C. Dimensions & Masterlists'!$F$17>1),Q1306*'C. Dimensions & Masterlists'!$F$17/$E1355,IF(AND($E1355>0,$E1355-P$1319>0),IF($E1355-P$1319>1,Q1306/($E1355-P$1319),Q1306),0))","v":0},{"$f":"IF(AND($E1355>0,'C. Dimensions & Masterlists'!$F$17>1),R1306*'C. Dimensions & Masterlists'!$F$17/$E1355,IF(AND($E1355>0,$E1355-Q$1319>0),IF($E1355-Q$1319>1,R1306/($E1355-Q$1319),R1306),0))","v":0},{"$f":"IF(AND($E1355>0,'C. Dimensions & Masterlists'!$F$17>1),S1306*'C. Dimensions & Masterlists'!$F$17/$E1355,IF(AND($E1355>0,$E1355-R$1319>0),IF($E1355-R$1319>1,S1306/($E1355-R$1319),S1306),0))","v":0},{"$f":"SUM(G1355:S1355)","v":0}]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,{"$f":"IF(AND($E1356>0,'C. Dimensions & Masterlists'!$F$17>1),M1307*'C. Dimensions & Masterlists'!$F$17/$E1356,IF(AND($E1356>0,$E1356-M$1319>0),IF($E1356-M$1319>1,M1307/($E1356-M$1319),M1307),0))","v":0},{"$f":"IF(AND($E1356>0,'C. Dimensions & Masterlists'!$F$17>1),N1307*'C. Dimensions & Masterlists'!$F$17/$E1356,IF(AND($E1356>0,$E1356-M$1319>0),IF($E1356-M$1319>1,N1307/($E1356-M$1319),N1307),0))","v":0.19473896663078583},{"$f":"IF(AND($E1356>0,'C. Dimensions & Masterlists'!$F$17>1),O1307*'C. Dimensions & Masterlists'!$F$17/$E1356,IF(AND($E1356>0,$E1356-N$1319>0),IF($E1356-N$1319>1,O1307/($E1356-N$1319),O1307),0))","v":0.19473896663078583},{"$f":"IF(AND($E1356>0,'C. Dimensions & Masterlists'!$F$17>1),P1307*'C. Dimensions & Masterlists'!$F$17/$E1356,IF(AND($E1356>0,$E1356-O$1319>0),IF($E1356-O$1319>1,P1307/($E1356-O$1319),P1307),0))","v":0.19473896663078583},{"$f":"IF(AND($E1356>0,'C. Dimensions & Masterlists'!$F$17>1),Q1307*'C. Dimensions & Masterlists'!$F$17/$E1356,IF(AND($E1356>0,$E1356-P$1319>0),IF($E1356-P$1319>1,Q1307/($E1356-P$1319),Q1307),0))","v":0.19473896663078583},{"$f":"IF(AND($E1356>0,'C. Dimensions & Masterlists'!$F$17>1),R1307*'C. Dimensions & Masterlists'!$F$17/$E1356,IF(AND($E1356>0,$E1356-Q$1319>0),IF($E1356-Q$1319>1,R1307/($E1356-Q$1319),R1307),0))","v":0.19473896663078583},{"$f":"IF(AND($E1356>0,'C. Dimensions & Masterlists'!$F$17>1),S1307*'C. Dimensions & Masterlists'!$F$17/$E1356,IF(AND($E1356>0,$E1356-R$1319>0),IF($E1356-R$1319>1,S1307/($E1356-R$1319),S1307),0))","v":0.19473896663078583},1.168433799784715]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,{"$f":"IF(AND($E1357>0,'C. Dimensions & Masterlists'!$F$17>1),M1308*'C. Dimensions & Masterlists'!$F$17/$E1357,IF(AND($E1357>0,$E1357-M$1319>0),IF($E1357-M$1319>1,M1308/($E1357-M$1319),M1308),0))","v":0},{"$f":"IF(AND($E1357>0,'C. Dimensions & Masterlists'!$F$17>1),N1308*'C. Dimensions & Masterlists'!$F$17/$E1357,IF(AND($E1357>0,$E1357-M$1319>0),IF($E1357-M$1319>1,N1308/($E1357-M$1319),N1308),0))","v":0},{"$f":"IF(AND($E1357>0,'C. Dimensions & Masterlists'!$F$17>1),O1308*'C. Dimensions & Masterlists'!$F$17/$E1357,IF(AND($E1357>0,$E1357-N$1319>0),IF($E1357-N$1319>1,O1308/($E1357-N$1319),O1308),0))","v":0},{"$f":"IF(AND($E1357>0,'C. Dimensions & Masterlists'!$F$17>1),P1308*'C. Dimensions & Masterlists'!$F$17/$E1357,IF(AND($E1357>0,$E1357-O$1319>0),IF($E1357-O$1319>1,P1308/($E1357-O$1319),P1308),0))","v":0},{"$f":"IF(AND($E1357>0,'C. Dimensions & Masterlists'!$F$17>1),Q1308*'C. Dimensions & Masterlists'!$F$17/$E1357,IF(AND($E1357>0,$E1357-P$1319>0),IF($E1357-P$1319>1,Q1308/($E1357-P$1319),Q1308),0))","v":0},{"$f":"IF(AND($E1357>0,'C. Dimensions & Masterlists'!$F$17>1),R1308*'C. Dimensions & Masterlists'!$F$17/$E1357,IF(AND($E1357>0,$E1357-Q$1319>0),IF($E1357-Q$1319>1,R1308/($E1357-Q$1319),R1308),0))","v":0},{"$f":"IF(AND($E1357>0,'C. Dimensions & Masterlists'!$F$17>1),S1308*'C. Dimensions & Masterlists'!$F$17/$E1357,IF(AND($E1357>0,$E1357-R$1319>0),IF($E1357-R$1319>1,S1308/($E1357-R$1319),S1308),0))","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,{"$f":"IF(AND($E1358>0,'C. Dimensions & Masterlists'!$F$17>1),M1309*'C. Dimensions & Masterlists'!$F$17/$E1358,IF(AND($E1358>0,$E1358-M$1319>0),IF($E1358-M$1319>1,M1309/($E1358-M$1319),M1309),0))","v":0},{"$f":"IF(AND($E1358>0,'C. Dimensions & Masterlists'!$F$17>1),N1309*'C. Dimensions & Masterlists'!$F$17/$E1358,IF(AND($E1358>0,$E1358-M$1319>0),IF($E1358-M$1319>1,N1309/($E1358-M$1319),N1309),0))","v":0},{"$f":"IF(AND($E1358>0,'C. Dimensions & Masterlists'!$F$17>1),O1309*'C. Dimensions & Masterlists'!$F$17/$E1358,IF(AND($E1358>0,$E1358-N$1319>0),IF($E1358-N$1319>1,O1309/($E1358-N$1319),O1309),0))","v":0},{"$f":"IF(AND($E1358>0,'C. Dimensions & Masterlists'!$F$17>1),P1309*'C. Dimensions & Masterlists'!$F$17/$E1358,IF(AND($E1358>0,$E1358-O$1319>0),IF($E1358-O$1319>1,P1309/($E1358-O$1319),P1309),0))","v":0},{"$f":"IF(AND($E1358>0,'C. Dimensions & Masterlists'!$F$17>1),Q1309*'C. Dimensions & Masterlists'!$F$17/$E1358,IF(AND($E1358>0,$E1358-P$1319>0),IF($E1358-P$1319>1,Q1309/($E1358-P$1319),Q1309),0))","v":0},{"$f":"IF(AND($E1358>0,'C. Dimensions & Masterlists'!$F$17>1),R1309*'C. Dimensions & Masterlists'!$F$17/$E1358,IF(AND($E1358>0,$E1358-Q$1319>0),IF($E1358-Q$1319>1,R1309/($E1358-Q$1319),R1309),0))","v":0},{"$f":"IF(AND($E1358>0,'C. Dimensions & Masterlists'!$F$17>1),S1309*'C. Dimensions & Masterlists'!$F$17/$E1358,IF(AND($E1358>0,$E1358-R$1319>0),IF($E1358-R$1319>1,S1309/($E1358-R$1319),S1309),0))","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,{"$f":"IF(AND($E1359>0,'C. Dimensions & Masterlists'!$F$17>1),M1310*'C. Dimensions & Masterlists'!$F$17/$E1359,IF(AND($E1359>0,$E1359-M$1319>0),IF($E1359-M$1319>1,M1310/($E1359-M$1319),M1310),0))","v":0},{"$f":"IF(AND($E1359>0,'C. Dimensions & Masterlists'!$F$17>1),N1310*'C. Dimensions & Masterlists'!$F$17/$E1359,IF(AND($E1359>0,$E1359-M$1319>0),IF($E1359-M$1319>1,N1310/($E1359-M$1319),N1310),0))","v":0},{"$f":"IF(AND($E1359>0,'C. Dimensions & Masterlists'!$F$17>1),O1310*'C. Dimensions & Masterlists'!$F$17/$E1359,IF(AND($E1359>0,$E1359-N$1319>0),IF($E1359-N$1319>1,O1310/($E1359-N$1319),O1310),0))","v":0},{"$f":"IF(AND($E1359>0,'C. Dimensions & Masterlists'!$F$17>1),P1310*'C. Dimensions & Masterlists'!$F$17/$E1359,IF(AND($E1359>0,$E1359-O$1319>0),IF($E1359-O$1319>1,P1310/($E1359-O$1319),P1310),0))","v":0},{"$f":"IF(AND($E1359>0,'C. Dimensions & Masterlists'!$F$17>1),Q1310*'C. Dimensions & Masterlists'!$F$17/$E1359,IF(AND($E1359>0,$E1359-P$1319>0),IF($E1359-P$1319>1,Q1310/($E1359-P$1319),Q1310),0))","v":0},{"$f":"IF(AND($E1359>0,'C. Dimensions & Masterlists'!$F$17>1),R1310*'C. Dimensions & Masterlists'!$F$17/$E1359,IF(AND($E1359>0,$E1359-Q$1319>0),IF($E1359-Q$1319>1,R1310/($E1359-Q$1319),R1310),0))","v":0},{"$f":"IF(AND($E1359>0,'C. Dimensions & Masterlists'!$F$17>1),S1310*'C. Dimensions & Masterlists'!$F$17/$E1359,IF(AND($E1359>0,$E1359-R$1319>0),IF($E1359-R$1319>1,S1310/($E1359-R$1319),S1310),0))","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,{"$f":"IF(AND($E1360>0,'C. Dimensions & Masterlists'!$F$17>1),M1311*'C. Dimensions & Masterlists'!$F$17/$E1360,IF(AND($E1360>0,$E1360-M$1319>0),IF($E1360-M$1319>1,M1311/($E1360-M$1319),M1311),0))","v":0},{"$f":"IF(AND($E1360>0,'C. Dimensions & Masterlists'!$F$17>1),N1311*'C. Dimensions & Masterlists'!$F$17/$E1360,IF(AND($E1360>0,$E1360-M$1319>0),IF($E1360-M$1319>1,N1311/($E1360-M$1319),N1311),0))","v":0},{"$f":"IF(AND($E1360>0,'C. Dimensions & Masterlists'!$F$17>1),O1311*'C. Dimensions & Masterlists'!$F$17/$E1360,IF(AND($E1360>0,$E1360-N$1319>0),IF($E1360-N$1319>1,O1311/($E1360-N$1319),O1311),0))","v":0},{"$f":"IF(AND($E1360>0,'C. Dimensions & Masterlists'!$F$17>1),P1311*'C. Dimensions & Masterlists'!$F$17/$E1360,IF(AND($E1360>0,$E1360-O$1319>0),IF($E1360-O$1319>1,P1311/($E1360-O$1319),P1311),0))","v":0},{"$f":"IF(AND($E1360>0,'C. Dimensions & Masterlists'!$F$17>1),Q1311*'C. Dimensions & Masterlists'!$F$17/$E1360,IF(AND($E1360>0,$E1360-P$1319>0),IF($E1360-P$1319>1,Q1311/($E1360-P$1319),Q1311),0))","v":0},{"$f":"IF(AND($E1360>0,'C. Dimensions & Masterlists'!$F$17>1),R1311*'C. Dimensions & Masterlists'!$F$17/$E1360,IF(AND($E1360>0,$E1360-Q$1319>0),IF($E1360-Q$1319>1,R1311/($E1360-Q$1319),R1311),0))","v":0},{"$f":"IF(AND($E1360>0,'C. Dimensions & Masterlists'!$F$17>1),S1311*'C. Dimensions & Masterlists'!$F$17/$E1360,IF(AND($E1360>0,$E1360-R$1319>0),IF($E1360-R$1319>1,S1311/($E1360-R$1319),S1311),0))","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,{"$f":"IF(AND($E1361>0,'C. Dimensions & Masterlists'!$F$17>1),M1312*'C. Dimensions & Masterlists'!$F$17/$E1361,IF(AND($E1361>0,$E1361-M$1319>0),IF($E1361-M$1319>1,M1312/($E1361-M$1319),M1312),0))","v":0},{"$f":"IF(AND($E1361>0,'C. Dimensions & Masterlists'!$F$17>1),N1312*'C. Dimensions & Masterlists'!$F$17/$E1361,IF(AND($E1361>0,$E1361-M$1319>0),IF($E1361-M$1319>1,N1312/($E1361-M$1319),N1312),0))","v":0},{"$f":"IF(AND($E1361>0,'C. Dimensions & Masterlists'!$F$17>1),O1312*'C. Dimensions & Masterlists'!$F$17/$E1361,IF(AND($E1361>0,$E1361-N$1319>0),IF($E1361-N$1319>1,O1312/($E1361-N$1319),O1312),0))","v":0},{"$f":"IF(AND($E1361>0,'C. Dimensions & Masterlists'!$F$17>1),P1312*'C. Dimensions & Masterlists'!$F$17/$E1361,IF(AND($E1361>0,$E1361-O$1319>0),IF($E1361-O$1319>1,P1312/($E1361-O$1319),P1312),0))","v":0},{"$f":"IF(AND($E1361>0,'C. Dimensions & Masterlists'!$F$17>1),Q1312*'C. Dimensions & Masterlists'!$F$17/$E1361,IF(AND($E1361>0,$E1361-P$1319>0),IF($E1361-P$1319>1,Q1312/($E1361-P$1319),Q1312),0))","v":0},{"$f":"IF(AND($E1361>0,'C. Dimensions & Masterlists'!$F$17>1),R1312*'C. Dimensions & Masterlists'!$F$17/$E1361,IF(AND($E1361>0,$E1361-Q$1319>0),IF($E1361-Q$1319>1,R1312/($E1361-Q$1319),R1312),0))","v":0},{"$f":"IF(AND($E1361>0,'C. Dimensions & Masterlists'!$F$17>1),S1312*'C. Dimensions & Masterlists'!$F$17/$E1361,IF(AND($E1361>0,$E1361-R$1319>0),IF($E1361-R$1319>1,S1312/($E1361-R$1319),S1312),0))","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,{"$f":"IF(AND($E1362>0,'C. Dimensions & Masterlists'!$F$17>1),M1313*'C. Dimensions & Masterlists'!$F$17/$E1362,IF(AND($E1362>0,$E1362-M$1319>0),IF($E1362-M$1319>1,M1313/($E1362-M$1319),M1313),0))","v":0},{"$f":"IF(AND($E1362>0,'C. Dimensions & Masterlists'!$F$17>1),N1313*'C. Dimensions & Masterlists'!$F$17/$E1362,IF(AND($E1362>0,$E1362-M$1319>0),IF($E1362-M$1319>1,N1313/($E1362-M$1319),N1313),0))","v":0},{"$f":"IF(AND($E1362>0,'C. Dimensions & Masterlists'!$F$17>1),O1313*'C. Dimensions & Masterlists'!$F$17/$E1362,IF(AND($E1362>0,$E1362-N$1319>0),IF($E1362-N$1319>1,O1313/($E1362-N$1319),O1313),0))","v":0},{"$f":"IF(AND($E1362>0,'C. Dimensions & Masterlists'!$F$17>1),P1313*'C. Dimensions & Masterlists'!$F$17/$E1362,IF(AND($E1362>0,$E1362-O$1319>0),IF($E1362-O$1319>1,P1313/($E1362-O$1319),P1313),0))","v":0},{"$f":"IF(AND($E1362>0,'C. Dimensions & Masterlists'!$F$17>1),Q1313*'C. Dimensions & Masterlists'!$F$17/$E1362,IF(AND($E1362>0,$E1362-P$1319>0),IF($E1362-P$1319>1,Q1313/($E1362-P$1319),Q1313),0))","v":0},{"$f":"IF(AND($E1362>0,'C. Dimensions & Masterlists'!$F$17>1),R1313*'C. Dimensions & Masterlists'!$F$17/$E1362,IF(AND($E1362>0,$E1362-Q$1319>0),IF($E1362-Q$1319>1,R1313/($E1362-Q$1319),R1313),0))","v":0},{"$f":"IF(AND($E1362>0,'C. Dimensions & Masterlists'!$F$17>1),S1313*'C. Dimensions & Masterlists'!$F$17/$E1362,IF(AND($E1362>0,$E1362-R$1319>0),IF($E1362-R$1319>1,S1313/($E1362-R$1319),S1313),0))","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,{"$f":"IF(AND($E1363>0,'C. Dimensions & Masterlists'!$F$17>1),M1314*'C. Dimensions & Masterlists'!$F$17/$E1363,IF(AND($E1363>0,$E1363-M$1319>0),IF($E1363-M$1319>1,M1314/($E1363-M$1319),M1314),0))","v":0},{"$f":"IF(AND($E1363>0,'C. Dimensions & Masterlists'!$F$17>1),N1314*'C. Dimensions & Masterlists'!$F$17/$E1363,IF(AND($E1363>0,$E1363-M$1319>0),IF($E1363-M$1319>1,N1314/($E1363-M$1319),N1314),0))","v":0},{"$f":"IF(AND($E1363>0,'C. Dimensions & Masterlists'!$F$17>1),O1314*'C. Dimensions & Masterlists'!$F$17/$E1363,IF(AND($E1363>0,$E1363-N$1319>0),IF($E1363-N$1319>1,O1314/($E1363-N$1319),O1314),0))","v":0},{"$f":"IF(AND($E1363>0,'C. Dimensions & Masterlists'!$F$17>1),P1314*'C. Dimensions & Masterlists'!$F$17/$E1363,IF(AND($E1363>0,$E1363-O$1319>0),IF($E1363-O$1319>1,P1314/($E1363-O$1319),P1314),0))","v":0},{"$f":"IF(AND($E1363>0,'C. Dimensions & Masterlists'!$F$17>1),Q1314*'C. Dimensions & Masterlists'!$F$17/$E1363,IF(AND($E1363>0,$E1363-P$1319>0),IF($E1363-P$1319>1,Q1314/($E1363-P$1319),Q1314),0))","v":0},{"$f":"IF(AND($E1363>0,'C. Dimensions & Masterlists'!$F$17>1),R1314*'C. Dimensions & Masterlists'!$F$17/$E1363,IF(AND($E1363>0,$E1363-Q$1319>0),IF($E1363-Q$1319>1,R1314/($E1363-Q$1319),R1314),0))","v":0},{"$f":"IF(AND($E1363>0,'C. Dimensions & Masterlists'!$F$17>1),S1314*'C. Dimensions & Masterlists'!$F$17/$E1363,IF(AND($E1363>0,$E1363-R$1319>0),IF($E1363-R$1319>1,S1314/($E1363-R$1319),S1314),0))","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,{"$f":"IF(AND($E1364>0,'C. Dimensions & Masterlists'!$F$17>1),M1315*'C. Dimensions & Masterlists'!$F$17/$E1364,IF(AND($E1364>0,$E1364-M$1319>0),IF($E1364-M$1319>1,M1315/($E1364-M$1319),M1315),0))","v":0},{"$f":"IF(AND($E1364>0,'C. Dimensions & Masterlists'!$F$17>1),N1315*'C. Dimensions & Masterlists'!$F$17/$E1364,IF(AND($E1364>0,$E1364-M$1319>0),IF($E1364-M$1319>1,N1315/($E1364-M$1319),N1315),0))","v":0},{"$f":"IF(AND($E1364>0,'C. Dimensions & Masterlists'!$F$17>1),O1315*'C. Dimensions & Masterlists'!$F$17/$E1364,IF(AND($E1364>0,$E1364-N$1319>0),IF($E1364-N$1319>1,O1315/($E1364-N$1319),O1315),0))","v":0},{"$f":"IF(AND($E1364>0,'C. Dimensions & Masterlists'!$F$17>1),P1315*'C. Dimensions & Masterlists'!$F$17/$E1364,IF(AND($E1364>0,$E1364-O$1319>0),IF($E1364-O$1319>1,P1315/($E1364-O$1319),P1315),0))","v":0},{"$f":"IF(AND($E1364>0,'C. Dimensions & Masterlists'!$F$17>1),Q1315*'C. Dimensions & Masterlists'!$F$17/$E1364,IF(AND($E1364>0,$E1364-P$1319>0),IF($E1364-P$1319>1,Q1315/($E1364-P$1319),Q1315),0))","v":0},{"$f":"IF(AND($E1364>0,'C. Dimensions & Masterlists'!$F$17>1),R1315*'C. Dimensions & Masterlists'!$F$17/$E1364,IF(AND($E1364>0,$E1364-Q$1319>0),IF($E1364-Q$1319>1,R1315/($E1364-Q$1319),R1315),0))","v":0},{"$f":"IF(AND($E1364>0,'C. Dimensions & Masterlists'!$F$17>1),S1315*'C. Dimensions & Masterlists'!$F$17/$E1364,IF(AND($E1364>0,$E1364-R$1319>0),IF($E1364-R$1319>1,S1315/($E1364-R$1319),S1315),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1345:M1364)","v":0},4.0691308283940719,0.56375937674087884,0.56369637205357193,0.56363881458421283,0.56358558447860485,0.56358558447860496,6.887396560729945]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(M1368,FYears,2,FALSE)","v":"2014/2015"},"2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1371,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,{"$f":"M68","v":1.168433799784715},{"$f":"M1371-N1323","v":1.135049976933723},1.1016661540827311,1.0682823312317391,1.0348985083807472,1.0015146855297552,0.96813086267876336,{"$f":"SUM(G1371:S1371)","v":7.4779763186221739}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,{"$f":"IF((M69-(M325/M$268))<0,0,M69-(M325/M$268))","v":0.68314535299985901},{"$f":"IF((M1372-N1324-(N325/N$268))<0,0,M1372-N1324-(N325/N$268))","v":0},{"$f":"IF((N1372-O1324-(O325/O$268))<0,0,N1372-O1324-(O325/O$268))","v":0},0,0,{"$f":"Q1372-R1324","v":0},0,0.68314535299985901]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,{"$f":"IF((M70-(M326/M$268))<0,0,M70-(M326/M$268))","v":0.83959492843189143},{"$f":"IF((M1373-N1325-(N326/N$268))<0,0,M1373-N1325-(N326/N$268))","v":0.52635679885804953},0.27148293958748382,6.3876820177436761E-2,0,0,0,1.7013114870548616]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,1.0450940483315394,{"$f":"IF((M1374-N1326-(N327/N$268))<0,0,M1374-N1326-(N327/N$268))","v":0.8608142625570433},0.70553486180676084,0.57396851653586511,0.46229983642638167,0.40451235687308396,0.34672487731978624,4.3989487598504606]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,1.1642110068795821,{"$f":"IF((M1375-N1327-(N328/N$268))<0,0,M1375-N1327-(N328/N$268))","v":1.0623733432011151},0.96061305129113594,0.85916832800120668,0.75823404768152203,0.66345479172133182,0.5686755357611416,6.0367301045370354]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,1.16787838259953,{"$f":"IF((M1376-N1328-(N329/N$268))<0,0,M1376-N1328-(N329/N$268))","v":1.0685532445728447},0.96839569511650769,0.86781992784241679,0.76714985396979241,0.67125612222356834,0.57536239047734428,6.0864156168020047]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,{"$f":"M74","v":1.168433799784715},0,0,0,0,0,0,1.168433799784715]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,1.168433799784715,1.1683169564047364,1.1682001130247579,1.1680832696447794,1.1679664262648008,1.1678495828848223,1.1677327395048438,8.1765828875134563]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,1.168433799784715,0,0,0,0,0,0,1.168433799784715]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,1.168433799784715,1.0515904198062436,0.93474703982777207,0.81790365984930058,0.70106027987082908,0.58421689989235759,0.46737351991388609,5.7253256189451038]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1371:M1390)","v":10.742092718165976},6.8730550023337553,6.1106398547371494,5.4191028532827445,4.8916089525940727,4.4928044391249191,4.0939999256557655,42.62330374589439]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1393,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,{"$f":"IF((M90-(M346/M$268))<0,0,M90-(M346/M$268))","v":1.1662873207501636},{"$f":"IF((M1393-N1345-(N346/N$268))<0,0,M1393-N1345-(N346/N$268))","v":1.1212701342804681},{"$f":"IF((N1393-O1345-(O346/O$268))<0,0,N1393-O1345-(O346/O$268))","v":1.0765692427023894},1.0321250937296769,0.9878955890619584,{"$f":"Q1393-R1345","v":0.94494360692882973},0.90199162479570105,{"$f":"SUM(G1393:S1393)","v":7.2310826122491862}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,{"$f":"M91","v":1.168433799784715},1.1216964477933264,1.0749590958019379,1.0282217438105494,0.98148439181916081,0.93474703982777219,0.88800968783638357,7.1975522066738451]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,1.168433799784715,1.1100121097954792,1.0515904198062433,0.99316872981700766,0.93474703982777196,0.87632534983853616,0.81790365984930047,6.9521811087190537]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,1.168433799784715,1.1376855418956435,1.1069372840065721,1.0761890261175007,1.0454407682284292,1.0146925103393578,0.98394425245028638,7.5333231828225049]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,1.168433799784715,0,0,0,0,0,0,1.168433799784715]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,1.168433799784715,1.0954066872981703,1.0223795748116256,0.94935246232508086,0.87632534983853616,0.80329823735199146,0.73027112486544676,6.6454672362755662]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,1.168433799784715,0,0,0,0,0,0,{"$f":"SUM(G1399:S1399)","v":1.168433799784715}]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,1.168433799784715,1.1683169564047364,1.1682001130247579,1.1680832696447794,1.1679664262648008,1.1678495828848223,1.1677327395048438,{"$f":"SUM(G1400:S1400)","v":8.1765828875134563}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,1.168433799784715,0,0,0,0,0,0,{"$f":"SUM(G1401:S1401)","v":1.168433799784715}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,1.168433799784715,1.0515904198062436,0.93474703982777207,0.81790365984930058,0.70106027987082908,0.58421689989235759,0.46737351991388609,{"$f":"SUM(G1402:S1402)","v":5.7253256189451038}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,1.168433799784715,{"$f":"M1403-N1355","v":1.168433799784715},1.168433799784715,1.168433799784715,1.168433799784715,1.168433799784715,1.168433799784715,{"$f":"SUM(G1403:S1403)","v":8.1790365984930045}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,1.168433799784715,{"$f":"M1404-N1356","v":0.97369483315392913},{"$f":"N1404-O1356","v":0.7789558665231433},{"$f":"O1404-P1356","v":0.58421689989235748},{"$f":"P1404-Q1356","v":0.38947793326157165},0.19473896663078583,0,4.0895182992465031]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,{"$f":"M102","v":0},0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,0,{"$f":"M1411-N1363","v":0},0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,0,{"$f":"M1412-N1364","v":0},0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1393:M1412)","v":14.01905911838203},9.9481069302127132,9.3827724362891569,8.8176946849709683,8.2528315779577746,7.6892459934791688,7.125660409000564,65.235371150292366]
[]
[]
[null,"9.3.8",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1418","v":"Roll-Forward Capital Net Additions in Year 2015/2016"}]
[]
[null,null,"Y07",{"$f":"VLOOKUP(C1418,FYears,2,FALSE)","v":"2015/2016"}]
[]
[null,null,"Tax Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(N1421,FYears,2,FALSE)","v":"2015/2016"},"2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1424,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,0,{"$f":"N1521","v":1.1976446447793327},{"$f":"O1521","v":1.1634262263570661},{"$f":"P1521","v":1.1292078079347994},{"$f":"Q1521","v":1.0949893895125327},{"$f":"R1521","v":1.060770971090266},{"$f":"SUM(G1424:S1424)","v":5.6460390396739966}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,0,{"$f":"N1522","v":0.800067603902888},0,0,0,0,0.800067603902888]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,0,0.92638626162708537,0.65289607868874688,0.42600939330140375,0.23787534082101131,0.223882673713893,2.4670497481521401]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,0,1.1004560296991317,0.93172780185789517,0.78601241532604871,0.65951677329905656,0.58623713182138359,4.0639501520035157]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,1.1928245650074976,1.0882416208500254,0.98392714624829836,0.88006329885947354,0.78227848787508758,4.9273351188403831]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,0,1.1956427053026082,1.0929894677897973,0.98989059113737565,0.88665589457794891,0.7881385729581768,4.9533172317659071]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,1.1976446447793327,0,0,0,0,1.1976446447793327]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,0,1.1976446447793327,1.1975248803148548,1.1974051158503769,1.197285351385899,1.1971655869214211,5.9870255792518847]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,1.1976446447793327,0,0,0,0,1.1976446447793327]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,1.1976446447793327,1.0778801803013995,0.95811571582346622,0.8383512513455329,0.71858678686759958,4.790578579117331]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,0,{"$f":"N1538","v":0},0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1424:N1443)","v":0},11.203600389435874,7.2046862561597855,6.4705681856217696,5.7947372998014552,5.3570602112478278,36.03065234226672]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1446,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,0,{"$f":"N1543","v":1.1958232850040877},1.1499584165249639,1.1043478673940021,1.0589496602692601,1.014826757758041,{"$f":"SUM(G1446:S1446)","v":5.5239059869503553}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,0,1.1976446447793327,1.1497388589881594,1.1018330731969861,1.0539272874058128,1.0060215016146394,5.5091653659849307]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,0,1.1976446447793327,1.137762412540366,1.0778801803013993,1.0179979480624326,0.958115715823466,5.3894009015069964]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,0,1.1976446447793327,1.1661276804430345,1.1346107161067363,1.103093751770438,1.0715767874341398,5.673053580533681]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,0,1.1976446447793327,0,0,0,0,1.1976446447793327]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,1.1976446447793327,1.1227918544806244,1.047939064181916,0.97308627388320768,0.89823348358449939,5.2396953209095809]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,1.1976446447793327,0,0,0,0,{"$f":"SUM(G1452:S1452)","v":1.1976446447793327}]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,0,1.1976446447793327,1.1975248803148548,1.1974051158503769,1.197285351385899,1.1971655869214211,{"$f":"SUM(G1453:S1453)","v":5.9870255792518847}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,1.1976446447793327,0,0,0,0,{"$f":"SUM(G1454:S1454)","v":1.1976446447793327}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,1.1976446447793327,1.0778801803013995,0.95811571582346622,0.8383512513455329,0.71858678686759958,{"$f":"SUM(G1455:S1455)","v":4.790578579117331}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,0,1.1976446447793327,1.1976446447793327,1.1976446447793327,1.1976446447793327,1.1976446447793327,{"$f":"SUM(G1456:S1456)","v":5.9882232238966635}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,0,1.1976446447793327,0.99803720398277729,0.79842976318622183,0.59882232238966637,0.39921488159311092,3.9921488159311087]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,0,{"$f":"N1559","v":0},0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1446:N1465)","v":0},14.369914377576746,10.197466132355512,9.6182061408204387,9.0391584912915839,8.461386146376249,51.686131288420533]
[]
[null,null,"Depreciation"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,null,null,null,0,{"$f":"N1469+1","v":1},{"$f":"O1469+1","v":2},{"$f":"P1469+1","v":3},{"$f":"Q1469+1","v":4},{"$f":"R1469+1","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(N1470,FYears,2,FALSE)","v":"2015/2016"},"2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1473,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C1473,$C$14:$O$47,10,FALSE)","v":35},null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1473>0,'C. Dimensions & Masterlists'!$F$16>1),N1424*'C. Dimensions & Masterlists'!$F$16/$E1473,IF(AND($E1473>0,$E1473-N$1469>0),IF($E1473-N$1469>1,N1424/($E1473-N$1469),N1424),0))","v":0},{"$f":"IF(AND($E1473>0,'C. Dimensions & Masterlists'!$F$16>1),O1424*'C. Dimensions & Masterlists'!$F$16/$E1473,IF(AND($E1473>0,$E1473-N$1469>0),IF($E1473-N$1469>1,O1424/($E1473-N$1469),O1424),0))","v":3.4218418422266653E-2},{"$f":"IF(AND($E1473>0,'C. Dimensions & Masterlists'!$F$16>1),P1424*'C. Dimensions & Masterlists'!$F$16/$E1473,IF(AND($E1473>0,$E1473-O$1469>0),IF($E1473-O$1469>1,P1424/($E1473-O$1469),P1424),0))","v":3.4218418422266646E-2},{"$f":"IF(AND($E1473>0,'C. Dimensions & Masterlists'!$F$16>1),Q1424*'C. Dimensions & Masterlists'!$F$16/$E1473,IF(AND($E1473>0,$E1473-P$1469>0),IF($E1473-P$1469>1,Q1424/($E1473-P$1469),Q1424),0))","v":3.4218418422266646E-2},{"$f":"IF(AND($E1473>0,'C. Dimensions & Masterlists'!$F$16>1),R1424*'C. Dimensions & Masterlists'!$F$16/$E1473,IF(AND($E1473>0,$E1473-Q$1469>0),IF($E1473-Q$1469>1,R1424/($E1473-Q$1469),R1424),0))","v":3.4218418422266646E-2},{"$f":"IF(AND($E1473>0,'C. Dimensions & Masterlists'!$F$16>1),S1424*'C. Dimensions & Masterlists'!$F$16/$E1473,IF(AND($E1473>0,$E1473-R$1469>0),IF($E1473-R$1469>1,S1424/($E1473-R$1469),S1424),0))","v":3.4218418422266646E-2},{"$f":"SUM(G1473:S1473)","v":0.17109209211133322}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C1474,$C$14:$O$47,10,FALSE)","v":1},null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1474>0,'C. Dimensions & Masterlists'!$F$16>1),N1425*'C. Dimensions & Masterlists'!$F$16/$E1474,IF(AND($E1474>0,$E1474-N$1469>0),IF($E1474-N$1469>1,N1425/($E1474-N$1469),N1425),0))","v":0},{"$f":"IF(AND($E1474>0,'C. Dimensions & Masterlists'!$F$16>1),O1425*'C. Dimensions & Masterlists'!$F$16/$E1474,IF(AND($E1474>0,$E1474-N$1469>0),IF($E1474-N$1469>1,O1425/($E1474-N$1469),O1425),0))","v":0.800067603902888},{"$f":"IF(AND($E1474>0,'C. Dimensions & Masterlists'!$F$16>1),P1425*'C. Dimensions & Masterlists'!$F$16/$E1474,IF(AND($E1474>0,$E1474-O$1469>0),IF($E1474-O$1469>1,P1425/($E1474-O$1469),P1425),0))","v":0},{"$f":"IF(AND($E1474>0,'C. Dimensions & Masterlists'!$F$16>1),Q1425*'C. Dimensions & Masterlists'!$F$16/$E1474,IF(AND($E1474>0,$E1474-P$1469>0),IF($E1474-P$1469>1,Q1425/($E1474-P$1469),Q1425),0))","v":0},{"$f":"IF(AND($E1474>0,'C. Dimensions & Masterlists'!$F$16>1),R1425*'C. Dimensions & Masterlists'!$F$16/$E1474,IF(AND($E1474>0,$E1474-Q$1469>0),IF($E1474-Q$1469>1,R1425/($E1474-Q$1469),R1425),0))","v":0},{"$f":"IF(AND($E1474>0,'C. Dimensions & Masterlists'!$F$16>1),S1425*'C. Dimensions & Masterlists'!$F$16/$E1474,IF(AND($E1474>0,$E1474-R$1469>0),IF($E1474-R$1469>1,S1425/($E1474-R$1469),S1425),0))","v":0},0.800067603902888]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1475>0,'C. Dimensions & Masterlists'!$F$16>1),N1426*'C. Dimensions & Masterlists'!$F$16/$E1475,IF(AND($E1475>0,$E1475-N$1469>0),IF($E1475-N$1469>1,N1426/($E1475-N$1469),N1426),0))","v":0},{"$f":"IF(AND($E1475>0,'C. Dimensions & Masterlists'!$F$16>1),O1426*'C. Dimensions & Masterlists'!$F$16/$E1475,IF(AND($E1475>0,$E1475-N$1469>0),IF($E1475-N$1469>1,O1426/($E1475-N$1469),O1426),0))","v":4.6319313081354271E-2},{"$f":"IF(AND($E1475>0,'C. Dimensions & Masterlists'!$F$16>1),P1426*'C. Dimensions & Masterlists'!$F$16/$E1475,IF(AND($E1475>0,$E1475-O$1469>0),IF($E1475-O$1469>1,P1426/($E1475-O$1469),P1426),0))","v":3.4362951509934049E-2},{"$f":"IF(AND($E1475>0,'C. Dimensions & Masterlists'!$F$16>1),Q1426*'C. Dimensions & Masterlists'!$F$16/$E1475,IF(AND($E1475>0,$E1475-P$1469>0),IF($E1475-P$1469>1,Q1426/($E1475-P$1469),Q1426),0))","v":2.3667188516744653E-2},{"$f":"IF(AND($E1475>0,'C. Dimensions & Masterlists'!$F$16>1),R1426*'C. Dimensions & Masterlists'!$F$16/$E1475,IF(AND($E1475>0,$E1475-Q$1469>0),IF($E1475-Q$1469>1,R1426/($E1475-Q$1469),R1426),0))","v":1.3992667107118313E-2},{"$f":"IF(AND($E1475>0,'C. Dimensions & Masterlists'!$F$16>1),S1426*'C. Dimensions & Masterlists'!$F$16/$E1475,IF(AND($E1475>0,$E1475-R$1469>0),IF($E1475-R$1469>1,S1426/($E1475-R$1469),S1426),0))","v":1.3992667107118313E-2},0.13233478732226961]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1476>0,'C. Dimensions & Masterlists'!$F$16>1),N1427*'C. Dimensions & Masterlists'!$F$16/$E1476,IF(AND($E1476>0,$E1476-N$1469>0),IF($E1476-N$1469>1,N1427/($E1476-N$1469),N1427),0))","v":0},{"$f":"IF(AND($E1476>0,'C. Dimensions & Masterlists'!$F$16>1),O1427*'C. Dimensions & Masterlists'!$F$16/$E1476,IF(AND($E1476>0,$E1476-N$1469>0),IF($E1476-N$1469>1,O1427/($E1476-N$1469),O1427),0))","v":9.1704669141594308E-2},{"$f":"IF(AND($E1476>0,'C. Dimensions & Masterlists'!$F$16>1),P1427*'C. Dimensions & Masterlists'!$F$16/$E1476,IF(AND($E1476>0,$E1476-O$1469>0),IF($E1476-O$1469>1,P1427/($E1476-O$1469),P1427),0))","v":8.4702527441626832E-2},{"$f":"IF(AND($E1476>0,'C. Dimensions & Masterlists'!$F$16>1),Q1427*'C. Dimensions & Masterlists'!$F$16/$E1476,IF(AND($E1476>0,$E1476-P$1469>0),IF($E1476-P$1469>1,Q1427/($E1476-P$1469),Q1427),0))","v":7.8601241532604865E-2},{"$f":"IF(AND($E1476>0,'C. Dimensions & Masterlists'!$F$16>1),R1427*'C. Dimensions & Masterlists'!$F$16/$E1476,IF(AND($E1476>0,$E1476-Q$1469>0),IF($E1476-Q$1469>1,R1427/($E1476-Q$1469),R1427),0))","v":7.3279641477672949E-2},{"$f":"IF(AND($E1476>0,'C. Dimensions & Masterlists'!$F$16>1),S1427*'C. Dimensions & Masterlists'!$F$16/$E1476,IF(AND($E1476>0,$E1476-R$1469>0),IF($E1476-R$1469>1,S1427/($E1476-R$1469),S1427),0))","v":7.3279641477672949E-2},0.40156772107117189]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1477>0,'C. Dimensions & Masterlists'!$F$16>1),N1428*'C. Dimensions & Masterlists'!$F$16/$E1477,IF(AND($E1477>0,$E1477-N$1469>0),IF($E1477-N$1469>1,N1428/($E1477-N$1469),N1428),0))","v":0},{"$f":"IF(AND($E1477>0,'C. Dimensions & Masterlists'!$F$16>1),O1428*'C. Dimensions & Masterlists'!$F$16/$E1477,IF(AND($E1477>0,$E1477-N$1469>0),IF($E1477-N$1469>1,O1428/($E1477-N$1469),O1428),0))","v":9.9402047083958125E-2},{"$f":"IF(AND($E1477>0,'C. Dimensions & Masterlists'!$F$16>1),P1428*'C. Dimensions & Masterlists'!$F$16/$E1477,IF(AND($E1477>0,$E1477-O$1469>0),IF($E1477-O$1469>1,P1428/($E1477-O$1469),P1428),0))","v":9.8931056440911394E-2},{"$f":"IF(AND($E1477>0,'C. Dimensions & Masterlists'!$F$16>1),Q1428*'C. Dimensions & Masterlists'!$F$16/$E1477,IF(AND($E1477>0,$E1477-P$1469>0),IF($E1477-P$1469>1,Q1428/($E1477-P$1469),Q1428),0))","v":9.8392714624829833E-2},{"$f":"IF(AND($E1477>0,'C. Dimensions & Masterlists'!$F$16>1),R1428*'C. Dimensions & Masterlists'!$F$16/$E1477,IF(AND($E1477>0,$E1477-Q$1469>0),IF($E1477-Q$1469>1,R1428/($E1477-Q$1469),R1428),0))","v":9.7784810984385948E-2},{"$f":"IF(AND($E1477>0,'C. Dimensions & Masterlists'!$F$16>1),S1428*'C. Dimensions & Masterlists'!$F$16/$E1477,IF(AND($E1477>0,$E1477-R$1469>0),IF($E1477-R$1469>1,S1428/($E1477-R$1469),S1428),0))","v":9.7784810984385948E-2},0.49229544011847126]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1478>0,'C. Dimensions & Masterlists'!$F$16>1),N1429*'C. Dimensions & Masterlists'!$F$16/$E1478,IF(AND($E1478>0,$E1478-N$1469>0),IF($E1478-N$1469>1,N1429/($E1478-N$1469),N1429),0))","v":0},{"$f":"IF(AND($E1478>0,'C. Dimensions & Masterlists'!$F$16>1),O1429*'C. Dimensions & Masterlists'!$F$16/$E1478,IF(AND($E1478>0,$E1478-N$1469>0),IF($E1478-N$1469>1,O1429/($E1478-N$1469),O1429),0))","v":9.9636892108550687E-2},{"$f":"IF(AND($E1478>0,'C. Dimensions & Masterlists'!$F$16>1),P1429*'C. Dimensions & Masterlists'!$F$16/$E1478,IF(AND($E1478>0,$E1478-O$1469>0),IF($E1478-O$1469>1,P1429/($E1478-O$1469),P1429),0))","v":9.936267888998157E-2},{"$f":"IF(AND($E1478>0,'C. Dimensions & Masterlists'!$F$16>1),Q1429*'C. Dimensions & Masterlists'!$F$16/$E1478,IF(AND($E1478>0,$E1478-P$1469>0),IF($E1478-P$1469>1,Q1429/($E1478-P$1469),Q1429),0))","v":9.8989059113737565E-2},{"$f":"IF(AND($E1478>0,'C. Dimensions & Masterlists'!$F$16>1),R1429*'C. Dimensions & Masterlists'!$F$16/$E1478,IF(AND($E1478>0,$E1478-Q$1469>0),IF($E1478-Q$1469>1,R1429/($E1478-Q$1469),R1429),0))","v":9.85173216197721E-2},{"$f":"IF(AND($E1478>0,'C. Dimensions & Masterlists'!$F$16>1),S1429*'C. Dimensions & Masterlists'!$F$16/$E1478,IF(AND($E1478>0,$E1478-R$1469>0),IF($E1478-R$1469>1,S1429/($E1478-R$1469),S1429),0))","v":9.85173216197721E-2},0.49502327335181406]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1479>0,'C. Dimensions & Masterlists'!$F$16>1),N1430*'C. Dimensions & Masterlists'!$F$16/$E1479,IF(AND($E1479>0,$E1479-N$1469>0),IF($E1479-N$1469>1,N1430/($E1479-N$1469),N1430),0))","v":0},{"$f":"IF(AND($E1479>0,'C. Dimensions & Masterlists'!$F$16>1),O1430*'C. Dimensions & Masterlists'!$F$16/$E1479,IF(AND($E1479>0,$E1479-N$1469>0),IF($E1479-N$1469>1,O1430/($E1479-N$1469),O1430),0))","v":1.1976446447793327},{"$f":"IF(AND($E1479>0,'C. Dimensions & Masterlists'!$F$16>1),P1430*'C. Dimensions & Masterlists'!$F$16/$E1479,IF(AND($E1479>0,$E1479-O$1469>0),IF($E1479-O$1469>1,P1430/($E1479-O$1469),P1430),0))","v":0},{"$f":"IF(AND($E1479>0,'C. Dimensions & Masterlists'!$F$16>1),Q1430*'C. Dimensions & Masterlists'!$F$16/$E1479,IF(AND($E1479>0,$E1479-P$1469>0),IF($E1479-P$1469>1,Q1430/($E1479-P$1469),Q1430),0))","v":0},{"$f":"IF(AND($E1479>0,'C. Dimensions & Masterlists'!$F$16>1),R1430*'C. Dimensions & Masterlists'!$F$16/$E1479,IF(AND($E1479>0,$E1479-Q$1469>0),IF($E1479-Q$1469>1,R1430/($E1479-Q$1469),R1430),0))","v":0},{"$f":"IF(AND($E1479>0,'C. Dimensions & Masterlists'!$F$16>1),S1430*'C. Dimensions & Masterlists'!$F$16/$E1479,IF(AND($E1479>0,$E1479-R$1469>0),IF($E1479-R$1469>1,S1430/($E1479-R$1469),S1430),0))","v":0},1.1976446447793327]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1480>0,'C. Dimensions & Masterlists'!$F$16>1),N1431*'C. Dimensions & Masterlists'!$F$16/$E1480,IF(AND($E1480>0,$E1480-N$1469>0),IF($E1480-N$1469>1,N1431/($E1480-N$1469),N1431),0))","v":0},{"$f":"IF(AND($E1480>0,'C. Dimensions & Masterlists'!$F$16>1),O1431*'C. Dimensions & Masterlists'!$F$16/$E1480,IF(AND($E1480>0,$E1480-N$1469>0),IF($E1480-N$1469>1,O1431/($E1480-N$1469),O1431),0))","v":1.1976446447793328E-4},{"$f":"IF(AND($E1480>0,'C. Dimensions & Masterlists'!$F$16>1),P1431*'C. Dimensions & Masterlists'!$F$16/$E1480,IF(AND($E1480>0,$E1480-O$1469>0),IF($E1480-O$1469>1,P1431/($E1480-O$1469),P1431),0))","v":1.1976446447793328E-4},{"$f":"IF(AND($E1480>0,'C. Dimensions & Masterlists'!$F$16>1),Q1431*'C. Dimensions & Masterlists'!$F$16/$E1480,IF(AND($E1480>0,$E1480-P$1469>0),IF($E1480-P$1469>1,Q1431/($E1480-P$1469),Q1431),0))","v":1.1976446447793328E-4},{"$f":"IF(AND($E1480>0,'C. Dimensions & Masterlists'!$F$16>1),R1431*'C. Dimensions & Masterlists'!$F$16/$E1480,IF(AND($E1480>0,$E1480-Q$1469>0),IF($E1480-Q$1469>1,R1431/($E1480-Q$1469),R1431),0))","v":1.1976446447793328E-4},{"$f":"IF(AND($E1480>0,'C. Dimensions & Masterlists'!$F$16>1),S1431*'C. Dimensions & Masterlists'!$F$16/$E1480,IF(AND($E1480>0,$E1480-R$1469>0),IF($E1480-R$1469>1,S1431/($E1480-R$1469),S1431),0))","v":1.1976446447793328E-4},5.9882232238966633E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1481>0,'C. Dimensions & Masterlists'!$F$16>1),N1432*'C. Dimensions & Masterlists'!$F$16/$E1481,IF(AND($E1481>0,$E1481-N$1469>0),IF($E1481-N$1469>1,N1432/($E1481-N$1469),N1432),0))","v":0},{"$f":"IF(AND($E1481>0,'C. Dimensions & Masterlists'!$F$16>1),O1432*'C. Dimensions & Masterlists'!$F$16/$E1481,IF(AND($E1481>0,$E1481-N$1469>0),IF($E1481-N$1469>1,O1432/($E1481-N$1469),O1432),0))","v":1.1976446447793327},{"$f":"IF(AND($E1481>0,'C. Dimensions & Masterlists'!$F$16>1),P1432*'C. Dimensions & Masterlists'!$F$16/$E1481,IF(AND($E1481>0,$E1481-O$1469>0),IF($E1481-O$1469>1,P1432/($E1481-O$1469),P1432),0))","v":0},{"$f":"IF(AND($E1481>0,'C. Dimensions & Masterlists'!$F$16>1),Q1432*'C. Dimensions & Masterlists'!$F$16/$E1481,IF(AND($E1481>0,$E1481-P$1469>0),IF($E1481-P$1469>1,Q1432/($E1481-P$1469),Q1432),0))","v":0},{"$f":"IF(AND($E1481>0,'C. Dimensions & Masterlists'!$F$16>1),R1432*'C. Dimensions & Masterlists'!$F$16/$E1481,IF(AND($E1481>0,$E1481-Q$1469>0),IF($E1481-Q$1469>1,R1432/($E1481-Q$1469),R1432),0))","v":0},{"$f":"IF(AND($E1481>0,'C. Dimensions & Masterlists'!$F$16>1),S1432*'C. Dimensions & Masterlists'!$F$16/$E1481,IF(AND($E1481>0,$E1481-R$1469>0),IF($E1481-R$1469>1,S1432/($E1481-R$1469),S1432),0))","v":0},1.1976446447793327]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1482>0,'C. Dimensions & Masterlists'!$F$16>1),N1433*'C. Dimensions & Masterlists'!$F$16/$E1482,IF(AND($E1482>0,$E1482-N$1469>0),IF($E1482-N$1469>1,N1433/($E1482-N$1469),N1433),0))","v":0},{"$f":"IF(AND($E1482>0,'C. Dimensions & Masterlists'!$F$16>1),O1433*'C. Dimensions & Masterlists'!$F$16/$E1482,IF(AND($E1482>0,$E1482-N$1469>0),IF($E1482-N$1469>1,O1433/($E1482-N$1469),O1433),0))","v":0.11976446447793328},{"$f":"IF(AND($E1482>0,'C. Dimensions & Masterlists'!$F$16>1),P1433*'C. Dimensions & Masterlists'!$F$16/$E1482,IF(AND($E1482>0,$E1482-O$1469>0),IF($E1482-O$1469>1,P1433/($E1482-O$1469),P1433),0))","v":0.11976446447793328},{"$f":"IF(AND($E1482>0,'C. Dimensions & Masterlists'!$F$16>1),Q1433*'C. Dimensions & Masterlists'!$F$16/$E1482,IF(AND($E1482>0,$E1482-P$1469>0),IF($E1482-P$1469>1,Q1433/($E1482-P$1469),Q1433),0))","v":0.11976446447793328},{"$f":"IF(AND($E1482>0,'C. Dimensions & Masterlists'!$F$16>1),R1433*'C. Dimensions & Masterlists'!$F$16/$E1482,IF(AND($E1482>0,$E1482-Q$1469>0),IF($E1482-Q$1469>1,R1433/($E1482-Q$1469),R1433),0))","v":0.11976446447793328},{"$f":"IF(AND($E1482>0,'C. Dimensions & Masterlists'!$F$16>1),S1433*'C. Dimensions & Masterlists'!$F$16/$E1482,IF(AND($E1482>0,$E1482-R$1469>0),IF($E1482-R$1469>1,S1433/($E1482-R$1469),S1433),0))","v":0.11976446447793326},0.59882232238966637]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1483>0,'C. Dimensions & Masterlists'!$F$16>1),N1434*'C. Dimensions & Masterlists'!$F$16/$E1483,IF(AND($E1483>0,$E1483-N$1469>0),IF($E1483-N$1469>1,N1434/($E1483-N$1469),N1434),0))","v":0},{"$f":"IF(AND($E1483>0,'C. Dimensions & Masterlists'!$F$16>1),O1434*'C. Dimensions & Masterlists'!$F$16/$E1483,IF(AND($E1483>0,$E1483-N$1469>0),IF($E1483-N$1469>1,O1434/($E1483-N$1469),O1434),0))","v":0},{"$f":"IF(AND($E1483>0,'C. Dimensions & Masterlists'!$F$16>1),P1434*'C. Dimensions & Masterlists'!$F$16/$E1483,IF(AND($E1483>0,$E1483-O$1469>0),IF($E1483-O$1469>1,P1434/($E1483-O$1469),P1434),0))","v":0},{"$f":"IF(AND($E1483>0,'C. Dimensions & Masterlists'!$F$16>1),Q1434*'C. Dimensions & Masterlists'!$F$16/$E1483,IF(AND($E1483>0,$E1483-P$1469>0),IF($E1483-P$1469>1,Q1434/($E1483-P$1469),Q1434),0))","v":0},{"$f":"IF(AND($E1483>0,'C. Dimensions & Masterlists'!$F$16>1),R1434*'C. Dimensions & Masterlists'!$F$16/$E1483,IF(AND($E1483>0,$E1483-Q$1469>0),IF($E1483-Q$1469>1,R1434/($E1483-Q$1469),R1434),0))","v":0},{"$f":"IF(AND($E1483>0,'C. Dimensions & Masterlists'!$F$16>1),S1434*'C. Dimensions & Masterlists'!$F$16/$E1483,IF(AND($E1483>0,$E1483-R$1469>0),IF($E1483-R$1469>1,S1434/($E1483-R$1469),S1434),0))","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1484>0,'C. Dimensions & Masterlists'!$F$16>1),N1435*'C. Dimensions & Masterlists'!$F$16/$E1484,IF(AND($E1484>0,$E1484-N$1469>0),IF($E1484-N$1469>1,N1435/($E1484-N$1469),N1435),0))","v":0},{"$f":"IF(AND($E1484>0,'C. Dimensions & Masterlists'!$F$16>1),O1435*'C. Dimensions & Masterlists'!$F$16/$E1484,IF(AND($E1484>0,$E1484-N$1469>0),IF($E1484-N$1469>1,O1435/($E1484-N$1469),O1435),0))","v":0},{"$f":"IF(AND($E1484>0,'C. Dimensions & Masterlists'!$F$16>1),P1435*'C. Dimensions & Masterlists'!$F$16/$E1484,IF(AND($E1484>0,$E1484-O$1469>0),IF($E1484-O$1469>1,P1435/($E1484-O$1469),P1435),0))","v":0},{"$f":"IF(AND($E1484>0,'C. Dimensions & Masterlists'!$F$16>1),Q1435*'C. Dimensions & Masterlists'!$F$16/$E1484,IF(AND($E1484>0,$E1484-P$1469>0),IF($E1484-P$1469>1,Q1435/($E1484-P$1469),Q1435),0))","v":0},{"$f":"IF(AND($E1484>0,'C. Dimensions & Masterlists'!$F$16>1),R1435*'C. Dimensions & Masterlists'!$F$16/$E1484,IF(AND($E1484>0,$E1484-Q$1469>0),IF($E1484-Q$1469>1,R1435/($E1484-Q$1469),R1435),0))","v":0},{"$f":"IF(AND($E1484>0,'C. Dimensions & Masterlists'!$F$16>1),S1435*'C. Dimensions & Masterlists'!$F$16/$E1484,IF(AND($E1484>0,$E1484-R$1469>0),IF($E1484-R$1469>1,S1435/($E1484-R$1469),S1435),0))","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1485>0,'C. Dimensions & Masterlists'!$F$16>1),N1436*'C. Dimensions & Masterlists'!$F$16/$E1485,IF(AND($E1485>0,$E1485-N$1469>0),IF($E1485-N$1469>1,N1436/($E1485-N$1469),N1436),0))","v":0},{"$f":"IF(AND($E1485>0,'C. Dimensions & Masterlists'!$F$16>1),O1436*'C. Dimensions & Masterlists'!$F$16/$E1485,IF(AND($E1485>0,$E1485-N$1469>0),IF($E1485-N$1469>1,O1436/($E1485-N$1469),O1436),0))","v":0},{"$f":"IF(AND($E1485>0,'C. Dimensions & Masterlists'!$F$16>1),P1436*'C. Dimensions & Masterlists'!$F$16/$E1485,IF(AND($E1485>0,$E1485-O$1469>0),IF($E1485-O$1469>1,P1436/($E1485-O$1469),P1436),0))","v":0},{"$f":"IF(AND($E1485>0,'C. Dimensions & Masterlists'!$F$16>1),Q1436*'C. Dimensions & Masterlists'!$F$16/$E1485,IF(AND($E1485>0,$E1485-P$1469>0),IF($E1485-P$1469>1,Q1436/($E1485-P$1469),Q1436),0))","v":0},{"$f":"IF(AND($E1485>0,'C. Dimensions & Masterlists'!$F$16>1),R1436*'C. Dimensions & Masterlists'!$F$16/$E1485,IF(AND($E1485>0,$E1485-Q$1469>0),IF($E1485-Q$1469>1,R1436/($E1485-Q$1469),R1436),0))","v":0},{"$f":"IF(AND($E1485>0,'C. Dimensions & Masterlists'!$F$16>1),S1436*'C. Dimensions & Masterlists'!$F$16/$E1485,IF(AND($E1485>0,$E1485-R$1469>0),IF($E1485-R$1469>1,S1436/($E1485-R$1469),S1436),0))","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1486>0,'C. Dimensions & Masterlists'!$F$16>1),N1437*'C. Dimensions & Masterlists'!$F$16/$E1486,IF(AND($E1486>0,$E1486-N$1469>0),IF($E1486-N$1469>1,N1437/($E1486-N$1469),N1437),0))","v":0},{"$f":"IF(AND($E1486>0,'C. Dimensions & Masterlists'!$F$16>1),O1437*'C. Dimensions & Masterlists'!$F$16/$E1486,IF(AND($E1486>0,$E1486-N$1469>0),IF($E1486-N$1469>1,O1437/($E1486-N$1469),O1437),0))","v":0},{"$f":"IF(AND($E1486>0,'C. Dimensions & Masterlists'!$F$16>1),P1437*'C. Dimensions & Masterlists'!$F$16/$E1486,IF(AND($E1486>0,$E1486-O$1469>0),IF($E1486-O$1469>1,P1437/($E1486-O$1469),P1437),0))","v":0},{"$f":"IF(AND($E1486>0,'C. Dimensions & Masterlists'!$F$16>1),Q1437*'C. Dimensions & Masterlists'!$F$16/$E1486,IF(AND($E1486>0,$E1486-P$1469>0),IF($E1486-P$1469>1,Q1437/($E1486-P$1469),Q1437),0))","v":0},{"$f":"IF(AND($E1486>0,'C. Dimensions & Masterlists'!$F$16>1),R1437*'C. Dimensions & Masterlists'!$F$16/$E1486,IF(AND($E1486>0,$E1486-Q$1469>0),IF($E1486-Q$1469>1,R1437/($E1486-Q$1469),R1437),0))","v":0},{"$f":"IF(AND($E1486>0,'C. Dimensions & Masterlists'!$F$16>1),S1437*'C. Dimensions & Masterlists'!$F$16/$E1486,IF(AND($E1486>0,$E1486-R$1469>0),IF($E1486-R$1469>1,S1437/($E1486-R$1469),S1437),0))","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1487>0,'C. Dimensions & Masterlists'!$F$16>1),N1438*'C. Dimensions & Masterlists'!$F$16/$E1487,IF(AND($E1487>0,$E1487-N$1469>0),IF($E1487-N$1469>1,N1438/($E1487-N$1469),N1438),0))","v":0},{"$f":"IF(AND($E1487>0,'C. Dimensions & Masterlists'!$F$16>1),O1438*'C. Dimensions & Masterlists'!$F$16/$E1487,IF(AND($E1487>0,$E1487-N$1469>0),IF($E1487-N$1469>1,O1438/($E1487-N$1469),O1438),0))","v":0},{"$f":"IF(AND($E1487>0,'C. Dimensions & Masterlists'!$F$16>1),P1438*'C. Dimensions & Masterlists'!$F$16/$E1487,IF(AND($E1487>0,$E1487-O$1469>0),IF($E1487-O$1469>1,P1438/($E1487-O$1469),P1438),0))","v":0},{"$f":"IF(AND($E1487>0,'C. Dimensions & Masterlists'!$F$16>1),Q1438*'C. Dimensions & Masterlists'!$F$16/$E1487,IF(AND($E1487>0,$E1487-P$1469>0),IF($E1487-P$1469>1,Q1438/($E1487-P$1469),Q1438),0))","v":0},{"$f":"IF(AND($E1487>0,'C. Dimensions & Masterlists'!$F$16>1),R1438*'C. Dimensions & Masterlists'!$F$16/$E1487,IF(AND($E1487>0,$E1487-Q$1469>0),IF($E1487-Q$1469>1,R1438/($E1487-Q$1469),R1438),0))","v":0},{"$f":"IF(AND($E1487>0,'C. Dimensions & Masterlists'!$F$16>1),S1438*'C. Dimensions & Masterlists'!$F$16/$E1487,IF(AND($E1487>0,$E1487-R$1469>0),IF($E1487-R$1469>1,S1438/($E1487-R$1469),S1438),0))","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1488>0,'C. Dimensions & Masterlists'!$F$16>1),N1439*'C. Dimensions & Masterlists'!$F$16/$E1488,IF(AND($E1488>0,$E1488-N$1469>0),IF($E1488-N$1469>1,N1439/($E1488-N$1469),N1439),0))","v":0},{"$f":"IF(AND($E1488>0,'C. Dimensions & Masterlists'!$F$16>1),O1439*'C. Dimensions & Masterlists'!$F$16/$E1488,IF(AND($E1488>0,$E1488-N$1469>0),IF($E1488-N$1469>1,O1439/($E1488-N$1469),O1439),0))","v":0},{"$f":"IF(AND($E1488>0,'C. Dimensions & Masterlists'!$F$16>1),P1439*'C. Dimensions & Masterlists'!$F$16/$E1488,IF(AND($E1488>0,$E1488-O$1469>0),IF($E1488-O$1469>1,P1439/($E1488-O$1469),P1439),0))","v":0},{"$f":"IF(AND($E1488>0,'C. Dimensions & Masterlists'!$F$16>1),Q1439*'C. Dimensions & Masterlists'!$F$16/$E1488,IF(AND($E1488>0,$E1488-P$1469>0),IF($E1488-P$1469>1,Q1439/($E1488-P$1469),Q1439),0))","v":0},{"$f":"IF(AND($E1488>0,'C. Dimensions & Masterlists'!$F$16>1),R1439*'C. Dimensions & Masterlists'!$F$16/$E1488,IF(AND($E1488>0,$E1488-Q$1469>0),IF($E1488-Q$1469>1,R1439/($E1488-Q$1469),R1439),0))","v":0},{"$f":"IF(AND($E1488>0,'C. Dimensions & Masterlists'!$F$16>1),S1439*'C. Dimensions & Masterlists'!$F$16/$E1488,IF(AND($E1488>0,$E1488-R$1469>0),IF($E1488-R$1469>1,S1439/($E1488-R$1469),S1439),0))","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1489>0,'C. Dimensions & Masterlists'!$F$16>1),N1440*'C. Dimensions & Masterlists'!$F$16/$E1489,IF(AND($E1489>0,$E1489-N$1469>0),IF($E1489-N$1469>1,N1440/($E1489-N$1469),N1440),0))","v":0},{"$f":"IF(AND($E1489>0,'C. Dimensions & Masterlists'!$F$16>1),O1440*'C. Dimensions & Masterlists'!$F$16/$E1489,IF(AND($E1489>0,$E1489-N$1469>0),IF($E1489-N$1469>1,O1440/($E1489-N$1469),O1440),0))","v":0},{"$f":"IF(AND($E1489>0,'C. Dimensions & Masterlists'!$F$16>1),P1440*'C. Dimensions & Masterlists'!$F$16/$E1489,IF(AND($E1489>0,$E1489-O$1469>0),IF($E1489-O$1469>1,P1440/($E1489-O$1469),P1440),0))","v":0},{"$f":"IF(AND($E1489>0,'C. Dimensions & Masterlists'!$F$16>1),Q1440*'C. Dimensions & Masterlists'!$F$16/$E1489,IF(AND($E1489>0,$E1489-P$1469>0),IF($E1489-P$1469>1,Q1440/($E1489-P$1469),Q1440),0))","v":0},{"$f":"IF(AND($E1489>0,'C. Dimensions & Masterlists'!$F$16>1),R1440*'C. Dimensions & Masterlists'!$F$16/$E1489,IF(AND($E1489>0,$E1489-Q$1469>0),IF($E1489-Q$1469>1,R1440/($E1489-Q$1469),R1440),0))","v":0},{"$f":"IF(AND($E1489>0,'C. Dimensions & Masterlists'!$F$16>1),S1440*'C. Dimensions & Masterlists'!$F$16/$E1489,IF(AND($E1489>0,$E1489-R$1469>0),IF($E1489-R$1469>1,S1440/($E1489-R$1469),S1440),0))","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1490>0,'C. Dimensions & Masterlists'!$F$16>1),N1441*'C. Dimensions & Masterlists'!$F$16/$E1490,IF(AND($E1490>0,$E1490-N$1469>0),IF($E1490-N$1469>1,N1441/($E1490-N$1469),N1441),0))","v":0},{"$f":"IF(AND($E1490>0,'C. Dimensions & Masterlists'!$F$16>1),O1441*'C. Dimensions & Masterlists'!$F$16/$E1490,IF(AND($E1490>0,$E1490-N$1469>0),IF($E1490-N$1469>1,O1441/($E1490-N$1469),O1441),0))","v":0},{"$f":"IF(AND($E1490>0,'C. Dimensions & Masterlists'!$F$16>1),P1441*'C. Dimensions & Masterlists'!$F$16/$E1490,IF(AND($E1490>0,$E1490-O$1469>0),IF($E1490-O$1469>1,P1441/($E1490-O$1469),P1441),0))","v":0},{"$f":"IF(AND($E1490>0,'C. Dimensions & Masterlists'!$F$16>1),Q1441*'C. Dimensions & Masterlists'!$F$16/$E1490,IF(AND($E1490>0,$E1490-P$1469>0),IF($E1490-P$1469>1,Q1441/($E1490-P$1469),Q1441),0))","v":0},{"$f":"IF(AND($E1490>0,'C. Dimensions & Masterlists'!$F$16>1),R1441*'C. Dimensions & Masterlists'!$F$16/$E1490,IF(AND($E1490>0,$E1490-Q$1469>0),IF($E1490-Q$1469>1,R1441/($E1490-Q$1469),R1441),0))","v":0},{"$f":"IF(AND($E1490>0,'C. Dimensions & Masterlists'!$F$16>1),S1441*'C. Dimensions & Masterlists'!$F$16/$E1490,IF(AND($E1490>0,$E1490-R$1469>0),IF($E1490-R$1469>1,S1441/($E1490-R$1469),S1441),0))","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1491>0,'C. Dimensions & Masterlists'!$F$16>1),N1442*'C. Dimensions & Masterlists'!$F$16/$E1491,IF(AND($E1491>0,$E1491-N$1469>0),IF($E1491-N$1469>1,N1442/($E1491-N$1469),N1442),0))","v":0},{"$f":"IF(AND($E1491>0,'C. Dimensions & Masterlists'!$F$16>1),O1442*'C. Dimensions & Masterlists'!$F$16/$E1491,IF(AND($E1491>0,$E1491-N$1469>0),IF($E1491-N$1469>1,O1442/($E1491-N$1469),O1442),0))","v":0},{"$f":"IF(AND($E1491>0,'C. Dimensions & Masterlists'!$F$16>1),P1442*'C. Dimensions & Masterlists'!$F$16/$E1491,IF(AND($E1491>0,$E1491-O$1469>0),IF($E1491-O$1469>1,P1442/($E1491-O$1469),P1442),0))","v":0},{"$f":"IF(AND($E1491>0,'C. Dimensions & Masterlists'!$F$16>1),Q1442*'C. Dimensions & Masterlists'!$F$16/$E1491,IF(AND($E1491>0,$E1491-P$1469>0),IF($E1491-P$1469>1,Q1442/($E1491-P$1469),Q1442),0))","v":0},{"$f":"IF(AND($E1491>0,'C. Dimensions & Masterlists'!$F$16>1),R1442*'C. Dimensions & Masterlists'!$F$16/$E1491,IF(AND($E1491>0,$E1491-Q$1469>0),IF($E1491-Q$1469>1,R1442/($E1491-Q$1469),R1442),0))","v":0},{"$f":"IF(AND($E1491>0,'C. Dimensions & Masterlists'!$F$16>1),S1442*'C. Dimensions & Masterlists'!$F$16/$E1491,IF(AND($E1491>0,$E1491-R$1469>0),IF($E1491-R$1469>1,S1442/($E1491-R$1469),S1442),0))","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1492>0,'C. Dimensions & Masterlists'!$F$16>1),N1443*'C. Dimensions & Masterlists'!$F$16/$E1492,IF(AND($E1492>0,$E1492-N$1469>0),IF($E1492-N$1469>1,N1443/($E1492-N$1469),N1443),0))","v":0},{"$f":"IF(AND($E1492>0,'C. Dimensions & Masterlists'!$F$16>1),O1443*'C. Dimensions & Masterlists'!$F$16/$E1492,IF(AND($E1492>0,$E1492-N$1469>0),IF($E1492-N$1469>1,O1443/($E1492-N$1469),O1443),0))","v":0},{"$f":"IF(AND($E1492>0,'C. Dimensions & Masterlists'!$F$16>1),P1443*'C. Dimensions & Masterlists'!$F$16/$E1492,IF(AND($E1492>0,$E1492-O$1469>0),IF($E1492-O$1469>1,P1443/($E1492-O$1469),P1443),0))","v":0},{"$f":"IF(AND($E1492>0,'C. Dimensions & Masterlists'!$F$16>1),Q1443*'C. Dimensions & Masterlists'!$F$16/$E1492,IF(AND($E1492>0,$E1492-P$1469>0),IF($E1492-P$1469>1,Q1443/($E1492-P$1469),Q1443),0))","v":0},{"$f":"IF(AND($E1492>0,'C. Dimensions & Masterlists'!$F$16>1),R1443*'C. Dimensions & Masterlists'!$F$16/$E1492,IF(AND($E1492>0,$E1492-Q$1469>0),IF($E1492-Q$1469>1,R1443/($E1492-Q$1469),R1443),0))","v":0},{"$f":"IF(AND($E1492>0,'C. Dimensions & Masterlists'!$F$16>1),S1443*'C. Dimensions & Masterlists'!$F$16/$E1492,IF(AND($E1492>0,$E1492-R$1469>0),IF($E1492-R$1469>1,S1443/($E1492-R$1469),S1443),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1473:N1492)","v":0},3.6865224622416886,0.47146186164713166,0.45375285115259473,0.43767708855362714,0.43767708855362714,5.4870913521486688]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1495,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1495>0,'C. Dimensions & Masterlists'!$F$17>1),N1446*'C. Dimensions & Masterlists'!$F$17/$E1495,IF(AND($E1495>0,$E1495-N$1469>0),IF($E1495-N$1469>1,N1446/($E1495-N$1469),N1446),0))","v":0},{"$f":"IF(AND($E1495>0,'C. Dimensions & Masterlists'!$F$17>1),O1446*'C. Dimensions & Masterlists'!$F$17/$E1495,IF(AND($E1495>0,$E1495-N$1469>0),IF($E1495-N$1469>1,O1446/($E1495-N$1469),O1446),0))","v":4.4289751296447695E-2},{"$f":"IF(AND($E1495>0,'C. Dimensions & Masterlists'!$F$17>1),P1446*'C. Dimensions & Masterlists'!$F$17/$E1495,IF(AND($E1495>0,$E1495-O$1469>0),IF($E1495-O$1469>1,P1446/($E1495-O$1469),P1446),0))","v":4.4229169866344765E-2},{"$f":"IF(AND($E1495>0,'C. Dimensions & Masterlists'!$F$17>1),Q1446*'C. Dimensions & Masterlists'!$F$17/$E1495,IF(AND($E1495>0,$E1495-P$1469>0),IF($E1495-P$1469>1,Q1446/($E1495-P$1469),Q1446),0))","v":4.4173914695760083E-2},{"$f":"IF(AND($E1495>0,'C. Dimensions & Masterlists'!$F$17>1),R1446*'C. Dimensions & Masterlists'!$F$17/$E1495,IF(AND($E1495>0,$E1495-Q$1469>0),IF($E1495-Q$1469>1,R1446/($E1495-Q$1469),R1446),0))","v":4.412290251121917E-2},{"$f":"IF(AND($E1495>0,'C. Dimensions & Masterlists'!$F$17>1),S1446*'C. Dimensions & Masterlists'!$F$17/$E1495,IF(AND($E1495>0,$E1495-R$1469>0),IF($E1495-R$1469>1,S1446/($E1495-R$1469),S1446),0))","v":4.4122902511219177E-2},{"$f":"SUM(G1495:S1495)","v":0.22093864088099088}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1496>0,'C. Dimensions & Masterlists'!$F$17>1),N1447*'C. Dimensions & Masterlists'!$F$17/$E1496,IF(AND($E1496>0,$E1496-N$1469>0),IF($E1496-N$1469>1,N1447/($E1496-N$1469),N1447),0))","v":0},{"$f":"IF(AND($E1496>0,'C. Dimensions & Masterlists'!$F$17>1),O1447*'C. Dimensions & Masterlists'!$F$17/$E1496,IF(AND($E1496>0,$E1496-N$1469>0),IF($E1496-N$1469>1,O1447/($E1496-N$1469),O1447),0))","v":4.7905785791173307E-2},{"$f":"IF(AND($E1496>0,'C. Dimensions & Masterlists'!$F$17>1),P1447*'C. Dimensions & Masterlists'!$F$17/$E1496,IF(AND($E1496>0,$E1496-O$1469>0),IF($E1496-O$1469>1,P1447/($E1496-O$1469),P1447),0))","v":4.7905785791173307E-2},{"$f":"IF(AND($E1496>0,'C. Dimensions & Masterlists'!$F$17>1),Q1447*'C. Dimensions & Masterlists'!$F$17/$E1496,IF(AND($E1496>0,$E1496-P$1469>0),IF($E1496-P$1469>1,Q1447/($E1496-P$1469),Q1447),0))","v":4.7905785791173307E-2},{"$f":"IF(AND($E1496>0,'C. Dimensions & Masterlists'!$F$17>1),R1447*'C. Dimensions & Masterlists'!$F$17/$E1496,IF(AND($E1496>0,$E1496-Q$1469>0),IF($E1496-Q$1469>1,R1447/($E1496-Q$1469),R1447),0))","v":4.7905785791173307E-2},{"$f":"IF(AND($E1496>0,'C. Dimensions & Masterlists'!$F$17>1),S1447*'C. Dimensions & Masterlists'!$F$17/$E1496,IF(AND($E1496>0,$E1496-R$1469>0),IF($E1496-R$1469>1,S1447/($E1496-R$1469),S1447),0))","v":4.7905785791173307E-2},0.23952892895586653]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1497>0,'C. Dimensions & Masterlists'!$F$17>1),N1448*'C. Dimensions & Masterlists'!$F$17/$E1497,IF(AND($E1497>0,$E1497-N$1469>0),IF($E1497-N$1469>1,N1448/($E1497-N$1469),N1448),0))","v":0},{"$f":"IF(AND($E1497>0,'C. Dimensions & Masterlists'!$F$17>1),O1448*'C. Dimensions & Masterlists'!$F$17/$E1497,IF(AND($E1497>0,$E1497-N$1469>0),IF($E1497-N$1469>1,O1448/($E1497-N$1469),O1448),0))","v":5.9882232238966639E-2},{"$f":"IF(AND($E1497>0,'C. Dimensions & Masterlists'!$F$17>1),P1448*'C. Dimensions & Masterlists'!$F$17/$E1497,IF(AND($E1497>0,$E1497-O$1469>0),IF($E1497-O$1469>1,P1448/($E1497-O$1469),P1448),0))","v":5.9882232238966632E-2},{"$f":"IF(AND($E1497>0,'C. Dimensions & Masterlists'!$F$17>1),Q1448*'C. Dimensions & Masterlists'!$F$17/$E1497,IF(AND($E1497>0,$E1497-P$1469>0),IF($E1497-P$1469>1,Q1448/($E1497-P$1469),Q1448),0))","v":5.9882232238966632E-2},{"$f":"IF(AND($E1497>0,'C. Dimensions & Masterlists'!$F$17>1),R1448*'C. Dimensions & Masterlists'!$F$17/$E1497,IF(AND($E1497>0,$E1497-Q$1469>0),IF($E1497-Q$1469>1,R1448/($E1497-Q$1469),R1448),0))","v":5.9882232238966625E-2},{"$f":"IF(AND($E1497>0,'C. Dimensions & Masterlists'!$F$17>1),S1448*'C. Dimensions & Masterlists'!$F$17/$E1497,IF(AND($E1497>0,$E1497-R$1469>0),IF($E1497-R$1469>1,S1448/($E1497-R$1469),S1448),0))","v":5.9882232238966625E-2},0.29941116119483313]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1498>0,'C. Dimensions & Masterlists'!$F$17>1),N1449*'C. Dimensions & Masterlists'!$F$17/$E1498,IF(AND($E1498>0,$E1498-N$1469>0),IF($E1498-N$1469>1,N1449/($E1498-N$1469),N1449),0))","v":0},{"$f":"IF(AND($E1498>0,'C. Dimensions & Masterlists'!$F$17>1),O1449*'C. Dimensions & Masterlists'!$F$17/$E1498,IF(AND($E1498>0,$E1498-N$1469>0),IF($E1498-N$1469>1,O1449/($E1498-N$1469),O1449),0))","v":3.1516964336298227E-2},{"$f":"IF(AND($E1498>0,'C. Dimensions & Masterlists'!$F$17>1),P1449*'C. Dimensions & Masterlists'!$F$17/$E1498,IF(AND($E1498>0,$E1498-O$1469>0),IF($E1498-O$1469>1,P1449/($E1498-O$1469),P1449),0))","v":3.1516964336298227E-2},{"$f":"IF(AND($E1498>0,'C. Dimensions & Masterlists'!$F$17>1),Q1449*'C. Dimensions & Masterlists'!$F$17/$E1498,IF(AND($E1498>0,$E1498-P$1469>0),IF($E1498-P$1469>1,Q1449/($E1498-P$1469),Q1449),0))","v":3.1516964336298227E-2},{"$f":"IF(AND($E1498>0,'C. Dimensions & Masterlists'!$F$17>1),R1449*'C. Dimensions & Masterlists'!$F$17/$E1498,IF(AND($E1498>0,$E1498-Q$1469>0),IF($E1498-Q$1469>1,R1449/($E1498-Q$1469),R1449),0))","v":3.1516964336298227E-2},{"$f":"IF(AND($E1498>0,'C. Dimensions & Masterlists'!$F$17>1),S1449*'C. Dimensions & Masterlists'!$F$17/$E1498,IF(AND($E1498>0,$E1498-R$1469>0),IF($E1498-R$1469>1,S1449/($E1498-R$1469),S1449),0))","v":3.1516964336298227E-2},0.15758482168149113]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1499>0,'C. Dimensions & Masterlists'!$F$17>1),N1450*'C. Dimensions & Masterlists'!$F$17/$E1499,IF(AND($E1499>0,$E1499-N$1469>0),IF($E1499-N$1469>1,N1450/($E1499-N$1469),N1450),0))","v":0},{"$f":"IF(AND($E1499>0,'C. Dimensions & Masterlists'!$F$17>1),O1450*'C. Dimensions & Masterlists'!$F$17/$E1499,IF(AND($E1499>0,$E1499-N$1469>0),IF($E1499-N$1469>1,O1450/($E1499-N$1469),O1450),0))","v":1.1976446447793327},{"$f":"IF(AND($E1499>0,'C. Dimensions & Masterlists'!$F$17>1),P1450*'C. Dimensions & Masterlists'!$F$17/$E1499,IF(AND($E1499>0,$E1499-O$1469>0),IF($E1499-O$1469>1,P1450/($E1499-O$1469),P1450),0))","v":0},{"$f":"IF(AND($E1499>0,'C. Dimensions & Masterlists'!$F$17>1),Q1450*'C. Dimensions & Masterlists'!$F$17/$E1499,IF(AND($E1499>0,$E1499-P$1469>0),IF($E1499-P$1469>1,Q1450/($E1499-P$1469),Q1450),0))","v":0},{"$f":"IF(AND($E1499>0,'C. Dimensions & Masterlists'!$F$17>1),R1450*'C. Dimensions & Masterlists'!$F$17/$E1499,IF(AND($E1499>0,$E1499-Q$1469>0),IF($E1499-Q$1469>1,R1450/($E1499-Q$1469),R1450),0))","v":0},{"$f":"IF(AND($E1499>0,'C. Dimensions & Masterlists'!$F$17>1),S1450*'C. Dimensions & Masterlists'!$F$17/$E1499,IF(AND($E1499>0,$E1499-R$1469>0),IF($E1499-R$1469>1,S1450/($E1499-R$1469),S1450),0))","v":0},1.1976446447793327]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1500>0,'C. Dimensions & Masterlists'!$F$17>1),N1451*'C. Dimensions & Masterlists'!$F$17/$E1500,IF(AND($E1500>0,$E1500-N$1469>0),IF($E1500-N$1469>1,N1451/($E1500-N$1469),N1451),0))","v":0},{"$f":"IF(AND($E1500>0,'C. Dimensions & Masterlists'!$F$17>1),O1451*'C. Dimensions & Masterlists'!$F$17/$E1500,IF(AND($E1500>0,$E1500-N$1469>0),IF($E1500-N$1469>1,O1451/($E1500-N$1469),O1451),0))","v":7.4852790298708297E-2},{"$f":"IF(AND($E1500>0,'C. Dimensions & Masterlists'!$F$17>1),P1451*'C. Dimensions & Masterlists'!$F$17/$E1500,IF(AND($E1500>0,$E1500-O$1469>0),IF($E1500-O$1469>1,P1451/($E1500-O$1469),P1451),0))","v":7.4852790298708297E-2},{"$f":"IF(AND($E1500>0,'C. Dimensions & Masterlists'!$F$17>1),Q1451*'C. Dimensions & Masterlists'!$F$17/$E1500,IF(AND($E1500>0,$E1500-P$1469>0),IF($E1500-P$1469>1,Q1451/($E1500-P$1469),Q1451),0))","v":7.4852790298708283E-2},{"$f":"IF(AND($E1500>0,'C. Dimensions & Masterlists'!$F$17>1),R1451*'C. Dimensions & Masterlists'!$F$17/$E1500,IF(AND($E1500>0,$E1500-Q$1469>0),IF($E1500-Q$1469>1,R1451/($E1500-Q$1469),R1451),0))","v":7.4852790298708283E-2},{"$f":"IF(AND($E1500>0,'C. Dimensions & Masterlists'!$F$17>1),S1451*'C. Dimensions & Masterlists'!$F$17/$E1500,IF(AND($E1500>0,$E1500-R$1469>0),IF($E1500-R$1469>1,S1451/($E1500-R$1469),S1451),0))","v":7.4852790298708283E-2},0.37426395149354141]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1501>0,'C. Dimensions & Masterlists'!$F$17>1),N1452*'C. Dimensions & Masterlists'!$F$17/$E1501,IF(AND($E1501>0,$E1501-N$1469>0),IF($E1501-N$1469>1,N1452/($E1501-N$1469),N1452),0))","v":0},{"$f":"IF(AND($E1501>0,'C. Dimensions & Masterlists'!$F$17>1),O1452*'C. Dimensions & Masterlists'!$F$17/$E1501,IF(AND($E1501>0,$E1501-N$1469>0),IF($E1501-N$1469>1,O1452/($E1501-N$1469),O1452),0))","v":1.1976446447793327},{"$f":"IF(AND($E1501>0,'C. Dimensions & Masterlists'!$F$17>1),P1452*'C. Dimensions & Masterlists'!$F$17/$E1501,IF(AND($E1501>0,$E1501-O$1469>0),IF($E1501-O$1469>1,P1452/($E1501-O$1469),P1452),0))","v":0},{"$f":"IF(AND($E1501>0,'C. Dimensions & Masterlists'!$F$17>1),Q1452*'C. Dimensions & Masterlists'!$F$17/$E1501,IF(AND($E1501>0,$E1501-P$1469>0),IF($E1501-P$1469>1,Q1452/($E1501-P$1469),Q1452),0))","v":0},{"$f":"IF(AND($E1501>0,'C. Dimensions & Masterlists'!$F$17>1),R1452*'C. Dimensions & Masterlists'!$F$17/$E1501,IF(AND($E1501>0,$E1501-Q$1469>0),IF($E1501-Q$1469>1,R1452/($E1501-Q$1469),R1452),0))","v":0},{"$f":"IF(AND($E1501>0,'C. Dimensions & Masterlists'!$F$17>1),S1452*'C. Dimensions & Masterlists'!$F$17/$E1501,IF(AND($E1501>0,$E1501-R$1469>0),IF($E1501-R$1469>1,S1452/($E1501-R$1469),S1452),0))","v":0},{"$f":"SUM(G1501:S1501)","v":1.1976446447793327}]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1502>0,'C. Dimensions & Masterlists'!$F$17>1),N1453*'C. Dimensions & Masterlists'!$F$17/$E1502,IF(AND($E1502>0,$E1502-N$1469>0),IF($E1502-N$1469>1,N1453/($E1502-N$1469),N1453),0))","v":0},{"$f":"IF(AND($E1502>0,'C. Dimensions & Masterlists'!$F$17>1),O1453*'C. Dimensions & Masterlists'!$F$17/$E1502,IF(AND($E1502>0,$E1502-N$1469>0),IF($E1502-N$1469>1,O1453/($E1502-N$1469),O1453),0))","v":1.1976446447793328E-4},{"$f":"IF(AND($E1502>0,'C. Dimensions & Masterlists'!$F$17>1),P1453*'C. Dimensions & Masterlists'!$F$17/$E1502,IF(AND($E1502>0,$E1502-O$1469>0),IF($E1502-O$1469>1,P1453/($E1502-O$1469),P1453),0))","v":1.1976446447793328E-4},{"$f":"IF(AND($E1502>0,'C. Dimensions & Masterlists'!$F$17>1),Q1453*'C. Dimensions & Masterlists'!$F$17/$E1502,IF(AND($E1502>0,$E1502-P$1469>0),IF($E1502-P$1469>1,Q1453/($E1502-P$1469),Q1453),0))","v":1.1976446447793328E-4},{"$f":"IF(AND($E1502>0,'C. Dimensions & Masterlists'!$F$17>1),R1453*'C. Dimensions & Masterlists'!$F$17/$E1502,IF(AND($E1502>0,$E1502-Q$1469>0),IF($E1502-Q$1469>1,R1453/($E1502-Q$1469),R1453),0))","v":1.1976446447793328E-4},{"$f":"IF(AND($E1502>0,'C. Dimensions & Masterlists'!$F$17>1),S1453*'C. Dimensions & Masterlists'!$F$17/$E1502,IF(AND($E1502>0,$E1502-R$1469>0),IF($E1502-R$1469>1,S1453/($E1502-R$1469),S1453),0))","v":1.1976446447793328E-4},{"$f":"SUM(G1502:S1502)","v":5.9882232238966633E-4}]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1503>0,'C. Dimensions & Masterlists'!$F$17>1),N1454*'C. Dimensions & Masterlists'!$F$17/$E1503,IF(AND($E1503>0,$E1503-N$1469>0),IF($E1503-N$1469>1,N1454/($E1503-N$1469),N1454),0))","v":0},{"$f":"IF(AND($E1503>0,'C. Dimensions & Masterlists'!$F$17>1),O1454*'C. Dimensions & Masterlists'!$F$17/$E1503,IF(AND($E1503>0,$E1503-N$1469>0),IF($E1503-N$1469>1,O1454/($E1503-N$1469),O1454),0))","v":1.1976446447793327},{"$f":"IF(AND($E1503>0,'C. Dimensions & Masterlists'!$F$17>1),P1454*'C. Dimensions & Masterlists'!$F$17/$E1503,IF(AND($E1503>0,$E1503-O$1469>0),IF($E1503-O$1469>1,P1454/($E1503-O$1469),P1454),0))","v":0},{"$f":"IF(AND($E1503>0,'C. Dimensions & Masterlists'!$F$17>1),Q1454*'C. Dimensions & Masterlists'!$F$17/$E1503,IF(AND($E1503>0,$E1503-P$1469>0),IF($E1503-P$1469>1,Q1454/($E1503-P$1469),Q1454),0))","v":0},{"$f":"IF(AND($E1503>0,'C. Dimensions & Masterlists'!$F$17>1),R1454*'C. Dimensions & Masterlists'!$F$17/$E1503,IF(AND($E1503>0,$E1503-Q$1469>0),IF($E1503-Q$1469>1,R1454/($E1503-Q$1469),R1454),0))","v":0},{"$f":"IF(AND($E1503>0,'C. Dimensions & Masterlists'!$F$17>1),S1454*'C. Dimensions & Masterlists'!$F$17/$E1503,IF(AND($E1503>0,$E1503-R$1469>0),IF($E1503-R$1469>1,S1454/($E1503-R$1469),S1454),0))","v":0},{"$f":"SUM(G1503:S1503)","v":1.1976446447793327}]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1504>0,'C. Dimensions & Masterlists'!$F$17>1),N1455*'C. Dimensions & Masterlists'!$F$17/$E1504,IF(AND($E1504>0,$E1504-N$1469>0),IF($E1504-N$1469>1,N1455/($E1504-N$1469),N1455),0))","v":0},{"$f":"IF(AND($E1504>0,'C. Dimensions & Masterlists'!$F$17>1),O1455*'C. Dimensions & Masterlists'!$F$17/$E1504,IF(AND($E1504>0,$E1504-N$1469>0),IF($E1504-N$1469>1,O1455/($E1504-N$1469),O1455),0))","v":0.11976446447793328},{"$f":"IF(AND($E1504>0,'C. Dimensions & Masterlists'!$F$17>1),P1455*'C. Dimensions & Masterlists'!$F$17/$E1504,IF(AND($E1504>0,$E1504-O$1469>0),IF($E1504-O$1469>1,P1455/($E1504-O$1469),P1455),0))","v":0.11976446447793328},{"$f":"IF(AND($E1504>0,'C. Dimensions & Masterlists'!$F$17>1),Q1455*'C. Dimensions & Masterlists'!$F$17/$E1504,IF(AND($E1504>0,$E1504-P$1469>0),IF($E1504-P$1469>1,Q1455/($E1504-P$1469),Q1455),0))","v":0.11976446447793328},{"$f":"IF(AND($E1504>0,'C. Dimensions & Masterlists'!$F$17>1),R1455*'C. Dimensions & Masterlists'!$F$17/$E1504,IF(AND($E1504>0,$E1504-Q$1469>0),IF($E1504-Q$1469>1,R1455/($E1504-Q$1469),R1455),0))","v":0.11976446447793328},{"$f":"IF(AND($E1504>0,'C. Dimensions & Masterlists'!$F$17>1),S1455*'C. Dimensions & Masterlists'!$F$17/$E1504,IF(AND($E1504>0,$E1504-R$1469>0),IF($E1504-R$1469>1,S1455/($E1504-R$1469),S1455),0))","v":0.11976446447793326},{"$f":"SUM(G1504:S1504)","v":0.59882232238966637}]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1505>0,'C. Dimensions & Masterlists'!$F$17>1),N1456*'C. Dimensions & Masterlists'!$F$17/$E1505,IF(AND($E1505>0,$E1505-N$1469>0),IF($E1505-N$1469>1,N1456/($E1505-N$1469),N1456),0))","v":0},{"$f":"IF(AND($E1505>0,'C. Dimensions & Masterlists'!$F$17>1),O1456*'C. Dimensions & Masterlists'!$F$17/$E1505,IF(AND($E1505>0,$E1505-N$1469>0),IF($E1505-N$1469>1,O1456/($E1505-N$1469),O1456),0))","v":0},{"$f":"IF(AND($E1505>0,'C. Dimensions & Masterlists'!$F$17>1),P1456*'C. Dimensions & Masterlists'!$F$17/$E1505,IF(AND($E1505>0,$E1505-O$1469>0),IF($E1505-O$1469>1,P1456/($E1505-O$1469),P1456),0))","v":0},{"$f":"IF(AND($E1505>0,'C. Dimensions & Masterlists'!$F$17>1),Q1456*'C. Dimensions & Masterlists'!$F$17/$E1505,IF(AND($E1505>0,$E1505-P$1469>0),IF($E1505-P$1469>1,Q1456/($E1505-P$1469),Q1456),0))","v":0},{"$f":"IF(AND($E1505>0,'C. Dimensions & Masterlists'!$F$17>1),R1456*'C. Dimensions & Masterlists'!$F$17/$E1505,IF(AND($E1505>0,$E1505-Q$1469>0),IF($E1505-Q$1469>1,R1456/($E1505-Q$1469),R1456),0))","v":0},{"$f":"IF(AND($E1505>0,'C. Dimensions & Masterlists'!$F$17>1),S1456*'C. Dimensions & Masterlists'!$F$17/$E1505,IF(AND($E1505>0,$E1505-R$1469>0),IF($E1505-R$1469>1,S1456/($E1505-R$1469),S1456),0))","v":0},{"$f":"SUM(G1505:S1505)","v":0}]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1506>0,'C. Dimensions & Masterlists'!$F$17>1),N1457*'C. Dimensions & Masterlists'!$F$17/$E1506,IF(AND($E1506>0,$E1506-N$1469>0),IF($E1506-N$1469>1,N1457/($E1506-N$1469),N1457),0))","v":0},{"$f":"IF(AND($E1506>0,'C. Dimensions & Masterlists'!$F$17>1),O1457*'C. Dimensions & Masterlists'!$F$17/$E1506,IF(AND($E1506>0,$E1506-N$1469>0),IF($E1506-N$1469>1,O1457/($E1506-N$1469),O1457),0))","v":0.19960744079655546},{"$f":"IF(AND($E1506>0,'C. Dimensions & Masterlists'!$F$17>1),P1457*'C. Dimensions & Masterlists'!$F$17/$E1506,IF(AND($E1506>0,$E1506-O$1469>0),IF($E1506-O$1469>1,P1457/($E1506-O$1469),P1457),0))","v":0.19960744079655546},{"$f":"IF(AND($E1506>0,'C. Dimensions & Masterlists'!$F$17>1),Q1457*'C. Dimensions & Masterlists'!$F$17/$E1506,IF(AND($E1506>0,$E1506-P$1469>0),IF($E1506-P$1469>1,Q1457/($E1506-P$1469),Q1457),0))","v":0.19960744079655546},{"$f":"IF(AND($E1506>0,'C. Dimensions & Masterlists'!$F$17>1),R1457*'C. Dimensions & Masterlists'!$F$17/$E1506,IF(AND($E1506>0,$E1506-Q$1469>0),IF($E1506-Q$1469>1,R1457/($E1506-Q$1469),R1457),0))","v":0.19960744079655546},{"$f":"IF(AND($E1506>0,'C. Dimensions & Masterlists'!$F$17>1),S1457*'C. Dimensions & Masterlists'!$F$17/$E1506,IF(AND($E1506>0,$E1506-R$1469>0),IF($E1506-R$1469>1,S1457/($E1506-R$1469),S1457),0))","v":0.19960744079655546},0.99803720398277729]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1507>0,'C. Dimensions & Masterlists'!$F$17>1),N1458*'C. Dimensions & Masterlists'!$F$17/$E1507,IF(AND($E1507>0,$E1507-N$1469>0),IF($E1507-N$1469>1,N1458/($E1507-N$1469),N1458),0))","v":0},{"$f":"IF(AND($E1507>0,'C. Dimensions & Masterlists'!$F$17>1),O1458*'C. Dimensions & Masterlists'!$F$17/$E1507,IF(AND($E1507>0,$E1507-N$1469>0),IF($E1507-N$1469>1,O1458/($E1507-N$1469),O1458),0))","v":0},{"$f":"IF(AND($E1507>0,'C. Dimensions & Masterlists'!$F$17>1),P1458*'C. Dimensions & Masterlists'!$F$17/$E1507,IF(AND($E1507>0,$E1507-O$1469>0),IF($E1507-O$1469>1,P1458/($E1507-O$1469),P1458),0))","v":0},{"$f":"IF(AND($E1507>0,'C. Dimensions & Masterlists'!$F$17>1),Q1458*'C. Dimensions & Masterlists'!$F$17/$E1507,IF(AND($E1507>0,$E1507-P$1469>0),IF($E1507-P$1469>1,Q1458/($E1507-P$1469),Q1458),0))","v":0},{"$f":"IF(AND($E1507>0,'C. Dimensions & Masterlists'!$F$17>1),R1458*'C. Dimensions & Masterlists'!$F$17/$E1507,IF(AND($E1507>0,$E1507-Q$1469>0),IF($E1507-Q$1469>1,R1458/($E1507-Q$1469),R1458),0))","v":0},{"$f":"IF(AND($E1507>0,'C. Dimensions & Masterlists'!$F$17>1),S1458*'C. Dimensions & Masterlists'!$F$17/$E1507,IF(AND($E1507>0,$E1507-R$1469>0),IF($E1507-R$1469>1,S1458/($E1507-R$1469),S1458),0))","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1508>0,'C. Dimensions & Masterlists'!$F$17>1),N1459*'C. Dimensions & Masterlists'!$F$17/$E1508,IF(AND($E1508>0,$E1508-N$1469>0),IF($E1508-N$1469>1,N1459/($E1508-N$1469),N1459),0))","v":0},{"$f":"IF(AND($E1508>0,'C. Dimensions & Masterlists'!$F$17>1),O1459*'C. Dimensions & Masterlists'!$F$17/$E1508,IF(AND($E1508>0,$E1508-N$1469>0),IF($E1508-N$1469>1,O1459/($E1508-N$1469),O1459),0))","v":0},{"$f":"IF(AND($E1508>0,'C. Dimensions & Masterlists'!$F$17>1),P1459*'C. Dimensions & Masterlists'!$F$17/$E1508,IF(AND($E1508>0,$E1508-O$1469>0),IF($E1508-O$1469>1,P1459/($E1508-O$1469),P1459),0))","v":0},{"$f":"IF(AND($E1508>0,'C. Dimensions & Masterlists'!$F$17>1),Q1459*'C. Dimensions & Masterlists'!$F$17/$E1508,IF(AND($E1508>0,$E1508-P$1469>0),IF($E1508-P$1469>1,Q1459/($E1508-P$1469),Q1459),0))","v":0},{"$f":"IF(AND($E1508>0,'C. Dimensions & Masterlists'!$F$17>1),R1459*'C. Dimensions & Masterlists'!$F$17/$E1508,IF(AND($E1508>0,$E1508-Q$1469>0),IF($E1508-Q$1469>1,R1459/($E1508-Q$1469),R1459),0))","v":0},{"$f":"IF(AND($E1508>0,'C. Dimensions & Masterlists'!$F$17>1),S1459*'C. Dimensions & Masterlists'!$F$17/$E1508,IF(AND($E1508>0,$E1508-R$1469>0),IF($E1508-R$1469>1,S1459/($E1508-R$1469),S1459),0))","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1509>0,'C. Dimensions & Masterlists'!$F$17>1),N1460*'C. Dimensions & Masterlists'!$F$17/$E1509,IF(AND($E1509>0,$E1509-N$1469>0),IF($E1509-N$1469>1,N1460/($E1509-N$1469),N1460),0))","v":0},{"$f":"IF(AND($E1509>0,'C. Dimensions & Masterlists'!$F$17>1),O1460*'C. Dimensions & Masterlists'!$F$17/$E1509,IF(AND($E1509>0,$E1509-N$1469>0),IF($E1509-N$1469>1,O1460/($E1509-N$1469),O1460),0))","v":0},{"$f":"IF(AND($E1509>0,'C. Dimensions & Masterlists'!$F$17>1),P1460*'C. Dimensions & Masterlists'!$F$17/$E1509,IF(AND($E1509>0,$E1509-O$1469>0),IF($E1509-O$1469>1,P1460/($E1509-O$1469),P1460),0))","v":0},{"$f":"IF(AND($E1509>0,'C. Dimensions & Masterlists'!$F$17>1),Q1460*'C. Dimensions & Masterlists'!$F$17/$E1509,IF(AND($E1509>0,$E1509-P$1469>0),IF($E1509-P$1469>1,Q1460/($E1509-P$1469),Q1460),0))","v":0},{"$f":"IF(AND($E1509>0,'C. Dimensions & Masterlists'!$F$17>1),R1460*'C. Dimensions & Masterlists'!$F$17/$E1509,IF(AND($E1509>0,$E1509-Q$1469>0),IF($E1509-Q$1469>1,R1460/($E1509-Q$1469),R1460),0))","v":0},{"$f":"IF(AND($E1509>0,'C. Dimensions & Masterlists'!$F$17>1),S1460*'C. Dimensions & Masterlists'!$F$17/$E1509,IF(AND($E1509>0,$E1509-R$1469>0),IF($E1509-R$1469>1,S1460/($E1509-R$1469),S1460),0))","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1510>0,'C. Dimensions & Masterlists'!$F$17>1),N1461*'C. Dimensions & Masterlists'!$F$17/$E1510,IF(AND($E1510>0,$E1510-N$1469>0),IF($E1510-N$1469>1,N1461/($E1510-N$1469),N1461),0))","v":0},{"$f":"IF(AND($E1510>0,'C. Dimensions & Masterlists'!$F$17>1),O1461*'C. Dimensions & Masterlists'!$F$17/$E1510,IF(AND($E1510>0,$E1510-N$1469>0),IF($E1510-N$1469>1,O1461/($E1510-N$1469),O1461),0))","v":0},{"$f":"IF(AND($E1510>0,'C. Dimensions & Masterlists'!$F$17>1),P1461*'C. Dimensions & Masterlists'!$F$17/$E1510,IF(AND($E1510>0,$E1510-O$1469>0),IF($E1510-O$1469>1,P1461/($E1510-O$1469),P1461),0))","v":0},{"$f":"IF(AND($E1510>0,'C. Dimensions & Masterlists'!$F$17>1),Q1461*'C. Dimensions & Masterlists'!$F$17/$E1510,IF(AND($E1510>0,$E1510-P$1469>0),IF($E1510-P$1469>1,Q1461/($E1510-P$1469),Q1461),0))","v":0},{"$f":"IF(AND($E1510>0,'C. Dimensions & Masterlists'!$F$17>1),R1461*'C. Dimensions & Masterlists'!$F$17/$E1510,IF(AND($E1510>0,$E1510-Q$1469>0),IF($E1510-Q$1469>1,R1461/($E1510-Q$1469),R1461),0))","v":0},{"$f":"IF(AND($E1510>0,'C. Dimensions & Masterlists'!$F$17>1),S1461*'C. Dimensions & Masterlists'!$F$17/$E1510,IF(AND($E1510>0,$E1510-R$1469>0),IF($E1510-R$1469>1,S1461/($E1510-R$1469),S1461),0))","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1511>0,'C. Dimensions & Masterlists'!$F$17>1),N1462*'C. Dimensions & Masterlists'!$F$17/$E1511,IF(AND($E1511>0,$E1511-N$1469>0),IF($E1511-N$1469>1,N1462/($E1511-N$1469),N1462),0))","v":0},{"$f":"IF(AND($E1511>0,'C. Dimensions & Masterlists'!$F$17>1),O1462*'C. Dimensions & Masterlists'!$F$17/$E1511,IF(AND($E1511>0,$E1511-N$1469>0),IF($E1511-N$1469>1,O1462/($E1511-N$1469),O1462),0))","v":0},{"$f":"IF(AND($E1511>0,'C. Dimensions & Masterlists'!$F$17>1),P1462*'C. Dimensions & Masterlists'!$F$17/$E1511,IF(AND($E1511>0,$E1511-O$1469>0),IF($E1511-O$1469>1,P1462/($E1511-O$1469),P1462),0))","v":0},{"$f":"IF(AND($E1511>0,'C. Dimensions & Masterlists'!$F$17>1),Q1462*'C. Dimensions & Masterlists'!$F$17/$E1511,IF(AND($E1511>0,$E1511-P$1469>0),IF($E1511-P$1469>1,Q1462/($E1511-P$1469),Q1462),0))","v":0},{"$f":"IF(AND($E1511>0,'C. Dimensions & Masterlists'!$F$17>1),R1462*'C. Dimensions & Masterlists'!$F$17/$E1511,IF(AND($E1511>0,$E1511-Q$1469>0),IF($E1511-Q$1469>1,R1462/($E1511-Q$1469),R1462),0))","v":0},{"$f":"IF(AND($E1511>0,'C. Dimensions & Masterlists'!$F$17>1),S1462*'C. Dimensions & Masterlists'!$F$17/$E1511,IF(AND($E1511>0,$E1511-R$1469>0),IF($E1511-R$1469>1,S1462/($E1511-R$1469),S1462),0))","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1512>0,'C. Dimensions & Masterlists'!$F$17>1),N1463*'C. Dimensions & Masterlists'!$F$17/$E1512,IF(AND($E1512>0,$E1512-N$1469>0),IF($E1512-N$1469>1,N1463/($E1512-N$1469),N1463),0))","v":0},{"$f":"IF(AND($E1512>0,'C. Dimensions & Masterlists'!$F$17>1),O1463*'C. Dimensions & Masterlists'!$F$17/$E1512,IF(AND($E1512>0,$E1512-N$1469>0),IF($E1512-N$1469>1,O1463/($E1512-N$1469),O1463),0))","v":0},{"$f":"IF(AND($E1512>0,'C. Dimensions & Masterlists'!$F$17>1),P1463*'C. Dimensions & Masterlists'!$F$17/$E1512,IF(AND($E1512>0,$E1512-O$1469>0),IF($E1512-O$1469>1,P1463/($E1512-O$1469),P1463),0))","v":0},{"$f":"IF(AND($E1512>0,'C. Dimensions & Masterlists'!$F$17>1),Q1463*'C. Dimensions & Masterlists'!$F$17/$E1512,IF(AND($E1512>0,$E1512-P$1469>0),IF($E1512-P$1469>1,Q1463/($E1512-P$1469),Q1463),0))","v":0},{"$f":"IF(AND($E1512>0,'C. Dimensions & Masterlists'!$F$17>1),R1463*'C. Dimensions & Masterlists'!$F$17/$E1512,IF(AND($E1512>0,$E1512-Q$1469>0),IF($E1512-Q$1469>1,R1463/($E1512-Q$1469),R1463),0))","v":0},{"$f":"IF(AND($E1512>0,'C. Dimensions & Masterlists'!$F$17>1),S1463*'C. Dimensions & Masterlists'!$F$17/$E1512,IF(AND($E1512>0,$E1512-R$1469>0),IF($E1512-R$1469>1,S1463/($E1512-R$1469),S1463),0))","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1513>0,'C. Dimensions & Masterlists'!$F$17>1),N1464*'C. Dimensions & Masterlists'!$F$17/$E1513,IF(AND($E1513>0,$E1513-N$1469>0),IF($E1513-N$1469>1,N1464/($E1513-N$1469),N1464),0))","v":0},{"$f":"IF(AND($E1513>0,'C. Dimensions & Masterlists'!$F$17>1),O1464*'C. Dimensions & Masterlists'!$F$17/$E1513,IF(AND($E1513>0,$E1513-N$1469>0),IF($E1513-N$1469>1,O1464/($E1513-N$1469),O1464),0))","v":0},{"$f":"IF(AND($E1513>0,'C. Dimensions & Masterlists'!$F$17>1),P1464*'C. Dimensions & Masterlists'!$F$17/$E1513,IF(AND($E1513>0,$E1513-O$1469>0),IF($E1513-O$1469>1,P1464/($E1513-O$1469),P1464),0))","v":0},{"$f":"IF(AND($E1513>0,'C. Dimensions & Masterlists'!$F$17>1),Q1464*'C. Dimensions & Masterlists'!$F$17/$E1513,IF(AND($E1513>0,$E1513-P$1469>0),IF($E1513-P$1469>1,Q1464/($E1513-P$1469),Q1464),0))","v":0},{"$f":"IF(AND($E1513>0,'C. Dimensions & Masterlists'!$F$17>1),R1464*'C. Dimensions & Masterlists'!$F$17/$E1513,IF(AND($E1513>0,$E1513-Q$1469>0),IF($E1513-Q$1469>1,R1464/($E1513-Q$1469),R1464),0))","v":0},{"$f":"IF(AND($E1513>0,'C. Dimensions & Masterlists'!$F$17>1),S1464*'C. Dimensions & Masterlists'!$F$17/$E1513,IF(AND($E1513>0,$E1513-R$1469>0),IF($E1513-R$1469>1,S1464/($E1513-R$1469),S1464),0))","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1514>0,'C. Dimensions & Masterlists'!$F$17>1),N1465*'C. Dimensions & Masterlists'!$F$17/$E1514,IF(AND($E1514>0,$E1514-N$1469>0),IF($E1514-N$1469>1,N1465/($E1514-N$1469),N1465),0))","v":0},{"$f":"IF(AND($E1514>0,'C. Dimensions & Masterlists'!$F$17>1),O1465*'C. Dimensions & Masterlists'!$F$17/$E1514,IF(AND($E1514>0,$E1514-N$1469>0),IF($E1514-N$1469>1,O1465/($E1514-N$1469),O1465),0))","v":0},{"$f":"IF(AND($E1514>0,'C. Dimensions & Masterlists'!$F$17>1),P1465*'C. Dimensions & Masterlists'!$F$17/$E1514,IF(AND($E1514>0,$E1514-O$1469>0),IF($E1514-O$1469>1,P1465/($E1514-O$1469),P1465),0))","v":0},{"$f":"IF(AND($E1514>0,'C. Dimensions & Masterlists'!$F$17>1),Q1465*'C. Dimensions & Masterlists'!$F$17/$E1514,IF(AND($E1514>0,$E1514-P$1469>0),IF($E1514-P$1469>1,Q1465/($E1514-P$1469),Q1465),0))","v":0},{"$f":"IF(AND($E1514>0,'C. Dimensions & Masterlists'!$F$17>1),R1465*'C. Dimensions & Masterlists'!$F$17/$E1514,IF(AND($E1514>0,$E1514-Q$1469>0),IF($E1514-Q$1469>1,R1465/($E1514-Q$1469),R1465),0))","v":0},{"$f":"IF(AND($E1514>0,'C. Dimensions & Masterlists'!$F$17>1),S1465*'C. Dimensions & Masterlists'!$F$17/$E1514,IF(AND($E1514>0,$E1514-R$1469>0),IF($E1514-R$1469>1,S1465/($E1514-R$1469),S1465),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1495:N1514)","v":0},4.1708731280385587,0.57787861227045789,0.5778233570998732,0.57777234491533225,0.57777234491533225,6.4821197872395544]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(N1518,FYears,2,FALSE)","v":"2015/2016"},"2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1521,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,{"$f":"N68","v":1.1976446447793327},{"$f":"N1521-O1473","v":1.1634262263570661},1.1292078079347994,1.0949893895125327,1.060770971090266,1.0265525526679993,{"$f":"SUM(G1521:S1521)","v":6.6725915923419956}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,{"$f":"IF((N69-(N325/N$268))<0,0,N69-(N325/N$268))","v":0.800067603902888},{"$f":"IF((N1522-O1474-(O325/O$268))<0,0,N1522-O1474-(O325/O$268))","v":0},{"$f":"IF((O1522-P1474-(P325/P$268))<0,0,O1522-P1474-(P325/P$268))","v":0},0,0,0,0.800067603902888]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,{"$f":"IF((N70-(N326/N$268))<0,0,N70-(N326/N$268))","v":0.92638626162708537},{"$f":"IF((N1523-O1475-(O326/O$268))<0,0,N1523-O1475-(O326/O$268))","v":0.65289607868874688},0.42600939330140375,0.23787534082101131,0.223882673713893,0.2098900066067747,2.6769397547589149]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,1.1004560296991317,{"$f":"IF((N1524-O1476-(O327/O$268))<0,0,N1524-O1476-(O327/O$268))","v":0.93172780185789517},0.78601241532604871,0.65951677329905656,0.58623713182138359,0.51295749034371063,4.5769076423472264]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,1.1928245650074976,{"$f":"IF((N1525-O1477-(O328/O$268))<0,0,N1525-O1477-(O328/O$268))","v":1.0882416208500254},0.98392714624829836,0.88006329885947354,0.78227848787508758,0.68449367689070162,5.6118287957310846]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,1.1956427053026082,{"$f":"IF((N1526-O1478-(O329/O$268))<0,0,N1526-O1478-(O329/O$268))","v":1.0929894677897973},0.98989059113737565,0.88665589457794891,0.7881385729581768,0.68962125133840468,5.6429384831043121]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,{"$f":"N74","v":1.1976446447793327},0,0,0,0,0,1.1976446447793327]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,1.1976446447793327,1.1975248803148548,1.1974051158503769,1.197285351385899,1.1971655869214211,1.1970458224569431,7.1840714017088274]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,1.1976446447793327,0,0,0,0,0,1.1976446447793327]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,1.1976446447793327,1.0778801803013995,0.95811571582346622,0.8383512513455329,0.71858678686759958,0.59882232238966626,5.3894009015069972]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,0,{"$f":"N1531-O1483","v":0},0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,0,{"$f":"N1539-O1491","v":0},0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1521:N1540)","v":11.203600389435874},7.2046862561597855,6.4705681856217696,5.7947372998014552,5.3570602112478278,4.9193831226942004,40.950035464960912]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1543,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,{"$f":"IF((N90-(N346/N$268))<0,0,N90-(N346/N$268))","v":1.1958232850040877},{"$f":"IF((N1543-O1495-(O346/O$268))<0,0,N1543-O1495-(O346/O$268))","v":1.1499584165249639},{"$f":"IF((O1543-P1495-(P346/P$268))<0,0,O1543-P1495-(P346/P$268))","v":1.1043478673940021},1.0589496602692601,{"$f":"Q1543-R1495","v":1.014826757758041},{"$f":"R1543-S1495","v":0.97070385524682179},{"$f":"SUM(G1543:S1543)","v":6.4946098421971774}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,{"$f":"N91","v":1.1976446447793327},{"$f":"N1544-O1496","v":1.1497388589881594},1.1018330731969861,1.0539272874058128,1.0060215016146394,0.95811571582346611,6.4672810818083963]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,1.1976446447793327,1.137762412540366,1.0778801803013993,1.0179979480624326,0.958115715823466,0.89823348358449939,6.2876343850914953]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,1.1976446447793327,1.1661276804430345,1.1346107161067363,1.103093751770438,1.0715767874341398,1.0400598230978415,6.7131134036315228]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,1.1976446447793327,0,0,0,0,0,1.1976446447793327]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,1.1976446447793327,1.1227918544806244,1.047939064181916,0.97308627388320768,0.89823348358449939,0.82338069328579111,6.0630760141953717]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,1.1976446447793327,0,0,0,0,0,{"$f":"SUM(G1549:S1549)","v":1.1976446447793327}]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,1.1976446447793327,1.1975248803148548,1.1974051158503769,1.197285351385899,1.1971655869214211,1.1970458224569431,{"$f":"SUM(G1550:S1550)","v":7.1840714017088274}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,1.1976446447793327,0,0,0,0,0,{"$f":"SUM(G1551:S1551)","v":1.1976446447793327}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,1.1976446447793327,1.0778801803013995,0.95811571582346622,0.8383512513455329,0.71858678686759958,0.59882232238966626,{"$f":"SUM(G1552:S1552)","v":5.3894009015069972}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,1.1976446447793327,1.1976446447793327,1.1976446447793327,1.1976446447793327,1.1976446447793327,1.1976446447793327,{"$f":"SUM(G1553:S1553)","v":7.185867868675996}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,1.1976446447793327,{"$f":"N1554-O1506","v":0.99803720398277729},{"$f":"O1554-P1506","v":0.79842976318622183},{"$f":"P1554-Q1506","v":0.59882232238966637},0.39921488159311092,0.19960744079655546,4.1917562567276638]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,{"$f":"N102","v":0},0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1543:N1562)","v":14.369914377576746},10.197466132355512,9.6182061408204387,9.0391584912915839,8.461386146376249,7.8836138014609167,59.569745089881444]
[]
[]
[null,"9.3.9",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1568","v":"Roll-Forward Capital Net Additions in Year 2016/2017"}]
[]
[null,null,"Y08",{"$f":"VLOOKUP(C1568,FYears,2,FALSE)","v":"2016/2017"}]
[]
[null,null,"Tax Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(O1571,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P1571,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1571,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1571,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1571,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1574,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"O1671","v":1.2275857608988159},1.1925118820159926,1.1574380031331692,1.1223641242503459,{"$f":"SUM(G1574:S1574)","v":4.6998997702983241}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,0,0.89602400492816869,0,0,0,0.89602400492816869]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,0,1.0004148910418318,0.75787041261233112,0.55351563219540267,0.5227647637401025,2.8345656995896684]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,0,1.1505622021991737,0.99366915959235624,0.85544119913502747,0.76989707922152473,3.7695696401480823]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,1.2224048638253018,1.1151543736790444,1.0083055705805906,0.90747501352253146,4.2533398216074678]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,0,1.2245694154945557,1.1187857664409024,1.0128323320460404,0.91154909884143631,4.2677366128229348]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,1.2275857608988159,0,0,0,1.2275857608988159]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,0,1.2275857608988159,1.227463002322726,1.2273402437466361,1.2272174851705462,4.9096064921387237]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,1.2275857608988159,0,0,0,1.2275857608988159]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,1.2275857608988159,1.1048271848089344,0.98206860871905277,0.85931003262917116,4.1737915870559741]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1574:O1593)","v":0},11.63190418198311,7.5102817814722878,6.7969415895559191,6.3205775973756575,32.259705150386978]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1596,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"O1693","v":1.2260106437161398},1.1792214628324065,1.1326424987560242,1.0873367988057832,{"$f":"SUM(G1596:S1596)","v":4.6252114041103534}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,0,1.2275857608988159,1.1784823304628633,1.1293789000269108,1.0802754695909582,4.6157224609795486]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,0,1.2275857608988159,1.166206472853875,1.1048271848089342,1.0434478967639933,4.5420673153256184]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,0,1.2275857608988159,1.1952808724541102,1.1629759840094045,1.1306710955646988,4.7165137129270294]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,0,1.2275857608988159,0,0,0,1.2275857608988159]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,1.2275857608988159,1.1508616508426399,1.074137540786464,0.99741343073028799,4.4499983832582073]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,1.2275857608988159,0,0,0,{"$f":"SUM(G1602:S1602)","v":1.2275857608988159}]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,0,1.2275857608988159,1.227463002322726,1.2273402437466361,1.2272174851705462,{"$f":"SUM(G1603:S1603)","v":4.9096064921387237}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,1.2275857608988159,0,0,0,{"$f":"SUM(G1604:S1604)","v":1.2275857608988159}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,1.2275857608988159,1.1048271848089344,0.98206860871905277,0.85931003262917116,{"$f":"SUM(G1605:S1605)","v":4.1737915870559741}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,0,1.2275857608988159,1.2275857608988159,1.2275857608988159,1.2275857608988159,{"$f":"SUM(G1606:S1606)","v":4.9103430435952635}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,0,1.2275857608988159,1.0229881340823466,0.81839050726587725,0.61379288044940794,3.6827572826964472]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1596:O1615)","v":0},14.729454013603112,10.452916871558719,9.8593472290181197,9.2670508506036615,44.308768964783617]
[]
[null,null,"Depreciation"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,null,null,null,null,0,{"$f":"O1619+1","v":1},{"$f":"P1619+1","v":2},{"$f":"Q1619+1","v":3},{"$f":"R1619+1","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(O1620,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P1620,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1620,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1620,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1620,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1623,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C1623,$C$14:$O$47,11,FALSE)","v":35},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1623>0,'C. Dimensions & Masterlists'!$F$16>1),O1574*'C. Dimensions & Masterlists'!$F$16/$E1623,IF(AND($E1623>0,$E1623-O$1619>0),IF($E1623-O$1619>1,O1574/($E1623-O$1619),O1574),0))","v":0},{"$f":"IF(AND($E1623>0,'C. Dimensions & Masterlists'!$F$16>1),P1574*'C. Dimensions & Masterlists'!$F$16/$E1623,IF(AND($E1623>0,$E1623-O$1619>0),IF($E1623-O$1619>1,P1574/($E1623-O$1619),P1574),0))","v":3.507387888282331E-2},{"$f":"IF(AND($E1623>0,'C. Dimensions & Masterlists'!$F$16>1),Q1574*'C. Dimensions & Masterlists'!$F$16/$E1623,IF(AND($E1623>0,$E1623-P$1619>0),IF($E1623-P$1619>1,Q1574/($E1623-P$1619),Q1574),0))","v":3.507387888282331E-2},{"$f":"IF(AND($E1623>0,'C. Dimensions & Masterlists'!$F$16>1),R1574*'C. Dimensions & Masterlists'!$F$16/$E1623,IF(AND($E1623>0,$E1623-Q$1619>0),IF($E1623-Q$1619>1,R1574/($E1623-Q$1619),R1574),0))","v":3.507387888282331E-2},{"$f":"IF(AND($E1623>0,'C. Dimensions & Masterlists'!$F$16>1),S1574*'C. Dimensions & Masterlists'!$F$16/$E1623,IF(AND($E1623>0,$E1623-R$1619>0),IF($E1623-R$1619>1,S1574/($E1623-R$1619),S1574),0))","v":3.507387888282331E-2},{"$f":"SUM(G1623:S1623)","v":0.14029551553129324}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C1624,$C$14:$O$47,11,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1624>0,'C. Dimensions & Masterlists'!$F$16>1),O1575*'C. Dimensions & Masterlists'!$F$16/$E1624,IF(AND($E1624>0,$E1624-O$1619>0),IF($E1624-O$1619>1,O1575/($E1624-O$1619),O1575),0))","v":0},{"$f":"IF(AND($E1624>0,'C. Dimensions & Masterlists'!$F$16>1),P1575*'C. Dimensions & Masterlists'!$F$16/$E1624,IF(AND($E1624>0,$E1624-O$1619>0),IF($E1624-O$1619>1,P1575/($E1624-O$1619),P1575),0))","v":0.89602400492816869},{"$f":"IF(AND($E1624>0,'C. Dimensions & Masterlists'!$F$16>1),Q1575*'C. Dimensions & Masterlists'!$F$16/$E1624,IF(AND($E1624>0,$E1624-P$1619>0),IF($E1624-P$1619>1,Q1575/($E1624-P$1619),Q1575),0))","v":0},{"$f":"IF(AND($E1624>0,'C. Dimensions & Masterlists'!$F$16>1),R1575*'C. Dimensions & Masterlists'!$F$16/$E1624,IF(AND($E1624>0,$E1624-Q$1619>0),IF($E1624-Q$1619>1,R1575/($E1624-Q$1619),R1575),0))","v":0},{"$f":"IF(AND($E1624>0,'C. Dimensions & Masterlists'!$F$16>1),S1575*'C. Dimensions & Masterlists'!$F$16/$E1624,IF(AND($E1624>0,$E1624-R$1619>0),IF($E1624-R$1619>1,S1575/($E1624-R$1619),S1575),0))","v":0},0.89602400492816869]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1625>0,'C. Dimensions & Masterlists'!$F$16>1),O1576*'C. Dimensions & Masterlists'!$F$16/$E1625,IF(AND($E1625>0,$E1625-O$1619>0),IF($E1625-O$1619>1,O1576/($E1625-O$1619),O1576),0))","v":0},{"$f":"IF(AND($E1625>0,'C. Dimensions & Masterlists'!$F$16>1),P1576*'C. Dimensions & Masterlists'!$F$16/$E1625,IF(AND($E1625>0,$E1625-O$1619>0),IF($E1625-O$1619>1,P1576/($E1625-O$1619),P1576),0))","v":5.0020744552091587E-2},{"$f":"IF(AND($E1625>0,'C. Dimensions & Masterlists'!$F$16>1),Q1576*'C. Dimensions & Masterlists'!$F$16/$E1625,IF(AND($E1625>0,$E1625-P$1619>0),IF($E1625-P$1619>1,Q1576/($E1625-P$1619),Q1576),0))","v":3.9887916453280582E-2},{"$f":"IF(AND($E1625>0,'C. Dimensions & Masterlists'!$F$16>1),R1576*'C. Dimensions & Masterlists'!$F$16/$E1625,IF(AND($E1625>0,$E1625-Q$1619>0),IF($E1625-Q$1619>1,R1576/($E1625-Q$1619),R1576),0))","v":3.0750868455300149E-2},{"$f":"IF(AND($E1625>0,'C. Dimensions & Masterlists'!$F$16>1),S1576*'C. Dimensions & Masterlists'!$F$16/$E1625,IF(AND($E1625>0,$E1625-R$1619>0),IF($E1625-R$1619>1,S1576/($E1625-R$1619),S1576),0))","v":3.0750868455300145E-2},0.15141039791597247]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1626>0,'C. Dimensions & Masterlists'!$F$16>1),O1577*'C. Dimensions & Masterlists'!$F$16/$E1626,IF(AND($E1626>0,$E1626-O$1619>0),IF($E1626-O$1619>1,O1577/($E1626-O$1619),O1577),0))","v":0},{"$f":"IF(AND($E1626>0,'C. Dimensions & Masterlists'!$F$16>1),P1577*'C. Dimensions & Masterlists'!$F$16/$E1626,IF(AND($E1626>0,$E1626-O$1619>0),IF($E1626-O$1619>1,P1577/($E1626-O$1619),P1577),0))","v":9.5880183516597814E-2},{"$f":"IF(AND($E1626>0,'C. Dimensions & Masterlists'!$F$16>1),Q1577*'C. Dimensions & Masterlists'!$F$16/$E1626,IF(AND($E1626>0,$E1626-P$1619>0),IF($E1626-P$1619>1,Q1577/($E1626-P$1619),Q1577),0))","v":9.033355996294147E-2},{"$f":"IF(AND($E1626>0,'C. Dimensions & Masterlists'!$F$16>1),R1577*'C. Dimensions & Masterlists'!$F$16/$E1626,IF(AND($E1626>0,$E1626-Q$1619>0),IF($E1626-Q$1619>1,R1577/($E1626-Q$1619),R1577),0))","v":8.5544119913502747E-2},{"$f":"IF(AND($E1626>0,'C. Dimensions & Masterlists'!$F$16>1),S1577*'C. Dimensions & Masterlists'!$F$16/$E1626,IF(AND($E1626>0,$E1626-R$1619>0),IF($E1626-R$1619>1,S1577/($E1626-R$1619),S1577),0))","v":8.5544119913502747E-2},0.35730198330654478]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1627>0,'C. Dimensions & Masterlists'!$F$16>1),O1578*'C. Dimensions & Masterlists'!$F$16/$E1627,IF(AND($E1627>0,$E1627-O$1619>0),IF($E1627-O$1619>1,O1578/($E1627-O$1619),O1578),0))","v":0},{"$f":"IF(AND($E1627>0,'C. Dimensions & Masterlists'!$F$16>1),P1578*'C. Dimensions & Masterlists'!$F$16/$E1627,IF(AND($E1627>0,$E1627-O$1619>0),IF($E1627-O$1619>1,P1578/($E1627-O$1619),P1578),0))","v":0.10186707198544181},{"$f":"IF(AND($E1627>0,'C. Dimensions & Masterlists'!$F$16>1),Q1578*'C. Dimensions & Masterlists'!$F$16/$E1627,IF(AND($E1627>0,$E1627-P$1619>0),IF($E1627-P$1619>1,Q1578/($E1627-P$1619),Q1578),0))","v":0.10137767033445858},{"$f":"IF(AND($E1627>0,'C. Dimensions & Masterlists'!$F$16>1),R1578*'C. Dimensions & Masterlists'!$F$16/$E1627,IF(AND($E1627>0,$E1627-Q$1619>0),IF($E1627-Q$1619>1,R1578/($E1627-Q$1619),R1578),0))","v":0.10083055705805906},{"$f":"IF(AND($E1627>0,'C. Dimensions & Masterlists'!$F$16>1),S1578*'C. Dimensions & Masterlists'!$F$16/$E1627,IF(AND($E1627>0,$E1627-R$1619>0),IF($E1627-R$1619>1,S1578/($E1627-R$1619),S1578),0))","v":0.10083055705805904},0.40490585643601851]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1628>0,'C. Dimensions & Masterlists'!$F$16>1),O1579*'C. Dimensions & Masterlists'!$F$16/$E1628,IF(AND($E1628>0,$E1628-O$1619>0),IF($E1628-O$1619>1,O1579/($E1628-O$1619),O1579),0))","v":0},{"$f":"IF(AND($E1628>0,'C. Dimensions & Masterlists'!$F$16>1),P1579*'C. Dimensions & Masterlists'!$F$16/$E1628,IF(AND($E1628>0,$E1628-O$1619>0),IF($E1628-O$1619>1,P1579/($E1628-O$1619),P1579),0))","v":0.10204745129121297},{"$f":"IF(AND($E1628>0,'C. Dimensions & Masterlists'!$F$16>1),Q1579*'C. Dimensions & Masterlists'!$F$16/$E1628,IF(AND($E1628>0,$E1628-P$1619>0),IF($E1628-P$1619>1,Q1579/($E1628-P$1619),Q1579),0))","v":0.10170779694917295},{"$f":"IF(AND($E1628>0,'C. Dimensions & Masterlists'!$F$16>1),R1579*'C. Dimensions & Masterlists'!$F$16/$E1628,IF(AND($E1628>0,$E1628-Q$1619>0),IF($E1628-Q$1619>1,R1579/($E1628-Q$1619),R1579),0))","v":0.10128323320460404},{"$f":"IF(AND($E1628>0,'C. Dimensions & Masterlists'!$F$16>1),S1579*'C. Dimensions & Masterlists'!$F$16/$E1628,IF(AND($E1628>0,$E1628-R$1619>0),IF($E1628-R$1619>1,S1579/($E1628-R$1619),S1579),0))","v":0.10128323320460403},0.40632171464959399]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1629>0,'C. Dimensions & Masterlists'!$F$16>1),O1580*'C. Dimensions & Masterlists'!$F$16/$E1629,IF(AND($E1629>0,$E1629-O$1619>0),IF($E1629-O$1619>1,O1580/($E1629-O$1619),O1580),0))","v":0},{"$f":"IF(AND($E1629>0,'C. Dimensions & Masterlists'!$F$16>1),P1580*'C. Dimensions & Masterlists'!$F$16/$E1629,IF(AND($E1629>0,$E1629-O$1619>0),IF($E1629-O$1619>1,P1580/($E1629-O$1619),P1580),0))","v":1.2275857608988159},{"$f":"IF(AND($E1629>0,'C. Dimensions & Masterlists'!$F$16>1),Q1580*'C. Dimensions & Masterlists'!$F$16/$E1629,IF(AND($E1629>0,$E1629-P$1619>0),IF($E1629-P$1619>1,Q1580/($E1629-P$1619),Q1580),0))","v":0},{"$f":"IF(AND($E1629>0,'C. Dimensions & Masterlists'!$F$16>1),R1580*'C. Dimensions & Masterlists'!$F$16/$E1629,IF(AND($E1629>0,$E1629-Q$1619>0),IF($E1629-Q$1619>1,R1580/($E1629-Q$1619),R1580),0))","v":0},{"$f":"IF(AND($E1629>0,'C. Dimensions & Masterlists'!$F$16>1),S1580*'C. Dimensions & Masterlists'!$F$16/$E1629,IF(AND($E1629>0,$E1629-R$1619>0),IF($E1629-R$1619>1,S1580/($E1629-R$1619),S1580),0))","v":0},1.2275857608988159]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1630>0,'C. Dimensions & Masterlists'!$F$16>1),O1581*'C. Dimensions & Masterlists'!$F$16/$E1630,IF(AND($E1630>0,$E1630-O$1619>0),IF($E1630-O$1619>1,O1581/($E1630-O$1619),O1581),0))","v":0},{"$f":"IF(AND($E1630>0,'C. Dimensions & Masterlists'!$F$16>1),P1581*'C. Dimensions & Masterlists'!$F$16/$E1630,IF(AND($E1630>0,$E1630-O$1619>0),IF($E1630-O$1619>1,P1581/($E1630-O$1619),P1581),0))","v":1.2275857608988157E-4},{"$f":"IF(AND($E1630>0,'C. Dimensions & Masterlists'!$F$16>1),Q1581*'C. Dimensions & Masterlists'!$F$16/$E1630,IF(AND($E1630>0,$E1630-P$1619>0),IF($E1630-P$1619>1,Q1581/($E1630-P$1619),Q1581),0))","v":1.2275857608988157E-4},{"$f":"IF(AND($E1630>0,'C. Dimensions & Masterlists'!$F$16>1),R1581*'C. Dimensions & Masterlists'!$F$16/$E1630,IF(AND($E1630>0,$E1630-Q$1619>0),IF($E1630-Q$1619>1,R1581/($E1630-Q$1619),R1581),0))","v":1.2275857608988157E-4},{"$f":"IF(AND($E1630>0,'C. Dimensions & Masterlists'!$F$16>1),S1581*'C. Dimensions & Masterlists'!$F$16/$E1630,IF(AND($E1630>0,$E1630-R$1619>0),IF($E1630-R$1619>1,S1581/($E1630-R$1619),S1581),0))","v":1.2275857608988157E-4},4.910343043595263E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1631>0,'C. Dimensions & Masterlists'!$F$16>1),O1582*'C. Dimensions & Masterlists'!$F$16/$E1631,IF(AND($E1631>0,$E1631-O$1619>0),IF($E1631-O$1619>1,O1582/($E1631-O$1619),O1582),0))","v":0},{"$f":"IF(AND($E1631>0,'C. Dimensions & Masterlists'!$F$16>1),P1582*'C. Dimensions & Masterlists'!$F$16/$E1631,IF(AND($E1631>0,$E1631-O$1619>0),IF($E1631-O$1619>1,P1582/($E1631-O$1619),P1582),0))","v":1.2275857608988159},{"$f":"IF(AND($E1631>0,'C. Dimensions & Masterlists'!$F$16>1),Q1582*'C. Dimensions & Masterlists'!$F$16/$E1631,IF(AND($E1631>0,$E1631-P$1619>0),IF($E1631-P$1619>1,Q1582/($E1631-P$1619),Q1582),0))","v":0},{"$f":"IF(AND($E1631>0,'C. Dimensions & Masterlists'!$F$16>1),R1582*'C. Dimensions & Masterlists'!$F$16/$E1631,IF(AND($E1631>0,$E1631-Q$1619>0),IF($E1631-Q$1619>1,R1582/($E1631-Q$1619),R1582),0))","v":0},{"$f":"IF(AND($E1631>0,'C. Dimensions & Masterlists'!$F$16>1),S1582*'C. Dimensions & Masterlists'!$F$16/$E1631,IF(AND($E1631>0,$E1631-R$1619>0),IF($E1631-R$1619>1,S1582/($E1631-R$1619),S1582),0))","v":0},1.2275857608988159]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1632>0,'C. Dimensions & Masterlists'!$F$16>1),O1583*'C. Dimensions & Masterlists'!$F$16/$E1632,IF(AND($E1632>0,$E1632-O$1619>0),IF($E1632-O$1619>1,O1583/($E1632-O$1619),O1583),0))","v":0},{"$f":"IF(AND($E1632>0,'C. Dimensions & Masterlists'!$F$16>1),P1583*'C. Dimensions & Masterlists'!$F$16/$E1632,IF(AND($E1632>0,$E1632-O$1619>0),IF($E1632-O$1619>1,P1583/($E1632-O$1619),P1583),0))","v":0.12275857608988158},{"$f":"IF(AND($E1632>0,'C. Dimensions & Masterlists'!$F$16>1),Q1583*'C. Dimensions & Masterlists'!$F$16/$E1632,IF(AND($E1632>0,$E1632-P$1619>0),IF($E1632-P$1619>1,Q1583/($E1632-P$1619),Q1583),0))","v":0.1227585760898816},{"$f":"IF(AND($E1632>0,'C. Dimensions & Masterlists'!$F$16>1),R1583*'C. Dimensions & Masterlists'!$F$16/$E1632,IF(AND($E1632>0,$E1632-Q$1619>0),IF($E1632-Q$1619>1,R1583/($E1632-Q$1619),R1583),0))","v":0.1227585760898816},{"$f":"IF(AND($E1632>0,'C. Dimensions & Masterlists'!$F$16>1),S1583*'C. Dimensions & Masterlists'!$F$16/$E1632,IF(AND($E1632>0,$E1632-R$1619>0),IF($E1632-R$1619>1,S1583/($E1632-R$1619),S1583),0))","v":0.1227585760898816},0.49103430435952639]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1633>0,'C. Dimensions & Masterlists'!$F$16>1),O1584*'C. Dimensions & Masterlists'!$F$16/$E1633,IF(AND($E1633>0,$E1633-O$1619>0),IF($E1633-O$1619>1,O1584/($E1633-O$1619),O1584),0))","v":0},{"$f":"IF(AND($E1633>0,'C. Dimensions & Masterlists'!$F$16>1),P1584*'C. Dimensions & Masterlists'!$F$16/$E1633,IF(AND($E1633>0,$E1633-O$1619>0),IF($E1633-O$1619>1,P1584/($E1633-O$1619),P1584),0))","v":0},{"$f":"IF(AND($E1633>0,'C. Dimensions & Masterlists'!$F$16>1),Q1584*'C. Dimensions & Masterlists'!$F$16/$E1633,IF(AND($E1633>0,$E1633-P$1619>0),IF($E1633-P$1619>1,Q1584/($E1633-P$1619),Q1584),0))","v":0},{"$f":"IF(AND($E1633>0,'C. Dimensions & Masterlists'!$F$16>1),R1584*'C. Dimensions & Masterlists'!$F$16/$E1633,IF(AND($E1633>0,$E1633-Q$1619>0),IF($E1633-Q$1619>1,R1584/($E1633-Q$1619),R1584),0))","v":0},{"$f":"IF(AND($E1633>0,'C. Dimensions & Masterlists'!$F$16>1),S1584*'C. Dimensions & Masterlists'!$F$16/$E1633,IF(AND($E1633>0,$E1633-R$1619>0),IF($E1633-R$1619>1,S1584/($E1633-R$1619),S1584),0))","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1634>0,'C. Dimensions & Masterlists'!$F$16>1),O1585*'C. Dimensions & Masterlists'!$F$16/$E1634,IF(AND($E1634>0,$E1634-O$1619>0),IF($E1634-O$1619>1,O1585/($E1634-O$1619),O1585),0))","v":0},{"$f":"IF(AND($E1634>0,'C. Dimensions & Masterlists'!$F$16>1),P1585*'C. Dimensions & Masterlists'!$F$16/$E1634,IF(AND($E1634>0,$E1634-O$1619>0),IF($E1634-O$1619>1,P1585/($E1634-O$1619),P1585),0))","v":0},{"$f":"IF(AND($E1634>0,'C. Dimensions & Masterlists'!$F$16>1),Q1585*'C. Dimensions & Masterlists'!$F$16/$E1634,IF(AND($E1634>0,$E1634-P$1619>0),IF($E1634-P$1619>1,Q1585/($E1634-P$1619),Q1585),0))","v":0},{"$f":"IF(AND($E1634>0,'C. Dimensions & Masterlists'!$F$16>1),R1585*'C. Dimensions & Masterlists'!$F$16/$E1634,IF(AND($E1634>0,$E1634-Q$1619>0),IF($E1634-Q$1619>1,R1585/($E1634-Q$1619),R1585),0))","v":0},{"$f":"IF(AND($E1634>0,'C. Dimensions & Masterlists'!$F$16>1),S1585*'C. Dimensions & Masterlists'!$F$16/$E1634,IF(AND($E1634>0,$E1634-R$1619>0),IF($E1634-R$1619>1,S1585/($E1634-R$1619),S1585),0))","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1635>0,'C. Dimensions & Masterlists'!$F$16>1),O1586*'C. Dimensions & Masterlists'!$F$16/$E1635,IF(AND($E1635>0,$E1635-O$1619>0),IF($E1635-O$1619>1,O1586/($E1635-O$1619),O1586),0))","v":0},{"$f":"IF(AND($E1635>0,'C. Dimensions & Masterlists'!$F$16>1),P1586*'C. Dimensions & Masterlists'!$F$16/$E1635,IF(AND($E1635>0,$E1635-O$1619>0),IF($E1635-O$1619>1,P1586/($E1635-O$1619),P1586),0))","v":0},{"$f":"IF(AND($E1635>0,'C. Dimensions & Masterlists'!$F$16>1),Q1586*'C. Dimensions & Masterlists'!$F$16/$E1635,IF(AND($E1635>0,$E1635-P$1619>0),IF($E1635-P$1619>1,Q1586/($E1635-P$1619),Q1586),0))","v":0},{"$f":"IF(AND($E1635>0,'C. Dimensions & Masterlists'!$F$16>1),R1586*'C. Dimensions & Masterlists'!$F$16/$E1635,IF(AND($E1635>0,$E1635-Q$1619>0),IF($E1635-Q$1619>1,R1586/($E1635-Q$1619),R1586),0))","v":0},{"$f":"IF(AND($E1635>0,'C. Dimensions & Masterlists'!$F$16>1),S1586*'C. Dimensions & Masterlists'!$F$16/$E1635,IF(AND($E1635>0,$E1635-R$1619>0),IF($E1635-R$1619>1,S1586/($E1635-R$1619),S1586),0))","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1636>0,'C. Dimensions & Masterlists'!$F$16>1),O1587*'C. Dimensions & Masterlists'!$F$16/$E1636,IF(AND($E1636>0,$E1636-O$1619>0),IF($E1636-O$1619>1,O1587/($E1636-O$1619),O1587),0))","v":0},{"$f":"IF(AND($E1636>0,'C. Dimensions & Masterlists'!$F$16>1),P1587*'C. Dimensions & Masterlists'!$F$16/$E1636,IF(AND($E1636>0,$E1636-O$1619>0),IF($E1636-O$1619>1,P1587/($E1636-O$1619),P1587),0))","v":0},{"$f":"IF(AND($E1636>0,'C. Dimensions & Masterlists'!$F$16>1),Q1587*'C. Dimensions & Masterlists'!$F$16/$E1636,IF(AND($E1636>0,$E1636-P$1619>0),IF($E1636-P$1619>1,Q1587/($E1636-P$1619),Q1587),0))","v":0},{"$f":"IF(AND($E1636>0,'C. Dimensions & Masterlists'!$F$16>1),R1587*'C. Dimensions & Masterlists'!$F$16/$E1636,IF(AND($E1636>0,$E1636-Q$1619>0),IF($E1636-Q$1619>1,R1587/($E1636-Q$1619),R1587),0))","v":0},{"$f":"IF(AND($E1636>0,'C. Dimensions & Masterlists'!$F$16>1),S1587*'C. Dimensions & Masterlists'!$F$16/$E1636,IF(AND($E1636>0,$E1636-R$1619>0),IF($E1636-R$1619>1,S1587/($E1636-R$1619),S1587),0))","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1637>0,'C. Dimensions & Masterlists'!$F$16>1),O1588*'C. Dimensions & Masterlists'!$F$16/$E1637,IF(AND($E1637>0,$E1637-O$1619>0),IF($E1637-O$1619>1,O1588/($E1637-O$1619),O1588),0))","v":0},{"$f":"IF(AND($E1637>0,'C. Dimensions & Masterlists'!$F$16>1),P1588*'C. Dimensions & Masterlists'!$F$16/$E1637,IF(AND($E1637>0,$E1637-O$1619>0),IF($E1637-O$1619>1,P1588/($E1637-O$1619),P1588),0))","v":0},{"$f":"IF(AND($E1637>0,'C. Dimensions & Masterlists'!$F$16>1),Q1588*'C. Dimensions & Masterlists'!$F$16/$E1637,IF(AND($E1637>0,$E1637-P$1619>0),IF($E1637-P$1619>1,Q1588/($E1637-P$1619),Q1588),0))","v":0},{"$f":"IF(AND($E1637>0,'C. Dimensions & Masterlists'!$F$16>1),R1588*'C. Dimensions & Masterlists'!$F$16/$E1637,IF(AND($E1637>0,$E1637-Q$1619>0),IF($E1637-Q$1619>1,R1588/($E1637-Q$1619),R1588),0))","v":0},{"$f":"IF(AND($E1637>0,'C. Dimensions & Masterlists'!$F$16>1),S1588*'C. Dimensions & Masterlists'!$F$16/$E1637,IF(AND($E1637>0,$E1637-R$1619>0),IF($E1637-R$1619>1,S1588/($E1637-R$1619),S1588),0))","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1638>0,'C. Dimensions & Masterlists'!$F$16>1),O1589*'C. Dimensions & Masterlists'!$F$16/$E1638,IF(AND($E1638>0,$E1638-O$1619>0),IF($E1638-O$1619>1,O1589/($E1638-O$1619),O1589),0))","v":0},{"$f":"IF(AND($E1638>0,'C. Dimensions & Masterlists'!$F$16>1),P1589*'C. Dimensions & Masterlists'!$F$16/$E1638,IF(AND($E1638>0,$E1638-O$1619>0),IF($E1638-O$1619>1,P1589/($E1638-O$1619),P1589),0))","v":0},{"$f":"IF(AND($E1638>0,'C. Dimensions & Masterlists'!$F$16>1),Q1589*'C. Dimensions & Masterlists'!$F$16/$E1638,IF(AND($E1638>0,$E1638-P$1619>0),IF($E1638-P$1619>1,Q1589/($E1638-P$1619),Q1589),0))","v":0},{"$f":"IF(AND($E1638>0,'C. Dimensions & Masterlists'!$F$16>1),R1589*'C. Dimensions & Masterlists'!$F$16/$E1638,IF(AND($E1638>0,$E1638-Q$1619>0),IF($E1638-Q$1619>1,R1589/($E1638-Q$1619),R1589),0))","v":0},{"$f":"IF(AND($E1638>0,'C. Dimensions & Masterlists'!$F$16>1),S1589*'C. Dimensions & Masterlists'!$F$16/$E1638,IF(AND($E1638>0,$E1638-R$1619>0),IF($E1638-R$1619>1,S1589/($E1638-R$1619),S1589),0))","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1639>0,'C. Dimensions & Masterlists'!$F$16>1),O1590*'C. Dimensions & Masterlists'!$F$16/$E1639,IF(AND($E1639>0,$E1639-O$1619>0),IF($E1639-O$1619>1,O1590/($E1639-O$1619),O1590),0))","v":0},{"$f":"IF(AND($E1639>0,'C. Dimensions & Masterlists'!$F$16>1),P1590*'C. Dimensions & Masterlists'!$F$16/$E1639,IF(AND($E1639>0,$E1639-O$1619>0),IF($E1639-O$1619>1,P1590/($E1639-O$1619),P1590),0))","v":0},{"$f":"IF(AND($E1639>0,'C. Dimensions & Masterlists'!$F$16>1),Q1590*'C. Dimensions & Masterlists'!$F$16/$E1639,IF(AND($E1639>0,$E1639-P$1619>0),IF($E1639-P$1619>1,Q1590/($E1639-P$1619),Q1590),0))","v":0},{"$f":"IF(AND($E1639>0,'C. Dimensions & Masterlists'!$F$16>1),R1590*'C. Dimensions & Masterlists'!$F$16/$E1639,IF(AND($E1639>0,$E1639-Q$1619>0),IF($E1639-Q$1619>1,R1590/($E1639-Q$1619),R1590),0))","v":0},{"$f":"IF(AND($E1639>0,'C. Dimensions & Masterlists'!$F$16>1),S1590*'C. Dimensions & Masterlists'!$F$16/$E1639,IF(AND($E1639>0,$E1639-R$1619>0),IF($E1639-R$1619>1,S1590/($E1639-R$1619),S1590),0))","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1640>0,'C. Dimensions & Masterlists'!$F$16>1),O1591*'C. Dimensions & Masterlists'!$F$16/$E1640,IF(AND($E1640>0,$E1640-O$1619>0),IF($E1640-O$1619>1,O1591/($E1640-O$1619),O1591),0))","v":0},{"$f":"IF(AND($E1640>0,'C. Dimensions & Masterlists'!$F$16>1),P1591*'C. Dimensions & Masterlists'!$F$16/$E1640,IF(AND($E1640>0,$E1640-O$1619>0),IF($E1640-O$1619>1,P1591/($E1640-O$1619),P1591),0))","v":0},{"$f":"IF(AND($E1640>0,'C. Dimensions & Masterlists'!$F$16>1),Q1591*'C. Dimensions & Masterlists'!$F$16/$E1640,IF(AND($E1640>0,$E1640-P$1619>0),IF($E1640-P$1619>1,Q1591/($E1640-P$1619),Q1591),0))","v":0},{"$f":"IF(AND($E1640>0,'C. Dimensions & Masterlists'!$F$16>1),R1591*'C. Dimensions & Masterlists'!$F$16/$E1640,IF(AND($E1640>0,$E1640-Q$1619>0),IF($E1640-Q$1619>1,R1591/($E1640-Q$1619),R1591),0))","v":0},{"$f":"IF(AND($E1640>0,'C. Dimensions & Masterlists'!$F$16>1),S1591*'C. Dimensions & Masterlists'!$F$16/$E1640,IF(AND($E1640>0,$E1640-R$1619>0),IF($E1640-R$1619>1,S1591/($E1640-R$1619),S1591),0))","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1641>0,'C. Dimensions & Masterlists'!$F$16>1),O1592*'C. Dimensions & Masterlists'!$F$16/$E1641,IF(AND($E1641>0,$E1641-O$1619>0),IF($E1641-O$1619>1,O1592/($E1641-O$1619),O1592),0))","v":0},{"$f":"IF(AND($E1641>0,'C. Dimensions & Masterlists'!$F$16>1),P1592*'C. Dimensions & Masterlists'!$F$16/$E1641,IF(AND($E1641>0,$E1641-O$1619>0),IF($E1641-O$1619>1,P1592/($E1641-O$1619),P1592),0))","v":0},{"$f":"IF(AND($E1641>0,'C. Dimensions & Masterlists'!$F$16>1),Q1592*'C. Dimensions & Masterlists'!$F$16/$E1641,IF(AND($E1641>0,$E1641-P$1619>0),IF($E1641-P$1619>1,Q1592/($E1641-P$1619),Q1592),0))","v":0},{"$f":"IF(AND($E1641>0,'C. Dimensions & Masterlists'!$F$16>1),R1592*'C. Dimensions & Masterlists'!$F$16/$E1641,IF(AND($E1641>0,$E1641-Q$1619>0),IF($E1641-Q$1619>1,R1592/($E1641-Q$1619),R1592),0))","v":0},{"$f":"IF(AND($E1641>0,'C. Dimensions & Masterlists'!$F$16>1),S1592*'C. Dimensions & Masterlists'!$F$16/$E1641,IF(AND($E1641>0,$E1641-R$1619>0),IF($E1641-R$1619>1,S1592/($E1641-R$1619),S1592),0))","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1642>0,'C. Dimensions & Masterlists'!$F$16>1),O1593*'C. Dimensions & Masterlists'!$F$16/$E1642,IF(AND($E1642>0,$E1642-O$1619>0),IF($E1642-O$1619>1,O1593/($E1642-O$1619),O1593),0))","v":0},{"$f":"IF(AND($E1642>0,'C. Dimensions & Masterlists'!$F$16>1),P1593*'C. Dimensions & Masterlists'!$F$16/$E1642,IF(AND($E1642>0,$E1642-O$1619>0),IF($E1642-O$1619>1,P1593/($E1642-O$1619),P1593),0))","v":0},{"$f":"IF(AND($E1642>0,'C. Dimensions & Masterlists'!$F$16>1),Q1593*'C. Dimensions & Masterlists'!$F$16/$E1642,IF(AND($E1642>0,$E1642-P$1619>0),IF($E1642-P$1619>1,Q1593/($E1642-P$1619),Q1593),0))","v":0},{"$f":"IF(AND($E1642>0,'C. Dimensions & Masterlists'!$F$16>1),R1593*'C. Dimensions & Masterlists'!$F$16/$E1642,IF(AND($E1642>0,$E1642-Q$1619>0),IF($E1642-Q$1619>1,R1593/($E1642-Q$1619),R1593),0))","v":0},{"$f":"IF(AND($E1642>0,'C. Dimensions & Masterlists'!$F$16>1),S1593*'C. Dimensions & Masterlists'!$F$16/$E1642,IF(AND($E1642>0,$E1642-R$1619>0),IF($E1642-R$1619>1,S1593/($E1642-R$1619),S1593),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1623:O1642)","v":0},3.8589661916199391,0.49126215724864841,0.47636399218026082,0.47636399218026076,5.3029563332291092]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1645,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1645>0,'C. Dimensions & Masterlists'!$F$17>1),O1596*'C. Dimensions & Masterlists'!$F$17/$E1645,IF(AND($E1645>0,$E1645-O$1619>0),IF($E1645-O$1619>1,O1596/($E1645-O$1619),O1596),0))","v":0},{"$f":"IF(AND($E1645>0,'C. Dimensions & Masterlists'!$F$17>1),P1596*'C. Dimensions & Masterlists'!$F$17/$E1645,IF(AND($E1645>0,$E1645-O$1619>0),IF($E1645-O$1619>1,P1596/($E1645-O$1619),P1596),0))","v":4.5407801619116291E-2},{"$f":"IF(AND($E1645>0,'C. Dimensions & Masterlists'!$F$17>1),Q1596*'C. Dimensions & Masterlists'!$F$17/$E1645,IF(AND($E1645>0,$E1645-P$1619>0),IF($E1645-P$1619>1,Q1596/($E1645-P$1619),Q1596),0))","v":4.5354671647400251E-2},{"$f":"IF(AND($E1645>0,'C. Dimensions & Masterlists'!$F$17>1),R1596*'C. Dimensions & Masterlists'!$F$17/$E1645,IF(AND($E1645>0,$E1645-Q$1619>0),IF($E1645-Q$1619>1,R1596/($E1645-Q$1619),R1596),0))","v":4.5305699950240967E-2},{"$f":"IF(AND($E1645>0,'C. Dimensions & Masterlists'!$F$17>1),S1596*'C. Dimensions & Masterlists'!$F$17/$E1645,IF(AND($E1645>0,$E1645-R$1619>0),IF($E1645-R$1619>1,S1596/($E1645-R$1619),S1596),0))","v":4.5305699950240967E-2},{"$f":"SUM(G1645:S1645)","v":0.18137387316699849}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1646>0,'C. Dimensions & Masterlists'!$F$17>1),O1597*'C. Dimensions & Masterlists'!$F$17/$E1646,IF(AND($E1646>0,$E1646-O$1619>0),IF($E1646-O$1619>1,O1597/($E1646-O$1619),O1597),0))","v":0},{"$f":"IF(AND($E1646>0,'C. Dimensions & Masterlists'!$F$17>1),P1597*'C. Dimensions & Masterlists'!$F$17/$E1646,IF(AND($E1646>0,$E1646-O$1619>0),IF($E1646-O$1619>1,P1597/($E1646-O$1619),P1597),0))","v":4.9103430435952639E-2},{"$f":"IF(AND($E1646>0,'C. Dimensions & Masterlists'!$F$17>1),Q1597*'C. Dimensions & Masterlists'!$F$17/$E1646,IF(AND($E1646>0,$E1646-P$1619>0),IF($E1646-P$1619>1,Q1597/($E1646-P$1619),Q1597),0))","v":4.9103430435952639E-2},{"$f":"IF(AND($E1646>0,'C. Dimensions & Masterlists'!$F$17>1),R1597*'C. Dimensions & Masterlists'!$F$17/$E1646,IF(AND($E1646>0,$E1646-Q$1619>0),IF($E1646-Q$1619>1,R1597/($E1646-Q$1619),R1597),0))","v":4.9103430435952646E-2},{"$f":"IF(AND($E1646>0,'C. Dimensions & Masterlists'!$F$17>1),S1597*'C. Dimensions & Masterlists'!$F$17/$E1646,IF(AND($E1646>0,$E1646-R$1619>0),IF($E1646-R$1619>1,S1597/($E1646-R$1619),S1597),0))","v":4.9103430435952646E-2},0.19641372174381055]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1647>0,'C. Dimensions & Masterlists'!$F$17>1),O1598*'C. Dimensions & Masterlists'!$F$17/$E1647,IF(AND($E1647>0,$E1647-O$1619>0),IF($E1647-O$1619>1,O1598/($E1647-O$1619),O1598),0))","v":0},{"$f":"IF(AND($E1647>0,'C. Dimensions & Masterlists'!$F$17>1),P1598*'C. Dimensions & Masterlists'!$F$17/$E1647,IF(AND($E1647>0,$E1647-O$1619>0),IF($E1647-O$1619>1,P1598/($E1647-O$1619),P1598),0))","v":6.1379288044940791E-2},{"$f":"IF(AND($E1647>0,'C. Dimensions & Masterlists'!$F$17>1),Q1598*'C. Dimensions & Masterlists'!$F$17/$E1647,IF(AND($E1647>0,$E1647-P$1619>0),IF($E1647-P$1619>1,Q1598/($E1647-P$1619),Q1598),0))","v":6.1379288044940791E-2},{"$f":"IF(AND($E1647>0,'C. Dimensions & Masterlists'!$F$17>1),R1598*'C. Dimensions & Masterlists'!$F$17/$E1647,IF(AND($E1647>0,$E1647-Q$1619>0),IF($E1647-Q$1619>1,R1598/($E1647-Q$1619),R1598),0))","v":6.1379288044940784E-2},{"$f":"IF(AND($E1647>0,'C. Dimensions & Masterlists'!$F$17>1),S1598*'C. Dimensions & Masterlists'!$F$17/$E1647,IF(AND($E1647>0,$E1647-R$1619>0),IF($E1647-R$1619>1,S1598/($E1647-R$1619),S1598),0))","v":6.1379288044940784E-2},0.24551715217976314]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1648>0,'C. Dimensions & Masterlists'!$F$17>1),O1599*'C. Dimensions & Masterlists'!$F$17/$E1648,IF(AND($E1648>0,$E1648-O$1619>0),IF($E1648-O$1619>1,O1599/($E1648-O$1619),O1599),0))","v":0},{"$f":"IF(AND($E1648>0,'C. Dimensions & Masterlists'!$F$17>1),P1599*'C. Dimensions & Masterlists'!$F$17/$E1648,IF(AND($E1648>0,$E1648-O$1619>0),IF($E1648-O$1619>1,P1599/($E1648-O$1619),P1599),0))","v":3.2304888444705679E-2},{"$f":"IF(AND($E1648>0,'C. Dimensions & Masterlists'!$F$17>1),Q1599*'C. Dimensions & Masterlists'!$F$17/$E1648,IF(AND($E1648>0,$E1648-P$1619>0),IF($E1648-P$1619>1,Q1599/($E1648-P$1619),Q1599),0))","v":3.2304888444705679E-2},{"$f":"IF(AND($E1648>0,'C. Dimensions & Masterlists'!$F$17>1),R1599*'C. Dimensions & Masterlists'!$F$17/$E1648,IF(AND($E1648>0,$E1648-Q$1619>0),IF($E1648-Q$1619>1,R1599/($E1648-Q$1619),R1599),0))","v":3.2304888444705679E-2},{"$f":"IF(AND($E1648>0,'C. Dimensions & Masterlists'!$F$17>1),S1599*'C. Dimensions & Masterlists'!$F$17/$E1648,IF(AND($E1648>0,$E1648-R$1619>0),IF($E1648-R$1619>1,S1599/($E1648-R$1619),S1599),0))","v":3.2304888444705679E-2},0.12921955377882272]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1649>0,'C. Dimensions & Masterlists'!$F$17>1),O1600*'C. Dimensions & Masterlists'!$F$17/$E1649,IF(AND($E1649>0,$E1649-O$1619>0),IF($E1649-O$1619>1,O1600/($E1649-O$1619),O1600),0))","v":0},{"$f":"IF(AND($E1649>0,'C. Dimensions & Masterlists'!$F$17>1),P1600*'C. Dimensions & Masterlists'!$F$17/$E1649,IF(AND($E1649>0,$E1649-O$1619>0),IF($E1649-O$1619>1,P1600/($E1649-O$1619),P1600),0))","v":1.2275857608988159},{"$f":"IF(AND($E1649>0,'C. Dimensions & Masterlists'!$F$17>1),Q1600*'C. Dimensions & Masterlists'!$F$17/$E1649,IF(AND($E1649>0,$E1649-P$1619>0),IF($E1649-P$1619>1,Q1600/($E1649-P$1619),Q1600),0))","v":0},{"$f":"IF(AND($E1649>0,'C. Dimensions & Masterlists'!$F$17>1),R1600*'C. Dimensions & Masterlists'!$F$17/$E1649,IF(AND($E1649>0,$E1649-Q$1619>0),IF($E1649-Q$1619>1,R1600/($E1649-Q$1619),R1600),0))","v":0},{"$f":"IF(AND($E1649>0,'C. Dimensions & Masterlists'!$F$17>1),S1600*'C. Dimensions & Masterlists'!$F$17/$E1649,IF(AND($E1649>0,$E1649-R$1619>0),IF($E1649-R$1619>1,S1600/($E1649-R$1619),S1600),0))","v":0},1.2275857608988159]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1650>0,'C. Dimensions & Masterlists'!$F$17>1),O1601*'C. Dimensions & Masterlists'!$F$17/$E1650,IF(AND($E1650>0,$E1650-O$1619>0),IF($E1650-O$1619>1,O1601/($E1650-O$1619),O1601),0))","v":0},{"$f":"IF(AND($E1650>0,'C. Dimensions & Masterlists'!$F$17>1),P1601*'C. Dimensions & Masterlists'!$F$17/$E1650,IF(AND($E1650>0,$E1650-O$1619>0),IF($E1650-O$1619>1,P1601/($E1650-O$1619),P1601),0))","v":7.6724110056175993E-2},{"$f":"IF(AND($E1650>0,'C. Dimensions & Masterlists'!$F$17>1),Q1601*'C. Dimensions & Masterlists'!$F$17/$E1650,IF(AND($E1650>0,$E1650-P$1619>0),IF($E1650-P$1619>1,Q1601/($E1650-P$1619),Q1601),0))","v":7.6724110056175993E-2},{"$f":"IF(AND($E1650>0,'C. Dimensions & Masterlists'!$F$17>1),R1601*'C. Dimensions & Masterlists'!$F$17/$E1650,IF(AND($E1650>0,$E1650-Q$1619>0),IF($E1650-Q$1619>1,R1601/($E1650-Q$1619),R1601),0))","v":7.6724110056175993E-2},{"$f":"IF(AND($E1650>0,'C. Dimensions & Masterlists'!$F$17>1),S1601*'C. Dimensions & Masterlists'!$F$17/$E1650,IF(AND($E1650>0,$E1650-R$1619>0),IF($E1650-R$1619>1,S1601/($E1650-R$1619),S1601),0))","v":7.6724110056175993E-2},0.30689644022470397]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1651>0,'C. Dimensions & Masterlists'!$F$17>1),O1602*'C. Dimensions & Masterlists'!$F$17/$E1651,IF(AND($E1651>0,$E1651-O$1619>0),IF($E1651-O$1619>1,O1602/($E1651-O$1619),O1602),0))","v":0},{"$f":"IF(AND($E1651>0,'C. Dimensions & Masterlists'!$F$17>1),P1602*'C. Dimensions & Masterlists'!$F$17/$E1651,IF(AND($E1651>0,$E1651-O$1619>0),IF($E1651-O$1619>1,P1602/($E1651-O$1619),P1602),0))","v":1.2275857608988159},{"$f":"IF(AND($E1651>0,'C. Dimensions & Masterlists'!$F$17>1),Q1602*'C. Dimensions & Masterlists'!$F$17/$E1651,IF(AND($E1651>0,$E1651-P$1619>0),IF($E1651-P$1619>1,Q1602/($E1651-P$1619),Q1602),0))","v":0},{"$f":"IF(AND($E1651>0,'C. Dimensions & Masterlists'!$F$17>1),R1602*'C. Dimensions & Masterlists'!$F$17/$E1651,IF(AND($E1651>0,$E1651-Q$1619>0),IF($E1651-Q$1619>1,R1602/($E1651-Q$1619),R1602),0))","v":0},{"$f":"IF(AND($E1651>0,'C. Dimensions & Masterlists'!$F$17>1),S1602*'C. Dimensions & Masterlists'!$F$17/$E1651,IF(AND($E1651>0,$E1651-R$1619>0),IF($E1651-R$1619>1,S1602/($E1651-R$1619),S1602),0))","v":0},{"$f":"SUM(G1651:S1651)","v":1.2275857608988159}]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1652>0,'C. Dimensions & Masterlists'!$F$17>1),O1603*'C. Dimensions & Masterlists'!$F$17/$E1652,IF(AND($E1652>0,$E1652-O$1619>0),IF($E1652-O$1619>1,O1603/($E1652-O$1619),O1603),0))","v":0},{"$f":"IF(AND($E1652>0,'C. Dimensions & Masterlists'!$F$17>1),P1603*'C. Dimensions & Masterlists'!$F$17/$E1652,IF(AND($E1652>0,$E1652-O$1619>0),IF($E1652-O$1619>1,P1603/($E1652-O$1619),P1603),0))","v":1.2275857608988157E-4},{"$f":"IF(AND($E1652>0,'C. Dimensions & Masterlists'!$F$17>1),Q1603*'C. Dimensions & Masterlists'!$F$17/$E1652,IF(AND($E1652>0,$E1652-P$1619>0),IF($E1652-P$1619>1,Q1603/($E1652-P$1619),Q1603),0))","v":1.2275857608988157E-4},{"$f":"IF(AND($E1652>0,'C. Dimensions & Masterlists'!$F$17>1),R1603*'C. Dimensions & Masterlists'!$F$17/$E1652,IF(AND($E1652>0,$E1652-Q$1619>0),IF($E1652-Q$1619>1,R1603/($E1652-Q$1619),R1603),0))","v":1.2275857608988157E-4},{"$f":"IF(AND($E1652>0,'C. Dimensions & Masterlists'!$F$17>1),S1603*'C. Dimensions & Masterlists'!$F$17/$E1652,IF(AND($E1652>0,$E1652-R$1619>0),IF($E1652-R$1619>1,S1603/($E1652-R$1619),S1603),0))","v":1.2275857608988157E-4},{"$f":"SUM(G1652:S1652)","v":4.910343043595263E-4}]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1653>0,'C. Dimensions & Masterlists'!$F$17>1),O1604*'C. Dimensions & Masterlists'!$F$17/$E1653,IF(AND($E1653>0,$E1653-O$1619>0),IF($E1653-O$1619>1,O1604/($E1653-O$1619),O1604),0))","v":0},{"$f":"IF(AND($E1653>0,'C. Dimensions & Masterlists'!$F$17>1),P1604*'C. Dimensions & Masterlists'!$F$17/$E1653,IF(AND($E1653>0,$E1653-O$1619>0),IF($E1653-O$1619>1,P1604/($E1653-O$1619),P1604),0))","v":1.2275857608988159},{"$f":"IF(AND($E1653>0,'C. Dimensions & Masterlists'!$F$17>1),Q1604*'C. Dimensions & Masterlists'!$F$17/$E1653,IF(AND($E1653>0,$E1653-P$1619>0),IF($E1653-P$1619>1,Q1604/($E1653-P$1619),Q1604),0))","v":0},{"$f":"IF(AND($E1653>0,'C. Dimensions & Masterlists'!$F$17>1),R1604*'C. Dimensions & Masterlists'!$F$17/$E1653,IF(AND($E1653>0,$E1653-Q$1619>0),IF($E1653-Q$1619>1,R1604/($E1653-Q$1619),R1604),0))","v":0},{"$f":"IF(AND($E1653>0,'C. Dimensions & Masterlists'!$F$17>1),S1604*'C. Dimensions & Masterlists'!$F$17/$E1653,IF(AND($E1653>0,$E1653-R$1619>0),IF($E1653-R$1619>1,S1604/($E1653-R$1619),S1604),0))","v":0},{"$f":"SUM(G1653:S1653)","v":1.2275857608988159}]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1654>0,'C. Dimensions & Masterlists'!$F$17>1),O1605*'C. Dimensions & Masterlists'!$F$17/$E1654,IF(AND($E1654>0,$E1654-O$1619>0),IF($E1654-O$1619>1,O1605/($E1654-O$1619),O1605),0))","v":0},{"$f":"IF(AND($E1654>0,'C. Dimensions & Masterlists'!$F$17>1),P1605*'C. Dimensions & Masterlists'!$F$17/$E1654,IF(AND($E1654>0,$E1654-O$1619>0),IF($E1654-O$1619>1,P1605/($E1654-O$1619),P1605),0))","v":0.12275857608988158},{"$f":"IF(AND($E1654>0,'C. Dimensions & Masterlists'!$F$17>1),Q1605*'C. Dimensions & Masterlists'!$F$17/$E1654,IF(AND($E1654>0,$E1654-P$1619>0),IF($E1654-P$1619>1,Q1605/($E1654-P$1619),Q1605),0))","v":0.1227585760898816},{"$f":"IF(AND($E1654>0,'C. Dimensions & Masterlists'!$F$17>1),R1605*'C. Dimensions & Masterlists'!$F$17/$E1654,IF(AND($E1654>0,$E1654-Q$1619>0),IF($E1654-Q$1619>1,R1605/($E1654-Q$1619),R1605),0))","v":0.1227585760898816},{"$f":"IF(AND($E1654>0,'C. Dimensions & Masterlists'!$F$17>1),S1605*'C. Dimensions & Masterlists'!$F$17/$E1654,IF(AND($E1654>0,$E1654-R$1619>0),IF($E1654-R$1619>1,S1605/($E1654-R$1619),S1605),0))","v":0.1227585760898816},{"$f":"SUM(G1654:S1654)","v":0.49103430435952639}]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1655>0,'C. Dimensions & Masterlists'!$F$17>1),O1606*'C. Dimensions & Masterlists'!$F$17/$E1655,IF(AND($E1655>0,$E1655-O$1619>0),IF($E1655-O$1619>1,O1606/($E1655-O$1619),O1606),0))","v":0},{"$f":"IF(AND($E1655>0,'C. Dimensions & Masterlists'!$F$17>1),P1606*'C. Dimensions & Masterlists'!$F$17/$E1655,IF(AND($E1655>0,$E1655-O$1619>0),IF($E1655-O$1619>1,P1606/($E1655-O$1619),P1606),0))","v":0},{"$f":"IF(AND($E1655>0,'C. Dimensions & Masterlists'!$F$17>1),Q1606*'C. Dimensions & Masterlists'!$F$17/$E1655,IF(AND($E1655>0,$E1655-P$1619>0),IF($E1655-P$1619>1,Q1606/($E1655-P$1619),Q1606),0))","v":0},{"$f":"IF(AND($E1655>0,'C. Dimensions & Masterlists'!$F$17>1),R1606*'C. Dimensions & Masterlists'!$F$17/$E1655,IF(AND($E1655>0,$E1655-Q$1619>0),IF($E1655-Q$1619>1,R1606/($E1655-Q$1619),R1606),0))","v":0},{"$f":"IF(AND($E1655>0,'C. Dimensions & Masterlists'!$F$17>1),S1606*'C. Dimensions & Masterlists'!$F$17/$E1655,IF(AND($E1655>0,$E1655-R$1619>0),IF($E1655-R$1619>1,S1606/($E1655-R$1619),S1606),0))","v":0},{"$f":"SUM(G1655:S1655)","v":0}]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1656>0,'C. Dimensions & Masterlists'!$F$17>1),O1607*'C. Dimensions & Masterlists'!$F$17/$E1656,IF(AND($E1656>0,$E1656-O$1619>0),IF($E1656-O$1619>1,O1607/($E1656-O$1619),O1607),0))","v":0},{"$f":"IF(AND($E1656>0,'C. Dimensions & Masterlists'!$F$17>1),P1607*'C. Dimensions & Masterlists'!$F$17/$E1656,IF(AND($E1656>0,$E1656-O$1619>0),IF($E1656-O$1619>1,P1607/($E1656-O$1619),P1607),0))","v":0.20459762681646931},{"$f":"IF(AND($E1656>0,'C. Dimensions & Masterlists'!$F$17>1),Q1607*'C. Dimensions & Masterlists'!$F$17/$E1656,IF(AND($E1656>0,$E1656-P$1619>0),IF($E1656-P$1619>1,Q1607/($E1656-P$1619),Q1607),0))","v":0.20459762681646931},{"$f":"IF(AND($E1656>0,'C. Dimensions & Masterlists'!$F$17>1),R1607*'C. Dimensions & Masterlists'!$F$17/$E1656,IF(AND($E1656>0,$E1656-Q$1619>0),IF($E1656-Q$1619>1,R1607/($E1656-Q$1619),R1607),0))","v":0.20459762681646931},{"$f":"IF(AND($E1656>0,'C. Dimensions & Masterlists'!$F$17>1),S1607*'C. Dimensions & Masterlists'!$F$17/$E1656,IF(AND($E1656>0,$E1656-R$1619>0),IF($E1656-R$1619>1,S1607/($E1656-R$1619),S1607),0))","v":0.20459762681646931},0.81839050726587725]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1657>0,'C. Dimensions & Masterlists'!$F$17>1),O1608*'C. Dimensions & Masterlists'!$F$17/$E1657,IF(AND($E1657>0,$E1657-O$1619>0),IF($E1657-O$1619>1,O1608/($E1657-O$1619),O1608),0))","v":0},{"$f":"IF(AND($E1657>0,'C. Dimensions & Masterlists'!$F$17>1),P1608*'C. Dimensions & Masterlists'!$F$17/$E1657,IF(AND($E1657>0,$E1657-O$1619>0),IF($E1657-O$1619>1,P1608/($E1657-O$1619),P1608),0))","v":0},{"$f":"IF(AND($E1657>0,'C. Dimensions & Masterlists'!$F$17>1),Q1608*'C. Dimensions & Masterlists'!$F$17/$E1657,IF(AND($E1657>0,$E1657-P$1619>0),IF($E1657-P$1619>1,Q1608/($E1657-P$1619),Q1608),0))","v":0},{"$f":"IF(AND($E1657>0,'C. Dimensions & Masterlists'!$F$17>1),R1608*'C. Dimensions & Masterlists'!$F$17/$E1657,IF(AND($E1657>0,$E1657-Q$1619>0),IF($E1657-Q$1619>1,R1608/($E1657-Q$1619),R1608),0))","v":0},{"$f":"IF(AND($E1657>0,'C. Dimensions & Masterlists'!$F$17>1),S1608*'C. Dimensions & Masterlists'!$F$17/$E1657,IF(AND($E1657>0,$E1657-R$1619>0),IF($E1657-R$1619>1,S1608/($E1657-R$1619),S1608),0))","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1658>0,'C. Dimensions & Masterlists'!$F$17>1),O1609*'C. Dimensions & Masterlists'!$F$17/$E1658,IF(AND($E1658>0,$E1658-O$1619>0),IF($E1658-O$1619>1,O1609/($E1658-O$1619),O1609),0))","v":0},{"$f":"IF(AND($E1658>0,'C. Dimensions & Masterlists'!$F$17>1),P1609*'C. Dimensions & Masterlists'!$F$17/$E1658,IF(AND($E1658>0,$E1658-O$1619>0),IF($E1658-O$1619>1,P1609/($E1658-O$1619),P1609),0))","v":0},{"$f":"IF(AND($E1658>0,'C. Dimensions & Masterlists'!$F$17>1),Q1609*'C. Dimensions & Masterlists'!$F$17/$E1658,IF(AND($E1658>0,$E1658-P$1619>0),IF($E1658-P$1619>1,Q1609/($E1658-P$1619),Q1609),0))","v":0},{"$f":"IF(AND($E1658>0,'C. Dimensions & Masterlists'!$F$17>1),R1609*'C. Dimensions & Masterlists'!$F$17/$E1658,IF(AND($E1658>0,$E1658-Q$1619>0),IF($E1658-Q$1619>1,R1609/($E1658-Q$1619),R1609),0))","v":0},{"$f":"IF(AND($E1658>0,'C. Dimensions & Masterlists'!$F$17>1),S1609*'C. Dimensions & Masterlists'!$F$17/$E1658,IF(AND($E1658>0,$E1658-R$1619>0),IF($E1658-R$1619>1,S1609/($E1658-R$1619),S1609),0))","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1659>0,'C. Dimensions & Masterlists'!$F$17>1),O1610*'C. Dimensions & Masterlists'!$F$17/$E1659,IF(AND($E1659>0,$E1659-O$1619>0),IF($E1659-O$1619>1,O1610/($E1659-O$1619),O1610),0))","v":0},{"$f":"IF(AND($E1659>0,'C. Dimensions & Masterlists'!$F$17>1),P1610*'C. Dimensions & Masterlists'!$F$17/$E1659,IF(AND($E1659>0,$E1659-O$1619>0),IF($E1659-O$1619>1,P1610/($E1659-O$1619),P1610),0))","v":0},{"$f":"IF(AND($E1659>0,'C. Dimensions & Masterlists'!$F$17>1),Q1610*'C. Dimensions & Masterlists'!$F$17/$E1659,IF(AND($E1659>0,$E1659-P$1619>0),IF($E1659-P$1619>1,Q1610/($E1659-P$1619),Q1610),0))","v":0},{"$f":"IF(AND($E1659>0,'C. Dimensions & Masterlists'!$F$17>1),R1610*'C. Dimensions & Masterlists'!$F$17/$E1659,IF(AND($E1659>0,$E1659-Q$1619>0),IF($E1659-Q$1619>1,R1610/($E1659-Q$1619),R1610),0))","v":0},{"$f":"IF(AND($E1659>0,'C. Dimensions & Masterlists'!$F$17>1),S1610*'C. Dimensions & Masterlists'!$F$17/$E1659,IF(AND($E1659>0,$E1659-R$1619>0),IF($E1659-R$1619>1,S1610/($E1659-R$1619),S1610),0))","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1660>0,'C. Dimensions & Masterlists'!$F$17>1),O1611*'C. Dimensions & Masterlists'!$F$17/$E1660,IF(AND($E1660>0,$E1660-O$1619>0),IF($E1660-O$1619>1,O1611/($E1660-O$1619),O1611),0))","v":0},{"$f":"IF(AND($E1660>0,'C. Dimensions & Masterlists'!$F$17>1),P1611*'C. Dimensions & Masterlists'!$F$17/$E1660,IF(AND($E1660>0,$E1660-O$1619>0),IF($E1660-O$1619>1,P1611/($E1660-O$1619),P1611),0))","v":0},{"$f":"IF(AND($E1660>0,'C. Dimensions & Masterlists'!$F$17>1),Q1611*'C. Dimensions & Masterlists'!$F$17/$E1660,IF(AND($E1660>0,$E1660-P$1619>0),IF($E1660-P$1619>1,Q1611/($E1660-P$1619),Q1611),0))","v":0},{"$f":"IF(AND($E1660>0,'C. Dimensions & Masterlists'!$F$17>1),R1611*'C. Dimensions & Masterlists'!$F$17/$E1660,IF(AND($E1660>0,$E1660-Q$1619>0),IF($E1660-Q$1619>1,R1611/($E1660-Q$1619),R1611),0))","v":0},{"$f":"IF(AND($E1660>0,'C. Dimensions & Masterlists'!$F$17>1),S1611*'C. Dimensions & Masterlists'!$F$17/$E1660,IF(AND($E1660>0,$E1660-R$1619>0),IF($E1660-R$1619>1,S1611/($E1660-R$1619),S1611),0))","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1661>0,'C. Dimensions & Masterlists'!$F$17>1),O1612*'C. Dimensions & Masterlists'!$F$17/$E1661,IF(AND($E1661>0,$E1661-O$1619>0),IF($E1661-O$1619>1,O1612/($E1661-O$1619),O1612),0))","v":0},{"$f":"IF(AND($E1661>0,'C. Dimensions & Masterlists'!$F$17>1),P1612*'C. Dimensions & Masterlists'!$F$17/$E1661,IF(AND($E1661>0,$E1661-O$1619>0),IF($E1661-O$1619>1,P1612/($E1661-O$1619),P1612),0))","v":0},{"$f":"IF(AND($E1661>0,'C. Dimensions & Masterlists'!$F$17>1),Q1612*'C. Dimensions & Masterlists'!$F$17/$E1661,IF(AND($E1661>0,$E1661-P$1619>0),IF($E1661-P$1619>1,Q1612/($E1661-P$1619),Q1612),0))","v":0},{"$f":"IF(AND($E1661>0,'C. Dimensions & Masterlists'!$F$17>1),R1612*'C. Dimensions & Masterlists'!$F$17/$E1661,IF(AND($E1661>0,$E1661-Q$1619>0),IF($E1661-Q$1619>1,R1612/($E1661-Q$1619),R1612),0))","v":0},{"$f":"IF(AND($E1661>0,'C. Dimensions & Masterlists'!$F$17>1),S1612*'C. Dimensions & Masterlists'!$F$17/$E1661,IF(AND($E1661>0,$E1661-R$1619>0),IF($E1661-R$1619>1,S1612/($E1661-R$1619),S1612),0))","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1662>0,'C. Dimensions & Masterlists'!$F$17>1),O1613*'C. Dimensions & Masterlists'!$F$17/$E1662,IF(AND($E1662>0,$E1662-O$1619>0),IF($E1662-O$1619>1,O1613/($E1662-O$1619),O1613),0))","v":0},{"$f":"IF(AND($E1662>0,'C. Dimensions & Masterlists'!$F$17>1),P1613*'C. Dimensions & Masterlists'!$F$17/$E1662,IF(AND($E1662>0,$E1662-O$1619>0),IF($E1662-O$1619>1,P1613/($E1662-O$1619),P1613),0))","v":0},{"$f":"IF(AND($E1662>0,'C. Dimensions & Masterlists'!$F$17>1),Q1613*'C. Dimensions & Masterlists'!$F$17/$E1662,IF(AND($E1662>0,$E1662-P$1619>0),IF($E1662-P$1619>1,Q1613/($E1662-P$1619),Q1613),0))","v":0},{"$f":"IF(AND($E1662>0,'C. Dimensions & Masterlists'!$F$17>1),R1613*'C. Dimensions & Masterlists'!$F$17/$E1662,IF(AND($E1662>0,$E1662-Q$1619>0),IF($E1662-Q$1619>1,R1613/($E1662-Q$1619),R1613),0))","v":0},{"$f":"IF(AND($E1662>0,'C. Dimensions & Masterlists'!$F$17>1),S1613*'C. Dimensions & Masterlists'!$F$17/$E1662,IF(AND($E1662>0,$E1662-R$1619>0),IF($E1662-R$1619>1,S1613/($E1662-R$1619),S1613),0))","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1663>0,'C. Dimensions & Masterlists'!$F$17>1),O1614*'C. Dimensions & Masterlists'!$F$17/$E1663,IF(AND($E1663>0,$E1663-O$1619>0),IF($E1663-O$1619>1,O1614/($E1663-O$1619),O1614),0))","v":0},{"$f":"IF(AND($E1663>0,'C. Dimensions & Masterlists'!$F$17>1),P1614*'C. Dimensions & Masterlists'!$F$17/$E1663,IF(AND($E1663>0,$E1663-O$1619>0),IF($E1663-O$1619>1,P1614/($E1663-O$1619),P1614),0))","v":0},{"$f":"IF(AND($E1663>0,'C. Dimensions & Masterlists'!$F$17>1),Q1614*'C. Dimensions & Masterlists'!$F$17/$E1663,IF(AND($E1663>0,$E1663-P$1619>0),IF($E1663-P$1619>1,Q1614/($E1663-P$1619),Q1614),0))","v":0},{"$f":"IF(AND($E1663>0,'C. Dimensions & Masterlists'!$F$17>1),R1614*'C. Dimensions & Masterlists'!$F$17/$E1663,IF(AND($E1663>0,$E1663-Q$1619>0),IF($E1663-Q$1619>1,R1614/($E1663-Q$1619),R1614),0))","v":0},{"$f":"IF(AND($E1663>0,'C. Dimensions & Masterlists'!$F$17>1),S1614*'C. Dimensions & Masterlists'!$F$17/$E1663,IF(AND($E1663>0,$E1663-R$1619>0),IF($E1663-R$1619>1,S1614/($E1663-R$1619),S1614),0))","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1664>0,'C. Dimensions & Masterlists'!$F$17>1),O1615*'C. Dimensions & Masterlists'!$F$17/$E1664,IF(AND($E1664>0,$E1664-O$1619>0),IF($E1664-O$1619>1,O1615/($E1664-O$1619),O1615),0))","v":0},{"$f":"IF(AND($E1664>0,'C. Dimensions & Masterlists'!$F$17>1),P1615*'C. Dimensions & Masterlists'!$F$17/$E1664,IF(AND($E1664>0,$E1664-O$1619>0),IF($E1664-O$1619>1,P1615/($E1664-O$1619),P1615),0))","v":0},{"$f":"IF(AND($E1664>0,'C. Dimensions & Masterlists'!$F$17>1),Q1615*'C. Dimensions & Masterlists'!$F$17/$E1664,IF(AND($E1664>0,$E1664-P$1619>0),IF($E1664-P$1619>1,Q1615/($E1664-P$1619),Q1615),0))","v":0},{"$f":"IF(AND($E1664>0,'C. Dimensions & Masterlists'!$F$17>1),R1615*'C. Dimensions & Masterlists'!$F$17/$E1664,IF(AND($E1664>0,$E1664-Q$1619>0),IF($E1664-Q$1619>1,R1615/($E1664-Q$1619),R1615),0))","v":0},{"$f":"IF(AND($E1664>0,'C. Dimensions & Masterlists'!$F$17>1),S1615*'C. Dimensions & Masterlists'!$F$17/$E1664,IF(AND($E1664>0,$E1664-R$1619>0),IF($E1664-R$1619>1,S1615/($E1664-R$1619),S1615),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1645:O1664)","v":0},4.2751557627797796,0.59234535011161615,0.59229637841445693,0.59229637841445693,6.0520938697203093]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(O1668,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P1668,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1668,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1668,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1668,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1671,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,{"$f":"O68","v":1.2275857608988159},{"$f":"O1671-P1623","v":1.1925118820159926},{"$f":"P1671-Q1623","v":1.1574380031331692},{"$f":"Q1671-R1623","v":1.1223641242503459},{"$f":"R1671-S1623","v":1.0872902453675226},{"$f":"SUM(G1671:S1671)","v":5.7871900156658462}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,{"$f":"IF((O69-(O325/O$268))<0,0,O69-(O325/O$268))","v":0.89602400492816869},{"$f":"IF((O1672-P1624-(P325/P$268))<0,0,O1672-P1624-(P325/P$268))","v":0},{"$f":"IF((P1672-Q1624-(Q325/Q$268))<0,0,P1672-Q1624-(Q325/Q$268))","v":0},{"$f":"Q1672-R1624","v":0},0,0.89602400492816869]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,{"$f":"IF((O70-(O326/O$268))<0,0,O70-(O326/O$268))","v":1.0004148910418318},{"$f":"IF((O1673-P1625-(P326/P$268))<0,0,O1673-P1625-(P326/P$268))","v":0.75787041261233112},0.55351563219540267,0.5227647637401025,0.49201389528480233,3.3265795948744707]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,1.1505622021991737,{"$f":"IF((O1674-P1626-(P327/P$268))<0,0,O1674-P1626-(P327/P$268))","v":0.99366915959235624},0.85544119913502747,0.76989707922152473,0.68435295930802198,4.4539225994561047]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,1.2224048638253018,{"$f":"IF((O1675-P1627-(P328/P$268))<0,0,O1675-P1627-(P328/P$268))","v":1.1151543736790444},1.0083055705805906,0.90747501352253146,0.80664445646447236,5.0599842780719406]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,1.2245694154945557,{"$f":"IF((O1676-P1628-(P329/P$268))<0,0,O1676-P1628-(P329/P$268))","v":1.1187857664409024},1.0128323320460404,0.91154909884143631,0.81026586563683223,5.0780024784597675]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"O74","v":1.2275857608988159},0,0,0,0,1.2275857608988159]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,1.2275857608988159,1.227463002322726,1.2273402437466361,1.2272174851705462,1.2270947265944563,6.1367012187331795]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,1.2275857608988159,0,0,0,0,1.2275857608988159]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,1.2275857608988159,1.1048271848089344,0.98206860871905277,0.85931003262917116,0.73655145653928955,4.9103430435952635]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1671:O1690)","v":11.63190418198311},7.5102817814722878,6.7969415895559191,6.3205775973756575,5.8442136051953968,38.10391875558237]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1693,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF((O90-(O346/O$268))<0,0,O90-(O346/O$268))","v":1.2260106437161398},{"$f":"IF((O1693-P1645-(P346/P$268))<0,0,O1693-P1645-(P346/P$268))","v":1.1792214628324065},{"$f":"IF((P1693-Q1645-(Q346/Q$268))<0,0,P1693-Q1645-(Q346/Q$268))","v":1.1326424987560242},{"$f":"Q1693-R1645","v":1.0873367988057832},{"$f":"R1693-S1645","v":1.0420310988555421},{"$f":"SUM(G1693:S1693)","v":5.6672425029658955}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,{"$f":"O91","v":1.2275857608988159},{"$f":"O1694-P1646","v":1.1784823304628633},1.1293789000269108,1.0802754695909582,1.0311720391550057,5.6468945001345539]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,1.2275857608988159,1.166206472853875,1.1048271848089342,1.0434478967639933,0.98206860871905255,5.5241359240446712]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,1.2275857608988159,1.1952808724541102,1.1629759840094045,1.1306710955646988,1.0983662071199931,5.8148799200470229]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,1.2275857608988159,0,0,0,0,1.2275857608988159]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,1.2275857608988159,1.1508616508426399,1.074137540786464,0.99741343073028799,0.92068932067411202,5.3706877039323189]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,1.2275857608988159,0,0,0,0,{"$f":"SUM(G1699:S1699)","v":1.2275857608988159}]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,1.2275857608988159,1.227463002322726,1.2273402437466361,1.2272174851705462,1.2270947265944563,{"$f":"SUM(G1700:S1700)","v":6.1367012187331795}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,1.2275857608988159,0,0,0,0,{"$f":"SUM(G1701:S1701)","v":1.2275857608988159}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,1.2275857608988159,1.1048271848089344,0.98206860871905277,0.85931003262917116,0.73655145653928955,{"$f":"SUM(G1702:S1702)","v":4.9103430435952635}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,1.2275857608988159,1.2275857608988159,1.2275857608988159,1.2275857608988159,1.2275857608988159,{"$f":"SUM(G1703:S1703)","v":6.137928804494079}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,1.2275857608988159,{"$f":"O1704-P1656","v":1.0229881340823466},{"$f":"P1704-Q1656","v":0.81839050726587725},0.61379288044940794,0.40919525363293863,4.0919525363293854]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,{"$f":"O102","v":0},0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1693:O1712)","v":14.729454013603112},10.452916871558719,9.8593472290181197,9.2670508506036615,8.6747544721892069,52.983523436972817]
[]
[]
[null,"9.3.10",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1718","v":"Roll-Forward Capital Net Additions in Year 2017/2018"}]
[]
[null,null,"Y09",{"$f":"VLOOKUP(C1718,FYears,2,FALSE)","v":"2017/2018"}]
[]
[null,null,"Tax Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(P1721,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1721,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1721,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1721,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1724,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P1821","v":1.2582754049212861},1.2223246790663922,1.1863739532114983,{"$f":"SUM(G1724:S1724)","v":3.6669740371991764}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,0,0.97841786188722513,0,0,0.97841786188722513]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,0,1.065751671043877,0.84799722352803553,0.80336579071077052,2.7171146852826831]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,0,1.1972625458310664,1.0495962665174234,0.95417842410674858,3.2010372364552384]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,1.2528919867604704,1.1430131884331027,1.0391028985755479,3.4350080737691213]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,0,1.2545392071588459,1.1457486357832529,1.0415896688938664,3.4418775118359655]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,1.2582754049212861,0,0,1.2582754049212861]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,1.2582754049212861,1.258149577380794,1.258023749840302,3.7744487321423823]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,1.2582754049212861,0,0,1.2582754049212861]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,1.2582754049212861,1.1324478644291576,1.006620323937029,3.3973435932874727]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1724:P1743)","v":0},{"$f":"SUM(Q1724:Q1743)","v":12.040240297287912},{"$f":"SUM(R1724:R1743)","v":7.7992774351381584},{"$f":"SUM(S1724:S1743)","v":7.2892548092757634},{"$f":"SUM(T1724:T1743)","v":27.128772541701835}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1746,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P1843","v":1.2568940256566692},1.2091181026478106,1.1626135602382794,{"$f":"SUM(G1746:S1746)","v":3.6286256885427592}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,0,1.2582754049212861,1.2079443887244345,1.157613372527583,3.6238331661733034]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,0,1.2582754049212861,1.1953616346752218,1.1324478644291576,3.5860849040256655]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,0,1.2582754049212861,1.2251628942654629,1.1920503836096397,3.6754886827963884]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,0,1.2582754049212861,0,0,1.2582754049212861]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,1.2582754049212861,1.1796331921137058,1.1009909793061254,3.5388995763411173]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,1.2582754049212861,0,0,{"$f":"SUM(G1752:S1752)","v":1.2582754049212861}]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,1.2582754049212861,1.258149577380794,1.258023749840302,{"$f":"SUM(G1753:S1753)","v":3.7744487321423823}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,1.2582754049212861,0,0,{"$f":"SUM(G1754:S1754)","v":1.2582754049212861}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,1.2582754049212861,1.1324478644291576,1.006620323937029,{"$f":"SUM(G1755:S1755)","v":3.3973435932874727}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,0,1.2582754049212861,1.2582754049212861,1.2582754049212861,{"$f":"SUM(G1756:S1756)","v":3.7748262147638583}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,0,1.2582754049212861,1.0485628374344051,0.8388502699475241,3.1456885123032152]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1746:P1765)","v":0},{"$f":"SUM(Q1746:Q1765)","v":15.097923479790811},{"$f":"SUM(R1746:R1765)","v":10.714655896592278},{"$f":"SUM(S1746:S1765)","v":10.107485908756924},{"$f":"SUM(T1746:T1765)","v":35.920065285140019}]
[]
[null,null,"Depreciation"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,null,null,null,null,null,0,{"$f":"P1769+1","v":1},{"$f":"Q1769+1","v":2},{"$f":"R1769+1","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(P1770,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1770,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1770,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1770,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1773,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C1773,$C$14:$O$47,12,FALSE)","v":35},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1773>0,'C. Dimensions & Masterlists'!$F$16>1),P1724*'C. Dimensions & Masterlists'!$F$16/$E1773,IF(AND($E1773>0,$E1773-P$1769>0),IF($E1773-P$1769>1,P1724/($E1773-P$1769),P1724),0))","v":0},{"$f":"IF(AND($E1773>0,'C. Dimensions & Masterlists'!$F$16>1),Q1724*'C. Dimensions & Masterlists'!$F$16/$E1773,IF(AND($E1773>0,$E1773-P$1769>0),IF($E1773-P$1769>1,Q1724/($E1773-P$1769),Q1724),0))","v":3.5950725854893888E-2},{"$f":"IF(AND($E1773>0,'C. Dimensions & Masterlists'!$F$16>1),R1724*'C. Dimensions & Masterlists'!$F$16/$E1773,IF(AND($E1773>0,$E1773-Q$1769>0),IF($E1773-Q$1769>1,R1724/($E1773-Q$1769),R1724),0))","v":3.5950725854893888E-2},{"$f":"IF(AND($E1773>0,'C. Dimensions & Masterlists'!$F$16>1),S1724*'C. Dimensions & Masterlists'!$F$16/$E1773,IF(AND($E1773>0,$E1773-R$1769>0),IF($E1773-R$1769>1,S1724/($E1773-R$1769),S1724),0))","v":3.5950725854893888E-2},{"$f":"SUM(G1773:S1773)","v":0.10785217756468166}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C1774,$C$14:$O$47,12,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1774>0,'C. Dimensions & Masterlists'!$F$16>1),P1725*'C. Dimensions & Masterlists'!$F$16/$E1774,IF(AND($E1774>0,$E1774-P$1769>0),IF($E1774-P$1769>1,P1725/($E1774-P$1769),P1725),0))","v":0},{"$f":"IF(AND($E1774>0,'C. Dimensions & Masterlists'!$F$16>1),Q1725*'C. Dimensions & Masterlists'!$F$16/$E1774,IF(AND($E1774>0,$E1774-P$1769>0),IF($E1774-P$1769>1,Q1725/($E1774-P$1769),Q1725),0))","v":0.97841786188722513},{"$f":"IF(AND($E1774>0,'C. Dimensions & Masterlists'!$F$16>1),R1725*'C. Dimensions & Masterlists'!$F$16/$E1774,IF(AND($E1774>0,$E1774-Q$1769>0),IF($E1774-Q$1769>1,R1725/($E1774-Q$1769),R1725),0))","v":0},{"$f":"IF(AND($E1774>0,'C. Dimensions & Masterlists'!$F$16>1),S1725*'C. Dimensions & Masterlists'!$F$16/$E1774,IF(AND($E1774>0,$E1774-R$1769>0),IF($E1774-R$1769>1,S1725/($E1774-R$1769),S1725),0))","v":0},0.97841786188722513]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1775>0,'C. Dimensions & Masterlists'!$F$16>1),P1726*'C. Dimensions & Masterlists'!$F$16/$E1775,IF(AND($E1775>0,$E1775-P$1769>0),IF($E1775-P$1769>1,P1726/($E1775-P$1769),P1726),0))","v":0},{"$f":"IF(AND($E1775>0,'C. Dimensions & Masterlists'!$F$16>1),Q1726*'C. Dimensions & Masterlists'!$F$16/$E1775,IF(AND($E1775>0,$E1775-P$1769>0),IF($E1775-P$1769>1,Q1726/($E1775-P$1769),Q1726),0))","v":5.3287583552193853E-2},{"$f":"IF(AND($E1775>0,'C. Dimensions & Masterlists'!$F$16>1),R1726*'C. Dimensions & Masterlists'!$F$16/$E1775,IF(AND($E1775>0,$E1775-Q$1769>0),IF($E1775-Q$1769>1,R1726/($E1775-Q$1769),R1726),0))","v":4.4631432817265025E-2},{"$f":"IF(AND($E1775>0,'C. Dimensions & Masterlists'!$F$16>1),S1726*'C. Dimensions & Masterlists'!$F$16/$E1775,IF(AND($E1775>0,$E1775-R$1769>0),IF($E1775-R$1769>1,S1726/($E1775-R$1769),S1726),0))","v":4.4631432817265032E-2},0.14255044918672391]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1776>0,'C. Dimensions & Masterlists'!$F$16>1),P1727*'C. Dimensions & Masterlists'!$F$16/$E1776,IF(AND($E1776>0,$E1776-P$1769>0),IF($E1776-P$1769>1,P1727/($E1776-P$1769),P1727),0))","v":0},{"$f":"IF(AND($E1776>0,'C. Dimensions & Masterlists'!$F$16>1),Q1727*'C. Dimensions & Masterlists'!$F$16/$E1776,IF(AND($E1776>0,$E1776-P$1769>0),IF($E1776-P$1769>1,Q1727/($E1776-P$1769),Q1727),0))","v":9.9771878819255533E-2},{"$f":"IF(AND($E1776>0,'C. Dimensions & Masterlists'!$F$16>1),R1727*'C. Dimensions & Masterlists'!$F$16/$E1776,IF(AND($E1776>0,$E1776-Q$1769>0),IF($E1776-Q$1769>1,R1727/($E1776-Q$1769),R1727),0))","v":9.5417842410674858E-2},{"$f":"IF(AND($E1776>0,'C. Dimensions & Masterlists'!$F$16>1),S1727*'C. Dimensions & Masterlists'!$F$16/$E1776,IF(AND($E1776>0,$E1776-R$1769>0),IF($E1776-R$1769>1,S1727/($E1776-R$1769),S1727),0))","v":9.5417842410674858E-2},0.29060756364060525]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1777>0,'C. Dimensions & Masterlists'!$F$16>1),P1728*'C. Dimensions & Masterlists'!$F$16/$E1777,IF(AND($E1777>0,$E1777-P$1769>0),IF($E1777-P$1769>1,P1728/($E1777-P$1769),P1728),0))","v":0},{"$f":"IF(AND($E1777>0,'C. Dimensions & Masterlists'!$F$16>1),Q1728*'C. Dimensions & Masterlists'!$F$16/$E1777,IF(AND($E1777>0,$E1777-P$1769>0),IF($E1777-P$1769>1,Q1728/($E1777-P$1769),Q1728),0))","v":0.10440766556337254},{"$f":"IF(AND($E1777>0,'C. Dimensions & Masterlists'!$F$16>1),R1728*'C. Dimensions & Masterlists'!$F$16/$E1777,IF(AND($E1777>0,$E1777-Q$1769>0),IF($E1777-Q$1769>1,R1728/($E1777-Q$1769),R1728),0))","v":0.10391028985755479},{"$f":"IF(AND($E1777>0,'C. Dimensions & Masterlists'!$F$16>1),S1728*'C. Dimensions & Masterlists'!$F$16/$E1777,IF(AND($E1777>0,$E1777-R$1769>0),IF($E1777-R$1769>1,S1728/($E1777-R$1769),S1728),0))","v":0.10391028985755479},0.31222824527848214]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1778>0,'C. Dimensions & Masterlists'!$F$16>1),P1729*'C. Dimensions & Masterlists'!$F$16/$E1778,IF(AND($E1778>0,$E1778-P$1769>0),IF($E1778-P$1769>1,P1729/($E1778-P$1769),P1729),0))","v":0},{"$f":"IF(AND($E1778>0,'C. Dimensions & Masterlists'!$F$16>1),Q1729*'C. Dimensions & Masterlists'!$F$16/$E1778,IF(AND($E1778>0,$E1778-P$1769>0),IF($E1778-P$1769>1,Q1729/($E1778-P$1769),Q1729),0))","v":0.10454493392990383},{"$f":"IF(AND($E1778>0,'C. Dimensions & Masterlists'!$F$16>1),R1729*'C. Dimensions & Masterlists'!$F$16/$E1778,IF(AND($E1778>0,$E1778-Q$1769>0),IF($E1778-Q$1769>1,R1729/($E1778-Q$1769),R1729),0))","v":0.10415896688938663},{"$f":"IF(AND($E1778>0,'C. Dimensions & Masterlists'!$F$16>1),S1729*'C. Dimensions & Masterlists'!$F$16/$E1778,IF(AND($E1778>0,$E1778-R$1769>0),IF($E1778-R$1769>1,S1729/($E1778-R$1769),S1729),0))","v":0.10415896688938664},0.31286286770867711]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1779>0,'C. Dimensions & Masterlists'!$F$16>1),P1730*'C. Dimensions & Masterlists'!$F$16/$E1779,IF(AND($E1779>0,$E1779-P$1769>0),IF($E1779-P$1769>1,P1730/($E1779-P$1769),P1730),0))","v":0},{"$f":"IF(AND($E1779>0,'C. Dimensions & Masterlists'!$F$16>1),Q1730*'C. Dimensions & Masterlists'!$F$16/$E1779,IF(AND($E1779>0,$E1779-P$1769>0),IF($E1779-P$1769>1,Q1730/($E1779-P$1769),Q1730),0))","v":1.2582754049212861},{"$f":"IF(AND($E1779>0,'C. Dimensions & Masterlists'!$F$16>1),R1730*'C. Dimensions & Masterlists'!$F$16/$E1779,IF(AND($E1779>0,$E1779-Q$1769>0),IF($E1779-Q$1769>1,R1730/($E1779-Q$1769),R1730),0))","v":0},{"$f":"IF(AND($E1779>0,'C. Dimensions & Masterlists'!$F$16>1),S1730*'C. Dimensions & Masterlists'!$F$16/$E1779,IF(AND($E1779>0,$E1779-R$1769>0),IF($E1779-R$1769>1,S1730/($E1779-R$1769),S1730),0))","v":0},1.2582754049212861]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1780>0,'C. Dimensions & Masterlists'!$F$16>1),P1731*'C. Dimensions & Masterlists'!$F$16/$E1780,IF(AND($E1780>0,$E1780-P$1769>0),IF($E1780-P$1769>1,P1731/($E1780-P$1769),P1731),0))","v":0},{"$f":"IF(AND($E1780>0,'C. Dimensions & Masterlists'!$F$16>1),Q1731*'C. Dimensions & Masterlists'!$F$16/$E1780,IF(AND($E1780>0,$E1780-P$1769>0),IF($E1780-P$1769>1,Q1731/($E1780-P$1769),Q1731),0))","v":1.2582754049212861E-4},{"$f":"IF(AND($E1780>0,'C. Dimensions & Masterlists'!$F$16>1),R1731*'C. Dimensions & Masterlists'!$F$16/$E1780,IF(AND($E1780>0,$E1780-Q$1769>0),IF($E1780-Q$1769>1,R1731/($E1780-Q$1769),R1731),0))","v":1.2582754049212861E-4},{"$f":"IF(AND($E1780>0,'C. Dimensions & Masterlists'!$F$16>1),S1731*'C. Dimensions & Masterlists'!$F$16/$E1780,IF(AND($E1780>0,$E1780-R$1769>0),IF($E1780-R$1769>1,S1731/($E1780-R$1769),S1731),0))","v":1.2582754049212863E-4},3.7748262147638582E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1781>0,'C. Dimensions & Masterlists'!$F$16>1),P1732*'C. Dimensions & Masterlists'!$F$16/$E1781,IF(AND($E1781>0,$E1781-P$1769>0),IF($E1781-P$1769>1,P1732/($E1781-P$1769),P1732),0))","v":0},{"$f":"IF(AND($E1781>0,'C. Dimensions & Masterlists'!$F$16>1),Q1732*'C. Dimensions & Masterlists'!$F$16/$E1781,IF(AND($E1781>0,$E1781-P$1769>0),IF($E1781-P$1769>1,Q1732/($E1781-P$1769),Q1732),0))","v":1.2582754049212861},{"$f":"IF(AND($E1781>0,'C. Dimensions & Masterlists'!$F$16>1),R1732*'C. Dimensions & Masterlists'!$F$16/$E1781,IF(AND($E1781>0,$E1781-Q$1769>0),IF($E1781-Q$1769>1,R1732/($E1781-Q$1769),R1732),0))","v":0},{"$f":"IF(AND($E1781>0,'C. Dimensions & Masterlists'!$F$16>1),S1732*'C. Dimensions & Masterlists'!$F$16/$E1781,IF(AND($E1781>0,$E1781-R$1769>0),IF($E1781-R$1769>1,S1732/($E1781-R$1769),S1732),0))","v":0},1.2582754049212861]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1782>0,'C. Dimensions & Masterlists'!$F$16>1),P1733*'C. Dimensions & Masterlists'!$F$16/$E1782,IF(AND($E1782>0,$E1782-P$1769>0),IF($E1782-P$1769>1,P1733/($E1782-P$1769),P1733),0))","v":0},{"$f":"IF(AND($E1782>0,'C. Dimensions & Masterlists'!$F$16>1),Q1733*'C. Dimensions & Masterlists'!$F$16/$E1782,IF(AND($E1782>0,$E1782-P$1769>0),IF($E1782-P$1769>1,Q1733/($E1782-P$1769),Q1733),0))","v":0.1258275404921286},{"$f":"IF(AND($E1782>0,'C. Dimensions & Masterlists'!$F$16>1),R1733*'C. Dimensions & Masterlists'!$F$16/$E1782,IF(AND($E1782>0,$E1782-Q$1769>0),IF($E1782-Q$1769>1,R1733/($E1782-Q$1769),R1733),0))","v":0.12582754049212863},{"$f":"IF(AND($E1782>0,'C. Dimensions & Masterlists'!$F$16>1),S1733*'C. Dimensions & Masterlists'!$F$16/$E1782,IF(AND($E1782>0,$E1782-R$1769>0),IF($E1782-R$1769>1,S1733/($E1782-R$1769),S1733),0))","v":0.12582754049212863},0.37748262147638589]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1783>0,'C. Dimensions & Masterlists'!$F$16>1),P1734*'C. Dimensions & Masterlists'!$F$16/$E1783,IF(AND($E1783>0,$E1783-P$1769>0),IF($E1783-P$1769>1,P1734/($E1783-P$1769),P1734),0))","v":0},{"$f":"IF(AND($E1783>0,'C. Dimensions & Masterlists'!$F$16>1),Q1734*'C. Dimensions & Masterlists'!$F$16/$E1783,IF(AND($E1783>0,$E1783-P$1769>0),IF($E1783-P$1769>1,Q1734/($E1783-P$1769),Q1734),0))","v":0},{"$f":"IF(AND($E1783>0,'C. Dimensions & Masterlists'!$F$16>1),R1734*'C. Dimensions & Masterlists'!$F$16/$E1783,IF(AND($E1783>0,$E1783-Q$1769>0),IF($E1783-Q$1769>1,R1734/($E1783-Q$1769),R1734),0))","v":0},{"$f":"IF(AND($E1783>0,'C. Dimensions & Masterlists'!$F$16>1),S1734*'C. Dimensions & Masterlists'!$F$16/$E1783,IF(AND($E1783>0,$E1783-R$1769>0),IF($E1783-R$1769>1,S1734/($E1783-R$1769),S1734),0))","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1784>0,'C. Dimensions & Masterlists'!$F$16>1),P1735*'C. Dimensions & Masterlists'!$F$16/$E1784,IF(AND($E1784>0,$E1784-P$1769>0),IF($E1784-P$1769>1,P1735/($E1784-P$1769),P1735),0))","v":0},{"$f":"IF(AND($E1784>0,'C. Dimensions & Masterlists'!$F$16>1),Q1735*'C. Dimensions & Masterlists'!$F$16/$E1784,IF(AND($E1784>0,$E1784-P$1769>0),IF($E1784-P$1769>1,Q1735/($E1784-P$1769),Q1735),0))","v":0},{"$f":"IF(AND($E1784>0,'C. Dimensions & Masterlists'!$F$16>1),R1735*'C. Dimensions & Masterlists'!$F$16/$E1784,IF(AND($E1784>0,$E1784-Q$1769>0),IF($E1784-Q$1769>1,R1735/($E1784-Q$1769),R1735),0))","v":0},{"$f":"IF(AND($E1784>0,'C. Dimensions & Masterlists'!$F$16>1),S1735*'C. Dimensions & Masterlists'!$F$16/$E1784,IF(AND($E1784>0,$E1784-R$1769>0),IF($E1784-R$1769>1,S1735/($E1784-R$1769),S1735),0))","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1785>0,'C. Dimensions & Masterlists'!$F$16>1),P1736*'C. Dimensions & Masterlists'!$F$16/$E1785,IF(AND($E1785>0,$E1785-P$1769>0),IF($E1785-P$1769>1,P1736/($E1785-P$1769),P1736),0))","v":0},{"$f":"IF(AND($E1785>0,'C. Dimensions & Masterlists'!$F$16>1),Q1736*'C. Dimensions & Masterlists'!$F$16/$E1785,IF(AND($E1785>0,$E1785-P$1769>0),IF($E1785-P$1769>1,Q1736/($E1785-P$1769),Q1736),0))","v":0},{"$f":"IF(AND($E1785>0,'C. Dimensions & Masterlists'!$F$16>1),R1736*'C. Dimensions & Masterlists'!$F$16/$E1785,IF(AND($E1785>0,$E1785-Q$1769>0),IF($E1785-Q$1769>1,R1736/($E1785-Q$1769),R1736),0))","v":0},{"$f":"IF(AND($E1785>0,'C. Dimensions & Masterlists'!$F$16>1),S1736*'C. Dimensions & Masterlists'!$F$16/$E1785,IF(AND($E1785>0,$E1785-R$1769>0),IF($E1785-R$1769>1,S1736/($E1785-R$1769),S1736),0))","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1786>0,'C. Dimensions & Masterlists'!$F$16>1),P1737*'C. Dimensions & Masterlists'!$F$16/$E1786,IF(AND($E1786>0,$E1786-P$1769>0),IF($E1786-P$1769>1,P1737/($E1786-P$1769),P1737),0))","v":0},{"$f":"IF(AND($E1786>0,'C. Dimensions & Masterlists'!$F$16>1),Q1737*'C. Dimensions & Masterlists'!$F$16/$E1786,IF(AND($E1786>0,$E1786-P$1769>0),IF($E1786-P$1769>1,Q1737/($E1786-P$1769),Q1737),0))","v":0},{"$f":"IF(AND($E1786>0,'C. Dimensions & Masterlists'!$F$16>1),R1737*'C. Dimensions & Masterlists'!$F$16/$E1786,IF(AND($E1786>0,$E1786-Q$1769>0),IF($E1786-Q$1769>1,R1737/($E1786-Q$1769),R1737),0))","v":0},{"$f":"IF(AND($E1786>0,'C. Dimensions & Masterlists'!$F$16>1),S1737*'C. Dimensions & Masterlists'!$F$16/$E1786,IF(AND($E1786>0,$E1786-R$1769>0),IF($E1786-R$1769>1,S1737/($E1786-R$1769),S1737),0))","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1787>0,'C. Dimensions & Masterlists'!$F$16>1),P1738*'C. Dimensions & Masterlists'!$F$16/$E1787,IF(AND($E1787>0,$E1787-P$1769>0),IF($E1787-P$1769>1,P1738/($E1787-P$1769),P1738),0))","v":0},{"$f":"IF(AND($E1787>0,'C. Dimensions & Masterlists'!$F$16>1),Q1738*'C. Dimensions & Masterlists'!$F$16/$E1787,IF(AND($E1787>0,$E1787-P$1769>0),IF($E1787-P$1769>1,Q1738/($E1787-P$1769),Q1738),0))","v":0},{"$f":"IF(AND($E1787>0,'C. Dimensions & Masterlists'!$F$16>1),R1738*'C. Dimensions & Masterlists'!$F$16/$E1787,IF(AND($E1787>0,$E1787-Q$1769>0),IF($E1787-Q$1769>1,R1738/($E1787-Q$1769),R1738),0))","v":0},{"$f":"IF(AND($E1787>0,'C. Dimensions & Masterlists'!$F$16>1),S1738*'C. Dimensions & Masterlists'!$F$16/$E1787,IF(AND($E1787>0,$E1787-R$1769>0),IF($E1787-R$1769>1,S1738/($E1787-R$1769),S1738),0))","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1788>0,'C. Dimensions & Masterlists'!$F$16>1),P1739*'C. Dimensions & Masterlists'!$F$16/$E1788,IF(AND($E1788>0,$E1788-P$1769>0),IF($E1788-P$1769>1,P1739/($E1788-P$1769),P1739),0))","v":0},{"$f":"IF(AND($E1788>0,'C. Dimensions & Masterlists'!$F$16>1),Q1739*'C. Dimensions & Masterlists'!$F$16/$E1788,IF(AND($E1788>0,$E1788-P$1769>0),IF($E1788-P$1769>1,Q1739/($E1788-P$1769),Q1739),0))","v":0},{"$f":"IF(AND($E1788>0,'C. Dimensions & Masterlists'!$F$16>1),R1739*'C. Dimensions & Masterlists'!$F$16/$E1788,IF(AND($E1788>0,$E1788-Q$1769>0),IF($E1788-Q$1769>1,R1739/($E1788-Q$1769),R1739),0))","v":0},{"$f":"IF(AND($E1788>0,'C. Dimensions & Masterlists'!$F$16>1),S1739*'C. Dimensions & Masterlists'!$F$16/$E1788,IF(AND($E1788>0,$E1788-R$1769>0),IF($E1788-R$1769>1,S1739/($E1788-R$1769),S1739),0))","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1789>0,'C. Dimensions & Masterlists'!$F$16>1),P1740*'C. Dimensions & Masterlists'!$F$16/$E1789,IF(AND($E1789>0,$E1789-P$1769>0),IF($E1789-P$1769>1,P1740/($E1789-P$1769),P1740),0))","v":0},{"$f":"IF(AND($E1789>0,'C. Dimensions & Masterlists'!$F$16>1),Q1740*'C. Dimensions & Masterlists'!$F$16/$E1789,IF(AND($E1789>0,$E1789-P$1769>0),IF($E1789-P$1769>1,Q1740/($E1789-P$1769),Q1740),0))","v":0},{"$f":"IF(AND($E1789>0,'C. Dimensions & Masterlists'!$F$16>1),R1740*'C. Dimensions & Masterlists'!$F$16/$E1789,IF(AND($E1789>0,$E1789-Q$1769>0),IF($E1789-Q$1769>1,R1740/($E1789-Q$1769),R1740),0))","v":0},{"$f":"IF(AND($E1789>0,'C. Dimensions & Masterlists'!$F$16>1),S1740*'C. Dimensions & Masterlists'!$F$16/$E1789,IF(AND($E1789>0,$E1789-R$1769>0),IF($E1789-R$1769>1,S1740/($E1789-R$1769),S1740),0))","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1790>0,'C. Dimensions & Masterlists'!$F$16>1),P1741*'C. Dimensions & Masterlists'!$F$16/$E1790,IF(AND($E1790>0,$E1790-P$1769>0),IF($E1790-P$1769>1,P1741/($E1790-P$1769),P1741),0))","v":0},{"$f":"IF(AND($E1790>0,'C. Dimensions & Masterlists'!$F$16>1),Q1741*'C. Dimensions & Masterlists'!$F$16/$E1790,IF(AND($E1790>0,$E1790-P$1769>0),IF($E1790-P$1769>1,Q1741/($E1790-P$1769),Q1741),0))","v":0},{"$f":"IF(AND($E1790>0,'C. Dimensions & Masterlists'!$F$16>1),R1741*'C. Dimensions & Masterlists'!$F$16/$E1790,IF(AND($E1790>0,$E1790-Q$1769>0),IF($E1790-Q$1769>1,R1741/($E1790-Q$1769),R1741),0))","v":0},{"$f":"IF(AND($E1790>0,'C. Dimensions & Masterlists'!$F$16>1),S1741*'C. Dimensions & Masterlists'!$F$16/$E1790,IF(AND($E1790>0,$E1790-R$1769>0),IF($E1790-R$1769>1,S1741/($E1790-R$1769),S1741),0))","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1791>0,'C. Dimensions & Masterlists'!$F$16>1),P1742*'C. Dimensions & Masterlists'!$F$16/$E1791,IF(AND($E1791>0,$E1791-P$1769>0),IF($E1791-P$1769>1,P1742/($E1791-P$1769),P1742),0))","v":0},{"$f":"IF(AND($E1791>0,'C. Dimensions & Masterlists'!$F$16>1),Q1742*'C. Dimensions & Masterlists'!$F$16/$E1791,IF(AND($E1791>0,$E1791-P$1769>0),IF($E1791-P$1769>1,Q1742/($E1791-P$1769),Q1742),0))","v":0},{"$f":"IF(AND($E1791>0,'C. Dimensions & Masterlists'!$F$16>1),R1742*'C. Dimensions & Masterlists'!$F$16/$E1791,IF(AND($E1791>0,$E1791-Q$1769>0),IF($E1791-Q$1769>1,R1742/($E1791-Q$1769),R1742),0))","v":0},{"$f":"IF(AND($E1791>0,'C. Dimensions & Masterlists'!$F$16>1),S1742*'C. Dimensions & Masterlists'!$F$16/$E1791,IF(AND($E1791>0,$E1791-R$1769>0),IF($E1791-R$1769>1,S1742/($E1791-R$1769),S1742),0))","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",{"$f":"H33","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1792>0,'C. Dimensions & Masterlists'!$F$16>1),P1743*'C. Dimensions & Masterlists'!$F$16/$E1792,IF(AND($E1792>0,$E1792-P$1769>0),IF($E1792-P$1769>1,P1743/($E1792-P$1769),P1743),0))","v":0},{"$f":"IF(AND($E1792>0,'C. Dimensions & Masterlists'!$F$16>1),Q1743*'C. Dimensions & Masterlists'!$F$16/$E1792,IF(AND($E1792>0,$E1792-P$1769>0),IF($E1792-P$1769>1,Q1743/($E1792-P$1769),Q1743),0))","v":0},{"$f":"IF(AND($E1792>0,'C. Dimensions & Masterlists'!$F$16>1),R1743*'C. Dimensions & Masterlists'!$F$16/$E1792,IF(AND($E1792>0,$E1792-Q$1769>0),IF($E1792-Q$1769>1,R1743/($E1792-Q$1769),R1743),0))","v":0},{"$f":"IF(AND($E1792>0,'C. Dimensions & Masterlists'!$F$16>1),S1743*'C. Dimensions & Masterlists'!$F$16/$E1792,IF(AND($E1792>0,$E1792-R$1769>0),IF($E1792-R$1769>1,S1743/($E1792-R$1769),S1743),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1773:P1792)","v":0},{"$f":"SUM(Q1773:Q1792)","v":4.0188848274820375},{"$f":"SUM(R1773:R1792)","v":0.51002262586239588},{"$f":"SUM(S1773:S1792)","v":0.51002262586239588},{"$f":"SUM(T1773:T1792)","v":5.0389300792068292}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1795,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1795>0,'C. Dimensions & Masterlists'!$F$17>1),P1746*'C. Dimensions & Masterlists'!$F$17/$E1795,IF(AND($E1795>0,$E1795-P$1769>0),IF($E1795-P$1769>1,P1746/($E1795-P$1769),P1746),0))","v":0},{"$f":"IF(AND($E1795>0,'C. Dimensions & Masterlists'!$F$17>1),Q1746*'C. Dimensions & Masterlists'!$F$17/$E1795,IF(AND($E1795>0,$E1795-P$1769>0),IF($E1795-P$1769>1,Q1746/($E1795-P$1769),Q1746),0))","v":4.6551630579876636E-2},{"$f":"IF(AND($E1795>0,'C. Dimensions & Masterlists'!$F$17>1),R1746*'C. Dimensions & Masterlists'!$F$17/$E1795,IF(AND($E1795>0,$E1795-Q$1769>0),IF($E1795-Q$1769>1,R1746/($E1795-Q$1769),R1746),0))","v":4.6504542409531176E-2},{"$f":"IF(AND($E1795>0,'C. Dimensions & Masterlists'!$F$17>1),S1746*'C. Dimensions & Masterlists'!$F$17/$E1795,IF(AND($E1795>0,$E1795-R$1769>0),IF($E1795-R$1769>1,S1746/($E1795-R$1769),S1746),0))","v":4.6504542409531176E-2},{"$f":"SUM(G1795:S1795)","v":0.13956071539893899}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1796>0,'C. Dimensions & Masterlists'!$F$17>1),P1747*'C. Dimensions & Masterlists'!$F$17/$E1796,IF(AND($E1796>0,$E1796-P$1769>0),IF($E1796-P$1769>1,P1747/($E1796-P$1769),P1747),0))","v":0},{"$f":"IF(AND($E1796>0,'C. Dimensions & Masterlists'!$F$17>1),Q1747*'C. Dimensions & Masterlists'!$F$17/$E1796,IF(AND($E1796>0,$E1796-P$1769>0),IF($E1796-P$1769>1,Q1747/($E1796-P$1769),Q1747),0))","v":5.0331016196851444E-2},{"$f":"IF(AND($E1796>0,'C. Dimensions & Masterlists'!$F$17>1),R1747*'C. Dimensions & Masterlists'!$F$17/$E1796,IF(AND($E1796>0,$E1796-Q$1769>0),IF($E1796-Q$1769>1,R1747/($E1796-Q$1769),R1747),0))","v":5.0331016196851437E-2},{"$f":"IF(AND($E1796>0,'C. Dimensions & Masterlists'!$F$17>1),S1747*'C. Dimensions & Masterlists'!$F$17/$E1796,IF(AND($E1796>0,$E1796-R$1769>0),IF($E1796-R$1769>1,S1747/($E1796-R$1769),S1747),0))","v":5.0331016196851437E-2},0.15099304859055432]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1797>0,'C. Dimensions & Masterlists'!$F$17>1),P1748*'C. Dimensions & Masterlists'!$F$17/$E1797,IF(AND($E1797>0,$E1797-P$1769>0),IF($E1797-P$1769>1,P1748/($E1797-P$1769),P1748),0))","v":0},{"$f":"IF(AND($E1797>0,'C. Dimensions & Masterlists'!$F$17>1),Q1748*'C. Dimensions & Masterlists'!$F$17/$E1797,IF(AND($E1797>0,$E1797-P$1769>0),IF($E1797-P$1769>1,Q1748/($E1797-P$1769),Q1748),0))","v":6.2913770246064302E-2},{"$f":"IF(AND($E1797>0,'C. Dimensions & Masterlists'!$F$17>1),R1748*'C. Dimensions & Masterlists'!$F$17/$E1797,IF(AND($E1797>0,$E1797-Q$1769>0),IF($E1797-Q$1769>1,R1748/($E1797-Q$1769),R1748),0))","v":6.2913770246064302E-2},{"$f":"IF(AND($E1797>0,'C. Dimensions & Masterlists'!$F$17>1),S1748*'C. Dimensions & Masterlists'!$F$17/$E1797,IF(AND($E1797>0,$E1797-R$1769>0),IF($E1797-R$1769>1,S1748/($E1797-R$1769),S1748),0))","v":6.2913770246064316E-2},0.18874131073819292]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1798>0,'C. Dimensions & Masterlists'!$F$17>1),P1749*'C. Dimensions & Masterlists'!$F$17/$E1798,IF(AND($E1798>0,$E1798-P$1769>0),IF($E1798-P$1769>1,P1749/($E1798-P$1769),P1749),0))","v":0},{"$f":"IF(AND($E1798>0,'C. Dimensions & Masterlists'!$F$17>1),Q1749*'C. Dimensions & Masterlists'!$F$17/$E1798,IF(AND($E1798>0,$E1798-P$1769>0),IF($E1798-P$1769>1,Q1749/($E1798-P$1769),Q1749),0))","v":3.3112510655823317E-2},{"$f":"IF(AND($E1798>0,'C. Dimensions & Masterlists'!$F$17>1),R1749*'C. Dimensions & Masterlists'!$F$17/$E1798,IF(AND($E1798>0,$E1798-Q$1769>0),IF($E1798-Q$1769>1,R1749/($E1798-Q$1769),R1749),0))","v":3.3112510655823324E-2},{"$f":"IF(AND($E1798>0,'C. Dimensions & Masterlists'!$F$17>1),S1749*'C. Dimensions & Masterlists'!$F$17/$E1798,IF(AND($E1798>0,$E1798-R$1769>0),IF($E1798-R$1769>1,S1749/($E1798-R$1769),S1749),0))","v":3.3112510655823324E-2},9.9337531967469972E-2]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1799>0,'C. Dimensions & Masterlists'!$F$17>1),P1750*'C. Dimensions & Masterlists'!$F$17/$E1799,IF(AND($E1799>0,$E1799-P$1769>0),IF($E1799-P$1769>1,P1750/($E1799-P$1769),P1750),0))","v":0},{"$f":"IF(AND($E1799>0,'C. Dimensions & Masterlists'!$F$17>1),Q1750*'C. Dimensions & Masterlists'!$F$17/$E1799,IF(AND($E1799>0,$E1799-P$1769>0),IF($E1799-P$1769>1,Q1750/($E1799-P$1769),Q1750),0))","v":1.2582754049212861},{"$f":"IF(AND($E1799>0,'C. Dimensions & Masterlists'!$F$17>1),R1750*'C. Dimensions & Masterlists'!$F$17/$E1799,IF(AND($E1799>0,$E1799-Q$1769>0),IF($E1799-Q$1769>1,R1750/($E1799-Q$1769),R1750),0))","v":0},{"$f":"IF(AND($E1799>0,'C. Dimensions & Masterlists'!$F$17>1),S1750*'C. Dimensions & Masterlists'!$F$17/$E1799,IF(AND($E1799>0,$E1799-R$1769>0),IF($E1799-R$1769>1,S1750/($E1799-R$1769),S1750),0))","v":0},1.2582754049212861]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1800>0,'C. Dimensions & Masterlists'!$F$17>1),P1751*'C. Dimensions & Masterlists'!$F$17/$E1800,IF(AND($E1800>0,$E1800-P$1769>0),IF($E1800-P$1769>1,P1751/($E1800-P$1769),P1751),0))","v":0},{"$f":"IF(AND($E1800>0,'C. Dimensions & Masterlists'!$F$17>1),Q1751*'C. Dimensions & Masterlists'!$F$17/$E1800,IF(AND($E1800>0,$E1800-P$1769>0),IF($E1800-P$1769>1,Q1751/($E1800-P$1769),Q1751),0))","v":7.8642212807580381E-2},{"$f":"IF(AND($E1800>0,'C. Dimensions & Masterlists'!$F$17>1),R1751*'C. Dimensions & Masterlists'!$F$17/$E1800,IF(AND($E1800>0,$E1800-Q$1769>0),IF($E1800-Q$1769>1,R1751/($E1800-Q$1769),R1751),0))","v":7.8642212807580381E-2},{"$f":"IF(AND($E1800>0,'C. Dimensions & Masterlists'!$F$17>1),S1751*'C. Dimensions & Masterlists'!$F$17/$E1800,IF(AND($E1800>0,$E1800-R$1769>0),IF($E1800-R$1769>1,S1751/($E1800-R$1769),S1751),0))","v":7.8642212807580394E-2},0.23592663842274114]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1801>0,'C. Dimensions & Masterlists'!$F$17>1),P1752*'C. Dimensions & Masterlists'!$F$17/$E1801,IF(AND($E1801>0,$E1801-P$1769>0),IF($E1801-P$1769>1,P1752/($E1801-P$1769),P1752),0))","v":0},{"$f":"IF(AND($E1801>0,'C. Dimensions & Masterlists'!$F$17>1),Q1752*'C. Dimensions & Masterlists'!$F$17/$E1801,IF(AND($E1801>0,$E1801-P$1769>0),IF($E1801-P$1769>1,Q1752/($E1801-P$1769),Q1752),0))","v":1.2582754049212861},{"$f":"IF(AND($E1801>0,'C. Dimensions & Masterlists'!$F$17>1),R1752*'C. Dimensions & Masterlists'!$F$17/$E1801,IF(AND($E1801>0,$E1801-Q$1769>0),IF($E1801-Q$1769>1,R1752/($E1801-Q$1769),R1752),0))","v":0},{"$f":"IF(AND($E1801>0,'C. Dimensions & Masterlists'!$F$17>1),S1752*'C. Dimensions & Masterlists'!$F$17/$E1801,IF(AND($E1801>0,$E1801-R$1769>0),IF($E1801-R$1769>1,S1752/($E1801-R$1769),S1752),0))","v":0},{"$f":"SUM(G1801:S1801)","v":1.2582754049212861}]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1802>0,'C. Dimensions & Masterlists'!$F$17>1),P1753*'C. Dimensions & Masterlists'!$F$17/$E1802,IF(AND($E1802>0,$E1802-P$1769>0),IF($E1802-P$1769>1,P1753/($E1802-P$1769),P1753),0))","v":0},{"$f":"IF(AND($E1802>0,'C. Dimensions & Masterlists'!$F$17>1),Q1753*'C. Dimensions & Masterlists'!$F$17/$E1802,IF(AND($E1802>0,$E1802-P$1769>0),IF($E1802-P$1769>1,Q1753/($E1802-P$1769),Q1753),0))","v":1.2582754049212861E-4},{"$f":"IF(AND($E1802>0,'C. Dimensions & Masterlists'!$F$17>1),R1753*'C. Dimensions & Masterlists'!$F$17/$E1802,IF(AND($E1802>0,$E1802-Q$1769>0),IF($E1802-Q$1769>1,R1753/($E1802-Q$1769),R1753),0))","v":1.2582754049212861E-4},{"$f":"IF(AND($E1802>0,'C. Dimensions & Masterlists'!$F$17>1),S1753*'C. Dimensions & Masterlists'!$F$17/$E1802,IF(AND($E1802>0,$E1802-R$1769>0),IF($E1802-R$1769>1,S1753/($E1802-R$1769),S1753),0))","v":1.2582754049212863E-4},{"$f":"SUM(G1802:S1802)","v":3.7748262147638582E-4}]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1803>0,'C. Dimensions & Masterlists'!$F$17>1),P1754*'C. Dimensions & Masterlists'!$F$17/$E1803,IF(AND($E1803>0,$E1803-P$1769>0),IF($E1803-P$1769>1,P1754/($E1803-P$1769),P1754),0))","v":0},{"$f":"IF(AND($E1803>0,'C. Dimensions & Masterlists'!$F$17>1),Q1754*'C. Dimensions & Masterlists'!$F$17/$E1803,IF(AND($E1803>0,$E1803-P$1769>0),IF($E1803-P$1769>1,Q1754/($E1803-P$1769),Q1754),0))","v":1.2582754049212861},{"$f":"IF(AND($E1803>0,'C. Dimensions & Masterlists'!$F$17>1),R1754*'C. Dimensions & Masterlists'!$F$17/$E1803,IF(AND($E1803>0,$E1803-Q$1769>0),IF($E1803-Q$1769>1,R1754/($E1803-Q$1769),R1754),0))","v":0},{"$f":"IF(AND($E1803>0,'C. Dimensions & Masterlists'!$F$17>1),S1754*'C. Dimensions & Masterlists'!$F$17/$E1803,IF(AND($E1803>0,$E1803-R$1769>0),IF($E1803-R$1769>1,S1754/($E1803-R$1769),S1754),0))","v":0},{"$f":"SUM(G1803:S1803)","v":1.2582754049212861}]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1804>0,'C. Dimensions & Masterlists'!$F$17>1),P1755*'C. Dimensions & Masterlists'!$F$17/$E1804,IF(AND($E1804>0,$E1804-P$1769>0),IF($E1804-P$1769>1,P1755/($E1804-P$1769),P1755),0))","v":0},{"$f":"IF(AND($E1804>0,'C. Dimensions & Masterlists'!$F$17>1),Q1755*'C. Dimensions & Masterlists'!$F$17/$E1804,IF(AND($E1804>0,$E1804-P$1769>0),IF($E1804-P$1769>1,Q1755/($E1804-P$1769),Q1755),0))","v":0.1258275404921286},{"$f":"IF(AND($E1804>0,'C. Dimensions & Masterlists'!$F$17>1),R1755*'C. Dimensions & Masterlists'!$F$17/$E1804,IF(AND($E1804>0,$E1804-Q$1769>0),IF($E1804-Q$1769>1,R1755/($E1804-Q$1769),R1755),0))","v":0.12582754049212863},{"$f":"IF(AND($E1804>0,'C. Dimensions & Masterlists'!$F$17>1),S1755*'C. Dimensions & Masterlists'!$F$17/$E1804,IF(AND($E1804>0,$E1804-R$1769>0),IF($E1804-R$1769>1,S1755/($E1804-R$1769),S1755),0))","v":0.12582754049212863},{"$f":"SUM(G1804:S1804)","v":0.37748262147638589}]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1805>0,'C. Dimensions & Masterlists'!$F$17>1),P1756*'C. Dimensions & Masterlists'!$F$17/$E1805,IF(AND($E1805>0,$E1805-P$1769>0),IF($E1805-P$1769>1,P1756/($E1805-P$1769),P1756),0))","v":0},{"$f":"IF(AND($E1805>0,'C. Dimensions & Masterlists'!$F$17>1),Q1756*'C. Dimensions & Masterlists'!$F$17/$E1805,IF(AND($E1805>0,$E1805-P$1769>0),IF($E1805-P$1769>1,Q1756/($E1805-P$1769),Q1756),0))","v":0},{"$f":"IF(AND($E1805>0,'C. Dimensions & Masterlists'!$F$17>1),R1756*'C. Dimensions & Masterlists'!$F$17/$E1805,IF(AND($E1805>0,$E1805-Q$1769>0),IF($E1805-Q$1769>1,R1756/($E1805-Q$1769),R1756),0))","v":0},{"$f":"IF(AND($E1805>0,'C. Dimensions & Masterlists'!$F$17>1),S1756*'C. Dimensions & Masterlists'!$F$17/$E1805,IF(AND($E1805>0,$E1805-R$1769>0),IF($E1805-R$1769>1,S1756/($E1805-R$1769),S1756),0))","v":0},{"$f":"SUM(G1805:S1805)","v":0}]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1806>0,'C. Dimensions & Masterlists'!$F$17>1),P1757*'C. Dimensions & Masterlists'!$F$17/$E1806,IF(AND($E1806>0,$E1806-P$1769>0),IF($E1806-P$1769>1,P1757/($E1806-P$1769),P1757),0))","v":0},{"$f":"IF(AND($E1806>0,'C. Dimensions & Masterlists'!$F$17>1),Q1757*'C. Dimensions & Masterlists'!$F$17/$E1806,IF(AND($E1806>0,$E1806-P$1769>0),IF($E1806-P$1769>1,Q1757/($E1806-P$1769),Q1757),0))","v":0.20971256748688102},{"$f":"IF(AND($E1806>0,'C. Dimensions & Masterlists'!$F$17>1),R1757*'C. Dimensions & Masterlists'!$F$17/$E1806,IF(AND($E1806>0,$E1806-Q$1769>0),IF($E1806-Q$1769>1,R1757/($E1806-Q$1769),R1757),0))","v":0.20971256748688102},{"$f":"IF(AND($E1806>0,'C. Dimensions & Masterlists'!$F$17>1),S1757*'C. Dimensions & Masterlists'!$F$17/$E1806,IF(AND($E1806>0,$E1806-R$1769>0),IF($E1806-R$1769>1,S1757/($E1806-R$1769),S1757),0))","v":0.20971256748688102},0.62913770246064304]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1807>0,'C. Dimensions & Masterlists'!$F$17>1),P1758*'C. Dimensions & Masterlists'!$F$17/$E1807,IF(AND($E1807>0,$E1807-P$1769>0),IF($E1807-P$1769>1,P1758/($E1807-P$1769),P1758),0))","v":0},{"$f":"IF(AND($E1807>0,'C. Dimensions & Masterlists'!$F$17>1),Q1758*'C. Dimensions & Masterlists'!$F$17/$E1807,IF(AND($E1807>0,$E1807-P$1769>0),IF($E1807-P$1769>1,Q1758/($E1807-P$1769),Q1758),0))","v":0},{"$f":"IF(AND($E1807>0,'C. Dimensions & Masterlists'!$F$17>1),R1758*'C. Dimensions & Masterlists'!$F$17/$E1807,IF(AND($E1807>0,$E1807-Q$1769>0),IF($E1807-Q$1769>1,R1758/($E1807-Q$1769),R1758),0))","v":0},{"$f":"IF(AND($E1807>0,'C. Dimensions & Masterlists'!$F$17>1),S1758*'C. Dimensions & Masterlists'!$F$17/$E1807,IF(AND($E1807>0,$E1807-R$1769>0),IF($E1807-R$1769>1,S1758/($E1807-R$1769),S1758),0))","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1808>0,'C. Dimensions & Masterlists'!$F$17>1),P1759*'C. Dimensions & Masterlists'!$F$17/$E1808,IF(AND($E1808>0,$E1808-P$1769>0),IF($E1808-P$1769>1,P1759/($E1808-P$1769),P1759),0))","v":0},{"$f":"IF(AND($E1808>0,'C. Dimensions & Masterlists'!$F$17>1),Q1759*'C. Dimensions & Masterlists'!$F$17/$E1808,IF(AND($E1808>0,$E1808-P$1769>0),IF($E1808-P$1769>1,Q1759/($E1808-P$1769),Q1759),0))","v":0},{"$f":"IF(AND($E1808>0,'C. Dimensions & Masterlists'!$F$17>1),R1759*'C. Dimensions & Masterlists'!$F$17/$E1808,IF(AND($E1808>0,$E1808-Q$1769>0),IF($E1808-Q$1769>1,R1759/($E1808-Q$1769),R1759),0))","v":0},{"$f":"IF(AND($E1808>0,'C. Dimensions & Masterlists'!$F$17>1),S1759*'C. Dimensions & Masterlists'!$F$17/$E1808,IF(AND($E1808>0,$E1808-R$1769>0),IF($E1808-R$1769>1,S1759/($E1808-R$1769),S1759),0))","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1809>0,'C. Dimensions & Masterlists'!$F$17>1),P1760*'C. Dimensions & Masterlists'!$F$17/$E1809,IF(AND($E1809>0,$E1809-P$1769>0),IF($E1809-P$1769>1,P1760/($E1809-P$1769),P1760),0))","v":0},{"$f":"IF(AND($E1809>0,'C. Dimensions & Masterlists'!$F$17>1),Q1760*'C. Dimensions & Masterlists'!$F$17/$E1809,IF(AND($E1809>0,$E1809-P$1769>0),IF($E1809-P$1769>1,Q1760/($E1809-P$1769),Q1760),0))","v":0},{"$f":"IF(AND($E1809>0,'C. Dimensions & Masterlists'!$F$17>1),R1760*'C. Dimensions & Masterlists'!$F$17/$E1809,IF(AND($E1809>0,$E1809-Q$1769>0),IF($E1809-Q$1769>1,R1760/($E1809-Q$1769),R1760),0))","v":0},{"$f":"IF(AND($E1809>0,'C. Dimensions & Masterlists'!$F$17>1),S1760*'C. Dimensions & Masterlists'!$F$17/$E1809,IF(AND($E1809>0,$E1809-R$1769>0),IF($E1809-R$1769>1,S1760/($E1809-R$1769),S1760),0))","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1810>0,'C. Dimensions & Masterlists'!$F$17>1),P1761*'C. Dimensions & Masterlists'!$F$17/$E1810,IF(AND($E1810>0,$E1810-P$1769>0),IF($E1810-P$1769>1,P1761/($E1810-P$1769),P1761),0))","v":0},{"$f":"IF(AND($E1810>0,'C. Dimensions & Masterlists'!$F$17>1),Q1761*'C. Dimensions & Masterlists'!$F$17/$E1810,IF(AND($E1810>0,$E1810-P$1769>0),IF($E1810-P$1769>1,Q1761/($E1810-P$1769),Q1761),0))","v":0},{"$f":"IF(AND($E1810>0,'C. Dimensions & Masterlists'!$F$17>1),R1761*'C. Dimensions & Masterlists'!$F$17/$E1810,IF(AND($E1810>0,$E1810-Q$1769>0),IF($E1810-Q$1769>1,R1761/($E1810-Q$1769),R1761),0))","v":0},{"$f":"IF(AND($E1810>0,'C. Dimensions & Masterlists'!$F$17>1),S1761*'C. Dimensions & Masterlists'!$F$17/$E1810,IF(AND($E1810>0,$E1810-R$1769>0),IF($E1810-R$1769>1,S1761/($E1810-R$1769),S1761),0))","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1811>0,'C. Dimensions & Masterlists'!$F$17>1),P1762*'C. Dimensions & Masterlists'!$F$17/$E1811,IF(AND($E1811>0,$E1811-P$1769>0),IF($E1811-P$1769>1,P1762/($E1811-P$1769),P1762),0))","v":0},{"$f":"IF(AND($E1811>0,'C. Dimensions & Masterlists'!$F$17>1),Q1762*'C. Dimensions & Masterlists'!$F$17/$E1811,IF(AND($E1811>0,$E1811-P$1769>0),IF($E1811-P$1769>1,Q1762/($E1811-P$1769),Q1762),0))","v":0},{"$f":"IF(AND($E1811>0,'C. Dimensions & Masterlists'!$F$17>1),R1762*'C. Dimensions & Masterlists'!$F$17/$E1811,IF(AND($E1811>0,$E1811-Q$1769>0),IF($E1811-Q$1769>1,R1762/($E1811-Q$1769),R1762),0))","v":0},{"$f":"IF(AND($E1811>0,'C. Dimensions & Masterlists'!$F$17>1),S1762*'C. Dimensions & Masterlists'!$F$17/$E1811,IF(AND($E1811>0,$E1811-R$1769>0),IF($E1811-R$1769>1,S1762/($E1811-R$1769),S1762),0))","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1812>0,'C. Dimensions & Masterlists'!$F$17>1),P1763*'C. Dimensions & Masterlists'!$F$17/$E1812,IF(AND($E1812>0,$E1812-P$1769>0),IF($E1812-P$1769>1,P1763/($E1812-P$1769),P1763),0))","v":0},{"$f":"IF(AND($E1812>0,'C. Dimensions & Masterlists'!$F$17>1),Q1763*'C. Dimensions & Masterlists'!$F$17/$E1812,IF(AND($E1812>0,$E1812-P$1769>0),IF($E1812-P$1769>1,Q1763/($E1812-P$1769),Q1763),0))","v":0},{"$f":"IF(AND($E1812>0,'C. Dimensions & Masterlists'!$F$17>1),R1763*'C. Dimensions & Masterlists'!$F$17/$E1812,IF(AND($E1812>0,$E1812-Q$1769>0),IF($E1812-Q$1769>1,R1763/($E1812-Q$1769),R1763),0))","v":0},{"$f":"IF(AND($E1812>0,'C. Dimensions & Masterlists'!$F$17>1),S1763*'C. Dimensions & Masterlists'!$F$17/$E1812,IF(AND($E1812>0,$E1812-R$1769>0),IF($E1812-R$1769>1,S1763/($E1812-R$1769),S1763),0))","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1813>0,'C. Dimensions & Masterlists'!$F$17>1),P1764*'C. Dimensions & Masterlists'!$F$17/$E1813,IF(AND($E1813>0,$E1813-P$1769>0),IF($E1813-P$1769>1,P1764/($E1813-P$1769),P1764),0))","v":0},{"$f":"IF(AND($E1813>0,'C. Dimensions & Masterlists'!$F$17>1),Q1764*'C. Dimensions & Masterlists'!$F$17/$E1813,IF(AND($E1813>0,$E1813-P$1769>0),IF($E1813-P$1769>1,Q1764/($E1813-P$1769),Q1764),0))","v":0},{"$f":"IF(AND($E1813>0,'C. Dimensions & Masterlists'!$F$17>1),R1764*'C. Dimensions & Masterlists'!$F$17/$E1813,IF(AND($E1813>0,$E1813-Q$1769>0),IF($E1813-Q$1769>1,R1764/($E1813-Q$1769),R1764),0))","v":0},{"$f":"IF(AND($E1813>0,'C. Dimensions & Masterlists'!$F$17>1),S1764*'C. Dimensions & Masterlists'!$F$17/$E1813,IF(AND($E1813>0,$E1813-R$1769>0),IF($E1813-R$1769>1,S1764/($E1813-R$1769),S1764),0))","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1814>0,'C. Dimensions & Masterlists'!$F$17>1),P1765*'C. Dimensions & Masterlists'!$F$17/$E1814,IF(AND($E1814>0,$E1814-P$1769>0),IF($E1814-P$1769>1,P1765/($E1814-P$1769),P1765),0))","v":0},{"$f":"IF(AND($E1814>0,'C. Dimensions & Masterlists'!$F$17>1),Q1765*'C. Dimensions & Masterlists'!$F$17/$E1814,IF(AND($E1814>0,$E1814-P$1769>0),IF($E1814-P$1769>1,Q1765/($E1814-P$1769),Q1765),0))","v":0},{"$f":"IF(AND($E1814>0,'C. Dimensions & Masterlists'!$F$17>1),R1765*'C. Dimensions & Masterlists'!$F$17/$E1814,IF(AND($E1814>0,$E1814-Q$1769>0),IF($E1814-Q$1769>1,R1765/($E1814-Q$1769),R1765),0))","v":0},{"$f":"IF(AND($E1814>0,'C. Dimensions & Masterlists'!$F$17>1),S1765*'C. Dimensions & Masterlists'!$F$17/$E1814,IF(AND($E1814>0,$E1814-R$1769>0),IF($E1814-R$1769>1,S1765/($E1814-R$1769),S1765),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1795:P1814)","v":0},{"$f":"SUM(Q1795:Q1814)","v":4.3820432907695563},{"$f":"SUM(R1795:R1814)","v":0.60716998783535236},{"$f":"SUM(S1795:S1814)","v":0.60716998783535236},{"$f":"SUM(T1795:T1814)","v":5.5963832664402595}]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(P1818,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1818,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1818,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1818,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1821,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P68","v":1.2582754049212861},{"$f":"P1821-Q1773","v":1.2223246790663922},{"$f":"Q1821-R1773","v":1.1863739532114983},{"$f":"R1821-S1773","v":1.1504232273566044},{"$f":"SUM(G1821:S1821)","v":4.8173972645557805}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((P69-(P325/P$268))<0,0,P69-(P325/P$268))","v":0.97841786188722513},{"$f":"IF((P1822-Q1774-(Q325/Q$268))<0,0,P1822-Q1774-(Q325/Q$268))","v":0},{"$f":"Q1822-R1774","v":0},0,0.97841786188722513]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((P70-(P326/P$268))<0,0,P70-(P326/P$268))","v":1.065751671043877},{"$f":"IF((P1823-Q1775-(Q326/Q$268))<0,0,P1823-Q1775-(Q326/Q$268))","v":0.84799722352803553},0.80336579071077052,0.75873435789350552,3.4758490431761886]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,1.1972625458310664,1.0495962665174234,0.95417842410674858,0.85876058169607372,4.0597978181513117]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,1.2528919867604704,1.1430131884331027,1.0391028985755479,0.93519260871799315,4.3702006824871145]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,1.2545392071588459,1.1457486357832529,1.0415896688938664,0.93743070200447975,4.3793082138404449]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P74","v":1.2582754049212861},0,0,0,1.2582754049212861]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,1.2582754049212861,1.258149577380794,1.258023749840302,1.2578979222998099,5.0323466544421924]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,1.2582754049212861,0,0,0,1.2582754049212861]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,1.2582754049212861,1.1324478644291576,1.006620323937029,0.88079278344490042,4.2781363767323732]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1821:P1840)","v":12.040240297287912},{"$f":"SUM(Q1821:Q1840)","v":7.7992774351381584},{"$f":"SUM(R1821:R1840)","v":7.2892548092757634},{"$f":"SUM(S1821:S1840)","v":6.7792321834133666},{"$f":"SUM(T1821:T1840)","v":33.908004725115205}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1843,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((P90-(P346/P$268))<0,0,P90-(P346/P$268))","v":1.2568940256566692},{"$f":"IF((P1843-Q1795-(Q346/Q$268))<0,0,P1843-Q1795-(Q346/Q$268))","v":1.2091181026478106},{"$f":"Q1843-R1795","v":1.1626135602382794},{"$f":"R1843-S1795","v":1.1161090178287483},{"$f":"SUM(G1843:S1843)","v":4.7447347063715073}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P91","v":1.2582754049212861},{"$f":"P1844-Q1796","v":1.2079443887244345},1.157613372527583,1.1072823563307315,4.7311155225040347]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,1.2582754049212861,1.1953616346752218,1.1324478644291576,1.0695340941830933,4.6556189982087588]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,1.2582754049212861,1.2251628942654629,1.1920503836096397,1.1589378729538162,4.8344265557502046]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,1.2582754049212861,0,0,0,1.2582754049212861]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,1.2582754049212861,1.1796331921137058,1.1009909793061254,1.0223487664985451,4.5612483428396624]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,1.2582754049212861,0,0,0,{"$f":"SUM(G1849:S1849)","v":1.2582754049212861}]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,1.2582754049212861,1.258149577380794,1.258023749840302,1.2578979222998099,{"$f":"SUM(G1850:S1850)","v":5.0323466544421924}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,1.2582754049212861,0,0,0,{"$f":"SUM(G1851:S1851)","v":1.2582754049212861}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,1.2582754049212861,1.1324478644291576,1.006620323937029,0.88079278344490042,{"$f":"SUM(G1852:S1852)","v":4.2781363767323732}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,1.2582754049212861,1.2582754049212861,1.2582754049212861,1.2582754049212861,{"$f":"SUM(G1853:S1853)","v":5.0331016196851444}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,1.2582754049212861,{"$f":"P1854-Q1806","v":1.0485628374344051},0.8388502699475241,0.62913770246064304,3.7748262147638583]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P102","v":0},0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1843:P1862)","v":15.097923479790811},{"$f":"SUM(Q1843:Q1862)","v":10.714655896592278},{"$f":"SUM(R1843:R1862)","v":10.107485908756924},{"$f":"SUM(S1843:S1862)","v":9.5003159209215742},{"$f":"SUM(T1843:T1862)","v":45.420381206061585}]
[]
[]
[null,"9.3.11",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1868","v":"Roll-Forward Capital Net Additions in Year 2018/2019"}]
[]
[null,null,"Y10",{"$f":"VLOOKUP(C1868,FYears,2,FALSE)","v":"2018/2019"}]
[]
[null,null,"Tax Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q1871,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1871,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1871,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1874,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q1971","v":1.2897322900443182},1.252882796043052,{"$f":"SUM(G1874:S1874)","v":2.5426150860873702}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,0,1.0516618018664208,0,1.0516618018664208]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,0,1.1252654260806705,1.0690021547766371,2.1942675808573076]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2418378895499309,1.1383513987541034,2.3801892883040345]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2842611572803231,1.1772393941736294,2.4615005514539527]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,0,1.285486652598629,1.1783627648820767,2.4638494174807057]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2897322900443182,0,1.2897322900443182]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2897322900443182,1.2896033168153138,2.5793356068596323]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2897322900443182,0,1.2897322900443182]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2897322900443182,1.1607590610398864,2.4504913510842048]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1874:Q1893)","v":0},{"$f":"SUM(R1874:R1893)","v":12.437174377597566},{"$f":"SUM(S1874:S1893)","v":8.2662008864846985},{"$f":"SUM(T1874:T1893)","v":20.703375264082261}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1896,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q1993","v":1.2885079976153362},1.2407854791851385,{"$f":"SUM(G1896:S1896)","v":2.5292934768004747}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2897322900443182,1.2381429984425454,2.5278752884868636]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2897322900443182,1.2252456755421024,2.5149779655864206]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2897322900443182,1.2557919666220994,2.5455242566664174]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2897322900443182,0,1.2897322900443182]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2897322900443182,1.2091240219165482,2.4988563119608664]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2897322900443182,0,{"$f":"SUM(G1902:S1902)","v":1.2897322900443182}]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2897322900443182,1.2896033168153138,{"$f":"SUM(G1903:S1903)","v":2.5793356068596323}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2897322900443182,0,{"$f":"SUM(G1904:S1904)","v":1.2897322900443182}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2897322900443182,1.1607590610398864,{"$f":"SUM(G1905:S1905)","v":2.4504913510842048}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2897322900443182,1.2897322900443182,{"$f":"SUM(G1906:S1906)","v":2.5794645800886364}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2897322900443182,1.0747769083702652,2.3645091984145834]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1896:Q1915)","v":0},{"$f":"SUM(R1896:R1915)","v":15.475563188102837},{"$f":"SUM(S1896:S1915)","v":10.983961717978218},{"$f":"SUM(T1896:T1915)","v":26.45952490608105}]
[]
[null,null,"Depreciation"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q1919+1","v":1},{"$f":"R1919+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q1920,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1920,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1920,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1923,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C1923,$C$14:$O$47,13,FALSE)","v":35},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1923>0,'C. Dimensions & Masterlists'!$F$16>1),Q1874*'C. Dimensions & Masterlists'!$F$16/$E1923,IF(AND($E1923>0,$E1923-Q$1919>0),IF($E1923-Q$1919>1,Q1874/($E1923-Q$1919),Q1874),0))","v":0},{"$f":"IF(AND($E1923>0,'C. Dimensions & Masterlists'!$F$16>1),R1874*'C. Dimensions & Masterlists'!$F$16/$E1923,IF(AND($E1923>0,$E1923-Q$1919>0),IF($E1923-Q$1919>1,R1874/($E1923-Q$1919),R1874),0))","v":3.6849494001266234E-2},{"$f":"IF(AND($E1923>0,'C. Dimensions & Masterlists'!$F$16>1),S1874*'C. Dimensions & Masterlists'!$F$16/$E1923,IF(AND($E1923>0,$E1923-R$1919>0),IF($E1923-R$1919>1,S1874/($E1923-R$1919),S1874),0))","v":3.6849494001266234E-2},{"$f":"SUM(G1923:S1923)","v":7.3698988002532467E-2}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C1924,$C$14:$O$47,13,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1924>0,'C. Dimensions & Masterlists'!$F$16>1),Q1875*'C. Dimensions & Masterlists'!$F$16/$E1924,IF(AND($E1924>0,$E1924-Q$1919>0),IF($E1924-Q$1919>1,Q1875/($E1924-Q$1919),Q1875),0))","v":0},{"$f":"IF(AND($E1924>0,'C. Dimensions & Masterlists'!$F$16>1),R1875*'C. Dimensions & Masterlists'!$F$16/$E1924,IF(AND($E1924>0,$E1924-Q$1919>0),IF($E1924-Q$1919>1,R1875/($E1924-Q$1919),R1875),0))","v":1.0516618018664208},{"$f":"IF(AND($E1924>0,'C. Dimensions & Masterlists'!$F$16>1),S1875*'C. Dimensions & Masterlists'!$F$16/$E1924,IF(AND($E1924>0,$E1924-R$1919>0),IF($E1924-R$1919>1,S1875/($E1924-R$1919),S1875),0))","v":0},1.0516618018664208]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1925>0,'C. Dimensions & Masterlists'!$F$16>1),Q1876*'C. Dimensions & Masterlists'!$F$16/$E1925,IF(AND($E1925>0,$E1925-Q$1919>0),IF($E1925-Q$1919>1,Q1876/($E1925-Q$1919),Q1876),0))","v":0},{"$f":"IF(AND($E1925>0,'C. Dimensions & Masterlists'!$F$16>1),R1876*'C. Dimensions & Masterlists'!$F$16/$E1925,IF(AND($E1925>0,$E1925-Q$1919>0),IF($E1925-Q$1919>1,R1876/($E1925-Q$1919),R1876),0))","v":5.6263271304033524E-2},{"$f":"IF(AND($E1925>0,'C. Dimensions & Masterlists'!$F$16>1),S1876*'C. Dimensions & Masterlists'!$F$16/$E1925,IF(AND($E1925>0,$E1925-R$1919>0),IF($E1925-R$1919>1,S1876/($E1925-R$1919),S1876),0))","v":5.6263271304033531E-2},0.11252654260806705]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1926>0,'C. Dimensions & Masterlists'!$F$16>1),Q1877*'C. Dimensions & Masterlists'!$F$16/$E1926,IF(AND($E1926>0,$E1926-Q$1919>0),IF($E1926-Q$1919>1,Q1877/($E1926-Q$1919),Q1877),0))","v":0},{"$f":"IF(AND($E1926>0,'C. Dimensions & Masterlists'!$F$16>1),R1877*'C. Dimensions & Masterlists'!$F$16/$E1926,IF(AND($E1926>0,$E1926-Q$1919>0),IF($E1926-Q$1919>1,R1877/($E1926-Q$1919),R1877),0))","v":0.10348649079582757},{"$f":"IF(AND($E1926>0,'C. Dimensions & Masterlists'!$F$16>1),S1877*'C. Dimensions & Masterlists'!$F$16/$E1926,IF(AND($E1926>0,$E1926-R$1919>0),IF($E1926-R$1919>1,S1877/($E1926-R$1919),S1877),0))","v":0.10348649079582758},0.20697298159165517]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1927>0,'C. Dimensions & Masterlists'!$F$16>1),Q1878*'C. Dimensions & Masterlists'!$F$16/$E1927,IF(AND($E1927>0,$E1927-Q$1919>0),IF($E1927-Q$1919>1,Q1878/($E1927-Q$1919),Q1878),0))","v":0},{"$f":"IF(AND($E1927>0,'C. Dimensions & Masterlists'!$F$16>1),R1878*'C. Dimensions & Masterlists'!$F$16/$E1927,IF(AND($E1927>0,$E1927-Q$1919>0),IF($E1927-Q$1919>1,R1878/($E1927-Q$1919),R1878),0))","v":0.10702176310669359},{"$f":"IF(AND($E1927>0,'C. Dimensions & Masterlists'!$F$16>1),S1878*'C. Dimensions & Masterlists'!$F$16/$E1927,IF(AND($E1927>0,$E1927-R$1919>0),IF($E1927-R$1919>1,S1878/($E1927-R$1919),S1878),0))","v":0.10702176310669359},0.21404352621338718]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1928>0,'C. Dimensions & Masterlists'!$F$16>1),Q1879*'C. Dimensions & Masterlists'!$F$16/$E1928,IF(AND($E1928>0,$E1928-Q$1919>0),IF($E1928-Q$1919>1,Q1879/($E1928-Q$1919),Q1879),0))","v":0},{"$f":"IF(AND($E1928>0,'C. Dimensions & Masterlists'!$F$16>1),R1879*'C. Dimensions & Masterlists'!$F$16/$E1928,IF(AND($E1928>0,$E1928-Q$1919>0),IF($E1928-Q$1919>1,R1879/($E1928-Q$1919),R1879),0))","v":0.10712388771655242},{"$f":"IF(AND($E1928>0,'C. Dimensions & Masterlists'!$F$16>1),S1879*'C. Dimensions & Masterlists'!$F$16/$E1928,IF(AND($E1928>0,$E1928-R$1919>0),IF($E1928-R$1919>1,S1879/($E1928-R$1919),S1879),0))","v":0.10712388771655243},0.21424777543310486]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1929>0,'C. Dimensions & Masterlists'!$F$16>1),Q1880*'C. Dimensions & Masterlists'!$F$16/$E1929,IF(AND($E1929>0,$E1929-Q$1919>0),IF($E1929-Q$1919>1,Q1880/($E1929-Q$1919),Q1880),0))","v":0},{"$f":"IF(AND($E1929>0,'C. Dimensions & Masterlists'!$F$16>1),R1880*'C. Dimensions & Masterlists'!$F$16/$E1929,IF(AND($E1929>0,$E1929-Q$1919>0),IF($E1929-Q$1919>1,R1880/($E1929-Q$1919),R1880),0))","v":1.2897322900443182},{"$f":"IF(AND($E1929>0,'C. Dimensions & Masterlists'!$F$16>1),S1880*'C. Dimensions & Masterlists'!$F$16/$E1929,IF(AND($E1929>0,$E1929-R$1919>0),IF($E1929-R$1919>1,S1880/($E1929-R$1919),S1880),0))","v":0},1.2897322900443182]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1930>0,'C. Dimensions & Masterlists'!$F$16>1),Q1881*'C. Dimensions & Masterlists'!$F$16/$E1930,IF(AND($E1930>0,$E1930-Q$1919>0),IF($E1930-Q$1919>1,Q1881/($E1930-Q$1919),Q1881),0))","v":0},{"$f":"IF(AND($E1930>0,'C. Dimensions & Masterlists'!$F$16>1),R1881*'C. Dimensions & Masterlists'!$F$16/$E1930,IF(AND($E1930>0,$E1930-Q$1919>0),IF($E1930-Q$1919>1,R1881/($E1930-Q$1919),R1881),0))","v":1.2897322900443182E-4},{"$f":"IF(AND($E1930>0,'C. Dimensions & Masterlists'!$F$16>1),S1881*'C. Dimensions & Masterlists'!$F$16/$E1930,IF(AND($E1930>0,$E1930-R$1919>0),IF($E1930-R$1919>1,S1881/($E1930-R$1919),S1881),0))","v":1.2897322900443182E-4},2.5794645800886364E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1931>0,'C. Dimensions & Masterlists'!$F$16>1),Q1882*'C. Dimensions & Masterlists'!$F$16/$E1931,IF(AND($E1931>0,$E1931-Q$1919>0),IF($E1931-Q$1919>1,Q1882/($E1931-Q$1919),Q1882),0))","v":0},{"$f":"IF(AND($E1931>0,'C. Dimensions & Masterlists'!$F$16>1),R1882*'C. Dimensions & Masterlists'!$F$16/$E1931,IF(AND($E1931>0,$E1931-Q$1919>0),IF($E1931-Q$1919>1,R1882/($E1931-Q$1919),R1882),0))","v":1.2897322900443182},{"$f":"IF(AND($E1931>0,'C. Dimensions & Masterlists'!$F$16>1),S1882*'C. Dimensions & Masterlists'!$F$16/$E1931,IF(AND($E1931>0,$E1931-R$1919>0),IF($E1931-R$1919>1,S1882/($E1931-R$1919),S1882),0))","v":0},1.2897322900443182]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1932>0,'C. Dimensions & Masterlists'!$F$16>1),Q1883*'C. Dimensions & Masterlists'!$F$16/$E1932,IF(AND($E1932>0,$E1932-Q$1919>0),IF($E1932-Q$1919>1,Q1883/($E1932-Q$1919),Q1883),0))","v":0},{"$f":"IF(AND($E1932>0,'C. Dimensions & Masterlists'!$F$16>1),R1883*'C. Dimensions & Masterlists'!$F$16/$E1932,IF(AND($E1932>0,$E1932-Q$1919>0),IF($E1932-Q$1919>1,R1883/($E1932-Q$1919),R1883),0))","v":0.12897322900443181},{"$f":"IF(AND($E1932>0,'C. Dimensions & Masterlists'!$F$16>1),S1883*'C. Dimensions & Masterlists'!$F$16/$E1932,IF(AND($E1932>0,$E1932-R$1919>0),IF($E1932-R$1919>1,S1883/($E1932-R$1919),S1883),0))","v":0.12897322900443181},0.25794645800886362]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1933>0,'C. Dimensions & Masterlists'!$F$16>1),Q1884*'C. Dimensions & Masterlists'!$F$16/$E1933,IF(AND($E1933>0,$E1933-Q$1919>0),IF($E1933-Q$1919>1,Q1884/($E1933-Q$1919),Q1884),0))","v":0},{"$f":"IF(AND($E1933>0,'C. Dimensions & Masterlists'!$F$16>1),R1884*'C. Dimensions & Masterlists'!$F$16/$E1933,IF(AND($E1933>0,$E1933-Q$1919>0),IF($E1933-Q$1919>1,R1884/($E1933-Q$1919),R1884),0))","v":0},{"$f":"IF(AND($E1933>0,'C. Dimensions & Masterlists'!$F$16>1),S1884*'C. Dimensions & Masterlists'!$F$16/$E1933,IF(AND($E1933>0,$E1933-R$1919>0),IF($E1933-R$1919>1,S1884/($E1933-R$1919),S1884),0))","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1934>0,'C. Dimensions & Masterlists'!$F$16>1),Q1885*'C. Dimensions & Masterlists'!$F$16/$E1934,IF(AND($E1934>0,$E1934-Q$1919>0),IF($E1934-Q$1919>1,Q1885/($E1934-Q$1919),Q1885),0))","v":0},{"$f":"IF(AND($E1934>0,'C. Dimensions & Masterlists'!$F$16>1),R1885*'C. Dimensions & Masterlists'!$F$16/$E1934,IF(AND($E1934>0,$E1934-Q$1919>0),IF($E1934-Q$1919>1,R1885/($E1934-Q$1919),R1885),0))","v":0},{"$f":"IF(AND($E1934>0,'C. Dimensions & Masterlists'!$F$16>1),S1885*'C. Dimensions & Masterlists'!$F$16/$E1934,IF(AND($E1934>0,$E1934-R$1919>0),IF($E1934-R$1919>1,S1885/($E1934-R$1919),S1885),0))","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1935>0,'C. Dimensions & Masterlists'!$F$16>1),Q1886*'C. Dimensions & Masterlists'!$F$16/$E1935,IF(AND($E1935>0,$E1935-Q$1919>0),IF($E1935-Q$1919>1,Q1886/($E1935-Q$1919),Q1886),0))","v":0},{"$f":"IF(AND($E1935>0,'C. Dimensions & Masterlists'!$F$16>1),R1886*'C. Dimensions & Masterlists'!$F$16/$E1935,IF(AND($E1935>0,$E1935-Q$1919>0),IF($E1935-Q$1919>1,R1886/($E1935-Q$1919),R1886),0))","v":0},{"$f":"IF(AND($E1935>0,'C. Dimensions & Masterlists'!$F$16>1),S1886*'C. Dimensions & Masterlists'!$F$16/$E1935,IF(AND($E1935>0,$E1935-R$1919>0),IF($E1935-R$1919>1,S1886/($E1935-R$1919),S1886),0))","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1936>0,'C. Dimensions & Masterlists'!$F$16>1),Q1887*'C. Dimensions & Masterlists'!$F$16/$E1936,IF(AND($E1936>0,$E1936-Q$1919>0),IF($E1936-Q$1919>1,Q1887/($E1936-Q$1919),Q1887),0))","v":0},{"$f":"IF(AND($E1936>0,'C. Dimensions & Masterlists'!$F$16>1),R1887*'C. Dimensions & Masterlists'!$F$16/$E1936,IF(AND($E1936>0,$E1936-Q$1919>0),IF($E1936-Q$1919>1,R1887/($E1936-Q$1919),R1887),0))","v":0},{"$f":"IF(AND($E1936>0,'C. Dimensions & Masterlists'!$F$16>1),S1887*'C. Dimensions & Masterlists'!$F$16/$E1936,IF(AND($E1936>0,$E1936-R$1919>0),IF($E1936-R$1919>1,S1887/($E1936-R$1919),S1887),0))","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1937>0,'C. Dimensions & Masterlists'!$F$16>1),Q1888*'C. Dimensions & Masterlists'!$F$16/$E1937,IF(AND($E1937>0,$E1937-Q$1919>0),IF($E1937-Q$1919>1,Q1888/($E1937-Q$1919),Q1888),0))","v":0},{"$f":"IF(AND($E1937>0,'C. Dimensions & Masterlists'!$F$16>1),R1888*'C. Dimensions & Masterlists'!$F$16/$E1937,IF(AND($E1937>0,$E1937-Q$1919>0),IF($E1937-Q$1919>1,R1888/($E1937-Q$1919),R1888),0))","v":0},{"$f":"IF(AND($E1937>0,'C. Dimensions & Masterlists'!$F$16>1),S1888*'C. Dimensions & Masterlists'!$F$16/$E1937,IF(AND($E1937>0,$E1937-R$1919>0),IF($E1937-R$1919>1,S1888/($E1937-R$1919),S1888),0))","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1938>0,'C. Dimensions & Masterlists'!$F$16>1),Q1889*'C. Dimensions & Masterlists'!$F$16/$E1938,IF(AND($E1938>0,$E1938-Q$1919>0),IF($E1938-Q$1919>1,Q1889/($E1938-Q$1919),Q1889),0))","v":0},{"$f":"IF(AND($E1938>0,'C. Dimensions & Masterlists'!$F$16>1),R1889*'C. Dimensions & Masterlists'!$F$16/$E1938,IF(AND($E1938>0,$E1938-Q$1919>0),IF($E1938-Q$1919>1,R1889/($E1938-Q$1919),R1889),0))","v":0},{"$f":"IF(AND($E1938>0,'C. Dimensions & Masterlists'!$F$16>1),S1889*'C. Dimensions & Masterlists'!$F$16/$E1938,IF(AND($E1938>0,$E1938-R$1919>0),IF($E1938-R$1919>1,S1889/($E1938-R$1919),S1889),0))","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1939>0,'C. Dimensions & Masterlists'!$F$16>1),Q1890*'C. Dimensions & Masterlists'!$F$16/$E1939,IF(AND($E1939>0,$E1939-Q$1919>0),IF($E1939-Q$1919>1,Q1890/($E1939-Q$1919),Q1890),0))","v":0},{"$f":"IF(AND($E1939>0,'C. Dimensions & Masterlists'!$F$16>1),R1890*'C. Dimensions & Masterlists'!$F$16/$E1939,IF(AND($E1939>0,$E1939-Q$1919>0),IF($E1939-Q$1919>1,R1890/($E1939-Q$1919),R1890),0))","v":0},{"$f":"IF(AND($E1939>0,'C. Dimensions & Masterlists'!$F$16>1),S1890*'C. Dimensions & Masterlists'!$F$16/$E1939,IF(AND($E1939>0,$E1939-R$1919>0),IF($E1939-R$1919>1,S1890/($E1939-R$1919),S1890),0))","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1940>0,'C. Dimensions & Masterlists'!$F$16>1),Q1891*'C. Dimensions & Masterlists'!$F$16/$E1940,IF(AND($E1940>0,$E1940-Q$1919>0),IF($E1940-Q$1919>1,Q1891/($E1940-Q$1919),Q1891),0))","v":0},{"$f":"IF(AND($E1940>0,'C. Dimensions & Masterlists'!$F$16>1),R1891*'C. Dimensions & Masterlists'!$F$16/$E1940,IF(AND($E1940>0,$E1940-Q$1919>0),IF($E1940-Q$1919>1,R1891/($E1940-Q$1919),R1891),0))","v":0},{"$f":"IF(AND($E1940>0,'C. Dimensions & Masterlists'!$F$16>1),S1891*'C. Dimensions & Masterlists'!$F$16/$E1940,IF(AND($E1940>0,$E1940-R$1919>0),IF($E1940-R$1919>1,S1891/($E1940-R$1919),S1891),0))","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1941>0,'C. Dimensions & Masterlists'!$F$16>1),Q1892*'C. Dimensions & Masterlists'!$F$16/$E1941,IF(AND($E1941>0,$E1941-Q$1919>0),IF($E1941-Q$1919>1,Q1892/($E1941-Q$1919),Q1892),0))","v":0},{"$f":"IF(AND($E1941>0,'C. Dimensions & Masterlists'!$F$16>1),R1892*'C. Dimensions & Masterlists'!$F$16/$E1941,IF(AND($E1941>0,$E1941-Q$1919>0),IF($E1941-Q$1919>1,R1892/($E1941-Q$1919),R1892),0))","v":0},{"$f":"IF(AND($E1941>0,'C. Dimensions & Masterlists'!$F$16>1),S1892*'C. Dimensions & Masterlists'!$F$16/$E1941,IF(AND($E1941>0,$E1941-R$1919>0),IF($E1941-R$1919>1,S1892/($E1941-R$1919),S1892),0))","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1942>0,'C. Dimensions & Masterlists'!$F$16>1),Q1893*'C. Dimensions & Masterlists'!$F$16/$E1942,IF(AND($E1942>0,$E1942-Q$1919>0),IF($E1942-Q$1919>1,Q1893/($E1942-Q$1919),Q1893),0))","v":0},{"$f":"IF(AND($E1942>0,'C. Dimensions & Masterlists'!$F$16>1),R1893*'C. Dimensions & Masterlists'!$F$16/$E1942,IF(AND($E1942>0,$E1942-Q$1919>0),IF($E1942-Q$1919>1,R1893/($E1942-Q$1919),R1893),0))","v":0},{"$f":"IF(AND($E1942>0,'C. Dimensions & Masterlists'!$F$16>1),S1893*'C. Dimensions & Masterlists'!$F$16/$E1942,IF(AND($E1942>0,$E1942-R$1919>0),IF($E1942-R$1919>1,S1893/($E1942-R$1919),S1893),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1923:Q1942)","v":0},{"$f":"SUM(R1923:R1942)","v":4.1709734911128669},{"$f":"SUM(S1923:S1942)","v":0.53984710915780965},{"$f":"SUM(T1923:T1942)","v":4.7108206002706758}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1945,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1945>0,'C. Dimensions & Masterlists'!$F$17>1),Q1896*'C. Dimensions & Masterlists'!$F$17/$E1945,IF(AND($E1945>0,$E1945-Q$1919>0),IF($E1945-Q$1919>1,Q1896/($E1945-Q$1919),Q1896),0))","v":0},{"$f":"IF(AND($E1945>0,'C. Dimensions & Masterlists'!$F$17>1),R1896*'C. Dimensions & Masterlists'!$F$17/$E1945,IF(AND($E1945>0,$E1945-Q$1919>0),IF($E1945-Q$1919>1,R1896/($E1945-Q$1919),R1896),0))","v":4.772251843019764E-2},{"$f":"IF(AND($E1945>0,'C. Dimensions & Masterlists'!$F$17>1),S1896*'C. Dimensions & Masterlists'!$F$17/$E1945,IF(AND($E1945>0,$E1945-R$1919>0),IF($E1945-R$1919>1,S1896/($E1945-R$1919),S1896),0))","v":4.7722518430197633E-2},{"$f":"SUM(G1945:S1945)","v":9.5445036860395266E-2}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1946>0,'C. Dimensions & Masterlists'!$F$17>1),Q1897*'C. Dimensions & Masterlists'!$F$17/$E1946,IF(AND($E1946>0,$E1946-Q$1919>0),IF($E1946-Q$1919>1,Q1897/($E1946-Q$1919),Q1897),0))","v":0},{"$f":"IF(AND($E1946>0,'C. Dimensions & Masterlists'!$F$17>1),R1897*'C. Dimensions & Masterlists'!$F$17/$E1946,IF(AND($E1946>0,$E1946-Q$1919>0),IF($E1946-Q$1919>1,R1897/($E1946-Q$1919),R1897),0))","v":5.1589291601772731E-2},{"$f":"IF(AND($E1946>0,'C. Dimensions & Masterlists'!$F$17>1),S1897*'C. Dimensions & Masterlists'!$F$17/$E1946,IF(AND($E1946>0,$E1946-R$1919>0),IF($E1946-R$1919>1,S1897/($E1946-R$1919),S1897),0))","v":5.1589291601772724E-2},0.10317858320354545]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1947>0,'C. Dimensions & Masterlists'!$F$17>1),Q1898*'C. Dimensions & Masterlists'!$F$17/$E1947,IF(AND($E1947>0,$E1947-Q$1919>0),IF($E1947-Q$1919>1,Q1898/($E1947-Q$1919),Q1898),0))","v":0},{"$f":"IF(AND($E1947>0,'C. Dimensions & Masterlists'!$F$17>1),R1898*'C. Dimensions & Masterlists'!$F$17/$E1947,IF(AND($E1947>0,$E1947-Q$1919>0),IF($E1947-Q$1919>1,R1898/($E1947-Q$1919),R1898),0))","v":6.4486614502215905E-2},{"$f":"IF(AND($E1947>0,'C. Dimensions & Masterlists'!$F$17>1),S1898*'C. Dimensions & Masterlists'!$F$17/$E1947,IF(AND($E1947>0,$E1947-R$1919>0),IF($E1947-R$1919>1,S1898/($E1947-R$1919),S1898),0))","v":6.4486614502215919E-2},0.12897322900443181]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1948>0,'C. Dimensions & Masterlists'!$F$17>1),Q1899*'C. Dimensions & Masterlists'!$F$17/$E1948,IF(AND($E1948>0,$E1948-Q$1919>0),IF($E1948-Q$1919>1,Q1899/($E1948-Q$1919),Q1899),0))","v":0},{"$f":"IF(AND($E1948>0,'C. Dimensions & Masterlists'!$F$17>1),R1899*'C. Dimensions & Masterlists'!$F$17/$E1948,IF(AND($E1948>0,$E1948-Q$1919>0),IF($E1948-Q$1919>1,R1899/($E1948-Q$1919),R1899),0))","v":3.39403234222189E-2},{"$f":"IF(AND($E1948>0,'C. Dimensions & Masterlists'!$F$17>1),S1899*'C. Dimensions & Masterlists'!$F$17/$E1948,IF(AND($E1948>0,$E1948-R$1919>0),IF($E1948-R$1919>1,S1899/($E1948-R$1919),S1899),0))","v":3.39403234222189E-2},6.78806468444378E-2]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1949>0,'C. Dimensions & Masterlists'!$F$17>1),Q1900*'C. Dimensions & Masterlists'!$F$17/$E1949,IF(AND($E1949>0,$E1949-Q$1919>0),IF($E1949-Q$1919>1,Q1900/($E1949-Q$1919),Q1900),0))","v":0},{"$f":"IF(AND($E1949>0,'C. Dimensions & Masterlists'!$F$17>1),R1900*'C. Dimensions & Masterlists'!$F$17/$E1949,IF(AND($E1949>0,$E1949-Q$1919>0),IF($E1949-Q$1919>1,R1900/($E1949-Q$1919),R1900),0))","v":1.2897322900443182},{"$f":"IF(AND($E1949>0,'C. Dimensions & Masterlists'!$F$17>1),S1900*'C. Dimensions & Masterlists'!$F$17/$E1949,IF(AND($E1949>0,$E1949-R$1919>0),IF($E1949-R$1919>1,S1900/($E1949-R$1919),S1900),0))","v":0},1.2897322900443182]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1950>0,'C. Dimensions & Masterlists'!$F$17>1),Q1901*'C. Dimensions & Masterlists'!$F$17/$E1950,IF(AND($E1950>0,$E1950-Q$1919>0),IF($E1950-Q$1919>1,Q1901/($E1950-Q$1919),Q1901),0))","v":0},{"$f":"IF(AND($E1950>0,'C. Dimensions & Masterlists'!$F$17>1),R1901*'C. Dimensions & Masterlists'!$F$17/$E1950,IF(AND($E1950>0,$E1950-Q$1919>0),IF($E1950-Q$1919>1,R1901/($E1950-Q$1919),R1901),0))","v":8.0608268127769889E-2},{"$f":"IF(AND($E1950>0,'C. Dimensions & Masterlists'!$F$17>1),S1901*'C. Dimensions & Masterlists'!$F$17/$E1950,IF(AND($E1950>0,$E1950-R$1919>0),IF($E1950-R$1919>1,S1901/($E1950-R$1919),S1901),0))","v":8.0608268127769875E-2},0.16121653625553978]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1951>0,'C. Dimensions & Masterlists'!$F$17>1),Q1902*'C. Dimensions & Masterlists'!$F$17/$E1951,IF(AND($E1951>0,$E1951-Q$1919>0),IF($E1951-Q$1919>1,Q1902/($E1951-Q$1919),Q1902),0))","v":0},{"$f":"IF(AND($E1951>0,'C. Dimensions & Masterlists'!$F$17>1),R1902*'C. Dimensions & Masterlists'!$F$17/$E1951,IF(AND($E1951>0,$E1951-Q$1919>0),IF($E1951-Q$1919>1,R1902/($E1951-Q$1919),R1902),0))","v":1.2897322900443182},{"$f":"IF(AND($E1951>0,'C. Dimensions & Masterlists'!$F$17>1),S1902*'C. Dimensions & Masterlists'!$F$17/$E1951,IF(AND($E1951>0,$E1951-R$1919>0),IF($E1951-R$1919>1,S1902/($E1951-R$1919),S1902),0))","v":0},{"$f":"SUM(G1951:S1951)","v":1.2897322900443182}]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1952>0,'C. Dimensions & Masterlists'!$F$17>1),Q1903*'C. Dimensions & Masterlists'!$F$17/$E1952,IF(AND($E1952>0,$E1952-Q$1919>0),IF($E1952-Q$1919>1,Q1903/($E1952-Q$1919),Q1903),0))","v":0},{"$f":"IF(AND($E1952>0,'C. Dimensions & Masterlists'!$F$17>1),R1903*'C. Dimensions & Masterlists'!$F$17/$E1952,IF(AND($E1952>0,$E1952-Q$1919>0),IF($E1952-Q$1919>1,R1903/($E1952-Q$1919),R1903),0))","v":1.2897322900443182E-4},{"$f":"IF(AND($E1952>0,'C. Dimensions & Masterlists'!$F$17>1),S1903*'C. Dimensions & Masterlists'!$F$17/$E1952,IF(AND($E1952>0,$E1952-R$1919>0),IF($E1952-R$1919>1,S1903/($E1952-R$1919),S1903),0))","v":1.2897322900443182E-4},{"$f":"SUM(G1952:S1952)","v":2.5794645800886364E-4}]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1953>0,'C. Dimensions & Masterlists'!$F$17>1),Q1904*'C. Dimensions & Masterlists'!$F$17/$E1953,IF(AND($E1953>0,$E1953-Q$1919>0),IF($E1953-Q$1919>1,Q1904/($E1953-Q$1919),Q1904),0))","v":0},{"$f":"IF(AND($E1953>0,'C. Dimensions & Masterlists'!$F$17>1),R1904*'C. Dimensions & Masterlists'!$F$17/$E1953,IF(AND($E1953>0,$E1953-Q$1919>0),IF($E1953-Q$1919>1,R1904/($E1953-Q$1919),R1904),0))","v":1.2897322900443182},{"$f":"IF(AND($E1953>0,'C. Dimensions & Masterlists'!$F$17>1),S1904*'C. Dimensions & Masterlists'!$F$17/$E1953,IF(AND($E1953>0,$E1953-R$1919>0),IF($E1953-R$1919>1,S1904/($E1953-R$1919),S1904),0))","v":0},{"$f":"SUM(G1953:S1953)","v":1.2897322900443182}]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1954>0,'C. Dimensions & Masterlists'!$F$17>1),Q1905*'C. Dimensions & Masterlists'!$F$17/$E1954,IF(AND($E1954>0,$E1954-Q$1919>0),IF($E1954-Q$1919>1,Q1905/($E1954-Q$1919),Q1905),0))","v":0},{"$f":"IF(AND($E1954>0,'C. Dimensions & Masterlists'!$F$17>1),R1905*'C. Dimensions & Masterlists'!$F$17/$E1954,IF(AND($E1954>0,$E1954-Q$1919>0),IF($E1954-Q$1919>1,R1905/($E1954-Q$1919),R1905),0))","v":0.12897322900443181},{"$f":"IF(AND($E1954>0,'C. Dimensions & Masterlists'!$F$17>1),S1905*'C. Dimensions & Masterlists'!$F$17/$E1954,IF(AND($E1954>0,$E1954-R$1919>0),IF($E1954-R$1919>1,S1905/($E1954-R$1919),S1905),0))","v":0.12897322900443181},{"$f":"SUM(G1954:S1954)","v":0.25794645800886362}]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1955>0,'C. Dimensions & Masterlists'!$F$17>1),Q1906*'C. Dimensions & Masterlists'!$F$17/$E1955,IF(AND($E1955>0,$E1955-Q$1919>0),IF($E1955-Q$1919>1,Q1906/($E1955-Q$1919),Q1906),0))","v":0},{"$f":"IF(AND($E1955>0,'C. Dimensions & Masterlists'!$F$17>1),R1906*'C. Dimensions & Masterlists'!$F$17/$E1955,IF(AND($E1955>0,$E1955-Q$1919>0),IF($E1955-Q$1919>1,R1906/($E1955-Q$1919),R1906),0))","v":0},{"$f":"IF(AND($E1955>0,'C. Dimensions & Masterlists'!$F$17>1),S1906*'C. Dimensions & Masterlists'!$F$17/$E1955,IF(AND($E1955>0,$E1955-R$1919>0),IF($E1955-R$1919>1,S1906/($E1955-R$1919),S1906),0))","v":0},{"$f":"SUM(G1955:S1955)","v":0}]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1956>0,'C. Dimensions & Masterlists'!$F$17>1),Q1907*'C. Dimensions & Masterlists'!$F$17/$E1956,IF(AND($E1956>0,$E1956-Q$1919>0),IF($E1956-Q$1919>1,Q1907/($E1956-Q$1919),Q1907),0))","v":0},{"$f":"IF(AND($E1956>0,'C. Dimensions & Masterlists'!$F$17>1),R1907*'C. Dimensions & Masterlists'!$F$17/$E1956,IF(AND($E1956>0,$E1956-Q$1919>0),IF($E1956-Q$1919>1,R1907/($E1956-Q$1919),R1907),0))","v":0.21495538167405304},{"$f":"IF(AND($E1956>0,'C. Dimensions & Masterlists'!$F$17>1),S1907*'C. Dimensions & Masterlists'!$F$17/$E1956,IF(AND($E1956>0,$E1956-R$1919>0),IF($E1956-R$1919>1,S1907/($E1956-R$1919),S1907),0))","v":0.21495538167405304},0.42991076334810607]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1957>0,'C. Dimensions & Masterlists'!$F$17>1),Q1908*'C. Dimensions & Masterlists'!$F$17/$E1957,IF(AND($E1957>0,$E1957-Q$1919>0),IF($E1957-Q$1919>1,Q1908/($E1957-Q$1919),Q1908),0))","v":0},{"$f":"IF(AND($E1957>0,'C. Dimensions & Masterlists'!$F$17>1),R1908*'C. Dimensions & Masterlists'!$F$17/$E1957,IF(AND($E1957>0,$E1957-Q$1919>0),IF($E1957-Q$1919>1,R1908/($E1957-Q$1919),R1908),0))","v":0},{"$f":"IF(AND($E1957>0,'C. Dimensions & Masterlists'!$F$17>1),S1908*'C. Dimensions & Masterlists'!$F$17/$E1957,IF(AND($E1957>0,$E1957-R$1919>0),IF($E1957-R$1919>1,S1908/($E1957-R$1919),S1908),0))","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1958>0,'C. Dimensions & Masterlists'!$F$17>1),Q1909*'C. Dimensions & Masterlists'!$F$17/$E1958,IF(AND($E1958>0,$E1958-Q$1919>0),IF($E1958-Q$1919>1,Q1909/($E1958-Q$1919),Q1909),0))","v":0},{"$f":"IF(AND($E1958>0,'C. Dimensions & Masterlists'!$F$17>1),R1909*'C. Dimensions & Masterlists'!$F$17/$E1958,IF(AND($E1958>0,$E1958-Q$1919>0),IF($E1958-Q$1919>1,R1909/($E1958-Q$1919),R1909),0))","v":0},{"$f":"IF(AND($E1958>0,'C. Dimensions & Masterlists'!$F$17>1),S1909*'C. Dimensions & Masterlists'!$F$17/$E1958,IF(AND($E1958>0,$E1958-R$1919>0),IF($E1958-R$1919>1,S1909/($E1958-R$1919),S1909),0))","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1959>0,'C. Dimensions & Masterlists'!$F$17>1),Q1910*'C. Dimensions & Masterlists'!$F$17/$E1959,IF(AND($E1959>0,$E1959-Q$1919>0),IF($E1959-Q$1919>1,Q1910/($E1959-Q$1919),Q1910),0))","v":0},{"$f":"IF(AND($E1959>0,'C. Dimensions & Masterlists'!$F$17>1),R1910*'C. Dimensions & Masterlists'!$F$17/$E1959,IF(AND($E1959>0,$E1959-Q$1919>0),IF($E1959-Q$1919>1,R1910/($E1959-Q$1919),R1910),0))","v":0},{"$f":"IF(AND($E1959>0,'C. Dimensions & Masterlists'!$F$17>1),S1910*'C. Dimensions & Masterlists'!$F$17/$E1959,IF(AND($E1959>0,$E1959-R$1919>0),IF($E1959-R$1919>1,S1910/($E1959-R$1919),S1910),0))","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1960>0,'C. Dimensions & Masterlists'!$F$17>1),Q1911*'C. Dimensions & Masterlists'!$F$17/$E1960,IF(AND($E1960>0,$E1960-Q$1919>0),IF($E1960-Q$1919>1,Q1911/($E1960-Q$1919),Q1911),0))","v":0},{"$f":"IF(AND($E1960>0,'C. Dimensions & Masterlists'!$F$17>1),R1911*'C. Dimensions & Masterlists'!$F$17/$E1960,IF(AND($E1960>0,$E1960-Q$1919>0),IF($E1960-Q$1919>1,R1911/($E1960-Q$1919),R1911),0))","v":0},{"$f":"IF(AND($E1960>0,'C. Dimensions & Masterlists'!$F$17>1),S1911*'C. Dimensions & Masterlists'!$F$17/$E1960,IF(AND($E1960>0,$E1960-R$1919>0),IF($E1960-R$1919>1,S1911/($E1960-R$1919),S1911),0))","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1961>0,'C. Dimensions & Masterlists'!$F$17>1),Q1912*'C. Dimensions & Masterlists'!$F$17/$E1961,IF(AND($E1961>0,$E1961-Q$1919>0),IF($E1961-Q$1919>1,Q1912/($E1961-Q$1919),Q1912),0))","v":0},{"$f":"IF(AND($E1961>0,'C. Dimensions & Masterlists'!$F$17>1),R1912*'C. Dimensions & Masterlists'!$F$17/$E1961,IF(AND($E1961>0,$E1961-Q$1919>0),IF($E1961-Q$1919>1,R1912/($E1961-Q$1919),R1912),0))","v":0},{"$f":"IF(AND($E1961>0,'C. Dimensions & Masterlists'!$F$17>1),S1912*'C. Dimensions & Masterlists'!$F$17/$E1961,IF(AND($E1961>0,$E1961-R$1919>0),IF($E1961-R$1919>1,S1912/($E1961-R$1919),S1912),0))","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1962>0,'C. Dimensions & Masterlists'!$F$17>1),Q1913*'C. Dimensions & Masterlists'!$F$17/$E1962,IF(AND($E1962>0,$E1962-Q$1919>0),IF($E1962-Q$1919>1,Q1913/($E1962-Q$1919),Q1913),0))","v":0},{"$f":"IF(AND($E1962>0,'C. Dimensions & Masterlists'!$F$17>1),R1913*'C. Dimensions & Masterlists'!$F$17/$E1962,IF(AND($E1962>0,$E1962-Q$1919>0),IF($E1962-Q$1919>1,R1913/($E1962-Q$1919),R1913),0))","v":0},{"$f":"IF(AND($E1962>0,'C. Dimensions & Masterlists'!$F$17>1),S1913*'C. Dimensions & Masterlists'!$F$17/$E1962,IF(AND($E1962>0,$E1962-R$1919>0),IF($E1962-R$1919>1,S1913/($E1962-R$1919),S1913),0))","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1963>0,'C. Dimensions & Masterlists'!$F$17>1),Q1914*'C. Dimensions & Masterlists'!$F$17/$E1963,IF(AND($E1963>0,$E1963-Q$1919>0),IF($E1963-Q$1919>1,Q1914/($E1963-Q$1919),Q1914),0))","v":0},{"$f":"IF(AND($E1963>0,'C. Dimensions & Masterlists'!$F$17>1),R1914*'C. Dimensions & Masterlists'!$F$17/$E1963,IF(AND($E1963>0,$E1963-Q$1919>0),IF($E1963-Q$1919>1,R1914/($E1963-Q$1919),R1914),0))","v":0},{"$f":"IF(AND($E1963>0,'C. Dimensions & Masterlists'!$F$17>1),S1914*'C. Dimensions & Masterlists'!$F$17/$E1963,IF(AND($E1963>0,$E1963-R$1919>0),IF($E1963-R$1919>1,S1914/($E1963-R$1919),S1914),0))","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1964>0,'C. Dimensions & Masterlists'!$F$17>1),Q1915*'C. Dimensions & Masterlists'!$F$17/$E1964,IF(AND($E1964>0,$E1964-Q$1919>0),IF($E1964-Q$1919>1,Q1915/($E1964-Q$1919),Q1915),0))","v":0},{"$f":"IF(AND($E1964>0,'C. Dimensions & Masterlists'!$F$17>1),R1915*'C. Dimensions & Masterlists'!$F$17/$E1964,IF(AND($E1964>0,$E1964-Q$1919>0),IF($E1964-Q$1919>1,R1915/($E1964-Q$1919),R1915),0))","v":0},{"$f":"IF(AND($E1964>0,'C. Dimensions & Masterlists'!$F$17>1),S1915*'C. Dimensions & Masterlists'!$F$17/$E1964,IF(AND($E1964>0,$E1964-R$1919>0),IF($E1964-R$1919>1,S1915/($E1964-R$1919),S1915),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1945:Q1964)","v":0},{"$f":"SUM(R1945:R1964)","v":4.4916014701246185},{"$f":"SUM(S1945:S1964)","v":0.62240459999166431},{"$f":"SUM(T1945:T1964)","v":5.1140060701162824}]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q1968,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1968,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1968,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1971,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q68","v":1.2897322900443182},{"$f":"Q1971-R1923","v":1.252882796043052},{"$f":"R1971-S1923","v":1.2160333020417857},{"$f":"S1971-T1923","v":1.1423343140392532}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((Q69-(Q325/Q$268))<0,0,Q69-(Q325/Q$268))","v":1.0516618018664208},{"$f":"Q1972-R1924","v":0},0,-1.0516618018664208]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((Q70-(Q326/Q$268))<0,0,Q70-(Q326/Q$268))","v":1.1252654260806705},1.0690021547766371,1.0127388834726034,0.90021234086453639]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,1.2418378895499309,1.1383513987541034,1.0348649079582759,0.82789192636662068]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,1.2842611572803231,1.1772393941736294,1.0702176310669358,0.85617410485354861]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,1.285486652598629,1.1783627648820767,1.0712388771655244,0.85699110173241944]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q74","v":1.2897322900443182},0,0,-1.2897322900443182]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,1.2897322900443182,1.2896033168153138,1.2894743435863094,1.2892163971283006]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,1.2897322900443182,0,0,-1.2897322900443182]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,1.2897322900443182,1.1607590610398864,1.0317858320354545,0.77383937402659086]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1971:Q1990)","v":12.437174377597566},{"$f":"SUM(R1971:R1990)","v":8.2662008864846985},{"$f":"SUM(S1971:S1990)","v":7.7263537773268887},{"$f":"SUM(T1971:T1990)","v":3.0155331770562128}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1993,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((Q90-(Q346/Q$268))<0,0,Q90-(Q346/Q$268))","v":1.2885079976153362},{"$f":"Q1993-R1945","v":1.2407854791851385},{"$f":"R1993-S1945","v":1.1930629607549408},{"$f":"S1993-T1945","v":1.0976179238945456}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q91","v":1.2897322900443182},{"$f":"Q1994-R1946","v":1.2381429984425454},1.1865537068407725,1.0833751236372271]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,1.2897322900443182,1.2252456755421024,1.1607590610398866,1.0317858320354547]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,1.2897322900443182,1.2557919666220994,1.2218516431998805,1.1539709963554428]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,1.2897322900443182,0,0,-1.2897322900443182]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,1.2897322900443182,1.2091240219165482,1.1285157537887784,0.96729921753323866]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,1.2897322900443182,0,0,-1.2897322900443182]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,1.2897322900443182,1.2896033168153138,1.2894743435863094,1.2892163971283006]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,1.2897322900443182,0,0,-1.2897322900443182]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,1.2897322900443182,1.1607590610398864,1.0317858320354545,0.77383937402659086]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,1.2897322900443182,1.2897322900443182,1.2897322900443182,1.2897322900443182]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,1.2897322900443182,1.0747769083702652,0.85982152669621215,0.42991076334810607]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q102","v":0},0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q2012-R1964","v":0},{"$f":"R2012-S1964","v":0},{"$f":"S2012-T1964","v":0}]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1993:Q2012)","v":15.475563188102837},{"$f":"SUM(R1993:R2012)","v":10.983961717978218},{"$f":"SUM(S1993:S2012)","v":10.361557117986553},{"$f":"SUM(T1993:T2012)","v":5.2475510478702692}]
[]
[]
[null,"9.3.12",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D2018","v":"Roll-Forward Capital Net Additions in Year 2019/2020"}]
[]
[null,null,"Y11",{"$f":"VLOOKUP(C2018,FYears,2,FALSE)","v":"2019/2020"}]
[]
[null,null,"Tax Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(R2021,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2021,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2024,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R2121","v":0},{"$f":"SUM(G2024:S2024)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2024:R2043)","v":0},{"$f":"SUM(S2024:S2043)","v":0},{"$f":"SUM(T2024:T2043)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2046,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R2143","v":0},{"$f":"SUM(G2046:S2046)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(G2052:S2052)","v":0}]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(G2053:S2053)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(G2054:S2054)","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(G2055:S2055)","v":0}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(G2056:S2056)","v":0}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2046:R2065)","v":0},{"$f":"SUM(S2046:S2065)","v":0},{"$f":"SUM(T2046:T2065)","v":0}]
[]
[null,null,"Depreciation"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R2069+1","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(R2070,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2070,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2073,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2073>0,'C. Dimensions & Masterlists'!$F$16>1),R2024*'C. Dimensions & Masterlists'!$F$16/$E2073,IF(AND($E2073>0,$E2073-R$2069>0),IF($E2073-R$2069>1,R2024/($E2073-R$2069),R2024),0))","v":0},{"$f":"IF(AND($E2073>0,'C. Dimensions & Masterlists'!$F$16>1),S2024*'C. Dimensions & Masterlists'!$F$16/$E2073,IF(AND($E2073>0,$E2073-R$2069>0),IF($E2073-R$2069>1,S2024/($E2073-R$2069),S2024),0))","v":0},{"$f":"SUM(G2073:S2073)","v":0}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2074>0,'C. Dimensions & Masterlists'!$F$16>1),R2025*'C. Dimensions & Masterlists'!$F$16/$E2074,IF(AND($E2074>0,$E2074-R$2069>0),IF($E2074-R$2069>1,R2025/($E2074-R$2069),R2025),0))","v":0},{"$f":"IF(AND($E2074>0,'C. Dimensions & Masterlists'!$F$16>1),S2025*'C. Dimensions & Masterlists'!$F$16/$E2074,IF(AND($E2074>0,$E2074-R$2069>0),IF($E2074-R$2069>1,S2025/($E2074-R$2069),S2025),0))","v":0},0]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2075>0,'C. Dimensions & Masterlists'!$F$16>1),R2026*'C. Dimensions & Masterlists'!$F$16/$E2075,IF(AND($E2075>0,$E2075-R$2069>0),IF($E2075-R$2069>1,R2026/($E2075-R$2069),R2026),0))","v":0},{"$f":"IF(AND($E2075>0,'C. Dimensions & Masterlists'!$F$16>1),S2026*'C. Dimensions & Masterlists'!$F$16/$E2075,IF(AND($E2075>0,$E2075-R$2069>0),IF($E2075-R$2069>1,S2026/($E2075-R$2069),S2026),0))","v":0},0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2076>0,'C. Dimensions & Masterlists'!$F$16>1),R2027*'C. Dimensions & Masterlists'!$F$16/$E2076,IF(AND($E2076>0,$E2076-R$2069>0),IF($E2076-R$2069>1,R2027/($E2076-R$2069),R2027),0))","v":0},{"$f":"IF(AND($E2076>0,'C. Dimensions & Masterlists'!$F$16>1),S2027*'C. Dimensions & Masterlists'!$F$16/$E2076,IF(AND($E2076>0,$E2076-R$2069>0),IF($E2076-R$2069>1,S2027/($E2076-R$2069),S2027),0))","v":0},0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2077>0,'C. Dimensions & Masterlists'!$F$16>1),R2028*'C. Dimensions & Masterlists'!$F$16/$E2077,IF(AND($E2077>0,$E2077-R$2069>0),IF($E2077-R$2069>1,R2028/($E2077-R$2069),R2028),0))","v":0},{"$f":"IF(AND($E2077>0,'C. Dimensions & Masterlists'!$F$16>1),S2028*'C. Dimensions & Masterlists'!$F$16/$E2077,IF(AND($E2077>0,$E2077-R$2069>0),IF($E2077-R$2069>1,S2028/($E2077-R$2069),S2028),0))","v":0},0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2078>0,'C. Dimensions & Masterlists'!$F$16>1),R2029*'C. Dimensions & Masterlists'!$F$16/$E2078,IF(AND($E2078>0,$E2078-R$2069>0),IF($E2078-R$2069>1,R2029/($E2078-R$2069),R2029),0))","v":0},{"$f":"IF(AND($E2078>0,'C. Dimensions & Masterlists'!$F$16>1),S2029*'C. Dimensions & Masterlists'!$F$16/$E2078,IF(AND($E2078>0,$E2078-R$2069>0),IF($E2078-R$2069>1,S2029/($E2078-R$2069),S2029),0))","v":0},0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2079>0,'C. Dimensions & Masterlists'!$F$16>1),R2030*'C. Dimensions & Masterlists'!$F$16/$E2079,IF(AND($E2079>0,$E2079-R$2069>0),IF($E2079-R$2069>1,R2030/($E2079-R$2069),R2030),0))","v":0},{"$f":"IF(AND($E2079>0,'C. Dimensions & Masterlists'!$F$16>1),S2030*'C. Dimensions & Masterlists'!$F$16/$E2079,IF(AND($E2079>0,$E2079-R$2069>0),IF($E2079-R$2069>1,S2030/($E2079-R$2069),S2030),0))","v":0},0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2080>0,'C. Dimensions & Masterlists'!$F$16>1),R2031*'C. Dimensions & Masterlists'!$F$16/$E2080,IF(AND($E2080>0,$E2080-R$2069>0),IF($E2080-R$2069>1,R2031/($E2080-R$2069),R2031),0))","v":0},{"$f":"IF(AND($E2080>0,'C. Dimensions & Masterlists'!$F$16>1),S2031*'C. Dimensions & Masterlists'!$F$16/$E2080,IF(AND($E2080>0,$E2080-R$2069>0),IF($E2080-R$2069>1,S2031/($E2080-R$2069),S2031),0))","v":0},0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2081>0,'C. Dimensions & Masterlists'!$F$16>1),R2032*'C. Dimensions & Masterlists'!$F$16/$E2081,IF(AND($E2081>0,$E2081-R$2069>0),IF($E2081-R$2069>1,R2032/($E2081-R$2069),R2032),0))","v":0},{"$f":"IF(AND($E2081>0,'C. Dimensions & Masterlists'!$F$16>1),S2032*'C. Dimensions & Masterlists'!$F$16/$E2081,IF(AND($E2081>0,$E2081-R$2069>0),IF($E2081-R$2069>1,S2032/($E2081-R$2069),S2032),0))","v":0},0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2082>0,'C. Dimensions & Masterlists'!$F$16>1),R2033*'C. Dimensions & Masterlists'!$F$16/$E2082,IF(AND($E2082>0,$E2082-R$2069>0),IF($E2082-R$2069>1,R2033/($E2082-R$2069),R2033),0))","v":0},{"$f":"IF(AND($E2082>0,'C. Dimensions & Masterlists'!$F$16>1),S2033*'C. Dimensions & Masterlists'!$F$16/$E2082,IF(AND($E2082>0,$E2082-R$2069>0),IF($E2082-R$2069>1,S2033/($E2082-R$2069),S2033),0))","v":0},0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2083>0,'C. Dimensions & Masterlists'!$F$16>1),R2034*'C. Dimensions & Masterlists'!$F$16/$E2083,IF(AND($E2083>0,$E2083-R$2069>0),IF($E2083-R$2069>1,R2034/($E2083-R$2069),R2034),0))","v":0},{"$f":"IF(AND($E2083>0,'C. Dimensions & Masterlists'!$F$16>1),S2034*'C. Dimensions & Masterlists'!$F$16/$E2083,IF(AND($E2083>0,$E2083-R$2069>0),IF($E2083-R$2069>1,S2034/($E2083-R$2069),S2034),0))","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2084>0,'C. Dimensions & Masterlists'!$F$16>1),R2035*'C. Dimensions & Masterlists'!$F$16/$E2084,IF(AND($E2084>0,$E2084-R$2069>0),IF($E2084-R$2069>1,R2035/($E2084-R$2069),R2035),0))","v":0},{"$f":"IF(AND($E2084>0,'C. Dimensions & Masterlists'!$F$16>1),S2035*'C. Dimensions & Masterlists'!$F$16/$E2084,IF(AND($E2084>0,$E2084-R$2069>0),IF($E2084-R$2069>1,S2035/($E2084-R$2069),S2035),0))","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2085>0,'C. Dimensions & Masterlists'!$F$16>1),R2036*'C. Dimensions & Masterlists'!$F$16/$E2085,IF(AND($E2085>0,$E2085-R$2069>0),IF($E2085-R$2069>1,R2036/($E2085-R$2069),R2036),0))","v":0},{"$f":"IF(AND($E2085>0,'C. Dimensions & Masterlists'!$F$16>1),S2036*'C. Dimensions & Masterlists'!$F$16/$E2085,IF(AND($E2085>0,$E2085-R$2069>0),IF($E2085-R$2069>1,S2036/($E2085-R$2069),S2036),0))","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2086>0,'C. Dimensions & Masterlists'!$F$16>1),R2037*'C. Dimensions & Masterlists'!$F$16/$E2086,IF(AND($E2086>0,$E2086-R$2069>0),IF($E2086-R$2069>1,R2037/($E2086-R$2069),R2037),0))","v":0},{"$f":"IF(AND($E2086>0,'C. Dimensions & Masterlists'!$F$16>1),S2037*'C. Dimensions & Masterlists'!$F$16/$E2086,IF(AND($E2086>0,$E2086-R$2069>0),IF($E2086-R$2069>1,S2037/($E2086-R$2069),S2037),0))","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2087>0,'C. Dimensions & Masterlists'!$F$16>1),R2038*'C. Dimensions & Masterlists'!$F$16/$E2087,IF(AND($E2087>0,$E2087-R$2069>0),IF($E2087-R$2069>1,R2038/($E2087-R$2069),R2038),0))","v":0},{"$f":"IF(AND($E2087>0,'C. Dimensions & Masterlists'!$F$16>1),S2038*'C. Dimensions & Masterlists'!$F$16/$E2087,IF(AND($E2087>0,$E2087-R$2069>0),IF($E2087-R$2069>1,S2038/($E2087-R$2069),S2038),0))","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2088>0,'C. Dimensions & Masterlists'!$F$16>1),R2039*'C. Dimensions & Masterlists'!$F$16/$E2088,IF(AND($E2088>0,$E2088-R$2069>0),IF($E2088-R$2069>1,R2039/($E2088-R$2069),R2039),0))","v":0},{"$f":"IF(AND($E2088>0,'C. Dimensions & Masterlists'!$F$16>1),S2039*'C. Dimensions & Masterlists'!$F$16/$E2088,IF(AND($E2088>0,$E2088-R$2069>0),IF($E2088-R$2069>1,S2039/($E2088-R$2069),S2039),0))","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2089>0,'C. Dimensions & Masterlists'!$F$16>1),R2040*'C. Dimensions & Masterlists'!$F$16/$E2089,IF(AND($E2089>0,$E2089-R$2069>0),IF($E2089-R$2069>1,R2040/($E2089-R$2069),R2040),0))","v":0},{"$f":"IF(AND($E2089>0,'C. Dimensions & Masterlists'!$F$16>1),S2040*'C. Dimensions & Masterlists'!$F$16/$E2089,IF(AND($E2089>0,$E2089-R$2069>0),IF($E2089-R$2069>1,S2040/($E2089-R$2069),S2040),0))","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2090>0,'C. Dimensions & Masterlists'!$F$16>1),R2041*'C. Dimensions & Masterlists'!$F$16/$E2090,IF(AND($E2090>0,$E2090-R$2069>0),IF($E2090-R$2069>1,R2041/($E2090-R$2069),R2041),0))","v":0},{"$f":"IF(AND($E2090>0,'C. Dimensions & Masterlists'!$F$16>1),S2041*'C. Dimensions & Masterlists'!$F$16/$E2090,IF(AND($E2090>0,$E2090-R$2069>0),IF($E2090-R$2069>1,S2041/($E2090-R$2069),S2041),0))","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2091>0,'C. Dimensions & Masterlists'!$F$16>1),R2042*'C. Dimensions & Masterlists'!$F$16/$E2091,IF(AND($E2091>0,$E2091-R$2069>0),IF($E2091-R$2069>1,R2042/($E2091-R$2069),R2042),0))","v":0},{"$f":"IF(AND($E2091>0,'C. Dimensions & Masterlists'!$F$16>1),S2042*'C. Dimensions & Masterlists'!$F$16/$E2091,IF(AND($E2091>0,$E2091-R$2069>0),IF($E2091-R$2069>1,S2042/($E2091-R$2069),S2042),0))","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2092>0,'C. Dimensions & Masterlists'!$F$16>1),R2043*'C. Dimensions & Masterlists'!$F$16/$E2092,IF(AND($E2092>0,$E2092-R$2069>0),IF($E2092-R$2069>1,R2043/($E2092-R$2069),R2043),0))","v":0},{"$f":"IF(AND($E2092>0,'C. Dimensions & Masterlists'!$F$16>1),S2043*'C. Dimensions & Masterlists'!$F$16/$E2092,IF(AND($E2092>0,$E2092-R$2069>0),IF($E2092-R$2069>1,S2043/($E2092-R$2069),S2043),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2073:R2092)","v":0},{"$f":"SUM(S2073:S2092)","v":0},{"$f":"SUM(T2073:T2092)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2095,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2095>0,'C. Dimensions & Masterlists'!$F$17>1),R2046*'C. Dimensions & Masterlists'!$F$17/$E2095,IF(AND($E2095>0,$E2095-R$2069>0),IF($E2095-R$2069>1,R2046/($E2095-R$2069),R2046),0))","v":0},{"$f":"IF(AND($E2095>0,'C. Dimensions & Masterlists'!$F$17>1),S2046*'C. Dimensions & Masterlists'!$F$17/$E2095,IF(AND($E2095>0,$E2095-R$2069>0),IF($E2095-R$2069>1,S2046/($E2095-R$2069),S2046),0))","v":0},{"$f":"SUM(G2095:S2095)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2096>0,'C. Dimensions & Masterlists'!$F$17>1),R2047*'C. Dimensions & Masterlists'!$F$17/$E2096,IF(AND($E2096>0,$E2096-R$2069>0),IF($E2096-R$2069>1,R2047/($E2096-R$2069),R2047),0))","v":0},{"$f":"IF(AND($E2096>0,'C. Dimensions & Masterlists'!$F$17>1),S2047*'C. Dimensions & Masterlists'!$F$17/$E2096,IF(AND($E2096>0,$E2096-R$2069>0),IF($E2096-R$2069>1,S2047/($E2096-R$2069),S2047),0))","v":0},0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2097>0,'C. Dimensions & Masterlists'!$F$17>1),R2048*'C. Dimensions & Masterlists'!$F$17/$E2097,IF(AND($E2097>0,$E2097-R$2069>0),IF($E2097-R$2069>1,R2048/($E2097-R$2069),R2048),0))","v":0},{"$f":"IF(AND($E2097>0,'C. Dimensions & Masterlists'!$F$17>1),S2048*'C. Dimensions & Masterlists'!$F$17/$E2097,IF(AND($E2097>0,$E2097-R$2069>0),IF($E2097-R$2069>1,S2048/($E2097-R$2069),S2048),0))","v":0},0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2098>0,'C. Dimensions & Masterlists'!$F$17>1),R2049*'C. Dimensions & Masterlists'!$F$17/$E2098,IF(AND($E2098>0,$E2098-R$2069>0),IF($E2098-R$2069>1,R2049/($E2098-R$2069),R2049),0))","v":0},{"$f":"IF(AND($E2098>0,'C. Dimensions & Masterlists'!$F$17>1),S2049*'C. Dimensions & Masterlists'!$F$17/$E2098,IF(AND($E2098>0,$E2098-R$2069>0),IF($E2098-R$2069>1,S2049/($E2098-R$2069),S2049),0))","v":0},0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2099>0,'C. Dimensions & Masterlists'!$F$17>1),R2050*'C. Dimensions & Masterlists'!$F$17/$E2099,IF(AND($E2099>0,$E2099-R$2069>0),IF($E2099-R$2069>1,R2050/($E2099-R$2069),R2050),0))","v":0},{"$f":"IF(AND($E2099>0,'C. Dimensions & Masterlists'!$F$17>1),S2050*'C. Dimensions & Masterlists'!$F$17/$E2099,IF(AND($E2099>0,$E2099-R$2069>0),IF($E2099-R$2069>1,S2050/($E2099-R$2069),S2050),0))","v":0},0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2100>0,'C. Dimensions & Masterlists'!$F$17>1),R2051*'C. Dimensions & Masterlists'!$F$17/$E2100,IF(AND($E2100>0,$E2100-R$2069>0),IF($E2100-R$2069>1,R2051/($E2100-R$2069),R2051),0))","v":0},{"$f":"IF(AND($E2100>0,'C. Dimensions & Masterlists'!$F$17>1),S2051*'C. Dimensions & Masterlists'!$F$17/$E2100,IF(AND($E2100>0,$E2100-R$2069>0),IF($E2100-R$2069>1,S2051/($E2100-R$2069),S2051),0))","v":0},0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2101>0,'C. Dimensions & Masterlists'!$F$17>1),R2052*'C. Dimensions & Masterlists'!$F$17/$E2101,IF(AND($E2101>0,$E2101-R$2069>0),IF($E2101-R$2069>1,R2052/($E2101-R$2069),R2052),0))","v":0},{"$f":"IF(AND($E2101>0,'C. Dimensions & Masterlists'!$F$17>1),S2052*'C. Dimensions & Masterlists'!$F$17/$E2101,IF(AND($E2101>0,$E2101-R$2069>0),IF($E2101-R$2069>1,S2052/($E2101-R$2069),S2052),0))","v":0},{"$f":"SUM(G2101:S2101)","v":0}]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2102>0,'C. Dimensions & Masterlists'!$F$17>1),R2053*'C. Dimensions & Masterlists'!$F$17/$E2102,IF(AND($E2102>0,$E2102-R$2069>0),IF($E2102-R$2069>1,R2053/($E2102-R$2069),R2053),0))","v":0},{"$f":"IF(AND($E2102>0,'C. Dimensions & Masterlists'!$F$17>1),S2053*'C. Dimensions & Masterlists'!$F$17/$E2102,IF(AND($E2102>0,$E2102-R$2069>0),IF($E2102-R$2069>1,S2053/($E2102-R$2069),S2053),0))","v":0},{"$f":"SUM(G2102:S2102)","v":0}]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2103>0,'C. Dimensions & Masterlists'!$F$17>1),R2054*'C. Dimensions & Masterlists'!$F$17/$E2103,IF(AND($E2103>0,$E2103-R$2069>0),IF($E2103-R$2069>1,R2054/($E2103-R$2069),R2054),0))","v":0},{"$f":"IF(AND($E2103>0,'C. Dimensions & Masterlists'!$F$17>1),S2054*'C. Dimensions & Masterlists'!$F$17/$E2103,IF(AND($E2103>0,$E2103-R$2069>0),IF($E2103-R$2069>1,S2054/($E2103-R$2069),S2054),0))","v":0},{"$f":"SUM(G2103:S2103)","v":0}]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2104>0,'C. Dimensions & Masterlists'!$F$17>1),R2055*'C. Dimensions & Masterlists'!$F$17/$E2104,IF(AND($E2104>0,$E2104-R$2069>0),IF($E2104-R$2069>1,R2055/($E2104-R$2069),R2055),0))","v":0},{"$f":"IF(AND($E2104>0,'C. Dimensions & Masterlists'!$F$17>1),S2055*'C. Dimensions & Masterlists'!$F$17/$E2104,IF(AND($E2104>0,$E2104-R$2069>0),IF($E2104-R$2069>1,S2055/($E2104-R$2069),S2055),0))","v":0},{"$f":"SUM(G2104:S2104)","v":0}]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2105>0,'C. Dimensions & Masterlists'!$F$17>1),R2056*'C. Dimensions & Masterlists'!$F$17/$E2105,IF(AND($E2105>0,$E2105-R$2069>0),IF($E2105-R$2069>1,R2056/($E2105-R$2069),R2056),0))","v":0},{"$f":"IF(AND($E2105>0,'C. Dimensions & Masterlists'!$F$17>1),S2056*'C. Dimensions & Masterlists'!$F$17/$E2105,IF(AND($E2105>0,$E2105-R$2069>0),IF($E2105-R$2069>1,S2056/($E2105-R$2069),S2056),0))","v":0},{"$f":"SUM(G2105:S2105)","v":0}]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2106>0,'C. Dimensions & Masterlists'!$F$17>1),R2057*'C. Dimensions & Masterlists'!$F$17/$E2106,IF(AND($E2106>0,$E2106-R$2069>0),IF($E2106-R$2069>1,R2057/($E2106-R$2069),R2057),0))","v":0},{"$f":"IF(AND($E2106>0,'C. Dimensions & Masterlists'!$F$17>1),S2057*'C. Dimensions & Masterlists'!$F$17/$E2106,IF(AND($E2106>0,$E2106-R$2069>0),IF($E2106-R$2069>1,S2057/($E2106-R$2069),S2057),0))","v":0},0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2107>0,'C. Dimensions & Masterlists'!$F$17>1),R2058*'C. Dimensions & Masterlists'!$F$17/$E2107,IF(AND($E2107>0,$E2107-R$2069>0),IF($E2107-R$2069>1,R2058/($E2107-R$2069),R2058),0))","v":0},{"$f":"IF(AND($E2107>0,'C. Dimensions & Masterlists'!$F$17>1),S2058*'C. Dimensions & Masterlists'!$F$17/$E2107,IF(AND($E2107>0,$E2107-R$2069>0),IF($E2107-R$2069>1,S2058/($E2107-R$2069),S2058),0))","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2108>0,'C. Dimensions & Masterlists'!$F$17>1),R2059*'C. Dimensions & Masterlists'!$F$17/$E2108,IF(AND($E2108>0,$E2108-R$2069>0),IF($E2108-R$2069>1,R2059/($E2108-R$2069),R2059),0))","v":0},{"$f":"IF(AND($E2108>0,'C. Dimensions & Masterlists'!$F$17>1),S2059*'C. Dimensions & Masterlists'!$F$17/$E2108,IF(AND($E2108>0,$E2108-R$2069>0),IF($E2108-R$2069>1,S2059/($E2108-R$2069),S2059),0))","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2109>0,'C. Dimensions & Masterlists'!$F$17>1),R2060*'C. Dimensions & Masterlists'!$F$17/$E2109,IF(AND($E2109>0,$E2109-R$2069>0),IF($E2109-R$2069>1,R2060/($E2109-R$2069),R2060),0))","v":0},{"$f":"IF(AND($E2109>0,'C. Dimensions & Masterlists'!$F$17>1),S2060*'C. Dimensions & Masterlists'!$F$17/$E2109,IF(AND($E2109>0,$E2109-R$2069>0),IF($E2109-R$2069>1,S2060/($E2109-R$2069),S2060),0))","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2110>0,'C. Dimensions & Masterlists'!$F$17>1),R2061*'C. Dimensions & Masterlists'!$F$17/$E2110,IF(AND($E2110>0,$E2110-R$2069>0),IF($E2110-R$2069>1,R2061/($E2110-R$2069),R2061),0))","v":0},{"$f":"IF(AND($E2110>0,'C. Dimensions & Masterlists'!$F$17>1),S2061*'C. Dimensions & Masterlists'!$F$17/$E2110,IF(AND($E2110>0,$E2110-R$2069>0),IF($E2110-R$2069>1,S2061/($E2110-R$2069),S2061),0))","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2111>0,'C. Dimensions & Masterlists'!$F$17>1),R2062*'C. Dimensions & Masterlists'!$F$17/$E2111,IF(AND($E2111>0,$E2111-R$2069>0),IF($E2111-R$2069>1,R2062/($E2111-R$2069),R2062),0))","v":0},{"$f":"IF(AND($E2111>0,'C. Dimensions & Masterlists'!$F$17>1),S2062*'C. Dimensions & Masterlists'!$F$17/$E2111,IF(AND($E2111>0,$E2111-R$2069>0),IF($E2111-R$2069>1,S2062/($E2111-R$2069),S2062),0))","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2112>0,'C. Dimensions & Masterlists'!$F$17>1),R2063*'C. Dimensions & Masterlists'!$F$17/$E2112,IF(AND($E2112>0,$E2112-R$2069>0),IF($E2112-R$2069>1,R2063/($E2112-R$2069),R2063),0))","v":0},{"$f":"IF(AND($E2112>0,'C. Dimensions & Masterlists'!$F$17>1),S2063*'C. Dimensions & Masterlists'!$F$17/$E2112,IF(AND($E2112>0,$E2112-R$2069>0),IF($E2112-R$2069>1,S2063/($E2112-R$2069),S2063),0))","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2113>0,'C. Dimensions & Masterlists'!$F$17>1),R2064*'C. Dimensions & Masterlists'!$F$17/$E2113,IF(AND($E2113>0,$E2113-R$2069>0),IF($E2113-R$2069>1,R2064/($E2113-R$2069),R2064),0))","v":0},{"$f":"IF(AND($E2113>0,'C. Dimensions & Masterlists'!$F$17>1),S2064*'C. Dimensions & Masterlists'!$F$17/$E2113,IF(AND($E2113>0,$E2113-R$2069>0),IF($E2113-R$2069>1,S2064/($E2113-R$2069),S2064),0))","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2114>0,'C. Dimensions & Masterlists'!$F$17>1),R2065*'C. Dimensions & Masterlists'!$F$17/$E2114,IF(AND($E2114>0,$E2114-R$2069>0),IF($E2114-R$2069>1,R2065/($E2114-R$2069),R2065),0))","v":0},{"$f":"IF(AND($E2114>0,'C. Dimensions & Masterlists'!$F$17>1),S2065*'C. Dimensions & Masterlists'!$F$17/$E2114,IF(AND($E2114>0,$E2114-R$2069>0),IF($E2114-R$2069>1,S2065/($E2114-R$2069),S2065),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2095:R2114)","v":0},{"$f":"SUM(S2095:S2114)","v":0},{"$f":"SUM(T2095:T2114)","v":0}]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(R2118,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2118,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2121,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R68","v":0},{"$f":"R2121-S2073","v":0},{"$f":"SUM(G2121:S2121)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R2122-S2074","v":0},0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2121:R2140)","v":0},{"$f":"SUM(S2121:S2140)","v":0},{"$f":"SUM(T2121:T2140)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2143,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":0},{"$f":"R2143-S2095","v":0},{"$f":"SUM(G2143:S2143)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R2144-S2096","v":0},0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(G2149:S2149)","v":0}]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(G2150:S2150)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(G2151:S2151)","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(G2152:S2152)","v":0}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(G2153:S2153)","v":0}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2143:R2162)","v":0},{"$f":"SUM(S2143:S2162)","v":0},{"$f":"SUM(T2143:T2162)","v":0}]
[]
[]
[null,"9.3.13",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D2168","v":"Roll-Forward Capital Net Additions in Year 2020/2021"}]
[]
[null,null,"Y12",{"$f":"VLOOKUP(C2168,FYears,2,FALSE)","v":"2020/2021"}]
[]
[null,null,"Tax Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(S2171,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2174,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(G2174:S2174)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2174:S2193)","v":0},{"$f":"SUM(T2174:T2193)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2196,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(G2196:S2196)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(G2202:S2202)","v":0}]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(G2203:S2203)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(G2204:S2204)","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(G2205:S2205)","v":0}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(G2206:S2206)","v":0}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2196:S2215)","v":0},{"$f":"SUM(T2196:T2215)","v":0}]
[]
[null,null,"Depreciation"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(S2220,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2223,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2223>0,'C. Dimensions & Masterlists'!$F$16>1),S2174*'C. Dimensions & Masterlists'!$F$16/$E2223,IF(AND($E2223>0,$E2223-S$2219>0),IF($E2223-S$2219>1,S2174/($E2223-S$2219),S2174),0))","v":0},{"$f":"SUM(G2223:S2223)","v":0}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2224>0,'C. Dimensions & Masterlists'!$F$16>1),S2175*'C. Dimensions & Masterlists'!$F$16/$E2224,IF(AND($E2224>0,$E2224-S$2219>0),IF($E2224-S$2219>1,S2175/($E2224-S$2219),S2175),0))","v":0},0]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2225>0,'C. Dimensions & Masterlists'!$F$16>1),S2176*'C. Dimensions & Masterlists'!$F$16/$E2225,IF(AND($E2225>0,$E2225-S$2219>0),IF($E2225-S$2219>1,S2176/($E2225-S$2219),S2176),0))","v":0},0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2226>0,'C. Dimensions & Masterlists'!$F$16>1),S2177*'C. Dimensions & Masterlists'!$F$16/$E2226,IF(AND($E2226>0,$E2226-S$2219>0),IF($E2226-S$2219>1,S2177/($E2226-S$2219),S2177),0))","v":0},0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2227>0,'C. Dimensions & Masterlists'!$F$16>1),S2178*'C. Dimensions & Masterlists'!$F$16/$E2227,IF(AND($E2227>0,$E2227-S$2219>0),IF($E2227-S$2219>1,S2178/($E2227-S$2219),S2178),0))","v":0},0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2228>0,'C. Dimensions & Masterlists'!$F$16>1),S2179*'C. Dimensions & Masterlists'!$F$16/$E2228,IF(AND($E2228>0,$E2228-S$2219>0),IF($E2228-S$2219>1,S2179/($E2228-S$2219),S2179),0))","v":0},0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2229>0,'C. Dimensions & Masterlists'!$F$16>1),S2180*'C. Dimensions & Masterlists'!$F$16/$E2229,IF(AND($E2229>0,$E2229-S$2219>0),IF($E2229-S$2219>1,S2180/($E2229-S$2219),S2180),0))","v":0},0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2230>0,'C. Dimensions & Masterlists'!$F$16>1),S2181*'C. Dimensions & Masterlists'!$F$16/$E2230,IF(AND($E2230>0,$E2230-S$2219>0),IF($E2230-S$2219>1,S2181/($E2230-S$2219),S2181),0))","v":0},0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2231>0,'C. Dimensions & Masterlists'!$F$16>1),S2182*'C. Dimensions & Masterlists'!$F$16/$E2231,IF(AND($E2231>0,$E2231-S$2219>0),IF($E2231-S$2219>1,S2182/($E2231-S$2219),S2182),0))","v":0},0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2232>0,'C. Dimensions & Masterlists'!$F$16>1),S2183*'C. Dimensions & Masterlists'!$F$16/$E2232,IF(AND($E2232>0,$E2232-S$2219>0),IF($E2232-S$2219>1,S2183/($E2232-S$2219),S2183),0))","v":0},0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2233>0,'C. Dimensions & Masterlists'!$F$16>1),S2184*'C. Dimensions & Masterlists'!$F$16/$E2233,IF(AND($E2233>0,$E2233-S$2219>0),IF($E2233-S$2219>1,S2184/($E2233-S$2219),S2184),0))","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2234>0,'C. Dimensions & Masterlists'!$F$16>1),S2185*'C. Dimensions & Masterlists'!$F$16/$E2234,IF(AND($E2234>0,$E2234-S$2219>0),IF($E2234-S$2219>1,S2185/($E2234-S$2219),S2185),0))","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2235>0,'C. Dimensions & Masterlists'!$F$16>1),S2186*'C. Dimensions & Masterlists'!$F$16/$E2235,IF(AND($E2235>0,$E2235-S$2219>0),IF($E2235-S$2219>1,S2186/($E2235-S$2219),S2186),0))","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2236>0,'C. Dimensions & Masterlists'!$F$16>1),S2187*'C. Dimensions & Masterlists'!$F$16/$E2236,IF(AND($E2236>0,$E2236-S$2219>0),IF($E2236-S$2219>1,S2187/($E2236-S$2219),S2187),0))","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2237>0,'C. Dimensions & Masterlists'!$F$16>1),S2188*'C. Dimensions & Masterlists'!$F$16/$E2237,IF(AND($E2237>0,$E2237-S$2219>0),IF($E2237-S$2219>1,S2188/($E2237-S$2219),S2188),0))","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2238>0,'C. Dimensions & Masterlists'!$F$16>1),S2189*'C. Dimensions & Masterlists'!$F$16/$E2238,IF(AND($E2238>0,$E2238-S$2219>0),IF($E2238-S$2219>1,S2189/($E2238-S$2219),S2189),0))","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2239>0,'C. Dimensions & Masterlists'!$F$16>1),S2190*'C. Dimensions & Masterlists'!$F$16/$E2239,IF(AND($E2239>0,$E2239-S$2219>0),IF($E2239-S$2219>1,S2190/($E2239-S$2219),S2190),0))","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2240>0,'C. Dimensions & Masterlists'!$F$16>1),S2191*'C. Dimensions & Masterlists'!$F$16/$E2240,IF(AND($E2240>0,$E2240-S$2219>0),IF($E2240-S$2219>1,S2191/($E2240-S$2219),S2191),0))","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2241>0,'C. Dimensions & Masterlists'!$F$16>1),S2192*'C. Dimensions & Masterlists'!$F$16/$E2241,IF(AND($E2241>0,$E2241-S$2219>0),IF($E2241-S$2219>1,S2192/($E2241-S$2219),S2192),0))","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2242>0,'C. Dimensions & Masterlists'!$F$16>1),S2193*'C. Dimensions & Masterlists'!$F$16/$E2242,IF(AND($E2242>0,$E2242-S$2219>0),IF($E2242-S$2219>1,S2193/($E2242-S$2219),S2193),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2223:S2242)","v":0},{"$f":"SUM(T2223:T2242)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2245,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2245>0,'C. Dimensions & Masterlists'!$F$17>1),S2196*'C. Dimensions & Masterlists'!$F$17/$E2245,IF(AND($E2245>0,$E2245-S$2219>0),IF($E2245-S$2219>1,S2196/($E2245-S$2219),S2196),0))","v":0},{"$f":"SUM(G2245:S2245)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2246>0,'C. Dimensions & Masterlists'!$F$17>1),S2197*'C. Dimensions & Masterlists'!$F$17/$E2246,IF(AND($E2246>0,$E2246-S$2219>0),IF($E2246-S$2219>1,S2197/($E2246-S$2219),S2197),0))","v":0},0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2247>0,'C. Dimensions & Masterlists'!$F$17>1),S2198*'C. Dimensions & Masterlists'!$F$17/$E2247,IF(AND($E2247>0,$E2247-S$2219>0),IF($E2247-S$2219>1,S2198/($E2247-S$2219),S2198),0))","v":0},0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2248>0,'C. Dimensions & Masterlists'!$F$17>1),S2199*'C. Dimensions & Masterlists'!$F$17/$E2248,IF(AND($E2248>0,$E2248-S$2219>0),IF($E2248-S$2219>1,S2199/($E2248-S$2219),S2199),0))","v":0},0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2249>0,'C. Dimensions & Masterlists'!$F$17>1),S2200*'C. Dimensions & Masterlists'!$F$17/$E2249,IF(AND($E2249>0,$E2249-S$2219>0),IF($E2249-S$2219>1,S2200/($E2249-S$2219),S2200),0))","v":0},0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2250>0,'C. Dimensions & Masterlists'!$F$17>1),S2201*'C. Dimensions & Masterlists'!$F$17/$E2250,IF(AND($E2250>0,$E2250-S$2219>0),IF($E2250-S$2219>1,S2201/($E2250-S$2219),S2201),0))","v":0},0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2251>0,'C. Dimensions & Masterlists'!$F$17>1),S2202*'C. Dimensions & Masterlists'!$F$17/$E2251,IF(AND($E2251>0,$E2251-S$2219>0),IF($E2251-S$2219>1,S2202/($E2251-S$2219),S2202),0))","v":0},{"$f":"SUM(G2251:S2251)","v":0}]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2252>0,'C. Dimensions & Masterlists'!$F$17>1),S2203*'C. Dimensions & Masterlists'!$F$17/$E2252,IF(AND($E2252>0,$E2252-S$2219>0),IF($E2252-S$2219>1,S2203/($E2252-S$2219),S2203),0))","v":0},{"$f":"SUM(G2252:S2252)","v":0}]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2253>0,'C. Dimensions & Masterlists'!$F$17>1),S2204*'C. Dimensions & Masterlists'!$F$17/$E2253,IF(AND($E2253>0,$E2253-S$2219>0),IF($E2253-S$2219>1,S2204/($E2253-S$2219),S2204),0))","v":0},{"$f":"SUM(G2253:S2253)","v":0}]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2254>0,'C. Dimensions & Masterlists'!$F$17>1),S2205*'C. Dimensions & Masterlists'!$F$17/$E2254,IF(AND($E2254>0,$E2254-S$2219>0),IF($E2254-S$2219>1,S2205/($E2254-S$2219),S2205),0))","v":0},{"$f":"SUM(G2254:S2254)","v":0}]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2255>0,'C. Dimensions & Masterlists'!$F$17>1),S2206*'C. Dimensions & Masterlists'!$F$17/$E2255,IF(AND($E2255>0,$E2255-S$2219>0),IF($E2255-S$2219>1,S2206/($E2255-S$2219),S2206),0))","v":0},{"$f":"SUM(G2255:S2255)","v":0}]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2256>0,'C. Dimensions & Masterlists'!$F$17>1),S2207*'C. Dimensions & Masterlists'!$F$17/$E2256,IF(AND($E2256>0,$E2256-S$2219>0),IF($E2256-S$2219>1,S2207/($E2256-S$2219),S2207),0))","v":0},0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2257>0,'C. Dimensions & Masterlists'!$F$17>1),S2208*'C. Dimensions & Masterlists'!$F$17/$E2257,IF(AND($E2257>0,$E2257-S$2219>0),IF($E2257-S$2219>1,S2208/($E2257-S$2219),S2208),0))","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2258>0,'C. Dimensions & Masterlists'!$F$17>1),S2209*'C. Dimensions & Masterlists'!$F$17/$E2258,IF(AND($E2258>0,$E2258-S$2219>0),IF($E2258-S$2219>1,S2209/($E2258-S$2219),S2209),0))","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2259>0,'C. Dimensions & Masterlists'!$F$17>1),S2210*'C. Dimensions & Masterlists'!$F$17/$E2259,IF(AND($E2259>0,$E2259-S$2219>0),IF($E2259-S$2219>1,S2210/($E2259-S$2219),S2210),0))","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2260>0,'C. Dimensions & Masterlists'!$F$17>1),S2211*'C. Dimensions & Masterlists'!$F$17/$E2260,IF(AND($E2260>0,$E2260-S$2219>0),IF($E2260-S$2219>1,S2211/($E2260-S$2219),S2211),0))","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2261>0,'C. Dimensions & Masterlists'!$F$17>1),S2212*'C. Dimensions & Masterlists'!$F$17/$E2261,IF(AND($E2261>0,$E2261-S$2219>0),IF($E2261-S$2219>1,S2212/($E2261-S$2219),S2212),0))","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2262>0,'C. Dimensions & Masterlists'!$F$17>1),S2213*'C. Dimensions & Masterlists'!$F$17/$E2262,IF(AND($E2262>0,$E2262-S$2219>0),IF($E2262-S$2219>1,S2213/($E2262-S$2219),S2213),0))","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2263>0,'C. Dimensions & Masterlists'!$F$17>1),S2214*'C. Dimensions & Masterlists'!$F$17/$E2263,IF(AND($E2263>0,$E2263-S$2219>0),IF($E2263-S$2219>1,S2214/($E2263-S$2219),S2214),0))","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2264>0,'C. Dimensions & Masterlists'!$F$17>1),S2215*'C. Dimensions & Masterlists'!$F$17/$E2264,IF(AND($E2264>0,$E2264-S$2219>0),IF($E2264-S$2219>1,S2215/($E2264-S$2219),S2215),0))","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2245:S2264)","v":0},{"$f":"SUM(T2245:T2264)","v":0}]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(S2268,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2271,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S68","v":0},{"$f":"SUM(G2271:S2271)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2271:S2290)","v":0},{"$f":"SUM(T2271:T2290)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2293,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S90","v":0},{"$f":"SUM(G2293:S2293)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(G2299:S2299)","v":0}]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(G2300:S2300)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(G2301:S2301)","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(G2302:S2302)","v":0}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(G2303:S2303)","v":0}]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2293:S2312)","v":0},{"$f":"SUM(T2293:T2312)","v":0}]

{"sheet":"10. Tax Liabilities","index":16,"n_rows":292,"n_cols":20,"rows_kept":292,"cut":false,"hidden":false,"merged":[]}
["10.","Tax Liabilities"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,"10.0","Purpose"]
[null,null,"Calculates the tax payable in nominal terms"]
[]
[null,"10.1","Summary of Inputs for Calculations"]
[]
[]
[null,"10.1.1","Inflation Indices"]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,null,{"$f":"VLOOKUP(G10,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[]
[null,null,null,null,null,null,1,{"$f":"(1+Infl_rate)^(H$2-5)","v":1.0254599844036756},1.0515681796131866,1.0783410890655398,1.105795636374991,1.1339491760307507,{"$f":"'1. Economic Parameters'!I74","v":1.168433799784715},{"$f":"'1. Economic Parameters'!J74","v":1.1976446447793327},{"$f":"'1. Economic Parameters'!K74","v":1.2275857608988159},{"$f":"'1. Economic Parameters'!L74","v":1.2582754049212861},{"$f":"'1. Economic Parameters'!M74","v":1.2897322900443182},1.3185782188495074,1.3521491997364423]
[]
[null,"10.1.2","RAB (Regulatory Values) at Beginning of Year"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H17,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"G$13*'8. RAB Roll-Forward'!H234","v":10},{"$f":"H$13*'8. RAB Roll-Forward'!I234","v":515.31497293293694},{"$f":"I$13*'8. RAB Roll-Forward'!J234","v":921.30398829513251},{"$f":"J$13*'8. RAB Roll-Forward'!K234","v":1304.6043084886371},{"$f":"K$13*'8. RAB Roll-Forward'!L234","v":1672.625107510311},{"$f":"L$13*'8. RAB Roll-Forward'!M234","v":2012.8854344563476},{"$f":"M$13*'8. RAB Roll-Forward'!N234","v":1886.8515898035378},{"$f":"N$13*'8. RAB Roll-Forward'!O234","v":1767.0769243412662},{"$f":"O$13*'8. RAB Roll-Forward'!P234","v":1640.4958434275322},{"$f":"P$13*'8. RAB Roll-Forward'!Q234","v":1506.7472263802913},{"$f":"Q$13*'8. RAB Roll-Forward'!R234","v":1365.5627612040241},{"$f":"R$13*'8. RAB Roll-Forward'!S234","v":1202.9082667398532},{"$f":"SUM(G20:S20)","v":15806.376423579872}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"G$13*'8. RAB Roll-Forward'!H256","v":11},{"$f":"H$13*'8. RAB Roll-Forward'!I256","v":1089.0533522567005},{"$f":"I$13*'8. RAB Roll-Forward'!J256","v":1694.7905380179679},{"$f":"J$13*'8. RAB Roll-Forward'!K256","v":2189.4304947248015},{"$f":"K$13*'8. RAB Roll-Forward'!L256","v":2611.453650578952},{"$f":"L$13*'8. RAB Roll-Forward'!M256","v":2960.7028641518455},{"$f":"M$13*'8. RAB Roll-Forward'!N256","v":2245.955904537042},{"$f":"N$13*'8. RAB Roll-Forward'!O256","v":1827.4984624124652},{"$f":"O$13*'8. RAB Roll-Forward'!P256","v":1480.5100042914564},{"$f":"P$13*'8. RAB Roll-Forward'!Q256","v":1195.6835663227669},{"$f":"Q$13*'8. RAB Roll-Forward'!R256","v":972.70640891430696},{"$f":"R$13*'8. RAB Roll-Forward'!S256","v":798.61524148678495},{"$f":"SUM(G22:S22)","v":19077.400487695089}]
[]
[]
[null,"10.1.3","Revenue Requirement"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H27,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H$13*'6. Revenue Requirement'!H305","v":10.442895721128163},{"$f":"I$13*'6. Revenue Requirement'!I305","v":96.306909884532317},{"$f":"J$13*'6. Revenue Requirement'!J305","v":163.28000787535015},{"$f":"K$13*'6. Revenue Requirement'!K305","v":221.92335131445924},{"$f":"L$13*'6. Revenue Requirement'!L305","v":294.09505944158099},{"$f":"M$13*'6. Revenue Requirement'!M305","v":294.37760271894138},{"$f":"N$13*'6. Revenue Requirement'!N305","v":260.3511812758212},{"$f":"O$13*'6. Revenue Requirement'!O305","v":261.55413512741666},{"$f":"P$13*'6. Revenue Requirement'!P305","v":262.67935316726806},{"$f":"Q$13*'6. Revenue Requirement'!Q305","v":263.71254037599408},{"$f":"R$13*'6. Revenue Requirement'!R305","v":289.88189560611471},{"$f":"S$13*'6. Revenue Requirement'!S305","v":251.94425486982371},{"$f":"SUM(G30:S30)","v":2670.5491873784308}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H$13*'6. Revenue Requirement'!H327","v":13.590273539037312},{"$f":"I$13*'6. Revenue Requirement'!I327","v":497.804958269682},{"$f":"J$13*'6. Revenue Requirement'!J327","v":654.34485198455411},{"$f":"K$13*'6. Revenue Requirement'!K327","v":735.46963086674702},{"$f":"L$13*'6. Revenue Requirement'!L327","v":851.17299798341037},{"$f":"M$13*'6. Revenue Requirement'!M327","v":963.31923379452201},{"$f":"N$13*'6. Revenue Requirement'!N327","v":597.18159222003112},{"$f":"O$13*'6. Revenue Requirement'!O327","v":499.68094957987068},{"$f":"P$13*'6. Revenue Requirement'!P327","v":415.98980962837169},{"$f":"Q$13*'6. Revenue Requirement'!Q327","v":336.2793615998724},{"$f":"R$13*'6. Revenue Requirement'!R327","v":266.0835961339576},{"$f":"S$13*'6. Revenue Requirement'!S327","v":154.35548304182856},{"$f":"SUM(G32:S32)","v":5985.2727386418846}]
[]
[]
[null,"10.1.4","Revenue Requirement (excluding Tax)"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H37,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H$13*'6. Revenue Requirement'!H253","v":10.340976253796605},{"$f":"I$13*'6. Revenue Requirement'!I253","v":92.882219732518664},{"$f":"J$13*'6. Revenue Requirement'!J253","v":157.03708391455885},{"$f":"K$13*'6. Revenue Requirement'!K253","v":212.88090167485174},{"$f":"L$13*'6. Revenue Requirement'!L253","v":280.06209485459163},{"$f":"M$13*'6. Revenue Requirement'!M253","v":284.53099601147005},{"$f":"N$13*'6. Revenue Requirement'!N253","v":250.29283714002531},{"$f":"O$13*'6. Revenue Requirement'!O253","v":251.08590495447257},{"$f":"P$13*'6. Revenue Requirement'!P253","v":251.79814266881132},{"$f":"Q$13*'6. Revenue Requirement'!Q253","v":252.41738499125242},{"$f":"R$13*'6. Revenue Requirement'!R253","v":274.74735910453353},{"$f":"S$13*'6. Revenue Requirement'!S253","v":238.42660543573515},{"$f":"SUM(G40:S40)","v":2556.5025067366178}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H$13*'6. Revenue Requirement'!H275","v":13.477256592603954},{"$f":"I$13*'6. Revenue Requirement'!I275","v":489.1345759725387},{"$f":"J$13*'6. Revenue Requirement'!J275","v":640.94079011094288},{"$f":"K$13*'6. Revenue Requirement'!K275","v":721.47040102746291},{"$f":"L$13*'6. Revenue Requirement'!L275","v":833.80396818698785},{"$f":"M$13*'6. Revenue Requirement'!M275","v":943.45329761192636},{"$f":"N$13*'6. Revenue Requirement'!N275","v":579.40007470733042},{"$f":"O$13*'6. Revenue Requirement'!O275","v":484.02487356836764},{"$f":"P$13*'6. Revenue Requirement'!P275","v":402.18074312056342},{"$f":"Q$13*'6. Revenue Requirement'!Q275","v":324.32618803023882},{"$f":"R$13*'6. Revenue Requirement'!R275","v":253.93623271995023},{"$f":"S$13*'6. Revenue Requirement'!S275","v":145.98940508080756},{"$f":"SUM(G42:S42)","v":5832.137806729721}]
[]
[]
[]
[null,"10.1.5","Operating Cost and Overheads specified for Each Asset Class "]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H48,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C51,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},{"$f":"SUM(H51:S51)","v":7.5781947700207679}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},7.4902036361541695]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.0104250792774474]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.8384528513685536]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.3155608292676533]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.0007814587556814]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.0081324940757357]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.0260418579356392]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.2322070231443538]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,null,"Total CAN Asset Class",null,null,null,{"$f":"SUM(H51:H70)","v":1.3000000000000003},1.3000000000000003,1.3000000000000003,1.3000000000000003,1.3000000000000003,10,10,10,10,10,0,0,56.500000000000007]
[]
[null,null,null,"Total",null,null,null,{"$f":"H$13*'10. Tax Liabilities'!H71","v":1.3330979797247786},{"$f":"I$13*'10. Tax Liabilities'!I71","v":1.3670386334971429},{"$f":"J$13*'10. Tax Liabilities'!J71","v":1.401843415785202},{"$f":"K$13*'10. Tax Liabilities'!K71","v":1.4375343272874885},{"$f":"L$13*'10. Tax Liabilities'!L71","v":1.4741339288399762},{"$f":"M$13*'10. Tax Liabilities'!M71","v":11.68433799784715},{"$f":"N$13*'10. Tax Liabilities'!N71","v":11.976446447793327},{"$f":"O$13*'10. Tax Liabilities'!O71","v":12.275857608988158},{"$f":"P$13*'10. Tax Liabilities'!P71","v":12.582754049212861},{"$f":"Q$13*'10. Tax Liabilities'!Q71","v":12.897322900443182},{"$f":"R$13*'10. Tax Liabilities'!R71","v":0},{"$f":"S$13*'10. Tax Liabilities'!S71","v":0},{"$f":"SUM(H73:S73)","v":68.430367289419266}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C75,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},{"$f":"SUM(H75:S75)","v":7.0344598541313079}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.0556337351555447]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.0056723401701602]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},6.3111225736505929]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},6.533606700146998]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.1962502582540377]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.010831702754138]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5.2173988839356635]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},6.1350239518015561]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},5]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},10]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},10]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$12:$S$53,S$2,FALSE)","v":0},0]
[null,null,null,"Total Core Asset Class",null,null,null,{"$f":"SUM(H75:H94)","v":3.3000000000000003},3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,12,12,12,12,12,0,0,76.5]
[]
[null,null,null,"Total",null,null,null,{"$f":"H$13*'10. Tax Liabilities'!H95","v":3.3840179485321298},{"$f":"I$13*'10. Tax Liabilities'!I95","v":3.4701749927235159},{"$f":"J$13*'10. Tax Liabilities'!J95","v":3.5585255939162819},{"$f":"K$13*'10. Tax Liabilities'!K95","v":3.6491256000374706},{"$f":"L$13*'10. Tax Liabilities'!L95","v":3.7420322809014777},{"$f":"M$13*'10. Tax Liabilities'!M95","v":14.021205597416579},{"$f":"N$13*'10. Tax Liabilities'!N95","v":14.371735737351994},{"$f":"O$13*'10. Tax Liabilities'!O95","v":14.731029130785791},{"$f":"P$13*'10. Tax Liabilities'!P95","v":15.099304859055433},{"$f":"Q$13*'10. Tax Liabilities'!Q95","v":15.476787480531819},{"$f":"R$13*'10. Tax Liabilities'!R95","v":0},{"$f":"S$13*'10. Tax Liabilities'!S95","v":0},{"$f":"SUM(H97:S97)","v":91.503939221252494}]
[]
[null,null,null,"Total",null,null,null,{"$f":"H97+H73","v":4.7171159282569084},4.8372136262206586,4.9603690097014841,5.0866599273249591,5.2161662097414538,25.705543595263727,26.348182185145319,27.006886739773947,27.682058908268296,28.374110380975001,0,0,159.93430651067177]
[]
[]
[null,"10.1.6","Return of Capital (Tax Depreciation)"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H104,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"'9. RAB Roll-Forward for Tax'!H191","v":8.2000999999999991},{"$f":"'9. RAB Roll-Forward for Tax'!I191","v":59.136770024412343},{"$f":"'9. RAB Roll-Forward for Tax'!J191","v":97.139816687077101},{"$f":"'9. RAB Roll-Forward for Tax'!K191","v":127.58812424904995},{"$f":"'9. RAB Roll-Forward for Tax'!L191","v":158.73133309921934},{"$f":"'9. RAB Roll-Forward for Tax'!M191","v":190.31471851103751},{"$f":"'9. RAB Roll-Forward for Tax'!N191","v":156.7605277303777},{"$f":"'9. RAB Roll-Forward for Tax'!O191","v":157.12581974484607},{"$f":"'9. RAB Roll-Forward for Tax'!P191","v":157.49771715371713},{"$f":"'9. RAB Roll-Forward for Tax'!Q191","v":157.88051215663381},{"$f":"'9. RAB Roll-Forward for Tax'!R191","v":158.28245310790615},{"$f":"'9. RAB Roll-Forward for Tax'!S191","v":134.89370423232808},{"$f":"SUM(G107:S107)","v":1563.551596696605}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"'9. RAB Roll-Forward for Tax'!H213","v":9.2000999999999991},{"$f":"'9. RAB Roll-Forward for Tax'!I213","v":409.98621827188344},{"$f":"'9. RAB Roll-Forward for Tax'!J213","v":520.06102613635096},{"$f":"'9. RAB Roll-Forward for Tax'!K213","v":605.48903824855711},{"$f":"'9. RAB Roll-Forward for Tax'!L213","v":692.67952653942325},{"$f":"'9. RAB Roll-Forward for Tax'!M213","v":780.7976519570966},{"$f":"'9. RAB Roll-Forward for Tax'!N213","v":438.55438567096184},{"$f":"'9. RAB Roll-Forward for Tax'!O213","v":360.37434026872268},{"$f":"'9. RAB Roll-Forward for Tax'!P213","v":293.14623486706012},{"$f":"'9. RAB Roll-Forward for Tax'!Q213","v":228.93354444783637},{"$f":"'9. RAB Roll-Forward for Tax'!R213","v":164.05979558377896},{"$f":"'9. RAB Roll-Forward for Tax'!S213","v":80.33209575025127},{"$f":"SUM(G109:S109)","v":4583.6139577419226}]
[]
[]
[null,"10.1.7","Additional tax income"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,"Unit",null,{"$f":"VLOOKUP(H114,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C117,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,"$M",null,{"$f":"VLOOKUP($C117,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C117,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},{"$f":"SUM(G117:S117)","v":0}]
[null,null,"CA02","Copper cables",null,"$M",null,{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CA03","Other cables",null,"$M",null,{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CA04","Pair gain systems",null,"$M",null,{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,"$M",null,{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CA06","Other CAN assets",null,"$M",null,{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CA07","Other Communications Plant and Equipment",null,"$M",null,{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CA08","Network Land",null,"$M",null,{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CA09","Network Buildings/Support",null,"$M",null,{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CA10","Indirect Capital Assets",null,"$M",null,{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CA11","Spare CAN Asset Class 11",null,"$M",null,{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,"$M",null,{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,"$M",null,{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,"$M",null,{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,"$M",null,{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,"$M",null,{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,"$M",null,{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,"$M",null,{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,"$M",null,{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,"$M",null,{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H117:H136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H$13*'10. Tax Liabilities'!H137","v":0},{"$f":"I$13*'10. Tax Liabilities'!I137","v":0},{"$f":"J$13*'10. Tax Liabilities'!J137","v":0},{"$f":"K$13*'10. Tax Liabilities'!K137","v":0},{"$f":"L$13*'10. Tax Liabilities'!L137","v":0},{"$f":"M$13*'10. Tax Liabilities'!M137","v":0},{"$f":"N$13*'10. Tax Liabilities'!N137","v":0},{"$f":"O$13*'10. Tax Liabilities'!O137","v":0},{"$f":"P$13*'10. Tax Liabilities'!P137","v":0},{"$f":"Q$13*'10. Tax Liabilities'!Q137","v":0},{"$f":"R$13*'10. Tax Liabilities'!R137","v":0},{"$f":"S$13*'10. Tax Liabilities'!S137","v":0},{"$f":"SUM(G140:S140)","v":0}]
[]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C143,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,"$M",null,{"$f":"VLOOKUP($C143,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C143,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},{"$f":"SUM(G143:S143)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,"$M",null,{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CO03","Switching Equipment - Other",null,"$M",null,{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CO04","Inter-exchange Cables ",null,"$M",null,{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CO05","Transmission Equipment ",null,"$M",null,{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CO06","Core Radio Bearer Equipment",null,"$M",null,{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CO07","Other Communications Plant and Equipment",null,"$M",null,{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CO08","Network Land",null,"$M",null,{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CO09","Network Buildings/Support",null,"$M",null,{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CO10","Indirect Capital Assets",null,"$M",null,{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CO11","LSS equipment",null,"$M",null,{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CO12","Data Equipment",null,"$M",null,{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CO13","Spare Core Asset Class 13",null,"$M",null,{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,"$M",null,{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,"$M",null,{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,"$M",null,{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,"$M",null,{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,"$M",null,{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,"$M",null,{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,"$M",null,{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$70:$S$113,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$70:$S$113,I$2,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$70:$S$113,J$2,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$70:$S$113,K$2,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$70:$S$113,L$2,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$70:$S$113,M$2,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$70:$S$113,N$2,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$70:$S$113,O$2,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$70:$S$113,P$2,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$70:$S$113,Q$2,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$70:$S$113,R$2,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$70:$S$113,S$2,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H143:H162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H$13*'10. Tax Liabilities'!H163","v":0},{"$f":"I$13*'10. Tax Liabilities'!I163","v":0},{"$f":"J$13*'10. Tax Liabilities'!J163","v":0},{"$f":"K$13*'10. Tax Liabilities'!K163","v":0},{"$f":"L$13*'10. Tax Liabilities'!L163","v":0},{"$f":"M$13*'10. Tax Liabilities'!M163","v":0},{"$f":"N$13*'10. Tax Liabilities'!N163","v":0},{"$f":"O$13*'10. Tax Liabilities'!O163","v":0},{"$f":"P$13*'10. Tax Liabilities'!P163","v":0},{"$f":"Q$13*'10. Tax Liabilities'!Q163","v":0},{"$f":"R$13*'10. Tax Liabilities'!R163","v":0},{"$f":"S$13*'10. Tax Liabilities'!S163","v":0},{"$f":"SUM(G166:S166)","v":0}]
[]
[]
[]
[null,"10.2","Calculation of Tax Expenses"]
[]
[null,"10.2.1","Debt"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H174,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H20*Debt_ratio","v":4},206.12598917317479,368.52159531805302,521.84172339545489,669.0500430041244,805.15417378253915,754.74063592141511,706.83076973650657,656.19833737101294,602.6988905521165,546.22510448160972,481.16330669594129,{"$f":"SUM(G177:S177)","v":6322.5505694319481}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H22*Debt_ratio","v":4.4000000000000004},435.62134090268023,677.91621520718718,875.77219788992068,1044.5814602315809,1184.2811456607383,898.38236181481682,730.99938496498612,592.20400171658264,478.27342652910676,389.08256356572281,319.44609659471399,{"$f":"SUM(G179:S179)","v":7630.9601950780361}]
[]
[]
[null,"10.2.2","Tax Expenses"]
[]
[null,null,"Part 1: Operating Costs and Overheads (Nominal)"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H185,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H73","v":1.3330979797247786},1.3670386334971429,1.401843415785202,1.4375343272874885,1.4741339288399762,11.68433799784715,11.976446447793327,12.275857608988158,12.582754049212861,{"$f":"Q73","v":12.897322900443182},0,0,{"$f":"SUM(G188:S188)","v":68.430367289419266}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H97","v":3.3840179485321298},3.4701749927235159,3.5585255939162819,3.6491256000374706,3.7420322809014777,14.021205597416579,14.371735737351994,14.731029130785791,15.099304859055433,15.476787480531819,0,0,{"$f":"SUM(G190:S190)","v":91.503939221252494}]
[]
[null,null,"Part 2: Tax Depreciation (Nominal)"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H193,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"'9. RAB Roll-Forward for Tax'!H191","v":8.2000999999999991},{"$f":"'9. RAB Roll-Forward for Tax'!I191","v":59.136770024412343},{"$f":"'9. RAB Roll-Forward for Tax'!J191","v":97.139816687077101},{"$f":"'9. RAB Roll-Forward for Tax'!K191","v":127.58812424904995},{"$f":"'9. RAB Roll-Forward for Tax'!L191","v":158.73133309921934},{"$f":"'9. RAB Roll-Forward for Tax'!M191","v":190.31471851103751},{"$f":"'9. RAB Roll-Forward for Tax'!N191","v":156.7605277303777},{"$f":"'9. RAB Roll-Forward for Tax'!O191","v":157.12581974484607},{"$f":"'9. RAB Roll-Forward for Tax'!P191","v":157.49771715371713},{"$f":"'9. RAB Roll-Forward for Tax'!Q191","v":157.88051215663381},{"$f":"'9. RAB Roll-Forward for Tax'!R191","v":158.28245310790615},{"$f":"'9. RAB Roll-Forward for Tax'!S191","v":134.89370423232808},{"$f":"SUM(G196:S196)","v":1563.551596696605}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"'9. RAB Roll-Forward for Tax'!H213","v":9.2000999999999991},{"$f":"'9. RAB Roll-Forward for Tax'!I213","v":409.98621827188344},{"$f":"'9. RAB Roll-Forward for Tax'!J213","v":520.06102613635096},{"$f":"'9. RAB Roll-Forward for Tax'!K213","v":605.48903824855711},{"$f":"'9. RAB Roll-Forward for Tax'!L213","v":692.67952653942325},{"$f":"'9. RAB Roll-Forward for Tax'!M213","v":780.7976519570966},{"$f":"'9. RAB Roll-Forward for Tax'!N213","v":438.55438567096184},{"$f":"'9. RAB Roll-Forward for Tax'!O213","v":360.37434026872268},{"$f":"'9. RAB Roll-Forward for Tax'!P213","v":293.14623486706012},{"$f":"'9. RAB Roll-Forward for Tax'!Q213","v":228.93354444783637},{"$f":"'9. RAB Roll-Forward for Tax'!R213","v":164.05979558377896},{"$f":"'9. RAB Roll-Forward for Tax'!S213","v":80.33209575025127},{"$f":"SUM(G198:S198)","v":4583.6139577419226}]
[]
[null,null,"Part 3: Interest (nominal)"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H201,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H177*Cost_of_debt","v":0.29200400000000004},15.047403335630936,26.902444979813193,38.094967649591609,48.841322189344091,{"$f":"M177*Cost_of_debt_FY1519","v":32.702141922351601},{"$f":"N177*Cost_of_debt_FY1519","v":30.654545668584191},{"$f":"O177*Cost_of_debt_FY1519","v":28.708638543617944},{"$f":"P177*Cost_of_debt_FY1519","v":26.652151670661056},{"$f":"Q177*Cost_of_debt_FY1519","v":24.479218138664759},39.874978852261997,35.125402552110415,{"$f":"SUM(G204:S204)","v":347.37521950263181}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H179*Cost_of_debt","v":0.32120440000000006},31.800793507236563,49.48856162633988,{"$f":"K179*WADSL_Cost_of_debt","v":41.487649810369952},{"$f":"L179*WADSL_Cost_of_debt","v":49.484591912039605},{"$f":"M179*Cost_of_debt_FY1519","v":48.100763012156534},{"$f":"N179*Cost_of_debt_FY1519","v":36.488698007470596},{"$f":"O179*Cost_of_debt_FY1519","v":29.690271019737871},{"$f":"P179*Cost_of_debt_FY1519","v":24.052957733720717},{"$f":"Q179*Cost_of_debt_FY1519","v":19.425553491906197},28.403416222861335,23.319884497510721,{"$f":"SUM(G206:S206)","v":382.06434524135}]
[]
[null,null,"Part 4: Total tax expenses (sum of parts 1, 2 & 3)"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H209,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H188+H196+H204","v":9.8252019797247776},75.55121199354042,125.44410508267551,167.12062622592904,209.04678921740341,234.70119843123626,199.39151984675522,198.11031589745218,196.73262287359105,195.25705319574175,198.15743196016814,170.01910678443849,{"$f":"SUM(G212:S212)","v":1979.3571834886563}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H190+H198+H206","v":12.905322348532128},445.25718677184352,573.10811335660719,650.62581365896449,745.90615073236438,842.91962056666978,489.41481941578439,404.7956404192463,332.29849745983631,263.83588542027439,192.46321180664029,103.651980247762,{"$f":"SUM(G214:S214)","v":5057.1822422045252}]
[]
[]
[null,"10.2.3","Pre-tax Income (excludes carry-over amounts)"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H219,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H30+H140-H212","v":0.61769374140338584},20.755697890991897,37.835902792674645,54.802725088530195,85.048270224177571,59.676404287705111,60.959661429065989,63.443819229964475,65.946730293677007,68.455487180252334,91.724463645946571,81.925148085385217,{"$f":"SUM(G222:S222)","v":691.19200388977436}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H32+H166-H214","v":0.68495119050518483},52.547771497838482,81.23673862794692,84.843817207782536,105.26684725104599,120.39961322785223,107.76677280424673,94.885309160624388,83.691312168535376,72.443476179598008,73.620384327317311,50.703502794066566,{"$f":"SUM(G224:S224)","v":928.09049643735966}]
[]
[]
[null,"10.2.4","Tax Loss Carried Forward"]
[]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G229,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,{"$f":"'4. Tax Parameters'!G61","v":0},{"$f":"IF(H242<0,H242,0)","v":0},{"$f":"IF(I242<0,I242,0)","v":0},{"$f":"IF(J242<0,J242,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G232:S232)","v":0}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,{"$f":"'4. Tax Parameters'!G62","v":0},{"$f":"IF(H244<0,H244,0)","v":0},{"$f":"IF(I244<0,I244,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G234:S234)","v":0}]
[]
[]
[null,"10.2.5","Taxable Income (Includes Carry-over Amounts)"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H239,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H222+G232","v":0.61769374140338584},{"$f":"I222+H232","v":20.755697890991897},{"$f":"J222+I232","v":37.835902792674645},54.802725088530195,85.048270224177571,59.676404287705111,60.959661429065989,63.443819229964475,65.946730293677007,68.455487180252334,91.724463645946571,81.925148085385217,{"$f":"SUM(G242:S242)","v":691.19200388977436}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H224+G234","v":0.68495119050518483},52.547771497838482,81.23673862794692,84.843817207782536,105.26684725104599,120.39961322785223,107.76677280424673,94.885309160624388,83.691312168535376,72.443476179598008,73.620384327317311,50.703502794066566,{"$f":"SUM(G244:S244)","v":928.09049643735966}]
[]
[]
[null,"10.2.6","Tax Payable"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H249,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"IF( H242 > 0, H242*Corporate_tax_rate, 0)","v":0.18530812242101574},6.2267093672975689,11.350770837802393,16.440817526559059,25.514481067253271,17.902921286311532,18.287898428719796,19.033145768989343,19.784019088103101,20.536646154075701,27.517339093783971,24.577544425615564,{"$f":"SUM(G252:S252)","v":207.35760116693231}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"IF( H244 > 0, H244*Corporate_tax_rate, 0)","v":0.20548535715155544},15.764331449351545,24.371021588384075,25.45314516233476,31.580054175313794,36.119883968355666,32.330031841274014,28.465592748187316,25.107393650560613,21.7330428538794,22.086115298195192,15.211050838219968,{"$f":"SUM(G254:S254)","v":278.42714893120791}]
[]
[null,null,null,"Total",null,null,null,{"$f":"H254+H252","v":0.39079347957257116},{"$f":"I254+I252","v":21.991040816649114},35.721792426186468,41.893962688893822,57.094535242567062,54.022805254667198,50.617930269993806,47.498738517176662,44.891412738663718,42.269689007955101,49.603454391979163,39.788595263835532,485.78475009814019]
[]
[]
[null,"10.2.7","Intermediate Tax Calculation"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H261,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"MAX(0, (H40+H140-H212+G232)*Corporate_tax_rate/(1-(1-Value_of_imputation_credits)*Corporate_tax_rate))","v":0.18530812242101569},6.2267093672975724,11.350770837802399,16.440817526559055,25.51448106725325,17.902921286311539,18.287898428719796,19.03314576898936,19.78401908810309,{"$f":"MAX(0, (Q40+Q140-Q212+P232)*Corporate_tax_rate/(1-(1-Value_of_imputation_credits)*Corporate_tax_rate))","v":20.536646154075694},27.517339093783971,24.577544425615567,{"$f":"SUM(G264:S264)","v":207.35760116693228}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"MAX(0, (H42+H166-H214+G234)*Corporate_tax_rate/(1-(1-Value_of_imputation_credits)*Corporate_tax_rate))","v":0.20548535715155442},15.764331449351561,24.371021588384082,25.453145162334764,31.580054175313819,36.119883968355659,32.330031841274021,28.465592748187309,25.107393650560638,{"$f":"MAX(0, (Q42+Q166-Q214+P234)*Corporate_tax_rate/(1-(1-Value_of_imputation_credits)*Corporate_tax_rate))","v":21.733042853879436},22.086115298195189,15.211050838219963,{"$f":"SUM(G266:S266)","v":278.42714893120802}]
[]
[null,null,null,"Total",null,null,null,{"$f":"H266+H264","v":0.3907934795725701},21.991040816649132,35.721792426186482,41.893962688893822,57.094535242567069,54.022805254667198,50.617930269993821,47.498738517176669,44.891412738663732,42.26968900795513,49.603454391979156,39.788595263835532,485.78475009814031]
[]
[]
[null,"10.2.8","Total Value of Imputation Credits"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H273,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H264*Value_of_imputation_credits","v":8.3388655089457059E-2},2.8020192152839076,5.1078468770110792,7.3983678869515748,11.481516480263963,8.0563145788401922,8.2295542929239076,8.5649155960452124,8.9028085896463907,9.241490769334062,12.382802592202786,11.059894991527006,{"$f":"SUM(G276:S276)","v":93.310920525119528}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H266*Value_of_imputation_credits","v":9.2468410718199487E-2},7.0939491522082028,10.966959714772837,11.453915323050644,14.211024378891219,16.253947785760047,14.54851432857331,12.809516736684289,11.298327142752287,9.7798692842457466,9.9387518841878357,6.8449728771989831,{"$f":"SUM(G278:S278)","v":125.2922170190436}]
[]
[null,null,null,"Total",null,null,null,{"$f":"H278+H276","v":0.17585706580765653},9.8959683674921095,16.074806591783918,18.85228321000222,25.69254085915518,24.310262364600241,22.778068621497219,21.374432332729501,20.201135732398676,19.021360053579809,22.321554476390624,17.90486786872599,218.60313754416313]
[]
[]
[null,"10.2.9","Tax Allowance in RR (Intermediate Tax Calculation less Total Value of Imputation Credits)"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H285,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H264-H276","v":0.10191946733155863},3.4246901520136648,6.2429239607913196,9.0424496396074794,14.032964586989287,9.8466067074713468,10.058344135795888,10.468230172944148,10.881210498456699,{"$f":"Q264-Q276","v":11.295155384741632},15.134536501581184,13.517649434088561,{"$f":"SUM(G288:S288)","v":114.04668064181277}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H266-H278","v":0.11301694643335493},8.6703822971433588,13.404061873611244,13.999229839284119,17.369029796422602,19.865936182595611,17.781517512700709,15.65607601150302,13.809066507808351,11.953173569633689,12.147363414007353,8.3660779610209808,{"$f":"SUM(G290:S290)","v":153.13493191216438}]
[]
[null,null,null,"Total",null,null,null,{"$f":"H290+H288","v":0.21493641376491357},12.095072449157023,19.646985834402564,23.041679478891599,31.401994383411889,29.712542890066956,27.839861648496598,26.124306184447168,24.690277006265049,23.248328954375321,27.281899915588539,21.883727395109542,267.18161255397717]

{"sheet":"11. Cash Flow Analysis","index":17,"n_rows":192,"n_cols":20,"rows_kept":192,"cut":false,"hidden":false,"merged":[]}
["11.","Cash Flow Analysis"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,"11.0","Purpose"]
[null,null,"Calculates the pre-tax and post-tax cash flows"]
[]
[]
[null,"11.1","Summary of inputs for calculations"]
[]
[]
[null,"11.1.1","Inflation Indices"]
[]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,null,{"$f":"VLOOKUP(G12,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,null,"Cumulative inflation index",null,null,1,{"$f":"(1+Infl_rate)^(H$2-5)","v":1.0254599844036756},1.0515681796131866,1.0783410890655398,1.105795636374991,1.1339491760307507,{"$f":"'1. Economic Parameters'!I74","v":1.168433799784715},{"$f":"'1. Economic Parameters'!J74","v":1.1976446447793327},{"$f":"'1. Economic Parameters'!K74","v":1.2275857608988159},{"$f":"'1. Economic Parameters'!L74","v":1.2582754049212861},{"$f":"'1. Economic Parameters'!M74","v":1.2897322900443182},1.3185782188495074,1.3521491997364423]
[]
[]
[null,"11.1.2","Regulatory Asset Base (end of year)"]
[]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G19,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,{"$f":"'8. RAB Roll-Forward'!G334","v":10},{"$f":"H$14*'8. RAB Roll-Forward'!H334","v":515.31497293293694},{"$f":"I$14*'8. RAB Roll-Forward'!I334","v":921.30398829513251},{"$f":"J$14*'8. RAB Roll-Forward'!J334","v":1304.6043084886371},{"$f":"K$14*'8. RAB Roll-Forward'!K334","v":1672.625107510311},{"$f":"L$14*'8. RAB Roll-Forward'!L334","v":2012.8854344563476},{"$f":"M$14*'8. RAB Roll-Forward'!M334","v":1886.8515898035378},{"$f":"N$14*'8. RAB Roll-Forward'!N334","v":1767.0769243412662},{"$f":"O$14*'8. RAB Roll-Forward'!O334","v":1640.4958434275322},{"$f":"P$14*'8. RAB Roll-Forward'!P334","v":1506.7472263802913},{"$f":"Q$14*'8. RAB Roll-Forward'!Q334","v":1365.5627612040241},{"$f":"R$14*'8. RAB Roll-Forward'!R334","v":1202.9082667398532},{"$f":"S$14*'8. RAB Roll-Forward'!S334","v":1067.1623560290907},{"$f":"SUM(G22:S22)","v":16873.538779608964}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,{"$f":"'8. RAB Roll-Forward'!G356","v":11},{"$f":"H$14*'8. RAB Roll-Forward'!H356","v":1089.0533522567005},{"$f":"I$14*'8. RAB Roll-Forward'!I356","v":1694.7905380179679},{"$f":"J$14*'8. RAB Roll-Forward'!J356","v":2189.4304947248015},{"$f":"K$14*'8. RAB Roll-Forward'!K356","v":2611.453650578952},{"$f":"L$14*'8. RAB Roll-Forward'!L356","v":2960.7028641518455},{"$f":"M$14*'8. RAB Roll-Forward'!M356","v":2245.955904537042},{"$f":"N$14*'8. RAB Roll-Forward'!N356","v":1827.4984624124652},{"$f":"O$14*'8. RAB Roll-Forward'!O356","v":1480.5100042914564},{"$f":"P$14*'8. RAB Roll-Forward'!P356","v":1195.6835663227669},{"$f":"Q$14*'8. RAB Roll-Forward'!Q356","v":972.70640891430696},{"$f":"R$14*'8. RAB Roll-Forward'!R356","v":798.61524148678495},{"$f":"S$14*'8. RAB Roll-Forward'!S356","v":720.79592890692891},{"$f":"SUM(G24:S24)","v":19798.196416602019}]
[]
[null,null,null,"Total",null,null,{"$f":"G24+G22","v":21},1604.3683251896373,2616.0945263131007,3494.0348032134389,4284.0787580892629,4973.5882986081933,4132.80749434058,3594.5753867537314,3121.0058477189887,2702.4307927030582,2338.2691701183312,2001.5235082266381,1787.9582849360195,36671.735196210982]
[]
[]
[null,"11.1.3","Net Additions"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H31,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H$14*'8. RAB Roll-Forward'!H184","v":513.44314192261868},{"$f":"I$14*'8. RAB Roll-Forward'!I184","v":453.48927058055767},{"$f":"J$14*'8. RAB Roll-Forward'!J184","v":460.26384948843548},{"$f":"K$14*'8. RAB Roll-Forward'!K184","v":468.07231247327553},{"$f":"L$14*'8. RAB Roll-Forward'!L184","v":476.04048032947901},{"$f":"M$14*'8. RAB Roll-Forward'!M184","v":11.68433799784715},{"$f":"N$14*'8. RAB Roll-Forward'!N184","v":11.976446447793327},{"$f":"O$14*'8. RAB Roll-Forward'!O184","v":12.275857608988158},{"$f":"P$14*'8. RAB Roll-Forward'!P184","v":12.582754049212861},{"$f":"Q$14*'8. RAB Roll-Forward'!Q184","v":12.897322900443182},{"$f":"R$14*'8. RAB Roll-Forward'!R184","v":0},{"$f":"S$14*'8. RAB Roll-Forward'!S184","v":0},{"$f":"SUM(G34:S34)","v":2432.7257737986515}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H$14*'8. RAB Roll-Forward'!H206","v":1087.1815212463823},{"$f":"I$14*'8. RAB Roll-Forward'!I206","v":998.41214051814632},{"$f":"J$14*'8. RAB Roll-Forward'!J206","v":987.32541194565272},{"$f":"K$14*'8. RAB Roll-Forward'!K206","v":999.57911592797359},{"$f":"L$14*'8. RAB Roll-Forward'!L206","v":1012.0133140595692},{"$f":"M$14*'8. RAB Roll-Forward'!M206","v":14.021205597416579},{"$f":"N$14*'8. RAB Roll-Forward'!N206","v":14.371735737351994},{"$f":"O$14*'8. RAB Roll-Forward'!O206","v":14.731029130785791},{"$f":"P$14*'8. RAB Roll-Forward'!P206","v":15.099304859055433},{"$f":"Q$14*'8. RAB Roll-Forward'!Q206","v":15.476787480531819},{"$f":"R$14*'8. RAB Roll-Forward'!R206","v":0},{"$f":"S$14*'8. RAB Roll-Forward'!S206","v":0},{"$f":"SUM(G36:S36)","v":5158.211566502865}]
[]
[]
[null,"11.1.4","Revenues (RR including tax)"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H41,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H$14*'6. Revenue Requirement'!H305","v":10.442895721128163},{"$f":"I$14*'6. Revenue Requirement'!I305","v":96.306909884532317},{"$f":"J$14*'6. Revenue Requirement'!J305","v":163.28000787535015},{"$f":"K$14*'6. Revenue Requirement'!K305","v":221.92335131445924},{"$f":"L$14*'6. Revenue Requirement'!L305","v":294.09505944158099},{"$f":"M$14*'6. Revenue Requirement'!M305","v":294.37760271894138},{"$f":"N$14*'6. Revenue Requirement'!N305","v":260.3511812758212},{"$f":"O$14*'6. Revenue Requirement'!O305","v":261.55413512741666},{"$f":"P$14*'6. Revenue Requirement'!P305","v":262.67935316726806},{"$f":"Q$14*'6. Revenue Requirement'!Q305","v":263.71254037599408},{"$f":"R$14*'6. Revenue Requirement'!R305","v":289.88189560611471},{"$f":"S$14*'6. Revenue Requirement'!S305","v":251.94425486982371},{"$f":"SUM(G44:S44)","v":2670.5491873784308}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H$14*'6. Revenue Requirement'!H327","v":13.590273539037312},{"$f":"I$14*'6. Revenue Requirement'!I327","v":497.804958269682},{"$f":"J$14*'6. Revenue Requirement'!J327","v":654.34485198455411},{"$f":"K$14*'6. Revenue Requirement'!K327","v":735.46963086674702},{"$f":"L$14*'6. Revenue Requirement'!L327","v":851.17299798341037},{"$f":"M$14*'6. Revenue Requirement'!M327","v":963.31923379452201},{"$f":"N$14*'6. Revenue Requirement'!N327","v":597.18159222003112},{"$f":"O$14*'6. Revenue Requirement'!O327","v":499.68094957987068},{"$f":"P$14*'6. Revenue Requirement'!P327","v":415.98980962837169},{"$f":"Q$14*'6. Revenue Requirement'!Q327","v":336.2793615998724},{"$f":"R$14*'6. Revenue Requirement'!R327","v":266.0835961339576},{"$f":"S$14*'6. Revenue Requirement'!S327","v":154.35548304182856},{"$f":"SUM(G46:S46)","v":5985.2727386418846}]
[]
[]
[null,"11.1.5","Operating Costs and Overheads"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H51,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"'10. Tax Liabilities'!H188","v":1.3330979797247786},{"$f":"'10. Tax Liabilities'!I188","v":1.3670386334971429},{"$f":"'10. Tax Liabilities'!J188","v":1.401843415785202},{"$f":"'10. Tax Liabilities'!K188","v":1.4375343272874885},{"$f":"'10. Tax Liabilities'!L188","v":1.4741339288399762},{"$f":"'10. Tax Liabilities'!M188","v":11.68433799784715},{"$f":"'10. Tax Liabilities'!N188","v":11.976446447793327},{"$f":"'10. Tax Liabilities'!O188","v":12.275857608988158},{"$f":"'10. Tax Liabilities'!P188","v":12.582754049212861},{"$f":"'10. Tax Liabilities'!Q188","v":12.897322900443182},{"$f":"'10. Tax Liabilities'!R188","v":0},{"$f":"'10. Tax Liabilities'!S188","v":0},{"$f":"SUM(H54:S54)","v":68.430367289419266}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"'10. Tax Liabilities'!H190","v":3.3840179485321298},{"$f":"'10. Tax Liabilities'!I190","v":3.4701749927235159},{"$f":"'10. Tax Liabilities'!J190","v":3.5585255939162819},{"$f":"'10. Tax Liabilities'!K190","v":3.6491256000374706},{"$f":"'10. Tax Liabilities'!L190","v":3.7420322809014777},{"$f":"'10. Tax Liabilities'!M190","v":14.021205597416579},{"$f":"'10. Tax Liabilities'!N190","v":14.371735737351994},{"$f":"'10. Tax Liabilities'!O190","v":14.731029130785791},{"$f":"'10. Tax Liabilities'!P190","v":15.099304859055433},{"$f":"'10. Tax Liabilities'!Q190","v":15.476787480531819},{"$f":"'10. Tax Liabilities'!R190","v":0},{"$f":"'10. Tax Liabilities'!S190","v":0},{"$f":"SUM(H56:S56)","v":91.503939221252494}]
[]
[null,null,null,"Total",null,null,null,{"$f":"H56+H54","v":4.7171159282569084},4.8372136262206586,4.9603690097014841,5.0866599273249591,5.2161662097414538,25.705543595263727,26.348182185145319,27.006886739773947,27.682058908268296,28.374110380975001,0,0,159.93430651067177]
[]
[]
[null,"11.1.6","Tax Payable"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H63,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"'10. Tax Liabilities'!H252","v":0.18530812242101574},{"$f":"'10. Tax Liabilities'!I252","v":6.2267093672975689},{"$f":"'10. Tax Liabilities'!J252","v":11.350770837802393},{"$f":"'10. Tax Liabilities'!K252","v":16.440817526559059},{"$f":"'10. Tax Liabilities'!L252","v":25.514481067253271},{"$f":"'10. Tax Liabilities'!M252","v":17.902921286311532},{"$f":"'10. Tax Liabilities'!N252","v":18.287898428719796},{"$f":"'10. Tax Liabilities'!O252","v":19.033145768989343},{"$f":"'10. Tax Liabilities'!P252","v":19.784019088103101},{"$f":"'10. Tax Liabilities'!Q252","v":20.536646154075701},{"$f":"'10. Tax Liabilities'!R252","v":27.517339093783971},{"$f":"'10. Tax Liabilities'!S252","v":24.577544425615564},{"$f":"SUM(G66:S66)","v":207.35760116693231}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"'10. Tax Liabilities'!H254","v":0.20548535715155544},{"$f":"'10. Tax Liabilities'!I254","v":15.764331449351545},{"$f":"'10. Tax Liabilities'!J254","v":24.371021588384075},{"$f":"'10. Tax Liabilities'!K254","v":25.45314516233476},{"$f":"'10. Tax Liabilities'!L254","v":31.580054175313794},{"$f":"'10. Tax Liabilities'!M254","v":36.119883968355666},{"$f":"'10. Tax Liabilities'!N254","v":32.330031841274014},{"$f":"'10. Tax Liabilities'!O254","v":28.465592748187316},{"$f":"'10. Tax Liabilities'!P254","v":25.107393650560613},{"$f":"'10. Tax Liabilities'!Q254","v":21.7330428538794},{"$f":"'10. Tax Liabilities'!R254","v":22.086115298195192},{"$f":"'10. Tax Liabilities'!S254","v":15.211050838219968},{"$f":"SUM(G68:S68)","v":278.42714893120791}]
[]
[]
[null,"11.1.7","Interest"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H73,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"'10. Tax Liabilities'!H204","v":0.29200400000000004},{"$f":"'10. Tax Liabilities'!I204","v":15.047403335630936},{"$f":"'10. Tax Liabilities'!J204","v":26.902444979813193},{"$f":"'10. Tax Liabilities'!K204","v":38.094967649591609},{"$f":"'10. Tax Liabilities'!L204","v":48.841322189344091},{"$f":"'10. Tax Liabilities'!M204","v":32.702141922351601},{"$f":"'10. Tax Liabilities'!N204","v":30.654545668584191},{"$f":"'10. Tax Liabilities'!O204","v":28.708638543617944},{"$f":"'10. Tax Liabilities'!P204","v":26.652151670661056},{"$f":"'10. Tax Liabilities'!Q204","v":24.479218138664759},{"$f":"'10. Tax Liabilities'!R204","v":39.874978852261997},{"$f":"'10. Tax Liabilities'!S204","v":35.125402552110415},{"$f":"SUM(G76:S76)","v":347.37521950263181}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"'10. Tax Liabilities'!H206","v":0.32120440000000006},{"$f":"'10. Tax Liabilities'!I206","v":31.800793507236563},{"$f":"'10. Tax Liabilities'!J206","v":49.48856162633988},{"$f":"'10. Tax Liabilities'!K206","v":41.487649810369952},{"$f":"'10. Tax Liabilities'!L206","v":49.484591912039605},{"$f":"'10. Tax Liabilities'!M206","v":48.100763012156534},{"$f":"'10. Tax Liabilities'!N206","v":36.488698007470596},{"$f":"'10. Tax Liabilities'!O206","v":29.690271019737871},{"$f":"'10. Tax Liabilities'!P206","v":24.052957733720717},{"$f":"'10. Tax Liabilities'!Q206","v":19.425553491906197},{"$f":"'10. Tax Liabilities'!R206","v":28.403416222861335},{"$f":"'10. Tax Liabilities'!S206","v":23.319884497510721},{"$f":"SUM(G78:S78)","v":382.06434524135}]
[]
[]
[null,"11.1.8","Debt (end year)"]
[]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G83,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,{"$f":"G$22*'1. Economic Parameters'!$E$11","v":4},{"$f":"H$22*'1. Economic Parameters'!$E$11","v":206.12598917317479},{"$f":"I$22*'1. Economic Parameters'!$E$11","v":368.52159531805302},{"$f":"J$22*'1. Economic Parameters'!$E$11","v":521.84172339545489},{"$f":"K$22*'1. Economic Parameters'!$E$11","v":669.0500430041244},{"$f":"L$22*'1. Economic Parameters'!$E$11","v":805.15417378253915},{"$f":"M$22*'1. Economic Parameters'!$E$11","v":754.74063592141511},{"$f":"N$22*'1. Economic Parameters'!$E$11","v":706.83076973650657},{"$f":"O$22*'1. Economic Parameters'!$E$11","v":656.19833737101294},{"$f":"P$22*'1. Economic Parameters'!$E$11","v":602.6988905521165},{"$f":"Q$22*'1. Economic Parameters'!$E$11","v":546.22510448160972},{"$f":"R$22*'1. Economic Parameters'!$E$11","v":481.16330669594129},{"$f":"S$22*'1. Economic Parameters'!$E$11","v":426.86494241163632},{"$f":"SUM(G86:S86)","v":6749.4155118435847}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,{"$f":"G$24*'1. Economic Parameters'!$E$11","v":4.4000000000000004},{"$f":"H$24*'1. Economic Parameters'!$E$11","v":435.62134090268023},{"$f":"I$24*'1. Economic Parameters'!$E$11","v":677.91621520718718},{"$f":"J$24*'1. Economic Parameters'!$E$11","v":875.77219788992068},{"$f":"K$24*'1. Economic Parameters'!$E$11","v":1044.5814602315809},{"$f":"L$24*'1. Economic Parameters'!$E$11","v":1184.2811456607383},{"$f":"M$24*'1. Economic Parameters'!$E$11","v":898.38236181481682},{"$f":"N$24*'1. Economic Parameters'!$E$11","v":730.99938496498612},{"$f":"O$24*'1. Economic Parameters'!$E$11","v":592.20400171658264},{"$f":"P$24*'1. Economic Parameters'!$E$11","v":478.27342652910676},{"$f":"Q$24*'1. Economic Parameters'!$E$11","v":389.08256356572281},{"$f":"R$24*'1. Economic Parameters'!$E$11","v":319.44609659471399},{"$f":"S$24*'1. Economic Parameters'!$E$11","v":288.31837156277157},{"$f":"SUM(G88:S88)","v":7919.2785666408081}]
[]
[]
[null,"11.2","Equity Cash Flow Analysis"]
[]
[null,"11.2.1","Capital Expenditure"]
[]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G95,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,{"$f":"G22","v":10},{"$f":"H34","v":513.44314192261868},453.48927058055767,460.26384948843548,468.07231247327553,476.04048032947901,11.68433799784715,11.976446447793327,12.275857608988158,12.582754049212861,12.897322900443182,0,0,{"$f":"SUM(G98:S98)","v":2442.7257737986515}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,{"$f":"G24","v":11},{"$f":"H36","v":1087.1815212463823},998.41214051814632,987.32541194565272,999.57911592797359,1012.0133140595692,14.021205597416579,14.371735737351994,14.731029130785791,15.099304859055433,15.476787480531819,0,0,{"$f":"SUM(G100:S100)","v":5169.211566502865}]
[]
[]
[null,"11.2.2","Repayment of Debt"]
[]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G105,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,{"$f":"F86-G86","v":-4},-202.12598917317479,-162.39560614487823,-153.32012807740188,-147.20831960866951,-136.10413077841474,50.413537861124041,47.909866184908537,50.632432365493628,53.499446818896445,56.473786070506776,65.061797785668432,54.298364284304967,{"$f":"SUM(G108:S108)","v":-426.86494241163632}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,{"$f":"F88-G88","v":-4.4000000000000004},-431.22134090268025,-242.29487430450695,-197.8559826827335,-168.8092623416602,-139.6996854291574,285.89878384592146,167.3829768498307,138.79538324840348,113.93057518747588,89.19086296338395,69.636466971008815,31.127725031942418,{"$f":"SUM(G110:S110)","v":-288.31837156277157}]
[]
[]
[null,"11.2.3","Residual Value of Equity"]
[null,null,null,null,"Elapsed Years",null,{"$f":"0","v":0},{"$f":"G114+1","v":1},{"$f":"H114+1","v":2},3,4,5,6,7,8,9,10,11,{"$f":"R114+1","v":12}]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,null,{"$f":"VLOOKUP(G115,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"Code","Asset Class"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,{"$f":"IF( G$114 = Model_period,OFFSET($G$22,0,Model_period)*(1-Debt_ratio), 0 )","v":0},0,0,0,0,0,0,0,0,0,819.33765672241441,0,0]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,{"$f":"IF( G$114 = Model_period,OFFSET($G$24,0,Model_period)*(1-Debt_ratio), 0 )","v":0},0,0,0,0,0,0,0,0,0,583.62384534858415,0,0]
[]
[null,null,null,"Total",null,null,{"$f":"IF( G$114 = Model_period,OFFSET($G$26,0,Model_period)*(1-Debt_ratio), 0 )","v":0},0,0,0,0,0,0,0,0,0,1402.9615020709987,0,0,{"$f":"SUM(G123:S123)","v":1402.9615020709987}]
[]
[]
[null,"11.2.4","Pre-tax Cash Flows"]
[null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"G127+1","v":1},{"$f":"H127+1","v":2},3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G128,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,{"$f":"G44-G54-G76-G98-G108","v":-6},-302.49935900804053,-211.20119652027518,-171.96800193128189,-138.47314352702585,-96.156746227667355,187.89324693977147,157.83387652674182,157.66134900032876,157.36224657928483,156.96489036593618,184.94511896818429,162.52048803340833,{"$f":"SUM(G131:S131)","v":238.88276919936493}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,{"$f":"G46-G56-G78-G100-G110","v":-6.6},-646.07512915319683,-293.58327644391738,-188.17166449862134,-140.43699812997374,-74.367254839942575,601.27727574161077,364.5664458880259,301.73323705015781,247.80766698906422,196.70937018351862,168.04371294008746,99.907873512375431,{"$f":"SUM(G133:S133)","v":630.81125923918819}]
[]
[null,null,null,"Total",null,null,{"$f":"G133+G131","v":-12.6},-948.57448816123735,-504.78447296419256,-360.13966642990323,-278.9101416569996,-170.52400106760993,789.17052268138218,522.40032241476774,459.39458605048657,405.16991356834905,353.6742605494548,352.98883190827178,262.42836154578379,869.69402843855312]
[]
[null,null,"Pre-tax cash flows + residual",null,null,null,{"$f":"IF(G114<= Model_period, G135+G123, 0 )","v":-12.6},-948.57448816123735,-504.78447296419256,-360.13966642990323,-278.9101416569996,-170.52400106760993,789.17052268138218,522.40032241476774,459.39458605048657,405.16991356834905,1756.6357626204535,0,0,{"$f":"SUM(G137:S137)","v":1657.2383370554962}]
[]
[]
[null,"11.2.5","Post-tax Cash Flows (excludes Value of Imputation Credits)"]
[null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"G141+1","v":1},{"$f":"H141+1","v":2},3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G142,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,{"$f":"G131-G66","v":-6},-302.68466713046155,-217.42790588757273,-183.31877276908429,-154.9139610535849,-121.67122729492063,169.99032565345993,139.54597809802203,138.6282032313394,137.57822749118174,136.42824421186049,157.42777987440033,137.94294360779276,{"$f":"SUM(G145:S145)","v":31.525168032432674}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,{"$f":"G133-G68","v":-6.6},-646.28061451034841,-309.3476078932689,-212.54268608700542,-165.89014329230849,-105.94730901525637,565.15739177325509,332.23641404675186,273.26764430197051,222.70027333850359,174.97632732963922,145.95759764189228,84.69682267415547,{"$f":"SUM(G147:S147)","v":352.38411030798022}]
[]
[null,null,null,"Total",null,null,{"$f":"G147+G145","v":-12.6},-948.96528164080996,-526.77551378084161,-395.86145885608971,-320.80410434589339,-227.61853631017698,735.14771742671496,471.78239214477389,411.8958475333099,360.2785008296853,311.40457154149971,303.38537751629258,222.63976628194823,383.90927834041292]
[]
[null,null,"Post-tax cash flows + residual",null,null,null,{"$f":"IF(G114<= Model_period, G149+G123, 0 )","v":-12.6},-948.96528164080996,-526.77551378084161,-395.86145885608971,-320.80410434589339,-227.61853631017698,735.14771742671496,471.78239214477389,411.8958475333099,360.2785008296853,1714.3660736124984,0,0,{"$f":"SUM(G151:S151)","v":1260.8456366131711}]
[]
[]
[null,"11.2.6","Post-tax Cash Flows including Imputation Credits plus residual (nominal)",null,null,null,0,{"$f":"G154+1","v":1},{"$f":"H154+1","v":2},3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G155,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class",null,null,"Associated WACC outcome"]
[null,null,null,"Total",null,{"$f":"IRR(OFFSET($G158,0,0,1,Model_period+1))","v":8.0656693844575855E-2},{"$f":"G145+(G66)*'1. Economic Parameters'!$E$17+ IF(G154<= Model_period, G119, 0 )","v":-6},{"$f":"H145+(H66)*'1. Economic Parameters'!$E$17+ IF(H154<= Model_period, H119, 0 )","v":-302.60127847537211},{"$f":"I145+(I66)*'1. Economic Parameters'!$E$17+ IF(I154<= Model_period, I119, 0 )","v":-214.62588667228883},{"$f":"J145+(J66)*'1. Economic Parameters'!$E$17+ IF(J154<= Model_period, J119, 0 )","v":-178.21092589207322},{"$f":"K145+(K66)*'1. Economic Parameters'!$E$17+ IF(K154<= Model_period, K119, 0 )","v":-147.51559316663332},{"$f":"L145+(L66)*'1. Economic Parameters'!$E$17+ IF(L154<= Model_period, L119, 0 )","v":-110.18971081465665},{"$f":"M145+(M66)*'1. Economic Parameters'!$E$17+ IF(M154<= Model_period, M119, 0 )","v":178.04664023230012},{"$f":"N145+(N66)*'1. Economic Parameters'!$E$17+ IF(N154<= Model_period, N119, 0 )","v":147.77553239094595},{"$f":"O145+(O66)*'1. Economic Parameters'!$E$17+ IF(O154<= Model_period, O119, 0 )","v":147.19311882738461},{"$f":"P145+(P66)*'1. Economic Parameters'!$E$17+ IF(P154<= Model_period, P119, 0 )","v":146.48103608082812},{"$f":"Q145+(Q66)*'1. Economic Parameters'!$E$17+ IF(Q154<= Model_period, Q119, 0 )","v":965.00739170360896},{"$f":"R145+(R66)*'1. Economic Parameters'!$E$17+ IF(R154<= Model_period, R119, 0 )","v":169.81058246660311},{"$f":"S145+(S66)*'1. Economic Parameters'!$E$17+ IF(S154<= Model_period, S119, 0 )","v":149.00283859931977},{"$f":"SUM(G158:S158)","v":944.17374527996662}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,{"$f":"IRR(OFFSET($G160,0,0,1,Model_period+1))","v":7.9429100586442258E-2},{"$f":"G147+(G68)*'1. Economic Parameters'!$E$17+ IF(G154<= Model_period, G121, 0 )","v":-6.6},{"$f":"H147+(H68)*'1. Economic Parameters'!$E$17+ IF(H154<= Model_period, H121, 0 )","v":-646.18814609963022},{"$f":"I147+(I68)*'1. Economic Parameters'!$E$17+ IF(I154<= Model_period, I121, 0 )","v":-302.25365874106069},{"$f":"J147+(J68)*'1. Economic Parameters'!$E$17+ IF(J154<= Model_period, J121, 0 )","v":-201.57572637223259},{"$f":"K147+(K68)*'1. Economic Parameters'!$E$17+ IF(K154<= Model_period, K121, 0 )","v":-154.43622796925786},{"$f":"L147+(L68)*'1. Economic Parameters'!$E$17+ IF(L154<= Model_period, L121, 0 )","v":-91.736284636365156},{"$f":"M147+(M68)*'1. Economic Parameters'!$E$17+ IF(M154<= Model_period, M121, 0 )","v":581.41133955901512},{"$f":"N147+(N68)*'1. Economic Parameters'!$E$17+ IF(N154<= Model_period, N121, 0 )","v":346.78492837532519},{"$f":"O147+(O68)*'1. Economic Parameters'!$E$17+ IF(O154<= Model_period, O121, 0 )","v":286.07716103865482},{"$f":"P147+(P68)*'1. Economic Parameters'!$E$17+ IF(P154<= Model_period, P121, 0 )","v":233.99860048125586},{"$f":"Q147+(Q68)*'1. Economic Parameters'!$E$17+ IF(Q154<= Model_period, Q121, 0 )","v":768.38004196246914},{"$f":"R147+(R68)*'1. Economic Parameters'!$E$17+ IF(R154<= Model_period, R121, 0 )","v":155.89634952608012},{"$f":"S147+(S68)*'1. Economic Parameters'!$E$17+ IF(S154<= Model_period, S121, 0 )","v":91.541795551354454},{"$f":"SUM(G160:S160)","v":1061.3001726756083}]
[]
[null,null,null,"Total",null,{"$f":"IRR(OFFSET($G162,0,0,1,Model_period+1))","v":7.9943809614295036E-2},{"$f":"G160+G158+ IF(G154<= Model_period, G123, 0 )","v":-12.6},{"$f":"H160+H158","v":-948.78942457500239},-516.87954541334955,-379.78665226430581,-301.95182113589118,-201.92599545102181,759.45797979131521,494.56046076627115,433.27027986603946,380.47963656208401,1733.3874336660781,325.70693199268322,240.54463415067423,2005.473917955575]
[]
[]
[null,"11.2.7","Post-tax Cash Flows including Imputation Credits plus residual (real)",null,null,null,0,{"$f":"G165+1","v":1},{"$f":"H165+1","v":2},{"$f":"I165+1","v":3},4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G166,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class",null,null,"Associated WACC outcome"]
[null,null,null,"Total",null,{"$f":"IRR(OFFSET($G169,0,0,1,Model_period+1))","v":5.3247009401526268E-2},{"$f":"G158/G14","v":-6},-295.08833409169102,-204.1007809415056,-165.26396675332646,-133.40222036887175,-97.173412304387526,152.38059722776367,123.38846337694245,119.90455047280159,116.41412961575891,748.22302205867004,128.78309381961967,110.19703937136748,{"$f":"SUM(G169:S169)","v":598.26218148314149}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,{"$f":"IRR(OFFSET($G171,0,0,1,Model_period+1))","v":5.1928498572052062E-2},{"$f":"G160/G14","v":-6.6},{"$f":"H160/H14","v":-630.14467256408921},-287.4313473922756,-186.93132295173177,-139.66073195543552,-80.89982035833097,497.5988709554112,289.55577924303304,233.04046865873903,185.9677138773082,595.76708119486239,118.23064213976141,67.700957534270302,{"$f":"SUM(G171:S171)","v":656.19361838152247}]
[]
[null,null,null,"Total",null,{"$f":"IRR(OFFSET($G173,0,0,1,Model_period+1))","v":5.2481465401721161E-2},{"$f":"G171+G169","v":-12.6},-925.23300665578017,-491.5321283337812,-352.19528970505826,-273.06295232430728,-178.07323266271851,649.97946818317484,412.94424261997551,352.94501913154062,302.38184349306709,1343.9901032535324,247.01373595938108,177.8979969056378,1254.455799864664]
[]
[]
[null,"11.2.8","Effective Tax Rate for Equity"]
[]
[null,null,null,null,null,"Used","Calculated"]
[null,null,"IRR of pre-tax cash flows + residual",null,null,{"$f":"IF( ISERROR(G179),0,G179)","v":9.196969543487854E-2},{"$f":"IRR(OFFSET($G$137,0,0,1,Model_period+1))","v":9.196969543487854E-2}]
[null,null,"IRR of post-tax cash flows + residual",null,null,{"$f":"IF( ISERROR(G180),0,G180)","v":7.0091370101521777E-2},{"$f":"IRR(OFFSET($G$151,0,0,1,Model_period+1))","v":7.0091370101521777E-2}]
[null,null,"Nominal effective tax rate for equity",null,null,{"$f":"IF(AND(F179>0,F180>0),1-F180/F179,#REF!)","v":0.23788624317939888}]
[]
[]
[null,"11.2.9","Integrity check (return on equity calculation)"]
[]
[null,null,null,"Land values appreciate?",true,{"$f":"IF(E186=TRUE,\"CAPM and cashflow returns on equity calculation value will not be consistent. Turn land appreciation to false to check\",\"Land appreciation set to FALSE - Only to be used to check return on equity\")","v":"CAPM and cashflow returns on equity calculation value will not be consistent. Turn land appreciation to false to check"}]
[]
[null,null,null,"Outcomes (nominal)","Input","Checks",null,"Outcomes (real)","Input","Checks"]
[]
[null,null,"CAN Assets",{"$f":"F158","v":8.0656693844575855E-2},{"$f":"'1. Economic Parameters'!E32","v":9.3599950000000001E-2},{"$f":"IF(ABS(D190-E190)<0.001%,\"OK\",\"???\")","v":"???"},"CAN Assets",{"$f":"F169","v":5.3247009401526268E-2},{"$f":"(1+E190)/(1+Infl_rate)-1","v":6.6448195573374003E-2},{"$f":"IF(ABS(H190-I190)<0.001%,\"OK\",\"???\")","v":"???"}]
[null,null,"Core Assets",{"$f":"F160","v":7.9429100586442258E-2},{"$f":"'1. Economic Parameters'!E32","v":9.3599950000000001E-2},{"$f":"IF(ABS(D191-E191)<0.001%,\"OK\",\"???\")","v":"???"},"Core Assets",{"$f":"F171","v":5.1928498572052062E-2},{"$f":"(1+E191)/(1+Infl_rate)-1","v":6.6448195573374003E-2},{"$f":"IF(ABS(H191-I191)<0.001%,\"OK\",\"???\")","v":"???"}]
[null,null,"All Assets",{"$f":"F162","v":7.9943809614295036E-2},{"$f":"'1. Economic Parameters'!E32","v":9.3599950000000001E-2},{"$f":"IF(ABS(D192-E192)<0.001%,\"OK\",\"???\")","v":"???"},"All Assets",{"$f":"F173","v":5.2481465401721161E-2},{"$f":"(1+E192)/(1+Infl_rate)-1","v":6.6448195573374003E-2},{"$f":"IF(ABS(H192-I192)<0.001%,\"OK\",\"???\")","v":"???"}]

{"sheet":"D. Geo Cost-based pricing","index":18,"n_rows":205,"n_cols":15,"rows_kept":205,"cut":false,"hidden":false,"merged":[]}
["D.","Geographic Deaveraging"]
[]
[null,"D.0","Purpose"]
[null,null,"Outlines the calculations necessary to derive the cost of ducts and pipes and copper cables by band and determine the costs for ULLS and WLR in each of the four bands."]
[]
[null,"D.1","Demand Forecasts and Band Proportions"]
[]
[]
[null,"D.1.1","Band Proportions 2009/10","ULLS","WLR","Residual","Total","Band 1 to 3"]
[]
[null,null,"Band 1",4.2378341006583803E-2,0.01,{"$f":"D36/$D$40","v":2.7026180928752763E-2},{"$f":"D43/$D$47","v":2.6149704825455495E-2},{"$f":"G11/SUM($G$11:$G$13)","v":2.9034110568713987E-2}]
[null,null,"Band 2",0.94334324872814201,0.01,{"$f":"D37/$D$40","v":0.75153864342586796},{"$f":"D44/$D$47","v":0.67329456315904357},{"$f":"G12/SUM($G$11:$G$13)","v":0.74756135576123639}]
[null,null,"Band 3",1.4128531075153499E-2,0.01,{"$f":"D38/$D$40","v":0.25199429317365069},{"$f":"D45/$D$47","v":0.20121031771627265},{"$f":"G13/SUM($G$11:$G$13)","v":0.22340453367004962}]
[null,null,"Band 4",1.4987919012054399E-4,0.01,{"$f":"D39/$D$40","v":0.12432993987174838},{"$f":"D46/$D$47","v":9.9345414299228232E-2}]
[null,null,null,{"$f":"SUM(D11:D14)","v":0.99999999999999989},{"$f":"SUM(E11:E14)","v":0.04},{"$f":"SUM(F11:F14)","v":1.1548890574000197},{"$f":"SUM(G11:G14)","v":1},{"$f":"SUM(H11:H14)","v":1}]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,"D.1.2","Estimated Band SIOs",{"$f":"VLOOKUP(D18,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015",{"$f":"VLOOKUP(J18,FYears,2,FALSE)","v":"2015/2016"},"2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,null,"ULLS"]
[null,null,"Band 1",{"$f":"$D11*D$26","v":35061},42073.2,46280.52,48594.546000000002,51024.273300000008,0.12713502301975141,0.12713502301975141,0.12713502301975141,0.12713502301975141,0.12713502301975141,0,0]
[null,null,"Band 2",{"$f":"$D12*D$26","v":780458.99999999988},936550.79999999993,1030205.8799999999,1081716.1740000001,1135801.9827000001,2.8300297461844259,2.8300297461844259,2.8300297461844259,2.8300297461844259,2.8300297461844259,0,0]
[null,null,"Band 3",{"$f":"$D13*D$26","v":11688.999999999971},14026.799999999965,15429.479999999961,16200.953999999962,17011.001699999961,4.2385593225460497E-2,4.2385593225460497E-2,4.2385593225460497E-2,4.2385593225460497E-2,4.2385593225460497E-2,0,0]
[null,null,"Band 4",{"$f":"$D14*D$26","v":124.00000000000001},148.80000000000001,163.68000000000004,171.86400000000006,180.45720000000006,4.4963757036163197E-4,4.4963757036163197E-4,4.4963757036163197E-4,4.4963757036163197E-4,4.4963757036163197E-4,0,0]
[null,null,"Total",{"$f":"'5. Service Demand'!H12","v":827333},{"$f":"'5. Service Demand'!I12","v":992799.6},{"$f":"'5. Service Demand'!J12","v":1092079.56},{"$f":"'5. Service Demand'!K12","v":1146683.5380000002},{"$f":"'5. Service Demand'!L12","v":1204017.7149000003},{"$f":"'5. Service Demand'!M12","v":3},{"$f":"'5. Service Demand'!N12","v":3},{"$f":"'5. Service Demand'!O12","v":3},{"$f":"'5. Service Demand'!P12","v":3},{"$f":"'5. Service Demand'!Q12","v":3},{"$f":"'5. Service Demand'!R12","v":0},{"$f":"'5. Service Demand'!S12","v":0}]
[]
[null,null,"WLR"]
[null,null,{"$f":"C22:C26","v":"Band 1"},{"$f":"$E11*D$33","v":12527.84},12339.922399999999,12154.823564,11972.50121054,11792.913692381899,0.01,0.01,0.01,0.01,0.01,0,0]
[null,null,"Band 2",{"$f":"$E12*D$33","v":12527.84},12339.922399999999,12154.823564,11972.50121054,11792.913692381899,0.01,0.01,0.01,0.01,0.01,0,0]
[null,null,"Band 3",{"$f":"$E13*D$33","v":12527.84},12339.922399999999,12154.823564,11972.50121054,11792.913692381899,0.01,0.01,0.01,0.01,0.01,0,0]
[null,null,"Band 4",{"$f":"$E14*D$33","v":12527.84},12339.922399999999,12154.823564,11972.50121054,11792.913692381899,0.01,0.01,0.01,0.01,0.01,0,0]
[null,null,"Total",{"$f":"'5. Service Demand'!H14","v":1252784},{"$f":"'5. Service Demand'!I14","v":1233992.24},{"$f":"'5. Service Demand'!J14","v":1215482.3563999999},{"$f":"'5. Service Demand'!K14","v":1197250.121054},{"$f":"'5. Service Demand'!L14","v":1179291.3692381899},{"$f":"'5. Service Demand'!M13","v":1},{"$f":"'5. Service Demand'!N13","v":1},{"$f":"'5. Service Demand'!O13","v":1},{"$f":"'5. Service Demand'!P13","v":1},{"$f":"'5. Service Demand'!Q13","v":1},{"$f":"'5. Service Demand'!R13","v":0},{"$f":"'5. Service Demand'!S13","v":0}]
[]
[null,null,"Residual"]
[null,null,{"$f":"C29:C33","v":"Band 1"},{"$f":"D43-D29-D22","v":209851.16},203026.87760000001,199004.65643600002,196872.95278945999,194622.8130076181,{"$f":"I43-I29-I22","v":-0.13713502301975142},-0.13713502301975142,-0.13713502301975142,-0.13713502301975142,-0.13713502301975142,0,0]
[null,null,"Band 2",5835499.1600000001,5679595.2776000006,5586125.2964359997,5534797.3247894607,5480891.1036076173,{"$f":"I44-I30-I23","v":-2.8400297461844257},-2.8400297461844257,-2.8400297461844257,-2.8400297461844257,-2.8400297461844257,0,0]
[null,null,"Band 3",1956669.16,1954519.2775999999,1953301.6964360001,1952712.54478946,1952082.0846076182,{"$f":"I45-I31-I24","v":-5.2385593225460499E-2},-5.2385593225460499E-2,-5.2385593225460499E-2,-5.2385593225460499E-2,-5.2385593225460499E-2,0,0]
[null,null,"Band 4",965389.16,965552.27759999991,965722.49643599999,965896.63478946011,966067.62910761812,{"$f":"I46-I32-I25","v":-1.0449637570361632E-2},-1.0449637570361632E-2,-1.0449637570361632E-2,-1.0449637570361632E-2,-1.0449637570361632E-2,0,0]
[null,null,"Total",{"$f":"D47-D26-D33","v":7764736},{"$f":"E47-E26-E33","v":7618061.1600000001},{"$f":"F47-F26-F33","v":7537291.0835999995},{"$f":"G47-G26-G33","v":7500919.3409459991},{"$f":"H47-H26-H33","v":7461543.9158618096},{"$f":"I47-I26-I33","v":-4},-4,-4,-4,-4,0,0]
[]
[null,null,"Total"]
[null,null,{"$f":"C36:C40","v":"Band 1"},257440,257440,257440,257440,257440,0,0,0,0,0,0,0]
[null,null,"Band 2",6628486,6628486,6628486,6628486,6628486,0,0,0,0,0,0,0]
[null,null,"Band 3",1980886,1980886,1980886,1980886,1980886,0,0,0,0,0,0,0]
[null,null,"Band 4",978041,978041,978041,978041,978041,0,0,0,0,0,0,0]
[null,null,"Total",9844853,9844853,9844853,9844853,9844853,0,0,0,0,0,0,0]
[]
[]
[null,"D.2","Cost Relativities of Each Band to the Average"]
[]
[null,"D.2.1","Band 1",0.13239229309618222]
[null,null,"Band 2",0.71958676109853315]
[null,null,"Band 3",1.2079429056048361]
[null,null,"Band 4",2.7076594599064925]
[null,null,"Average",{"$f":"SUMPRODUCT(D52:D55,G11:G14)","v":0.99999999999999989}]
[]
[]
[null,"D.3","Ducts and Pipes Costs per Band"]
[]
[null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,{"$f":"VLOOKUP(D61,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,"D.3.1","Average Annual Revenue",{"$f":"'6. Revenue Requirement'!H285/$D$47*1000000","v":0.16089534736664246},{"$f":"'6. Revenue Requirement'!I285/$D$47*1000000","v":1.384392659796186},{"$f":"'6. Revenue Requirement'!J285/$D$47*1000000","v":2.2280224789300132},{"$f":"'6. Revenue Requirement'!K285/$D$47*1000000","v":3.0426314192826815},{"$f":"'6. Revenue Requirement'!L285/$D$47*1000000","v":3.8802280217479188},{"$f":"'6. Revenue Requirement'!M285/$D$47*1000000","v":3.3295614151312711},{"$f":"'6. Revenue Requirement'!N285/$D$47*1000000","v":3.3026469835304475},{"$f":"'6. Revenue Requirement'!O285/$D$47*1000000","v":3.2800005620217525},{"$f":"'6. Revenue Requirement'!P285/$D$47*1000000","v":3.2605600402436279},{"$f":"'6. Revenue Requirement'!Q285/$D$47*1000000","v":3.2454623516986492},{"$f":"'6. Revenue Requirement'!R285/$D$47*1000000","v":4.264552801110046},{"$f":"'6. Revenue Requirement'!S285/$D$47*1000000","v":4.1682777554893917}]
[]
[null,"D.3.2","Monthly cost"]
[null,null,"Band 1",{"$f":"$D52/$D$56*D$64/12","v":1.775108665531382E-3},1.5273576564661663E-2,2.4581083754615402E-2,3.3568412553777148E-2,4.2809357127939159E-2,3.6734022562816548E-2,3.6437083953065434E-2,3.6187232980235531E-2,3.5972751708802847E-2,3.5806183574892708E-2,4.704949369739219E-2,4.598732085925402E-2]
[null,null,"Band 2",{"$f":"$D53/$D$56*D$64/12","v":9.6481801572821397E-3},8.3015885845943424E-2,0.13360462327233111,0.18245310735152151,0.23268005954111282,0.19965902621608003,0.19804508716087629,0.19668708173555013,0.19552131989385127,0.1946159784938383,0.25572631147370462,0.24995312411930629]
[null,null,"Band 3",{"$f":"$D54/$D$56*D$64/12","v":1.6196032783030129E-2},0.13935560766435104,0.22427699557930084,0.3062770864410741,0.3905911592499573,0.3351600075152848,0.33245074945606806,0.33017111743950428,0.32821419740924246,0.32669443526183095,0.4292780251398427,0.41958679527782178]
[null,null,"Band 4",{"$f":"$D55/$D$56*D$64/12","v":3.6304150779352555E-2},0.31237199012685452,0.50272717849659709,0.68653414545245595,0.87552800914000084,0.75127653858498633,0.74520361230732168,0.74009371252140099,0.73570718646322952,0.73230056986226844,0.96224639451636229,0.94052305801405456]
[null,null,"Average",{"$f":"SUMPRODUCT(D67:D70,$G$11:$G$14)","v":1.3407945613886873E-2},{"$f":"SUMPRODUCT(E67:E70,$G$11:$G$14)","v":0.1153660549830155},{"$f":"SUMPRODUCT(F67:F70,$G$11:$G$14)","v":0.18566853991083443},{"$f":"SUMPRODUCT(G67:G70,$G$11:$G$14)","v":0.2535526182735568},{"$f":"SUMPRODUCT(H67:H70,$G$11:$G$14)","v":0.32335233514565992},{"$f":"SUMPRODUCT(I67:I70,$G$11:$G$14)","v":0.27746345126093924},0.27522058196087062,0.27333338016847941,0.27171333668696895,0.27045519597488749,0.35537940009250385,0.34735647962411603]
[]
[null,"D.3.3","ULLS Revenue"]
[null,null,"Band 1",{"$f":"D67*D22*12/1000000","v":7.4684501906634941E-4},7.7112988982438761E-3,1.3651504059925835E-2,1.957490121589801E-2,2.6211796054719249E-2,5.6042169649580988E-8,5.5589154085747063E-8,5.5207976375560227E-8,5.4880759398989423E-8,5.4626639676521149E-8,0,0]
[null,null,"Band 2",{"$f":"D68*D23*12/1000000","v":9.0360108448467133E-2},0.93298313162072388,{"$f":"F68*F23*12/1000000","v":1.651683221884084},2.3683497266243898,3.1713416755386001,6.7804917994286717E-6,6.7256818530116077E-6,6.6795635040217714E-6,6.6399738157540782E-6,6.6092280986442112E-6,0,0]
[null,null,"Band 3",2.2717851264100644E-3,2.3456558851035769E-2,{"$f":"F69*F24*12/1000000","v":4.1525729013010826E-2},5.9543771864230238E-2,7.9732162488071745E-2,1.7047146892782173E-7,1.6909346680733261E-7,1.679339841430389E-7,1.6693864154650969E-7,1.6616564930435403E-7,0,0]
[null,null,"Band 4",5.4020576359676614E-5,5.5777142557051154E-4,{"$f":"F70*F25*12/1000000","v":9.8743661491587642E-4},1.4158860524884911E-3,1.8959439966117482E-3,4.0536258897486011E-9,4.0208584999509081E-9,3.9932872648565149E-9,3.9696191018270239E-9,3.9512381880877074E-9,0,0]
[null,null,"Total",{"$f":"SUM(D74:D77)","v":9.343275917030322E-2},0.96470876079557411,1.7078478915719366,2.4488842857570066,3.2791815780780031,7.0110590638958228E-6,6.9543853324046382E-6,6.9066987518052265E-6,6.8657628358014045E-6,6.8339716258131737E-6,0,0]
[null,null,"Average",{"$f":"D78*1000000/D26","v":0.11293246996107156},0.97170542856340203,1.5638493330760046,2.1356234781465977,2.7235326669179081,2.3370196879652743,2.3181284441348793,2.3022329172684088,2.2885876119338016,2.2779905419377244,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Share of total",{"$f":"D78/D105","v":5.8985661295815041E-2},{"$f":"E78/E105","v":7.0782793554978074E-2},7.7861072910475865E-2,8.1754126555999673E-2,8.5841832883799637E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"D.3.4","WLR Revenue"]
[null,null,"Band 1",{"$f":"D67*D29*12/1000000","v":2.6685932813268805E-4},{"$f":"E67*E29*12/1000000","v":2.2616969949406022E-3},3.5853448325910832E-3,4.8227743192320368E-3,6.0581646460336844E-3,4.4080827075379856E-9,4.3724500743678522E-9,4.3424679576282641E-9,4.3167302050563424E-9,4.2967420289871251E-9,0,0]
[null,null,"Band 2",{"$f":"D68*D30*12/1000000","v":1.4504502876192657E-3},{"$f":"E68*E30*12/1000000","v":1.2292915071674401E-2},1.9487287478518477E-2,2.6213040583594513E-2,3.2927710321279495E-2,2.3959083145929605E-8,2.3765410459305157E-8,2.3602449808266015E-8,2.3462558387262154E-8,2.3353917419260598E-8,0,0]
[null,null,"Band 3",{"$f":"D69*D31*12/1000000","v":2.4348156880866739E-3},{"$f":"E69*E31*12/1000000","v":2.0635648614995249E-2},3.2712567728764914E-2,4.4002833458117091E-2,5.5274493960505676E-2,4.0219200901834174E-8,3.9894089934728166E-8,3.9620534092740517E-8,3.9385703689109094E-8,3.9203332231419708E-8,0,0]
[null,null,"Band 4",{"$f":"D70*D32*12/1000000","v":5.457751107595249E-3},{"$f":"E70*E32*12/1000000","v":4.6255753417187413E-2},7.3326721865444061E-2,9.8634370650078865E-2,0.12390031496461176,9.0153184630198368E-8,8.9424433476878599E-8,8.8811245502568129E-8,8.828486237558754E-8,8.7876068383472218E-8,0,0]
[null,null,"Total",{"$f":"SUM(D83:D86)","v":9.6098764114338764E-3},{"$f":"SUM(E83:E86)","v":8.1446014098797676E-2},0.12911192190531853,0.1736730190110225,0.21816068389243062,1.5873955138550012E-7,1.5745638394527976E-7,1.5637669736120292E-7,1.5544985465701511E-7,1.5473006006313965E-7,0,0]
[null,null,"Average",{"$f":"D87*1000000/D33","v":7.6708166862235437E-3},{"$f":"E87*1000000/E33","v":6.6002047224217292E-2},0.10622278573234134,0.14505993021585942,0.18499303020708122,0.15873955138550011,0.15745638394527975,0.15637669736120291,0.15544985465701511,0.15473006006313966,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Share of total",{"$f":"D87/D105","v":6.0668754742249737E-3},{"$f":"E87/E105","v":5.9758723421116031E-3},5.8862342569799258E-3,5.7979407431252277E-3,5.7109716319783486E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"D.3.5","Residual Revenue"]
[null,null,"Band 1",{"$f":"D67*D36*12/1000000","v":4.4701033510537507E-3},{"$f":"E67*E36*12/1000000","v":3.7211358716493503E-2},5.8701001528941359E-2,7.9304549999002619E-2,9.9980130087446939E-2,-6.045025235711898E-8,-5.9961604160114927E-8,-5.9550444333188493E-8,-5.9197489604045761E-8,-5.8923381705508284E-8,0,0]
[null,null,"Band 2",{"$f":"D68*D37*12/1000000","v":0.67562336644018317},{"$f":"E68*E37*12/1000000","v":5.6579595985968112},8.9559859893884486,12.118091645624707,15.303528819909312,-6.804450882574601E-6,-6.7494472634709115E-6,-6.7031659538300373E-6,-6.6634363741413406E-6,-6.6325820160634697E-6,0,0]
[null,null,"Band 3",{"$f":"D69*D38*12/1000000","v":0.38028333433084832},{"$f":"E69*E38*12/1000000","v":3.2684786594596371},5.2569676312394114,7.1768533065006155,9.149592052535553,-2.1069066982965589E-7,-2.0898755674206076E-7,-2.0755451823577941E-7,-2.0632434523561881E-7,-2.053689815357738E-7,0,0]
[null,null,"Band 4",{"$f":"D70*D39*12/1000000","v":0.42057160350471012},{"$f":"E70*E39*12/1000000","v":3.6193378383051487},5.8259393501275234,7.9574522491270194,10.149831216086323,-9.4206810519946983E-8,-9.3445291976829521E-8,-9.2804532767424634E-8,-9.2254481477414568E-8,-9.1827306571559917E-8,0,0]
[null,null,"Total",{"$f":"SUM(D92:D95)","v":1.4809484076267956},{"$f":"SUM(E92:E95)","v":12.58298745507809},20.097593972284326,27.331701751251344,34.702932218618635,-7.1697986152813226E-6,-7.1118417163499165E-6,-7.0630754491664297E-6,-7.0212126904584192E-6,-6.9887016858763121E-6,0,0]
[null,null,"Average",{"$f":"D96*1000000/D40","v":0.19072746422116549},{"$f":"E96*1000000/E40","v":1.6517309576283434},2.6664213640380212,3.6437802499825751,4.6509050418971416,1.7924496538203307,1.7779604290874791,1.7657688622916075,1.7553031726146049,1.747175421469078,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Share of total",{"$f":"D96/D105","v":0.93494746322996014},{"$f":"E96/E105","v":0.92324133410291054},0.91625269283254429,0.91244793270087532,0.90844719548422193,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"D.3.6","Total Revenue"]
[null,null,"Band 1",{"$f":"D67*D43*12/1000000","v":5.4838076982527875E-3},{"$f":"E67*E43*12/1000000","v":4.718435460967798E-2},7.5937850421458272E-2,0.10370222553413268,0.13225009078819988,0,0,0,0,0,0,0]
[null,null,"Band 2",{"$f":"D68*D44*12/1000000","v":0.76743392517626963},{"$f":"E68*E44*12/1000000","v":6.6032356452892085},10.627156498751052,14.512654412832688,18.507798205769191,0,0,0,0,0,0,0]
[null,null,"Band 3",{"$f":"D69*D45*12/1000000","v":0.38498993514534507},{"$f":"E69*E45*12/1000000","v":3.3125708669256682},5.3312059279811868,7.280399911822963,9.2845987089841309,0,0,0,0,0,0,0]
[null,null,"Band 4",{"$f":"D70*D46*12/1000000","v":0.42608337518866501},{"$f":"E70*E46*12/1000000","v":3.666151363147907},5.900253508607884,8.0575025058295857,10.275627475047548,0,0,0,0,0,0,0]
[null,null,"Total",{"$f":"D71*D47*12/1000000","v":1.5839910432085325},{"$f":"E71*E47*12/1000000","v":13.629142229972459},21.93455378576158,29.954259056019367,38.200274480589073,0,0,0,0,0,0,0]
[null,null,"Average",{"$f":"D105/D47*1000000","v":0.16089534736664249},{"$f":"E105/E47*1000000","v":1.3843926597961858},2.2280224789300136,3.0426314192826815,3.8802280217479197,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[null,"D.4","Copper Cables Costs per Band"]
[]
[null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,{"$f":"VLOOKUP(D112,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,"D.4.1","Average Annual Revenue",{"$f":"'6. Revenue Requirement'!H286/$D$47*1000000","v":0.15910779129309621},{"$f":"'6. Revenue Requirement'!I286/$D$47*1000000","v":1.0601661448916171},{"$f":"'6. Revenue Requirement'!J286/$D$47*1000000","v":1.6637025864827832},{"$f":"'6. Revenue Requirement'!K286/$D$47*1000000","v":2.2403696435219733},{"$f":"'6. Revenue Requirement'!L286/$D$47*1000000","v":2.8204978009426176},{"$f":"'6. Revenue Requirement'!M286/$D$47*1000000","v":2.6251718726471229},{"$f":"'6. Revenue Requirement'!N286/$D$47*1000000","v":2.6628817340565392},{"$f":"'6. Revenue Requirement'!O286/$D$47*1000000","v":2.602483868761114},{"$f":"'6. Revenue Requirement'!P286/$D$47*1000000","v":2.5455971832903503},{"$f":"'6. Revenue Requirement'!Q286/$D$47*1000000","v":2.4918965212268063},{"$f":"'6. Revenue Requirement'!R286/$D$47*1000000","v":2.8619286274964257},{"$f":"'6. Revenue Requirement'!S286/$D$47*1000000","v":2.5312384467464177}]
[]
[null,"D.4.2","Monthly Cost"]
[null,null,"Band 1",{"$f":"$D52/$D$56*D$115/12","v":1.7553871115634824E-3},1.1696485582095051E-2,1.8355116704542093E-2,2.4717306207412536E-2,3.1117680961627713E-2,2.8962710332612624E-2,2.9378751584640279E-2,2.8712400594258974E-2,2.8084787366249336E-2,2.7492324550301355E-2,3.1574774472655116E-2,2.7926371861498073E-2]
[null,null,"Band 2",{"$f":"$D53/$D$56*D$115/12","v":9.5409883501783761E-3},6.3573460202406423E-2,9.976486296986653E-2,0.13434502795378769,0.16913273977215282,0.15741991043042622,0.15968120351651591,0.15605941149441585,0.15264816934878769,0.14942797889185833,0.17161716262961033,0.15178713962186141]
[null,null,"Band 3",{"$f":"$D54/$D$56*D$115/12","v":1.6016093976579208E-2},0.10671834779035483,0.16747147803152454,0.2255198847354003,0.28391669241022305,0.26425481162978792,0.26805075825985841,0.26197099385175132,0.25624467150693608,0.25083906035977432,0.28808719849430781,0.25479929367846171]
[null,null,"Band 4",{"$f":"$D55/$D$56*D$115/12","v":3.5900809686631653E-2},0.23921407427403205,0.37539500389675068,0.50551317158080067,0.63641229603064497,0.59233928790445212,0.60084807648586624,0.58722000554208986,0.57438419120395334,0.56226726573398689,0.64576067681815863,0.5711443104676629]
[null,null,"Average",{"$f":"SUMPRODUCT(D118:D121,$G$11:$G$14)","v":1.3258982607758018E-2},{"$f":"SUMPRODUCT(E118:E121,$G$11:$G$14)","v":8.8347178740968105E-2},{"$f":"SUMPRODUCT(F118:F121,$G$11:$G$14)","v":0.1386418822068986},{"$f":"SUMPRODUCT(G118:G121,$G$11:$G$14)","v":0.18669747029349779},{"$f":"SUMPRODUCT(H118:H121,$G$11:$G$14)","v":0.23504148341188483},{"$f":"SUMPRODUCT(I118:I121,$G$11:$G$14)","v":0.21876432272059362},0.22190681117137831,0.21687365573009287,0.21213309860752921,0.20765804343556721,0.23849405229136886,0.21093653722886818]
[]
[null,"D.4.3","ULLS Revenue"]
[null,null,"Band 1",{"$f":"D118*D22*12/1000000","v":7.3854753022232708E-4},{"$f":"E118*E22*12/1000000","v":5.9053029263112173E-3},1.0193812148962733E-2,1.441351528190633E-2,1.9053084694179597E-2,4.4186098138213173E-8,4.4820819108057601E-8,4.3804220526041266E-8,4.284672105975519E-8,4.1942847774828479E-8,0,0]
[null,null,"Band 2",{"$f":"D119*D23*12/1000000","v":8.9356202721502367E-2},{"$f":"E119*E23*12/1000000","v":0.71447730013598265},1.2333401813874092,1.7438782756091313,2.3052156140723321,{"$f":"I119*I23*12/1000000","v":5.3460363499175304E-6},5.4228306702992301E-6,5.2998333204147914E-6,5.1839863194920023E-6,5.0746275021141314E-6,0,0]
[null,null,"Band 3",{"$f":"D120*D24*12/1000000","v":2.246545469906807E-3},1.7963003049428945E-2,3.100797385029409E-2,4.3843647344202166E-2,5.7956488046984042E-2,{"$f":"I120*I24*12/1000000","v":1.3440716344333054E-7},1.3633788484054323E-7,1.3324555178723932E-7,1.3033298895221688E-7,1.2758354852959352E-7,0,0]
[null,null,"Band 4",{"$f":"D121*D25*12/1000000","v":5.3420404813707905E-5},4.2714065102371173E-4,7.3733585085384201E-4,1.0425541886467532E-3,1.3781421718471361E-3,{"$f":"I121*I25*12/1000000","v":3.1960559789171649E-9},3.2419664312107787E-9,3.1684341187162721E-9,3.0991765462449195E-9,3.0337978471020953E-9,0,0]
[null,null,"Total",{"$f":"SUM(D125:D128)","v":9.2394716126445217E-2},{"$f":"SUM(E125:E128)","v":0.73877274676274651},1.2752793032375198,1.8031779924238864,2.3836033289853429,5.5278256674779916E-6,5.6072313406790426E-6,5.480051526846789E-6,5.3602652060502193E-6,5.2471876962656547E-6,0,0]
[null,null,"Average",{"$f":"D129*1000000/D26","v":0.11167778406813848},{"$f":"E129*1000000/E26","v":0.74413078607479943},1.1677531106227461,1.5725158098710632,1.9797078560287737,1.8426085558259973,1.8690771135596809,1.8266838422822629,1.7867550686834066,1.7490625654218848,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Share of total",{"$f":"D129/D156","v":5.8985661295815041E-2},{"$f":"E129/E156","v":7.0782793554978032E-2},7.7861072910475851E-2,8.1754126555999659E-2,8.5841832883799624E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"D.4.4","WLR Revenue"]
[null,null,"Band 1",{"$f":"D118*D29*12/1000000","v":2.6389450646075352E-4},{"$f":"E118*E29*12/1000000","v":1.7320046932292612E-3},2.6772384604840591E-3,3.5511357418744134E-3,4.4036175106506115E-3,3.4755252399135147E-9,3.5254501901568337E-9,3.4454880713110773E-9,3.37017448394992E-9,3.2990789460361623E-9,0,0]
[null,null,"Band 2",{"$f":"D119*D30*12/1000000","v":1.4343357059147838E-3},{"$f":"E119*E30*12/1000000","v":9.4138987871662007E-3},1.4551491687424376E-2,1.9301352117681039E-2,2.3934813632269025E-2,1.8890389251651143E-8,1.9161744421981909E-8,1.8727129379329902E-8,1.8317780321854525E-8,1.7931357467022999E-8,0,0]
[null,null,"Band 3",{"$f":"D120*D31*12/1000000","v":2.4077647531625767E-3},{"$f":"E120*E31*12/1000000","v":1.5802753564670279E-2},2.4427035209705794E-2,3.2400445115945059E-2,4.0178460593043593E-2,3.171057739557455E-8,3.2166090991183013E-8,3.1436519262210161E-8,3.0749360580832331E-8,3.0100687243172917E-8,0,0]
[null,null,"Band 4",{"$f":"D121*D32*12/1000000","v":5.3971151954948582E-3},{"$f":"E121*E32*12/1000000","v":3.5422597362352704E-2},5.475432047006517E-2,7.2627084704340608E-2,9.0061863358319935E-2,7.1080714548534256E-8,7.2101769178303944E-8,7.0466400665050789E-8,6.8926102944474404E-8,6.747207188807842E-8,0,0]
[null,null,"Total",{"$f":"SUM(D134:D137)","v":9.5031101610329721E-3},{"$f":"SUM(E134:E137)","v":6.2371254407418447E-2},9.6410085827679404E-2,0.12788001767984111,0.15857875509428315,1.2515720643567348E-7,1.269550547816257E-7,1.2407553737790194E-7,1.2136341833111119E-7,1.1880319554431049E-7,0,0]
[null,null,"Average",{"$f":"D138/1000000*D33","v":1.1905344359979531E-2},{"$f":"E138/1000000*E33","v":7.6965643937820155E-2},0.117184758302554,0.15310436664757746,0.18701055722722476,1.2515720643567347E-13,1.2695505478162569E-13,1.2407553737790194E-13,1.213634183311112E-13,1.1880319554431049E-13,0,0]
[null,null,"Share of total",{"$f":"D138/D156","v":6.0668754742249746E-3},{"$f":"E138/E156","v":5.9758723421115996E-3},5.8862342569799267E-3,5.7979407431252277E-3,5.7109716319783468E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"D.4.5","Residual Revenue"]
[null,null,"Band 1",{"$f":"D118*D36*12/1000000","v":4.420440259327754E-3},{"$f":"E118*E36*12/1000000","v":2.8496411359514116E-2},4.3833044323561006E-2,5.8394028696654658E-2,7.267452723630706E-2,-4.7661623378126694E-8,-4.8346269298214438E-8,-4.724970859735234E-8,-4.6216895543705114E-8,-4.5241926720864642E-8,0,0]
[null,null,"Band 2",{"$f":"D119*D37*12/1000000","v":0.66811715403642846},{"$f":"E119*E37*12/1000000","v":4.3328582921553496},6.687588296777311,8.9228700158086731,11.123977544951696,-5.3649267391691802E-6,-5.4419924147212117E-6,-5.3185604497941198E-6,-5.2023040998138562E-6,-5.0925588595811537E-6,0,0]
[null,null,"Band 3",{"$f":"D120*D38*12/1000000","v":0.37605836577161156},{"$f":"E120*E38*12/1000000","v":2.5029968163584386},3.9254678657234545,5.2845060962674699,6.6507442653005775,-1.661177408389051E-7,-1.6850397583172627E-7,-1.6468207104944948E-7,-1.6108234953304922E-7,-1.5768423577276648E-7,0,0]
[null,null,"Band 4",{"$f":"D121*D39*12/1000000","v":0.41589903008036627},{"$f":"E121*E39*12/1000000","v":2.771684330991206},4.3503288037532641,5.859281655259708,7.3778078155351299,-7.4276770527451423E-8,-7.5343735609514739E-8,-7.3634834783767068E-8,-7.2025279490719318E-8,-7.0505869735180523E-8,0,0]
[null,null,"Total",{"$f":"SUM(D143:D146)","v":1.464494990147734},{"$f":"SUM(E143:E146)","v":9.6360358508645092},15.00721801057759,20.125051796032505,25.225204153023711,-5.652982873913663E-6,-5.7341863954606665E-6,-5.6041270642246884E-6,-5.4816286243813298E-6,-5.3659908918099651E-6,0,0]
[null,null,"Average",{"$f":"D147/D40*1000000","v":0.18860847170434822},{"$f":"E147/E40*1000000","v":1.2648934746625884},1.991062550739352,2.6830113591775242,3.3806949925470211,1.4132457184784157,1.4335465988651666,1.4010317660561722,1.3704071560953324,1.3414977229524914,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Share of total",{"$f":"D147/D156","v":0.93494746322995992},{"$f":"E147/E156","v":0.92324133410291032},0.91625269283254407,0.91244793270087521,0.90844719548422181,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"D.4.6","Total Revenue"]
[null,null,"Band 1",{"$f":"D118*D43*12/1000000","v":5.4228822960108343E-3},{"$f":"E118*E43*12/1000000","v":3.6133718979054597E-2},5.67040949330078E-2,7.6358679720435405E-2,9.613122944113725E-2,0,0,0,0,0,0,0]
[null,null,"Band 2",{"$f":"D119*D44*12/1000000","v":0.75890769246384548},{"$f":"E119*E44*12/1000000","v":5.0567494910784978},7.9354799698521461,10.686049643535483,13.453127972656299,{"$f":"I119*I44*12/1000000","v":0},0,0,0,0,0,0]
[null,null,"Band 3",{"$f":"D120*D45*12/1000000","v":0.38071267599468095},2.5367625729725378,3.9809028747834545,5.3607501887276179,6.7488792139406053,{"$f":"I120*I45*12/1000000","v":0},0,0,0,0,0,0]
[null,null,"Band 4",{"$f":"D121*D46*12/1000000","v":0.42134956568067494},2.8075340690045829,4.4058204600741826,5.9329512941526934,7.4692478210652977,{"$f":"I121*I46*12/1000000","v":0},0,0,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D152:D155)","v":1.5663928164352123},{"$f":"SUM(E152:E155)","v":10.437179852034674},16.378907399642792,22.056109806136231,27.767386237103342,0,0,0,0,0,0,0]
[null,null,"Average",{"$f":"D156/D47*1000000","v":0.15910779129309621},{"$f":"E156/E47*1000000","v":1.0601661448916173},1.6637025864827837,2.2403696435219733,2.8204978009426185,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[null,"D.5","Monthly Indirect Costs"]
[]
[null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,{"$f":"VLOOKUP(D163,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,"D.5.1","ULLS",{"$f":"SUM('7. Service Costs'!G185:G202,'7. Service Costs'!G205:G224)*1000000/(D26*12)","v":2.2619375972015743E-2},{"$f":"SUM('7. Service Costs'!G235:G252,'7. Service Costs'!G255:G274)*1000000/(E26*12)","v":0.32813507187074803},{"$f":"SUM('7. Service Costs'!G285:G302,'7. Service Costs'!G305:G324)*1000000/(F26*12)","v":0.49857289348696265},{"$f":"SUM('7. Service Costs'!G335:G352,'7. Service Costs'!G355:G374)*1000000/(G26*12)","v":0.59724430276204343},{"$f":"SUM('7. Service Costs'!G385:G402,'7. Service Costs'!G405:G424)*1000000/(H26*12)","v":0.69551208414668642},{"$f":"SUM('7. Service Costs'!G435:G452,'7. Service Costs'!G455:G474)*1000000/(I26*12)","v":852514.95828049397},{"$f":"SUM('7. Service Costs'!G485:G502,'7. Service Costs'!G505:G524)*1000000/(J26*12)","v":80722.108375162861},{"$f":"SUM('7. Service Costs'!G535:G552,'7. Service Costs'!G555:G574)*1000000/(K26*12)","v":85786.602259295309},{"$f":"SUM('7. Service Costs'!G585:G602,'7. Service Costs'!G605:G624)*1000000/(L26*12)","v":91051.748208426055},{"$f":"SUM('7. Service Costs'!G635:G652,'7. Service Costs'!G655:G674)*1000000/(M26*12)","v":96397.234051720458},{"$f":"SUM('7. Service Costs'!G685:G702,'7. Service Costs'!G705:G724)*1000000/(N26*12)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('7. Service Costs'!G735:G752,'7. Service Costs'!G755:G774)*1000000/(O26*12)","v":{"$error":"#DIV/0!"}}]
[]
[null,"D.5.2","WLR",{"$f":"SUM('7. Service Costs'!H185:H202,'7. Service Costs'!H205:H224)*1000000/(D33*12)","v":0},{"$f":"SUM('7. Service Costs'!H235:H252,'7. Service Costs'!H255:H274)*1000000/(E33*12)","v":0},{"$f":"SUM('7. Service Costs'!H285:H302,'7. Service Costs'!H305:H324)*1000000/(F33*12)","v":0},{"$f":"SUM('7. Service Costs'!H335:H352,'7. Service Costs'!H355:H374)*1000000/(G33*12)","v":0},{"$f":"SUM('7. Service Costs'!H385:H402,'7. Service Costs'!H405:H424)*1000000/(H33*12)","v":0},{"$f":"SUM('7. Service Costs'!H435:H452,'7. Service Costs'!H455:H474)*1000000/(I33*12)","v":292.27154082156983},{"$f":"SUM('7. Service Costs'!H485:H502,'7. Service Costs'!H505:H524)*1000000/(J33*12)","v":29.461584637705091},{"$f":"SUM('7. Service Costs'!H535:H552,'7. Service Costs'!H555:H574)*1000000/(K33*12)","v":33.919797127853187},{"$f":"SUM('7. Service Costs'!H585:H602,'7. Service Costs'!H605:H624)*1000000/(L33*12)","v":38.766467884282065},{"$f":"SUM('7. Service Costs'!H635:H652,'7. Service Costs'!H655:H674)*1000000/(M33*12)","v":43.972513442830859},{"$f":"SUM('7. Service Costs'!H685:H702,'7. Service Costs'!H705:H724)*1000000/(N33*12)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('7. Service Costs'!H735:H752,'7. Service Costs'!H755:H774)*1000000/(O33*12)","v":{"$error":"#DIV/0!"}}]
[]
[null,"D.6","Nominal Monthly Prices per Band"]
[]
[null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,{"$f":"VLOOKUP(D172,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,"D.6.1","Cumulative Inflation Index",{"$f":"(1+Infl_rate)^D$17","v":1.0254599844036756},1.0515681796131866,1.0783410890655398,1.105795636374991,1.1339491760307507,1.1628195043670546,1.1924248708125296,1.2227839894259713,1.2539160507258207,1.2858407338208186,1.3185782188495074,1.3521491997364423]
[]
[null,"D.6.2","ULLS"]
[null,null,"Band 1",{"$f":"(D67+D118+D$166)*D$175","v":2.6815647076001082E-2},0.37341725935008413,0.58393150610475286,0.72488223731319512,0.87250485866562355,991321.09764666657,96255.128131407779,104898.56310815303,114171.32884796783,123951.57156316159,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Band 2",{"$f":"(D68+D119+D$166)*D$175","v":4.2872989369864105E-2},{"$f":"(E68+E119+E$166)*E$175","v":0.49920509196911539},0.78928354289036562,1.0107441394764365,1.2443106474374521,991321.43647157634,96255.476212694528,104898.91508268441,114171.68510050235,123951.93255709608,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Band 3",{"$f":"(D69+D120+D$166)*D$175","v":5.6227511936002353E-2},{"$f":"(E69+E120+E$166)*E$175","v":0.60381994158208607},0.96007011261454911,1.2484889140084738,1.5535329773538986,991321.7182644672,96255.765703901343,104899.20781181331,114171.98138754815,123952.23278745526,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Band 4",{"$f":"(D70+D121+D$166)*D$175","v":9.7238562564800318E-2},{"$f":"(E70+E121+E$166)*E$175","v":0.92508675383640693},1.4845468674359399,1.9785908653719821,2.5031388179935008,991322.58363591356,96256.654716479694,104900.10676788355,114172.89126979779,123953.15477941713,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Average",{"$f":"SUMPRODUCT(D178:D181,$D$11:$D$14)","v":4.2389333897625746E-2},0.49541629725615421,0.78309823311063853,1.0021338308241412,1.2331116643767173,991321.42626599432,96255.465728305746,104898.90448102908,114171.67436999136,123951.92168377165,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Band 1 to 3 average",{"$f":"SUMPRODUCT(D178:D180,$H$11:$H$13)","v":4.5390239604538668E-2},0.51892438582140366,0.8214758231151601,1.0555576538884668,1.3025972674715129,991321.48958790582,96255.530780112022,104898.97026043148,114171.74094889617,123951.98914878166,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Access Determinations","Interim","Final"]
[null,null,"Band 1",{"$f":"AVERAGE(E178:F178)","v":0.47867438272741847},{"$f":"AVERAGE(F178:H178)","v":0.72710620069452381}]
[null,null,"Band 2",0.64424431742974053,1.0147794432680848]
[null,null,"Band 3",0.78194502709831759,1.2540306679923072]
[null,null,"Band 4",1.2048168106361734,{"$f":"AVERAGE(F181:H181)","v":1.9887588502671409}]
[null,null,"Average",0.63925726518339632,1.0061145761038324]
[null,null,"Band 1 to 3 average",0.67020010446828193,1.0598769148250466]
[]
[null,"D.6.3","WLR"]
[null,null,"Band 1",{"$f":"(D67+D118+D$168)*D$175","v":3.6203821445169424E-3},{"$f":"(E67+E118+E$168)*E$175","v":2.8360859155719471E-2},4.6299869163464229E-2,6.4452093469103494E-2,8.3829503928058269E-2,339.9354416811172,35.209206694736366,41.555943085370423,48.690219086464531,56.623040753412909,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Band 2",{"$f":"(D68+D119+D$168)*D$175","v":1.9677724438379965E-2},{"$f":"(E68+E119+E$168)*E$175","v":0.15414869177475071},0.25165190594907694,0.35031399563234489,0.45563529269988695,340.27426659086444,35.557287981495129,41.907917616763683,49.046471620982679,56.984034687906885,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Band 3",{"$f":"(D69+D120+D$168)*D$175","v":3.3032247004518213E-2},{"$f":"(E69+E120+E$168)*E$175","v":0.2587635413877214},0.42243847567326032,0.58805877016438224,0.76485762261633339,340.55605948164174,35.846779188308794,42.200646745667761,49.342758666771381,57.284265047091637,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Band 4",{"$f":"(D70+D121+D$168)*D$175","v":7.4043297633316171E-2},{"$f":"(E70+E121+E$168)*E$175","v":0.58003035364204214},0.94691523049465132,1.3181607215278908,1.7144634632559355,341.42143092815138,36.735791766664107,43.099602815909421,50.252640916422713,58.206257008979364,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Average",{"$f":"SUMPRODUCT(D194:D197,$G$11:$G$14)","v":2.7345867798261907E-2},{"$f":"SUMPRODUCT(E194:E197,$G$11:$G$14)","v":0.21421835435024505},0.34971725378174123,0.4868266268511523,0.63319021045399249,340.43607157292757,35.723513323080986,42.076002167516656,49.216599121350569,57.156426431888434,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Access Determinations","Interim","Final"]
[null,null,"Band 1",{"$f":"AVERAGE(E194:F194)","v":3.7330364159591851E-2},{"$f":"AVERAGE(F194:H194)","v":6.4860488853541995E-2}]
[null,null,"Band 2",{"$f":"AVERAGE(E195:F195)","v":0.20290029886191382},{"$f":"AVERAGE(F195:H195)","v":0.35253373142710293}]
[null,null,"Band 3",{"$f":"AVERAGE(E196:F196)","v":0.34060100853049086},{"$f":"AVERAGE(F196:H196)","v":0.59178495615132531}]
[null,null,"Band 4",{"$f":"AVERAGE(E197:F197)","v":0.76347279206834673},{"$f":"AVERAGE(F197:H197)","v":1.326513138426159}]
[null,null,"Average",{"$f":"AVERAGE(E198:F198)","v":0.28196780406599314},{"$f":"AVERAGE(F198:H198)","v":0.48991136369562865}]

{"sheet":"E. Allocation Factors Calc","index":19,"n_rows":1365,"n_cols":18,"rows_kept":1365,"cut":false,"hidden":false,"merged":[]}
["E.","Cost Allocation Factor Calculation"]
[]
[null,"E.0","Purpose"]
[null,null,"To show the step by step calculations undertaken to obtain the cost allocation factors."]
[]
[null,"E.1","Summary of Inputs for Calculations"]
[]
[]
[null,"E.1.1","Analysys Cost Model 2009 Cost Allocation Factors",null,null,"ULLS","WLR","PSTN","LCS"]
[]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C12,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,5.9518242788075396E-2,0.13649630050698294]
[null,null,"CA02","Copper cables",null,6.5622230942458559E-2,0.13561834614230708]
[null,null,"CA03","Other cables",null,null,0.14752526677203687]
[null,null,"CA04","Pair gain systems",null,null,0.14514522069022914]
[null,null,"CA05","CAN Radio Bearer Equipment"]
[null,null,"CA06","Other CAN assets",null,5.695734869910498E-2,0.13694605693000861]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land",null,5.9499577709966202E-2,0.13647555853389901]
[null,null,"CA09","Network Buildings/Support",null,5.9499577709966202E-2,0.13647555853389931]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C22,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,1.4672701691659138E-2,0.14644866189970654,5.1053347576007047E-2]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,0.32952873163699126,4.0258568799153252E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,0.307750835100639,5.5007168878143539E-2]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,4.2135249676887851E-2,1.4813779188516573E-2]
[null,null,"CO05","Transmission Equipment ",null,null,null,0.16914936106309536,3.2072561077542493E-2]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,4.4414226038630003E-2,1.5877135355295016E-2]
[]
[]
[null,"E.1.2","2009/10 Direct Network Asset Total Revenue Requirement"]
[]
[null,null,"CAN",{"$f":"SUM('6. Revenue Requirement'!H285:H291)","v":8.7268148482146515}]
[null,null,"Core",{"$f":"SUM('6. Revenue Requirement'!H307:H313)","v":8.5085419981484929}]
[]
[null,"E.1.3","2009/10 Direct Network Asset Cost by Service",null,null,"ULLS","WLR","PSTN","LCS"]
[]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C38,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,{"$f":"'7. Service Costs'!G183","v":9.3432759170303192E-2},{"$f":"'7. Service Costs'!I183","v":9.6098764114338729E-3},{"$f":"'7. Service Costs'!J183","v":0},{"$f":"'7. Service Costs'!K183","v":0}]
[null,null,"CA02","Copper cables",null,{"$f":"'7. Service Costs'!G184","v":9.2394716126445203E-2},{"$f":"'7. Service Costs'!I184","v":9.5031101610329703E-3},{"$f":"'7. Service Costs'!J184","v":0},{"$f":"'7. Service Costs'!K184","v":0}]
[null,null,"CA03","Other cables",null,{"$f":"'7. Service Costs'!G185","v":0},{"$f":"'7. Service Costs'!I185","v":0.14109786290429085},{"$f":"'7. Service Costs'!J185","v":0},{"$f":"'7. Service Costs'!K185","v":0}]
[null,null,"CA04","Pair gain systems",null,{"$f":"'7. Service Costs'!G186","v":0},{"$f":"'7. Service Costs'!I186","v":0.16029835745602194},{"$f":"'7. Service Costs'!J186","v":0},{"$f":"'7. Service Costs'!K186","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"'7. Service Costs'!G187","v":0},{"$f":"'7. Service Costs'!I187","v":0},{"$f":"'7. Service Costs'!J187","v":0},{"$f":"'7. Service Costs'!K187","v":0}]
[null,null,"CA06","Other CAN assets",null,{"$f":"'7. Service Costs'!G188","v":8.2376913411576658E-2},{"$f":"'7. Service Costs'!I188","v":0.13074356945223684},{"$f":"'7. Service Costs'!J188","v":0},{"$f":"'7. Service Costs'!K188","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,{"$f":"'7. Service Costs'!G189","v":3.7086681529892022E-2},{"$f":"'7. Service Costs'!I189","v":5.6153137510732538E-2},{"$f":"'7. Service Costs'!J189","v":0},{"$f":"'7. Service Costs'!K189","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C46,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"'7. Service Costs'!G205","v":0},{"$f":"'7. Service Costs'!I205","v":1.9341514032006277E-2},{"$f":"'7. Service Costs'!J205","v":0.24588738954951828},{"$f":"'7. Service Costs'!K205","v":2.0573679448722784E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,{"$f":"'7. Service Costs'!G206","v":0},{"$f":"'7. Service Costs'!I206","v":0},{"$f":"'7. Service Costs'!J206","v":0.40485830868963757},{"$f":"'7. Service Costs'!K206","v":1.1871483623186805E-11}]
[null,null,"CO03","Switching Equipment - Other",null,{"$f":"'7. Service Costs'!G207","v":0},{"$f":"'7. Service Costs'!I207","v":0},{"$f":"'7. Service Costs'!J207","v":0.37460236035961503},{"$f":"'7. Service Costs'!K207","v":1.607042857852087E-11}]
[null,null,"CO04","Inter-exchange Cables ",null,{"$f":"'7. Service Costs'!G208","v":0},{"$f":"'7. Service Costs'!I208","v":0},{"$f":"'7. Service Costs'!J208","v":2.7804400258741888E-12},{"$f":"'7. Service Costs'!K208","v":5.3843364428951495E-12}]
[null,null,"CO05","Transmission Equipment ",null,{"$f":"'7. Service Costs'!G209","v":0},{"$f":"'7. Service Costs'!I209","v":0},{"$f":"'7. Service Costs'!J209","v":7.3494771765764692E-12},{"$f":"'7. Service Costs'!K209","v":1.2047172328524513E-11}]
[null,null,"CO06","Core Radio Bearer Equipment",null,{"$f":"'7. Service Costs'!G210","v":0},{"$f":"'7. Service Costs'!I210","v":0},{"$f":"'7. Service Costs'!J210","v":2.4397157886544368E-12},{"$f":"'7. Service Costs'!K210","v":4.803830196168656E-12}]
[null,null,"Totals"]
[null,null,"CAN Total",null,null,{"$f":"SUM(F38:F44)","v":0.30529107023821711},{"$f":"SUM(G38:G44)","v":0.50740591389574907},{"$f":"SUM(H38:H44)","v":0},{"$f":"SUM(I38:I44)","v":0}]
[null,null,"Core Total",null,null,{"$f":"SUM(F46:F51)","v":0},{"$f":"SUM(G46:G51)","v":1.9341514032006277E-2},{"$f":"SUM(H46:H51)","v":1.0253480586113406},{"$f":"SUM(I46:I51)","v":7.0750930618018788E-11}]
[]
[]
[null,"E.2","Geographic Costing Adjustment"]
[]
[null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,"E.2.1","ULLS Adjustment",null,null,{"$f":"VLOOKUP(F59,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C62,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,{"$f":"'D. Geo Cost-based pricing'!D80","v":5.8985661295815041E-2},{"$f":"'D. Geo Cost-based pricing'!E80","v":7.0782793554978074E-2},{"$f":"'D. Geo Cost-based pricing'!F80","v":7.7861072910475865E-2},{"$f":"'D. Geo Cost-based pricing'!G80","v":8.1754126555999673E-2},{"$f":"'D. Geo Cost-based pricing'!H80","v":8.5841832883799637E-2},{"$f":"'D. Geo Cost-based pricing'!I80","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!J80","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!K80","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!L80","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!M80","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!N80","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!O80","v":{"$error":"#DIV/0!"}}]
[null,null,"CA02",{"$f":"VLOOKUP(C63,CAN_AC,2,FALSE)","v":"Copper cables"},null,{"$f":"'D. Geo Cost-based pricing'!D131","v":5.8985661295815041E-2},{"$f":"'D. Geo Cost-based pricing'!E131","v":7.0782793554978032E-2},{"$f":"'D. Geo Cost-based pricing'!F131","v":7.7861072910475851E-2},{"$f":"'D. Geo Cost-based pricing'!G131","v":8.1754126555999659E-2},{"$f":"'D. Geo Cost-based pricing'!H131","v":8.5841832883799624E-2},{"$f":"'D. Geo Cost-based pricing'!I131","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!J131","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!K131","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!L131","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!M131","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!N131","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!O131","v":{"$error":"#DIV/0!"}}]
[]
[null,"E.2.2","WLR Adjustment"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C67,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,{"$f":"'D. Geo Cost-based pricing'!D89","v":6.0668754742249737E-3},{"$f":"'D. Geo Cost-based pricing'!E89","v":5.9758723421116031E-3},{"$f":"'D. Geo Cost-based pricing'!F89","v":5.8862342569799258E-3},{"$f":"'D. Geo Cost-based pricing'!G89","v":5.7979407431252277E-3},{"$f":"'D. Geo Cost-based pricing'!H89","v":5.7109716319783486E-3},{"$f":"'D. Geo Cost-based pricing'!I89","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!J89","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!K89","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!L89","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!M89","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!N89","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!O89","v":{"$error":"#DIV/0!"}}]
[null,null,"CA02",{"$f":"VLOOKUP(C68,CAN_AC,2,FALSE)","v":"Copper cables"},null,{"$f":"'D. Geo Cost-based pricing'!D140","v":6.0668754742249746E-3},{"$f":"'D. Geo Cost-based pricing'!E140","v":5.9758723421115996E-3},{"$f":"'D. Geo Cost-based pricing'!F140","v":5.8862342569799267E-3},{"$f":"'D. Geo Cost-based pricing'!G140","v":5.7979407431252277E-3},{"$f":"'D. Geo Cost-based pricing'!H140","v":5.7109716319783468E-3},{"$f":"'D. Geo Cost-based pricing'!I140","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!J140","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!K140","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!L140","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!M140","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!N140","v":{"$error":"#DIV/0!"}},{"$f":"'D. Geo Cost-based pricing'!O140","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"E.3","PSTN Switching Equipment Adjustment"]
[]
[]
[null,"E.3.1","Service Usage Data from RAF",null,null,"2002/2003"]
[]
[null,null,null,"Retail "]
[null,null,"Telstra ","Local call minutes",null,1]
[null,null,null,"Domestic long distance minutes",null,1]
[null,null,null,"International long distance minutes",null,1]
[null,null,null,"Fixed to mobile minutes",null,1]
[]
[null,null,null,"External wholesale"]
[null,null,"AAPT","Domestic PSTN terminating call minutes",null,1]
[]
[null,null,"Primus","Domestic PSTN terminating call minutes",null,1]
[]
[null,null,"TOTAL (excludes ISDN and dial-up minutes)",null,null,{"$f":"SUM(F77:F85)","v":6}]
[]
[]
[null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,"E.3.2","Forecast Demand PSTN",null,null,{"$f":"VLOOKUP(F90,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,null,"S03",{"$f":"VLOOKUP($C93,Services,2,FALSE)","v":"Wholesale Line Rental"},null,{"$f":"'5. Service Demand'!H15","v":1},{"$f":"'5. Service Demand'!I15","v":1},{"$f":"'5. Service Demand'!J15","v":1},{"$f":"'5. Service Demand'!K15","v":1},{"$f":"'5. Service Demand'!L15","v":1},{"$f":"'5. Service Demand'!M14","v":1},{"$f":"'5. Service Demand'!N14","v":1},{"$f":"'5. Service Demand'!O14","v":1},{"$f":"'5. Service Demand'!P14","v":1},{"$f":"'5. Service Demand'!Q14","v":1},{"$f":"'5. Service Demand'!R14","v":0},{"$f":"'5. Service Demand'!S14","v":0}]
[null,null,null,"Growth rate",null,null,{"$f":"G93/F93-1","v":0},{"$f":"H93/G93-1","v":0},0,0,0,0,0,0,0,-1,{"$error":"#DIV/0!"}]
[]
[null,"E.3.3","Adjusted PSTN Switching Cost Allocation Factors for Regulatory Period"]
[]
[null,null,null,"Local Switching",null,{"$f":"F93/$F$87","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0,0]
[null,null,null,"Trunk Switching",null,{"$f":"$H$23/$H$22*F98","v":0.3750218988715931},0.3750218988715931,0.3750218988715931,0.3750218988715931,0.3750218988715931,0.3750218988715931,0.3750218988715931,0.3750218988715931,0.3750218988715931,0.3750218988715931,0,0]
[null,null,null,"Other Switching",null,{"$f":"$H$24/$H$22*F98","v":0.35023744966159553},0.35023744966159553,0.35023744966159553,0.35023744966159553,0.35023744966159553,0.35023744966159553,0.35023744966159553,0.35023744966159553,0.35023744966159553,0.35023744966159553,0,0]
[]
[]
[null,"E.4","PSTN Transmission Equipment Adjustment"]
[]
[]
[null,"E.4.1","Calculation of ISDN Growth Rate",null,null,"2004/2005","2005/2006","2006/2007","2007/2008","2008/2009","2009/2010"]
[null,null,"ISDN call minutes (1)",null,null,1,1,1,1,1,1]
[null,null,"Average annual growth rate",null,null,null,null,null,null,null,{"$f":"(K107/F107)^(1/5)-1","v":0}]
[]
[null,"E.4.2","Telstra RAF Traffic Data for Packet Switch Data"]
[null,null,null,null,null,"2006/2007","2007/08","2008/2009","2009/2010","2010/2011","2011/2012","2012/2013","2013/2014"]
[null,null,"Packet switched data",null,null,1,1,1,1,1,1,1,1]
[null,null,"Annual growth rates for actual data",null,null,null,{"$f":"G112/F112-1","v":0},{"$f":"H112/G112-1","v":0},{"$f":"I112/H112-1","v":0}]
[null,null,"Year on year change in growth rate",null,null,null,null,{"$f":"H113/G113","v":{"$error":"#DIV/0!"}},{"$f":"I113/H113","v":{"$error":"#DIV/0!"}}]
[null,null,"Average of year on year change in growth rate",null,null,null,null,null,{"$f":"AVERAGE(H114:I114)","v":{"$error":"#DIV/0!"}}]
[null,null,"Subsequent period growth rate ",null,null,null,null,null,null,{"$f":"I113*I115","v":{"$error":"#DIV/0!"}},{"$f":"$I$115*J116","v":{"$error":"#DIV/0!"}},{"$f":"$I$115*K116","v":{"$error":"#DIV/0!"}},{"$f":"$I$115*L116","v":{"$error":"#DIV/0!"}}]
[]
[null,"E.4.3","Calculation of Allocation Factors for Transmission Equipment",null,null,"2008/2009","2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,"Total PSTN minutes (2)",null,null,1,1,{"$f":"G119*(1+G94)","v":1},1,1,1,1,1,1,1,1,0,{"$error":"#DIV/0!"}]
[null,null,"Convert call mins to Megabytes (assume 64kbps)",null,null,{"$f":"F119*64*60/8/1000","v":0.48},0.48,0.48,0.48,0.48,0.48,{"$f":"L119*64*60/8/1000","v":0.48},0.48,0.48,0.48,0.48,0,{"$error":"#DIV/0!"}]
[null,null,"Total ISDN call minutes (1)",null,null,{"$f":"J107","v":1},{"$f":"K107","v":1},{"$f":"G121*(1+$K$108)","v":1},{"$f":"H121*(1+$K$108)","v":1},{"$f":"I121*(1+$K$108)","v":1},{"$f":"J121*(1+$K$108)","v":1},{"$f":"K121*(1+$K$108)","v":1},1,1,1,1,1,1]
[null,null,"Convert call mins to Megabytes (assume 64kbps)",null,null,{"$f":"F121*64*60/8/1000","v":0.48},0.48,0.48,0.48,0.48,0.48,{"$f":"L121*64*60/8/1000","v":0.48},0.48,0.48,0.48,0.48,0.48,0.48]
[null,null,"Dial-up & fixed broadband data Megabytes (3)",null,null,{"$f":"(((81352+99249)*2*1048576)*0.75)","v":284060811264},{"$f":"(((127954+155503)*2*1048576))*0.75","v":445839310848},{"$f":"G123*1.4","v":624175035187.19995},{"$f":"H123*1.4","v":873845049262.07983},1223383068966.9116,1712736296553.6763,2397830815175.1465,3356963141245.2051,4699748397743.2871,6579647756840.6016,9211506859576.8418,12896109603407.578,18054553444770.609]
[null,null,"Total voice + ISDN + data traffic (Megabytes)",null,null,{"$f":"F122+F120+F123","v":284060811264.96002},445839310848.96002,{"$f":"H122+H120+H123","v":624175035188.15991},873845049263.03979,1223383068967.8716,1712736296554.6362,{"$f":"L122+L120+L123","v":2397830815176.1064},3356963141246.165,4699748397744.2471,6579647756841.5615,9211506859577.8027,12896109603408.059,{"$error":"#DIV/0!"}]
[null,null,"PSTN voice traffic as % of total traffic",null,null,{"$f":"F120/F124","v":1.6897790225356926E-12},1.0766210792089905E-12,7.6901505657832372E-13,5.4929646898475831E-13,3.9235462070352205E-13,2.8025330050257854E-13,{"$f":"L120/L124","v":2.0018092893044535E-13},1.4298637780747731E-13,1.0213312700534929E-13,7.2952233575253745E-14,5.2108738268040564E-14,0,{"$error":"#DIV/0!"}]
[null,null,"Annual percentage change",null,null,null,{"$f":"G125/F125-1","v":-0.3628627975311195},{"$f":"H125/G125-1","v":-0.28571428571384605},{"$f":"I125/H125-1","v":-0.28571428571397184},{"$f":"J125/I125-1","v":-0.28571428571406132},{"$f":"K125/J125-1","v":-0.28571428571412572},{"$f":"L125/K125-1","v":-0.28571428571417112},-0.2857142857142041,-0.2857142857142273,-0.28571428571424407,-0.28571428571425594,-1,{"$error":"#DIV/0!"}]
[null,null,"Analysys cost allocation factor for Transmission assets",null,null,{"$f":"H26","v":0.16914936106309536}]
[null,null,"2008-09 Analysys factor rebased for actual demand",null,null,{"$f":"F127*(1+H142)","v":8.388266842558125E-12}]
[null,null,"Allocation factors for the regulatory period",null,null,{"$f":"F128","v":8.388266842558125E-12},{"$f":"F129*(1+G126)","v":5.3444768696299528E-12},{"$f":"G129*(1+H126)","v":3.8174834783094592E-12},{"$f":"H129*(1+I126)","v":2.7267739130793834E-12},{"$f":"I129*(1+J126)","v":1.9476956522001714E-12},{"$f":"J129*(1+K126)","v":1.3912111801432913E-12},{"$f":"K129*(1+L126)","v":9.9372227153108182E-13},7.0980162252228245E-13,5.0700115894452895E-13,3.6214368496039893E-13,2.5867406068601E-13,0,{"$error":"#DIV/0!"}]
[null,null,"(1) - ISDN call minutes from RAF"]
[null,null,"(2) - sum of local calls, domestic long distance, international long distance, fixed to mobile, domestic PSTN originating and domestic PSTN terminating minutes from RAF"]
[null,null,"(3) - ABS 8153.0 Internet Activity, Australia, June 2010"]
[]
[]
[null,"E.5","Forecast Demand Adjustment"]
[]
[]
[null,"E.5.1","Difference between Forecasts and Actual",null,null,"ULLS","WLR","PSTN","LCS"]
[]
[null,null,"Analysys Cost Model demand 2008-2009 (forecast)",null,null,611227,1402114,20165000000,3661000000]
[null,null,"RAF 2008-09 (actual)",null,null,1,1,1,1]
[null,null,"Difference",null,null,{"$f":"F141/F140-1","v":-0.9999983639466189},{"$f":"G141/G140-1","v":-0.99999928679123096},{"$f":"H141/H140-1","v":-0.99999999995040911},{"$f":"I141/I140-1","v":-0.99999999972685061}]
[]
[]
[null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,"E.5.2","Calculation of Cost Allocation Factors",null,null,{"$f":"VLOOKUP(F145,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,"PSTN"]
[null,null,null,"Demand",null,{"$f":"F93","v":1},1,1,1,1,1,1,1,1,1,0,0]
[null,null,null,"Change",null,{"$f":"F148/H141-1","v":0},{"$f":"G148/F148-1","v":0},{"$f":"H148/G148-1","v":0},{"$f":"I148/H148-1","v":0},{"$f":"J148/I148-1","v":0},{"$f":"K148/J148-1","v":0},{"$f":"L148/K148-1","v":0},0,0,0,-1,{"$error":"#DIV/0!"}]
[null,null,null,"Adjustment",null,{"$f":"(1+$H$142)*(1+F149)","v":4.959088695244418E-11},{"$f":"(1+G149)*F150","v":4.959088695244418E-11},{"$f":"(1+H149)*G150","v":4.959088695244418E-11},{"$f":"(1+I149)*H150","v":4.959088695244418E-11},{"$f":"(1+J149)*I150","v":4.959088695244418E-11},{"$f":"(1+K149)*J150","v":4.959088695244418E-11},4.959088695244418E-11,4.959088695244418E-11,4.959088695244418E-11,4.959088695244418E-11,0,{"$error":"#DIV/0!"}]
[null,null,"ULLS"]
[null,null,null,"Demand",null,{"$f":"'5. Service Demand'!H12","v":827333},{"$f":"'5. Service Demand'!I12","v":992799.6},{"$f":"'5. Service Demand'!J12","v":1092079.56},{"$f":"'5. Service Demand'!K12","v":1146683.5380000002},{"$f":"'5. Service Demand'!L12","v":1204017.7149000003},{"$f":"'5. Service Demand'!M12","v":3},{"$f":"'5. Service Demand'!N12","v":3},{"$f":"'5. Service Demand'!O12","v":3},{"$f":"'5. Service Demand'!P12","v":3},{"$f":"'5. Service Demand'!Q12","v":3},{"$f":"'5. Service Demand'!R12","v":0},{"$f":"'5. Service Demand'!S12","v":0}]
[null,null,null,"Change",null,{"$f":"F152/F141-1","v":827332},{"$f":"G152/F152-1","v":0.19999999999999996},{"$f":"H152/G152-1","v":0.10000000000000009},{"$f":"I152/H152-1","v":5.0000000000000044E-2},{"$f":"J152/I152-1","v":5.0000000000000044E-2},{"$f":"K152/J152-1","v":-0.99999750834230849},0,0,0,0,-1,{"$error":"#DIV/0!"}]
[null,null,null,"Adjustment",null,{"$f":"(1+$F$142)*(1+F153)","v":1.3535609519492438},{"$f":"(1+G153)*F154","v":1.6242731423390924},{"$f":"(1+H153)*G154","v":1.7867004565730018},{"$f":"(1+I153)*H154","v":1.8760354794016521},{"$f":"(1+J153)*I154","v":1.9698372533717348},{"$f":"(1+K153)*J154","v":4.908160143378189E-6},4.908160143378189E-6,4.908160143378189E-6,4.908160143378189E-6,4.908160143378189E-6,0,{"$error":"#DIV/0!"}]
[null,null,"WLR"]
[null,null,null,"Demand",null,{"$f":"'5. Service Demand'!H14","v":1252784},{"$f":"'5. Service Demand'!I14","v":1233992.24},{"$f":"'5. Service Demand'!J14","v":1215482.3563999999},{"$f":"'5. Service Demand'!K14","v":1197250.121054},{"$f":"'5. Service Demand'!L14","v":1179291.3692381899},{"$f":"'5. Service Demand'!M13","v":1},{"$f":"'5. Service Demand'!N13","v":1},{"$f":"'5. Service Demand'!O13","v":1},{"$f":"'5. Service Demand'!P13","v":1},{"$f":"'5. Service Demand'!Q13","v":1},{"$f":"'5. Service Demand'!R13","v":0},{"$f":"'5. Service Demand'!S13","v":0}]
[null,null,null,"Change",null,{"$f":"F156/G141-1","v":1252783},{"$f":"G156/F156-1","v":-1.5000000000000013E-2},{"$f":"H156/G156-1","v":-1.5000000000000013E-2},{"$f":"I156/H156-1","v":-1.4999999999999902E-2},{"$f":"J156/I156-1","v":-1.5000000000000124E-2},{"$f":"K156/J156-1","v":-0.99999915203313949},0,0,0,0,-1,{"$error":"#DIV/0!"}]
[null,null,null,"Adjustment",null,{"$f":"(1+$G$142)*(1+F157)","v":0.89349653451692568},{"$f":"(1+G157)*F158","v":0.88009408649917176},{"$f":"(1+H157)*G158","v":0.86689267520168412},{"$f":"(1+I157)*H158","v":0.85388928507365891},{"$f":"(1+J157)*I158","v":0.84108094579755388},{"$f":"(1+K157)*J158","v":7.1320876903986365E-7},7.1320876903986365E-7,7.1320876903986365E-7,7.1320876903986365E-7,7.1320876903986365E-7,0,{"$error":"#DIV/0!"}]
[null,null,"LCS"]
[null,null,null,"Demand",null,{"$f":"'5. Service Demand'!H16","v":1},{"$f":"'5. Service Demand'!I16","v":1},{"$f":"'5. Service Demand'!J16","v":1},{"$f":"'5. Service Demand'!K16","v":1},{"$f":"'5. Service Demand'!L16","v":1},{"$f":"'5. Service Demand'!M15","v":1},{"$f":"'5. Service Demand'!N15","v":1},{"$f":"'5. Service Demand'!O15","v":1},{"$f":"'5. Service Demand'!P15","v":1},{"$f":"'5. Service Demand'!Q15","v":1},{"$f":"'5. Service Demand'!R15","v":0},{"$f":"'5. Service Demand'!S15","v":0}]
[null,null,null,"Change",null,{"$f":"F160/I141-1","v":0},{"$f":"G160/F160-1","v":0},{"$f":"H160/G160-1","v":0},{"$f":"I160/H160-1","v":0},{"$f":"J160/I160-1","v":0},{"$f":"K160/J160-1","v":0},0,0,0,0,-1,{"$error":"#DIV/0!"}]
[null,null,null,"Adjustment",null,{"$f":"(1+$I$142)*(1+F161)","v":2.7314939199385435E-10},{"$f":"(1+G161)*F162","v":2.7314939199385435E-10},{"$f":"(1+H161)*G162","v":2.7314939199385435E-10},{"$f":"(1+I161)*H162","v":2.7314939199385435E-10},{"$f":"(1+J161)*I162","v":2.7314939199385435E-10},{"$f":"(1+K161)*J162","v":2.7314939199385435E-10},2.7314939199385435E-10,2.7314939199385435E-10,2.7314939199385435E-10,2.7314939199385435E-10,0,{"$error":"#DIV/0!"}]
[]
[]
[null,"E.5.3","Analysys Cost Allocation Factors Adjusted by Forecast Demand"]
[]
[null,null,"Y01",{"$f":"VLOOKUP(C167,FYears,2,FALSE)","v":"2009/2010"}]
[null,null,"Code","Asset Class",null,"ULLS",null,"WLR","PSTN","LCS"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C170,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables",null,{"$f":"F14*$F$154","v":0},null,{"$f":"G14*$F$158","v":0.13181331461449991}]
[null,null,"CA04","Pair gain systems",null,{"$f":"F15*$F$154","v":0},null,{"$f":"G15*$F$158","v":0.12968675168841412}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"F16*$F$154","v":0},null,{"$f":"G16*$F$158","v":0}]
[null,null,"CA06","Other CAN assets",null,{"$f":"F17*$F$154","v":7.7095243125665555E-2},null,{"$f":"G17*$F$158","v":0.12236082728272031}]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C191,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"G22*$F$158","v":1.3110008113498073E-2},null,{"$f":"I22*$F$162","v":1.3945190849637243E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,1.0996603590031465E-11]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,1.5025174734368174E-11]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,{"$f":"H25*$F$150","v":2.0895244034395554E-12},4.046374778474515E-12]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,8.76060055801649E-12]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,{"$f":"H27*$F$150","v":2.2025408625620031E-12},4.3368298689029625E-12]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y02",{"$f":"VLOOKUP(C213,FYears,2,FALSE)","v":"2010/2011"}]
[null,null,"Code","Asset Class",null,"ULLS",null,"WLR","PSTN","LCS"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C216,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables",null,{"$f":"F14*$G$154","v":0},null,{"$f":"G14*$G$158","v":0.12983611489528241}]
[null,null,"CA04","Pair gain systems",null,{"$f":"F15*$G$154","v":0},null,{"$f":"G15*$G$158","v":0.1277414504130879}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"F16*$G$154","v":0},null,{"$f":"G16*$G$158","v":0}]
[null,null,"CA06","Other CAN assets",null,{"$f":"F17*$G$154","v":9.2514291750798658E-2},null,{"$f":"G17*$G$158","v":0.12052541487347949}]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C237,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"G22*$G$158","v":1.2913357991795601E-2},null,{"$f":"I22*$G$162","v":1.3945190849637243E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,1.0996603590031465E-11]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,1.5025174734368174E-11]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,{"$f":"H25*$G$150","v":2.0895244034395554E-12},4.046374778474515E-12]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,8.76060055801649E-12]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,{"$f":"H27*$G$150","v":2.2025408625620031E-12},4.3368298689029625E-12]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y03",{"$f":"VLOOKUP(C259,FYears,2,FALSE)","v":"2011/2012"}]
[null,null,"Code","Asset Class",null,"ULLS",null,"WLR","PSTN","LCS"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C262,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables",null,null,null,{"$f":"G14*$H$158","v":0.12788857317185315}]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"G15*$H$158","v":0.12582532865689158}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"G16*$H$158","v":0}]
[null,null,"CA06","Other CAN assets",null,{"$f":"F17*$H$154","v":0.10176572092587854},null,{"$f":"G17*$H$158","v":0.11871753365037729}]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C283,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"G22*$H$158","v":1.2719657621918666E-2},null,{"$f":"I22*$H$162","v":1.3945190849637243E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,1.0996603590031465E-11]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,1.5025174734368174E-11]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,{"$f":"H25*$H$150","v":2.0895244034395554E-12},4.046374778474515E-12]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,8.76060055801649E-12]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,{"$f":"H27*$H$150","v":2.2025408625620031E-12},4.3368298689029625E-12]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y04",{"$f":"VLOOKUP(C305,FYears,2,FALSE)","v":"2012/2013"}]
[null,null,"Code","Asset Class",null,"ULLS",null,"WLR","PSTN","LCS"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C308,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables",null,{"$f":"F14*$I$154","v":0},null,{"$f":"G14*$I$158","v":0.12597024457427536}]
[null,null,"CA04","Pair gain systems",null,{"$f":"F15*$I$154","v":0},null,{"$f":"G15*$I$158","v":0.12393794872703821}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"F16*$I$154","v":0},null,{"$f":"G16*$I$158","v":0}]
[null,null,"CA06","Other CAN assets",null,{"$f":"F17*$I$154","v":0.10685400697217247},null,{"$f":"G17*$I$158","v":0.11693677064562165}]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C329,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"G22*$I$158","v":1.2528862757589887E-2},null,{"$f":"I22*$I$162","v":1.3945190849637243E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,1.0996603590031465E-11]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,1.5025174734368174E-11]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,{"$f":"H25*$I$150","v":2.0895244034395554E-12},4.046374778474515E-12]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,8.76060055801649E-12]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,{"$f":"H27*$I$150","v":2.2025408625620031E-12},4.3368298689029625E-12]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y05",{"$f":"VLOOKUP(C351,FYears,2,FALSE)","v":"2013/2014"}]
[null,null,"Code","Asset Class",null,"ULLS",null,"WLR","PSTN","LCS"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C354,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables",null,{"$f":"$F$14*$J$154","v":0},null,{"$f":"$G$14*$J$158","v":0.12408069090566122}]
[null,null,"CA04","Pair gain systems",null,{"$f":"$F$15*$J$154","v":0},null,{"$f":"$G$15*$J$158","v":0.12207887949613261}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"$F$16*$J$154","v":0},null,{"$f":"$G$16*$J$158","v":0}]
[null,null,"CA06","Other CAN assets",null,{"$f":"$F$17*$J$154","v":0.1121967073207811},null,{"$f":"$G$17*$J$158","v":0.1151827190859373}]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C375,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"$G$22*$J$158","v":1.2340929816226037E-2},null,{"$f":"$I$22*$J$162","v":1.3945190849637243E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$I$23*$J$162","v":1.0996603590031465E-11}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$I$24*$J$162","v":1.5025174734368174E-11}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,{"$f":"$H$25*$J$150","v":2.0895244034395554E-12},{"$f":"$I$25*$J$162","v":4.046374778474515E-12}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$I$26*$J$162","v":8.76060055801649E-12}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,{"$f":"$H$27*$J$150","v":2.2025408625620031E-12},{"$f":"$I$27*$J$162","v":4.3368298689029625E-12}]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y06",{"$f":"VLOOKUP(C397,FYears,2,FALSE)","v":"2014/2015"}]
[null,null,"Code","Asset Class",null,"ULLS",null,"WLR","PSTN","LCS"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C400,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables",null,{"$f":"$F$14*$K$154","v":0},null,{"$f":"$G$14*$K$158","v":1.0521631391676191E-7}]
[null,null,"CA04","Pair gain systems",null,{"$f":"$F$15*$K$154","v":0},null,{"$f":"$G$15*$K$158","v":1.0351884418049767E-7}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"$F$16*$K$154","v":0},null,{"$f":"$G$16*$K$158","v":0}]
[null,null,"CA06","Other CAN assets",null,{"$f":"$F$17*$K$154","v":2.795557887574406E-7},null,{"$f":"$G$17*$K$158","v":9.7671128687914529E-8}]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C421,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"$G$22*$K$158","v":1.0464699511997338E-8},null,{"$f":"$I$22*$K$162","v":1.3945190849637243E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$I$23*$K$162","v":1.0996603590031465E-11}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$I$24*$K$162","v":1.5025174734368174E-11}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,{"$f":"$H$25*$K$150","v":2.0895244034395554E-12},{"$f":"$I$25*$K$162","v":4.046374778474515E-12}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$I$26*$K$162","v":8.76060055801649E-12}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,{"$f":"$H$27*$K$150","v":2.2025408625620031E-12},{"$f":"$I$27*$K$162","v":4.3368298689029625E-12}]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y07",{"$f":"VLOOKUP(C443,FYears,2,FALSE)","v":"2015/2016"}]
[null,null,"Code","Asset Class",null,"ULLS",null,"WLR","PSTN","LCS"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C446,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables",null,{"$f":"$F$14*$L$154","v":0},null,{"$f":"$G$14*$L$158","v":1.0521631391676191E-7}]
[null,null,"CA04","Pair gain systems",null,{"$f":"$F$15*$L$154","v":0},null,{"$f":"$G$15*$L$158","v":1.0351884418049767E-7}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"$F$16*$L$154","v":0},null,{"$f":"$G$16*$L$158","v":0}]
[null,null,"CA06","Other CAN assets",null,{"$f":"$F$17*$L$154","v":2.795557887574406E-7},null,{"$f":"$G$17*$L$158","v":9.7671128687914529E-8}]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C467,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"$G$22*$L$158","v":1.0464699511997338E-8},null,{"$f":"$I$22*$L$162","v":1.3945190849637243E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$I$23*$L$162","v":1.0996603590031465E-11}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$I$24*$L$162","v":1.5025174734368174E-11}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,{"$f":"$H$25*$L$150","v":2.0895244034395554E-12},{"$f":"$I$25*$L$162","v":4.046374778474515E-12}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$I$26*$L$162","v":8.76060055801649E-12}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,{"$f":"$H$27*$L$150","v":2.2025408625620031E-12},{"$f":"$I$27*$L$162","v":4.3368298689029625E-12}]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y08",{"$f":"VLOOKUP(C489,FYears,2,FALSE)","v":"2016/2017"}]
[null,null,"Code","Asset Class",null,"ULLS",null,"WLR","PSTN","LCS"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C492,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables",null,{"$f":"$F$14*$M$154","v":0},null,{"$f":"$G$14*$M$158","v":1.0521631391676191E-7}]
[null,null,"CA04","Pair gain systems",null,{"$f":"$F$15*$M$154","v":0},null,{"$f":"$G$15*$M$158","v":1.0351884418049767E-7}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"$F$16*$M$154","v":0},null,{"$f":"$G$16*$M$158","v":0}]
[null,null,"CA06","Other CAN assets",null,{"$f":"$F$17*$M$154","v":2.795557887574406E-7},null,{"$f":"$G$17*$M$158","v":9.7671128687914529E-8}]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C513,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"$G$22*$M$158","v":1.0464699511997338E-8},null,{"$f":"$I$22*$M$162","v":1.3945190849637243E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$I$23*$M$162","v":1.0996603590031465E-11}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$I$24*$M$162","v":1.5025174734368174E-11}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,{"$f":"$H$25*$M$150","v":2.0895244034395554E-12},{"$f":"$I$25*$M$162","v":4.046374778474515E-12}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$I$26*$M$162","v":8.76060055801649E-12}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,{"$f":"$H$27*$M$150","v":2.2025408625620031E-12},{"$f":"$I$27*$M$162","v":4.3368298689029625E-12}]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y09",{"$f":"VLOOKUP(C535,FYears,2,FALSE)","v":"2017/2018"}]
[null,null,"Code","Asset Class",null,"ULLS",null,"WLR","PSTN","LCS"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C538,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables",null,{"$f":"$F$14*$N$154","v":0},null,{"$f":"$G$14*$N$158","v":1.0521631391676191E-7}]
[null,null,"CA04","Pair gain systems",null,{"$f":"$F$15*$N$154","v":0},null,{"$f":"$G$15*$N$158","v":1.0351884418049767E-7}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"$F$16*$N$154","v":0},null,{"$f":"$G$16*$N$158","v":0}]
[null,null,"CA06","Other CAN assets",null,{"$f":"$F$17*$N$154","v":2.795557887574406E-7},null,{"$f":"$G$17*$N$158","v":9.7671128687914529E-8}]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C559,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"$G$22*$N$158","v":1.0464699511997338E-8},null,{"$f":"$I$22*$N$162","v":1.3945190849637243E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$I$23*$N$162","v":1.0996603590031465E-11}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$I$24*$N$162","v":1.5025174734368174E-11}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,{"$f":"$H$25*$N$150","v":2.0895244034395554E-12},{"$f":"$I$25*$N$162","v":4.046374778474515E-12}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$I$26*$N$162","v":8.76060055801649E-12}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,{"$f":"$H$27*$N$150","v":2.2025408625620031E-12},{"$f":"$I$27*$N$162","v":4.3368298689029625E-12}]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y10",{"$f":"VLOOKUP(C581,FYears,2,FALSE)","v":"2018/2019"}]
[null,null,"Code","Asset Class",null,"ULLS",null,"WLR","PSTN","LCS"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C584,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables",null,{"$f":"$F$14*$O$154","v":0},null,{"$f":"$G$14*$O$158","v":1.0521631391676191E-7}]
[null,null,"CA04","Pair gain systems",null,{"$f":"$F$15*$O$154","v":0},null,{"$f":"$G$15*$O$158","v":1.0351884418049767E-7}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"$F$16*$O$154","v":0},null,{"$f":"$G$16*$O$158","v":0}]
[null,null,"CA06","Other CAN assets",null,{"$f":"$F$17*$O$154","v":2.795557887574406E-7},null,{"$f":"$G$17*$O$158","v":9.7671128687914529E-8}]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C605,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"$G$22*$O$158","v":1.0464699511997338E-8},null,{"$f":"$I$22*$O$162","v":1.3945190849637243E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$I$23*$O$162","v":1.0996603590031465E-11}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$I$24*$O$162","v":1.5025174734368174E-11}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,{"$f":"$H$25*$O$150","v":2.0895244034395554E-12},{"$f":"$I$25*$O$162","v":4.046374778474515E-12}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$I$26*$O$162","v":8.76060055801649E-12}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,{"$f":"$H$27*$O$150","v":2.2025408625620031E-12},{"$f":"$I$27*$O$162","v":4.3368298689029625E-12}]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y11",{"$f":"VLOOKUP(C627,FYears,2,FALSE)","v":"2019/2020"}]
[null,null,"Code","Asset Class",null,"ULLS",null,"WLR","PSTN","LCS"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C630,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables",null,{"$f":"$F$14*$P$154","v":0},null,{"$f":"$G$14*$P$158","v":0}]
[null,null,"CA04","Pair gain systems",null,{"$f":"$F$15*$P$154","v":0},null,{"$f":"$G$15*$P$158","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"$F$16*$P$154","v":0},null,{"$f":"$G$16*$P$158","v":0}]
[null,null,"CA06","Other CAN assets",null,{"$f":"$F$17*$P$154","v":0},null,{"$f":"$G$17*$P$158","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C651,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"$G$22*$P$158","v":0},null,{"$f":"$I$22*$P$162","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$I$23*$P$162","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$I$24*$P$162","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,{"$f":"$H$25*$P$150","v":0},{"$f":"$I$25*$P$162","v":0}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$I$26*$P$162","v":0}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,{"$f":"$H$27*$P$150","v":0},{"$f":"$I$27*$P$162","v":0}]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y12",{"$f":"VLOOKUP(C673,FYears,2,FALSE)","v":"2020/2021"}]
[null,null,"Code","Asset Class",null,"ULLS",null,"WLR","PSTN","LCS"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C676,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables",null,{"$f":"$F$14*$Q$154","v":{"$error":"#DIV/0!"}},null,{"$f":"$G$14*$Q$158","v":{"$error":"#DIV/0!"}}]
[null,null,"CA04","Pair gain systems",null,{"$f":"$F$15*$Q$154","v":{"$error":"#DIV/0!"}},null,{"$f":"$G$15*$Q$158","v":{"$error":"#DIV/0!"}}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"$F$16*$Q$154","v":{"$error":"#DIV/0!"}},null,{"$f":"$G$16*$Q$158","v":{"$error":"#DIV/0!"}}]
[null,null,"CA06","Other CAN assets",null,{"$f":"$F$17*$Q$154","v":{"$error":"#DIV/0!"}},null,{"$f":"$G$17*$Q$158","v":{"$error":"#DIV/0!"}}]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C697,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"$G$22*$Q$158","v":{"$error":"#DIV/0!"}},null,{"$f":"$I$22*$Q$162","v":{"$error":"#DIV/0!"}}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$I$23*$Q$162","v":{"$error":"#DIV/0!"}}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$I$24*$Q$162","v":{"$error":"#DIV/0!"}}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,{"$f":"$H$25*$Q$150","v":{"$error":"#DIV/0!"}},{"$f":"$I$25*$Q$162","v":{"$error":"#DIV/0!"}}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$I$26*$Q$162","v":{"$error":"#DIV/0!"}}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,{"$f":"$H$27*$Q$150","v":{"$error":"#DIV/0!"}},{"$f":"$I$27*$Q$162","v":{"$error":"#DIV/0!"}}]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,"E.6","Land and Buildings / Support Allocation Factor"]
[]
[null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,{"$f":"VLOOKUP(F721,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,"ULLS"]
[null,null,"Code","Asset Class"]
[null,null,"CAN Asset Class"]
[null,null,"CA08",{"$f":"VLOOKUP(C726,CAN_AC,2,FALSE)","v":"Network Land"},null,{"$f":"$F19*F154","v":8.0536305045679851E-2},9.6643566054815819E-2,0.10630792266029741,0.11162331879331229,0.11720448473297791,2.9203345586388942E-7,2.9203345586388942E-7,2.9203345586388942E-7,2.9203345586388942E-7,2.9203345586388942E-7,0,{"$error":"#DIV/0!"}]
[null,null,"CA09",{"$f":"VLOOKUP(C727,CAN_AC,2,FALSE)","v":"Network Buildings/Support"},null,{"$f":"$F20*F154","v":8.0536305045679851E-2},9.6643566054815819E-2,0.10630792266029741,0.11162331879331229,0.11720448473297791,2.9203345586388942E-7,2.9203345586388942E-7,2.9203345586388942E-7,2.9203345586388942E-7,2.9203345586388942E-7,0,{"$error":"#DIV/0!"}]
[]
[null,null,"WLR"]
[null,null,"Code","Asset Class"]
[null,null,"CAN Asset Class"]
[null,null,"CA08",{"$f":"VLOOKUP(C732,CAN_AC,2,FALSE)","v":"Network Land"},null,{"$f":"$G19*F158","v":0.1219404385963006},0.12011133201735609,0.11830966203709574,0.11653501710653931,0.11478699184994121,9.7335565105989963E-8,9.7335565105989963E-8,9.7335565105989963E-8,9.7335565105989963E-8,9.7335565105989963E-8,0,{"$error":"#DIV/0!"}]
[null,null,"CA09",{"$f":"VLOOKUP(C733,CAN_AC,2,FALSE)","v":"Network Buildings/Support"},null,{"$f":"$G20*F158","v":0.12194043859630088},0.12011133201735635,0.118309662037096,0.11653501710653957,0.11478699184994146,9.7335565105990188E-8,9.7335565105990188E-8,9.7335565105990188E-8,9.7335565105990188E-8,9.7335565105990188E-8,0,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"PSTN"]
[null,null,"Code","Asset Class"]
[null,null,"Core Asset Class"]
[null,null,"CO08",{"$f":"VLOOKUP(C739,Core_AC,2,FALSE)","v":"Network Land"},null,{"$f":"$H$54/$D$33","v":0.12050807986074021},{"$f":"F739*(1+G149)","v":0.12050807986074021},{"$f":"G739*(1+H149)","v":0.12050807986074021},0.12050807986074021,0.12050807986074021,0.12050807986074021,0.12050807986074021,0.12050807986074021,0.12050807986074021,0.12050807986074021,0,{"$error":"#DIV/0!"}]
[null,null,"CO09",{"$f":"VLOOKUP(C740,Core_AC,2,FALSE)","v":"Network Buildings/Support"},null,{"$f":"$H$54/$D$33","v":0.12050807986074021},{"$f":"F740*(1+G149)","v":0.12050807986074021},{"$f":"G740*(1+H149)","v":0.12050807986074021},0.12050807986074021,0.12050807986074021,0.12050807986074021,0.12050807986074021,0.12050807986074021,0.12050807986074021,0.12050807986074021,0,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"LCS"]
[null,null,"Code","Asset Class"]
[null,null,"Core Asset Class"]
[null,null,"CO08",{"$f":"VLOOKUP(C746,Core_AC,2,FALSE)","v":"Network Land"},null,{"$f":"$I$54/$D$33","v":8.3152825282421586E-12},{"$f":"F746*(1+G161)","v":8.3152825282421586E-12},{"$f":"G746*(1+H161)","v":8.3152825282421586E-12},8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,0,{"$error":"#DIV/0!"}]
[null,null,"CO09",{"$f":"VLOOKUP(C747,Core_AC,2,FALSE)","v":"Network Buildings/Support"},null,{"$f":"$I$54/$D$33","v":8.3152825282421586E-12},{"$f":"F747*(1+G161)","v":8.3152825282421586E-12},{"$f":"G747*(1+H161)","v":8.3152825282421586E-12},8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,0,{"$error":"#DIV/0!"}]
[]
[]
[null,"E.7","Indirect Capital Asset Adjustment"]
[]
[null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,{"$f":"VLOOKUP(F752,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,null,"ULLS"]
[null,null,"Code","Asset Class"]
[null,null,"CAN Asset Class"]
[null,null,"CA10",{"$f":"VLOOKUP(C758,CAN_AC,2,FALSE)","v":"Indirect Capital Assets"},null,{"$f":"F53/$D$32","v":3.4983103864140552E-2},{"$f":"F758*(1+G153)","v":4.1979724636968661E-2},{"$f":"G758*(1+H153)","v":4.6177697100665528E-2},4.8486581955698806E-2,5.0910911053483748E-2,1.2685256310797646E-7,1.2685256310797646E-7,1.2685256310797646E-7,1.2685256310797646E-7,1.2685256310797646E-7,0,{"$error":"#DIV/0!"}]
[]
[null,null,"WLR"]
[null,null,"Code","Asset Class"]
[null,null,"CAN Asset Class"]
[null,null,"CA10",{"$f":"VLOOKUP(C763,CAN_AC,2,FALSE)","v":"Indirect Capital Assets"},null,{"$f":"G53/$D$32","v":5.8143311474008773E-2},{"$f":"F763*(1+G157)","v":5.7271161801898639E-2},{"$f":"G763*(1+H157)","v":5.6412094374870159E-2},5.5565912959247114E-2,5.4732424264858401E-2,4.6411281971786585E-8,4.6411281971786585E-8,4.6411281971786585E-8,4.6411281971786585E-8,4.6411281971786585E-8,0,{"$error":"#DIV/0!"}]
[null,null,"Core Asset Class"]
[null,null,"CO10",{"$f":"VLOOKUP(C765,Core_AC,2,FALSE)","v":"Indirect Capital Assets"},null,{"$f":"G54/$D$33","v":2.2731878195130376E-3},{"$f":"F765*(1+G157)","v":2.239090002220342E-3},{"$f":"G765*(1+H157)","v":2.2055036521870367E-3},2.1724210974042313E-3,2.1398347809431675E-3,1.8145089811991807E-9,1.8145089811991807E-9,1.8145089811991807E-9,1.8145089811991807E-9,1.8145089811991807E-9,0,{"$error":"#DIV/0!"}]
[]
[null,null,"PSTN"]
[null,null,"Code","Asset Class"]
[null,null,"Core Asset Class"]
[null,null,"CO10",{"$f":"VLOOKUP(C770,Core_AC,2,FALSE)","v":"Indirect Capital Assets"},null,{"$f":"H54/$D$33","v":0.12050807986074021},{"$f":"F770*(1+G149)","v":0.12050807986074021},{"$f":"G770*(1+H149)","v":0.12050807986074021},0.12050807986074021,0.12050807986074021,0.12050807986074021,0.12050807986074021,0.12050807986074021,0.12050807986074021,0.12050807986074021,0,{"$error":"#DIV/0!"}]
[]
[null,null,"LCS"]
[null,null,"Code","Asset Class"]
[null,null,"Core Asset Class"]
[null,null,"CO10",{"$f":"VLOOKUP(C775,Core_AC,2,FALSE)","v":"Indirect Capital Assets"},null,{"$f":"I54/$D$33","v":8.3152825282421586E-12},{"$f":"F775*(1+G161)","v":8.3152825282421586E-12},{"$f":"G775*(1+H161)","v":8.3152825282421586E-12},8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,0,{"$error":"#DIV/0!"}]
[]
[]
[]
[null,"E.8","Other Communications Plant & Equipment"]
[]
[null,null,"CAN Other communications plant & equipment is made up of various network support assets and CAN radio equipment."]
[null,null,"The network support asset and CAN radio equipment component use the same allocation factors as the Network Buildings and CAN Radio equipment asset classes respectively."]
[null,null,"Core Other communications plant & equipment is made up entirely of network support type asset classes and follows the same allocation rule as the network/buildings and support asset class"]
[null,null,"CAN Proportion that is CAN Radio equipment",null,0.56962088564604252]
[null,null,"CAN Proportion that is Network building",null,{"$f":"1-E784","v":0.43037911435395748}]
[null,null,"Core Proportion that is Network building",null,1]
[]
[null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,{"$f":"VLOOKUP(F788,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,null,"ULLS"]
[null,null,"Code","Asset Class"]
[null,null,"CAN Asset Class"]
[null,null,"CA07",{"$f":"VLOOKUP(C794,CAN_AC,2,FALSE)","v":"Other Communications Plant and Equipment"},null,{"$f":"$E$785*F727","v":3.4661143638899855E-2},4.1593372366679822E-2,4.5752709603347805E-2,4.80403450835152E-2,5.0442362337690963E-2,1.2568510009642625E-7,1.2568510009642625E-7,1.2568510009642625E-7,1.2568510009642625E-7,1.2568510009642625E-7,0,{"$error":"#DIV/0!"}]
[]
[null,null,"WLR"]
[null,null,"Code","Asset Class"]
[null,null,"CAN Asset Class"]
[null,null,"CA07",{"$f":"VLOOKUP(C799,CAN_AC,2,FALSE)","v":"Other Communications Plant and Equipment"},null,{"$f":"$E$785*F733","v":5.2480617967009105E-2},5.1693408697503967E-2,5.0918007567041401E-2,5.015423745353579E-2,4.9401923891732737E-2,4.1891194305458024E-8,4.1891194305458024E-8,4.1891194305458024E-8,4.1891194305458024E-8,4.1891194305458024E-8,0,{"$error":"#DIV/0!"}]
[]
[null,null,"PSTN"]
[null,null,"Code","Asset Class"]
[null,null,"Core Asset Class"]
[null,null,"CO07",{"$f":"VLOOKUP(C804,Core_AC,2,FALSE)","v":"Other Communications Plant and Equipment"},null,{"$f":"$E$786*F740","v":0.12050807986074021},0.12050807986074021,0.12050807986074021,0.12050807986074021,0.12050807986074021,0.12050807986074021,0.12050807986074021,0.12050807986074021,0.12050807986074021,0.12050807986074021,0,{"$error":"#DIV/0!"}]
[]
[null,null,"LCS"]
[null,null,"Code","Asset Class"]
[null,null,"Core Asset Class"]
[null,null,"CO07",{"$f":"VLOOKUP(C809,Core_AC,2,FALSE)","v":"Other Communications Plant and Equipment"},null,{"$f":"$E$786*F747","v":8.3152825282421586E-12},{"$f":"$E$786*G747","v":8.3152825282421586E-12},8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,8.3152825282421586E-12,0,{"$error":"#DIV/0!"}]
[]
[]
[]
[null,"E.9","FLSM Cost Allocation Factors"]
[]
[]
[null,null,"Y01",{"$f":"VLOOKUP(C816,Years,2,FALSE)","v":"2009/2010"},null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G816,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C819,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"F62","v":5.8985661295815041E-2},null,{"$f":"F67","v":6.0668754742249737E-3}]
[null,null,"CA02","Copper cables",null,null,{"$f":"F63","v":5.8985661295815041E-2},null,{"$f":"F68","v":6.0668754742249746E-3}]
[null,null,"CA03","Other cables",null,null,{"$f":"F172","v":0},null,{"$f":"H172","v":0.13181331461449991}]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"F173","v":0},null,{"$f":"H173","v":0.12968675168841412}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"F174","v":0},null,{"$f":"H174","v":0}]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"F175","v":7.7095243125665555E-2},null,{"$f":"H175","v":0.12236082728272031}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"F794","v":3.4661143638899855E-2},null,{"$f":"F799","v":5.2480617967009105E-2}]
[null,null,"CA08","Network Land",null,null,{"$f":"F726","v":8.0536305045679851E-2},null,{"$f":"F732","v":0.1219404385963006}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"F727","v":8.0536305045679851E-2},null,{"$f":"F733","v":0.12194043859630088}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"F758","v":3.4983103864140552E-2},null,{"$f":"F763","v":5.8143311474008773E-2}]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C840,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"H191","v":1.3110008113498073E-2},{"$f":"F98","v":0.16666666666666666},{"$f":"J191","v":1.3945190849637243E-11},null,{"$f":"'I. WADSL Allocation Factor Calc'!F127","v":3.9787242911412999E-8}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"F99","v":0.3750218988715931},1.0996603590031465E-11,null,{"$f":"'I. WADSL Allocation Factor Calc'!F128","v":3.8322736149434307E-8}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"F100","v":0.35023744966159553},1.5025174734368174E-11,null,{"$f":"'I. WADSL Allocation Factor Calc'!F129","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,{"$f":"I194","v":2.0895244034395554E-12},4.046374778474515E-12,null,{"$f":"'I. WADSL Allocation Factor Calc'!F130","v":1.1636007325065795E-7}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"G129","v":5.3444768696299528E-12},8.76060055801649E-12,null,{"$f":"'I. WADSL Allocation Factor Calc'!G77","v":6.8567352902213149E-2}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,{"$f":"I196","v":2.2025408625620031E-12},4.3368298689029625E-12,null,{"$f":"'I. WADSL Allocation Factor Calc'!F132","v":1.147633671285677E-7}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,{"$f":"F804","v":0.12050807986074021},{"$f":"F809","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!F686","v":0}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"F739","v":0.12050807986074021},{"$f":"F746","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!F663","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,{"$f":"F740","v":0.12050807986074021},{"$f":"F747","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!F664","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"F765","v":2.2731878195130376E-3},{"$f":"F770","v":0.12050807986074021},{"$f":"F775","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!F675","v":0}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,1]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F138","v":2.0505299154094528E-7}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F139","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F140","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F141","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F142","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F143","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F144","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F145","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F146","v":0}]
[]
[]
[null,null,"Y02",{"$f":"VLOOKUP(C862,Years,2,FALSE)","v":"2010/2011"},null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G862,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C865,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"G62","v":7.0782793554978074E-2},null,{"$f":"G67","v":5.9758723421116031E-3}]
[null,null,"CA02","Copper cables",null,null,{"$f":"G63","v":7.0782793554978032E-2},null,{"$f":"G68","v":5.9758723421115996E-3}]
[null,null,"CA03","Other cables",null,null,{"$f":"F218","v":0},null,{"$f":"H218","v":0.12983611489528241}]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"F219","v":0},null,{"$f":"H219","v":0.1277414504130879}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"F220","v":0},null,{"$f":"H220","v":0}]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"F221","v":9.2514291750798658E-2},null,{"$f":"H221","v":0.12052541487347949}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"G794","v":4.1593372366679822E-2},null,{"$f":"G799","v":5.1693408697503967E-2}]
[null,null,"CA08","Network Land",null,null,{"$f":"G726","v":9.6643566054815819E-2},null,{"$f":"G732","v":0.12011133201735609}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"G727","v":9.6643566054815819E-2},null,{"$f":"G733","v":0.12011133201735635}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"G758","v":4.1979724636968661E-2},null,{"$f":"G763","v":5.7271161801898639E-2}]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C886,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"H237","v":1.2913357991795601E-2},{"$f":"G98","v":0.16666666666666666},{"$f":"J237","v":1.3945190849637243E-11},null,{"$f":"'I. WADSL Allocation Factor Calc'!F173","v":3.9787242911412999E-8}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"G99","v":0.3750218988715931},1.0996603590031465E-11,null,{"$f":"'I. WADSL Allocation Factor Calc'!F174","v":3.8322736149434307E-8}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"G100","v":0.35023744966159553},1.5025174734368174E-11,null,{"$f":"'I. WADSL Allocation Factor Calc'!F175","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,{"$f":"I240","v":2.0895244034395554E-12},4.046374778474515E-12,null,{"$f":"'I. WADSL Allocation Factor Calc'!F176","v":1.1636007325065795E-7}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"H129","v":3.8174834783094592E-12},8.76060055801649E-12,null,{"$f":"'I. WADSL Allocation Factor Calc'!H77","v":6.8567352902271006E-2}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,{"$f":"I242","v":2.2025408625620031E-12},4.3368298689029625E-12,null,{"$f":"'I. WADSL Allocation Factor Calc'!F178","v":1.147633671285677E-7}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,{"$f":"G804","v":0.12050807986074021},{"$f":"G809","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!G686","v":0}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"G739","v":0.12050807986074021},{"$f":"G746","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!G663","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,{"$f":"G740","v":0.12050807986074021},{"$f":"G747","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!G664","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"G765","v":2.239090002220342E-3},{"$f":"G770","v":0.12050807986074021},{"$f":"G775","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!G675","v":0}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,1]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F184","v":2.0505299154094528E-7}]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y03",{"$f":"VLOOKUP(C908,Years,2,FALSE)","v":"2011/2012"},null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G908,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C911,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"H62","v":7.7861072910475865E-2},null,{"$f":"H67","v":5.8862342569799258E-3}]
[null,null,"CA02","Copper cables",null,null,{"$f":"H63","v":7.7861072910475851E-2},null,{"$f":"H68","v":5.8862342569799267E-3}]
[null,null,"CA03","Other cables",null,null,{"$f":"F264","v":0},null,{"$f":"H264","v":0.12788857317185315}]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"F265","v":0},null,{"$f":"H265","v":0.12582532865689158}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"F266","v":0},null,{"$f":"H266","v":0}]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"F267","v":0.10176572092587854},null,{"$f":"H267","v":0.11871753365037729}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"H794","v":4.5752709603347805E-2},null,{"$f":"H799","v":5.0918007567041401E-2}]
[null,null,"CA08","Network Land",null,null,{"$f":"H726","v":0.10630792266029741},null,{"$f":"H732","v":0.11830966203709574}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"H727","v":0.10630792266029741},null,{"$f":"H733","v":0.118309662037096}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"H758","v":4.6177697100665528E-2},null,{"$f":"H763","v":5.6412094374870159E-2}]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C932,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"H283","v":1.2719657621918666E-2},{"$f":"H98","v":0.16666666666666666},{"$f":"J283","v":1.3945190849637243E-11},null,{"$f":"'I. WADSL Allocation Factor Calc'!F219","v":3.9787242911412999E-8}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"H99","v":0.3750218988715931},1.0996603590031465E-11,null,{"$f":"'I. WADSL Allocation Factor Calc'!F220","v":3.8322736149434307E-8}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"H100","v":0.35023744966159553},1.5025174734368174E-11,null,{"$f":"'I. WADSL Allocation Factor Calc'!F221","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,{"$f":"I286","v":2.0895244034395554E-12},4.046374778474515E-12,null,{"$f":"'I. WADSL Allocation Factor Calc'!F222","v":1.1636007325065795E-7}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"I129","v":2.7267739130793834E-12},8.76060055801649E-12,null,{"$f":"'I. WADSL Allocation Factor Calc'!I77","v":6.8567352902305756E-2}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,{"$f":"I288","v":2.2025408625620031E-12},4.3368298689029625E-12,null,{"$f":"'I. WADSL Allocation Factor Calc'!F224","v":1.147633671285677E-7}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,{"$f":"H804","v":0.12050807986074021},{"$f":"H809","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!H686","v":0}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"H739","v":0.12050807986074021},{"$f":"H746","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!H663","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,{"$f":"H740","v":0.12050807986074021},{"$f":"H747","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!H664","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"H765","v":2.2055036521870367E-3},{"$f":"H770","v":0.12050807986074021},{"$f":"H775","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!H675","v":0}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,1]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F230","v":2.0505299154094528E-7}]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y04",{"$f":"VLOOKUP(C954,Years,2,FALSE)","v":"2012/2013"},null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G954,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C957,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"I62","v":8.1754126555999673E-2},null,{"$f":"I67","v":5.7979407431252277E-3}]
[null,null,"CA02","Copper cables",null,null,{"$f":"I63","v":8.1754126555999659E-2},null,{"$f":"I68","v":5.7979407431252277E-3}]
[null,null,"CA03","Other cables",null,null,{"$f":"F310","v":0},null,{"$f":"H310","v":0.12597024457427536}]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"F311","v":0},null,{"$f":"H311","v":0.12393794872703821}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"F312","v":0},null,{"$f":"H312","v":0}]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"F313","v":0.10685400697217247},null,{"$f":"H313","v":0.11693677064562165}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"I794","v":4.80403450835152E-2},null,{"$f":"I799","v":5.015423745353579E-2}]
[null,null,"CA08","Network Land",null,null,{"$f":"I726","v":0.11162331879331229},null,{"$f":"I732","v":0.11653501710653931}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"I727","v":0.11162331879331229},null,{"$f":"I733","v":0.11653501710653957}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"I758","v":4.8486581955698806E-2},null,{"$f":"I763","v":5.5565912959247114E-2}]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C978,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"H329","v":1.2528862757589887E-2},{"$f":"I98","v":0.16666666666666666},{"$f":"J329","v":1.3945190849637243E-11},null,{"$f":"'I. WADSL Allocation Factor Calc'!F265","v":3.9787242911412999E-8}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"I99","v":0.3750218988715931},1.0996603590031465E-11,null,{"$f":"'I. WADSL Allocation Factor Calc'!F266","v":3.8322736149434307E-8}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"I100","v":0.35023744966159553},1.5025174734368174E-11,null,{"$f":"'I. WADSL Allocation Factor Calc'!F267","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,{"$f":"I332","v":2.0895244034395554E-12},4.046374778474515E-12,null,{"$f":"'I. WADSL Allocation Factor Calc'!F268","v":1.1636007325065795E-7}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"J129","v":1.9476956522001714E-12},8.76060055801649E-12,null,{"$f":"'I. WADSL Allocation Factor Calc'!J77","v":6.8567352902321493E-2}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,{"$f":"I334","v":2.2025408625620031E-12},4.3368298689029625E-12,null,{"$f":"'I. WADSL Allocation Factor Calc'!F270","v":1.147633671285677E-7}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,{"$f":"I804","v":0.12050807986074021},{"$f":"I809","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!I686","v":2.2913066386394048E-2}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"I739","v":0.12050807986074021},{"$f":"I746","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!I663","v":2.2913066386394048E-2}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,{"$f":"I740","v":0.12050807986074021},{"$f":"I747","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!I664","v":2.2913066386394048E-2}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"I765","v":2.1724210974042313E-3},{"$f":"I770","v":0.12050807986074021},{"$f":"I775","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!I675","v":2.2913066386394048E-2}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,1]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F276","v":2.0505299154094528E-7}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F277","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F278","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F279","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F280","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F281","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F282","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F283","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F284","v":0}]
[]
[]
[null,null,"Y05",{"$f":"VLOOKUP(C1000,Years,2,FALSE)","v":"2013/2014"},null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G1000,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1003,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"$J$62","v":8.5841832883799637E-2},null,{"$f":"$J$67","v":5.7109716319783486E-3}]
[null,null,"CA02","Copper cables",null,null,{"$f":"$J$63","v":8.5841832883799624E-2},null,{"$f":"$J$68","v":5.7109716319783468E-3}]
[null,null,"CA03","Other cables",null,null,{"$f":"F356","v":0},null,{"$f":"H356","v":0.12408069090566122}]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"F357","v":0},null,{"$f":"H357","v":0.12207887949613261}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"F358","v":0},null,{"$f":"H358","v":0}]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"F359","v":0.1121967073207811},null,{"$f":"H359","v":0.1151827190859373}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"$J$794","v":5.0442362337690963E-2},null,{"$f":"$J$799","v":4.9401923891732737E-2}]
[null,null,"CA08","Network Land",null,null,{"$f":"$J$726","v":0.11720448473297791},null,{"$f":"$J$732","v":0.11478699184994121}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"$J$727","v":0.11720448473297791},null,{"$f":"$J$733","v":0.11478699184994146}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"$J$758","v":5.0910911053483748E-2},null,{"$f":"$J$763","v":5.4732424264858401E-2}]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1024,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"H375","v":1.2340929816226037E-2},{"$f":"$J$98","v":0.16666666666666666},{"$f":"J375","v":1.3945190849637243E-11},null,{"$f":"'I. WADSL Allocation Factor Calc'!F311","v":3.9787242911412999E-8}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$J$99","v":0.3750218988715931},1.0996603590031465E-11,null,{"$f":"'I. WADSL Allocation Factor Calc'!F312","v":3.8322736149434307E-8}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$J$100","v":0.35023744966159553},1.5025174734368174E-11,null,{"$f":"'I. WADSL Allocation Factor Calc'!F313","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,{"$f":"I378","v":2.0895244034395554E-12},4.046374778474515E-12,null,{"$f":"'I. WADSL Allocation Factor Calc'!F314","v":1.1636007325065795E-7}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$K$129","v":1.3912111801432913E-12},8.76060055801649E-12,null,{"$f":"'I. WADSL Allocation Factor Calc'!K77","v":6.8567352902332734E-2}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,{"$f":"I380","v":2.2025408625620031E-12},4.3368298689029625E-12,null,{"$f":"'I. WADSL Allocation Factor Calc'!F316","v":1.147633671285677E-7}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,{"$f":"$J$804","v":0.12050807986074021},{"$f":"$J$809","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!J686","v":2.2913066386394048E-2}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"$J$739","v":0.12050807986074021},{"$f":"$J$746","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!J663","v":2.2913066386394048E-2}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,{"$f":"$J$740","v":0.12050807986074021},{"$f":"$J$747","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!J664","v":2.2913066386394048E-2}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"$J$765","v":2.1398347809431675E-3},{"$f":"$J$770","v":0.12050807986074021},{"$f":"$J$775","v":8.3152825282421586E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!J675","v":2.2913066386394048E-2}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,1]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,{"$f":"'I. WADSL Allocation Factor Calc'!F322","v":2.0505299154094528E-7}]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y06",{"$f":"VLOOKUP(C1046,Years,2,FALSE)","v":"2014/2015"},null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G1046,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1049,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"$K$62","v":{"$error":"#DIV/0!"}},null,{"$f":"$K$67","v":{"$error":"#DIV/0!"}}]
[null,null,"CA02","Copper cables",null,null,{"$f":"$K$63","v":{"$error":"#DIV/0!"}},null,{"$f":"$K$68","v":{"$error":"#DIV/0!"}}]
[null,null,"CA03","Other cables",null,null,{"$f":"F402","v":0},null,{"$f":"H402","v":1.0521631391676191E-7}]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"F403","v":0},null,{"$f":"H403","v":1.0351884418049767E-7}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"F404","v":0},null,{"$f":"H404","v":0}]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"F405","v":2.795557887574406E-7},null,{"$f":"H405","v":9.7671128687914529E-8}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"$K$794","v":1.2568510009642625E-7},null,{"$f":"$K$799","v":4.1891194305458024E-8}]
[null,null,"CA08","Network Land",null,null,{"$f":"$K$726","v":2.9203345586388942E-7},null,{"$f":"$K$732","v":9.7335565105989963E-8}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"$K$727","v":2.9203345586388942E-7},null,{"$f":"$K$733","v":9.7335565105990188E-8}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"$K$758","v":1.2685256310797646E-7},null,{"$f":"$K$763","v":4.6411281971786585E-8}]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1070,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"H421","v":1.0464699511997338E-8},{"$f":"$K$98","v":0.16666666666666666},{"$f":"J421","v":1.3945190849637243E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$K$99","v":0.3750218988715931},1.0996603590031465E-11]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$K$100","v":0.35023744966159553},1.5025174734368174E-11]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,{"$f":"I424","v":2.0895244034395554E-12},4.046374778474515E-12]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$L$129","v":9.9372227153108182E-13},8.76060055801649E-12]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,{"$f":"I426","v":2.2025408625620031E-12},4.3368298689029625E-12]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,{"$f":"$K$804","v":0.12050807986074021},{"$f":"$K$809","v":8.3152825282421586E-12}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"$K$739","v":0.12050807986074021},{"$f":"$K$746","v":8.3152825282421586E-12}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,{"$f":"$K$740","v":0.12050807986074021},{"$f":"$K$747","v":8.3152825282421586E-12}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"$K$765","v":1.8145089811991807E-9},{"$f":"$K$770","v":0.12050807986074021},{"$f":"$K$775","v":8.3152825282421586E-12}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,1]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y07",{"$f":"VLOOKUP(C1092,Years,2,FALSE)","v":"2015/2016"},null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G1092,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1095,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"$L$62","v":{"$error":"#DIV/0!"}},null,{"$f":"$L$67","v":{"$error":"#DIV/0!"}}]
[null,null,"CA02","Copper cables",null,null,{"$f":"$L$63","v":{"$error":"#DIV/0!"}},null,{"$f":"$L$68","v":{"$error":"#DIV/0!"}}]
[null,null,"CA03","Other cables",null,null,{"$f":"F448","v":0},null,{"$f":"H448","v":1.0521631391676191E-7}]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"F449","v":0},null,{"$f":"H449","v":1.0351884418049767E-7}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"F450","v":0},null,{"$f":"H450","v":0}]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"F451","v":2.795557887574406E-7},null,{"$f":"H451","v":9.7671128687914529E-8}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"$L$794","v":1.2568510009642625E-7},null,{"$f":"$L$799","v":4.1891194305458024E-8}]
[null,null,"CA08","Network Land",null,null,{"$f":"$L$726","v":2.9203345586388942E-7},null,{"$f":"$L$732","v":9.7335565105989963E-8}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"$L$727","v":2.9203345586388942E-7},null,{"$f":"$L$733","v":9.7335565105990188E-8}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"$L$758","v":1.2685256310797646E-7},null,{"$f":"$L$763","v":4.6411281971786585E-8}]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1116,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"H467","v":1.0464699511997338E-8},{"$f":"$L$98","v":0.16666666666666666},{"$f":"J467","v":1.3945190849637243E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$L$99","v":0.3750218988715931},1.0996603590031465E-11]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$L$100","v":0.35023744966159553},1.5025174734368174E-11]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,{"$f":"I470","v":2.0895244034395554E-12},4.046374778474515E-12]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$M$129","v":7.0980162252228245E-13},8.76060055801649E-12]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,{"$f":"I472","v":2.2025408625620031E-12},4.3368298689029625E-12]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,{"$f":"$L$804","v":0.12050807986074021},{"$f":"$L$809","v":8.3152825282421586E-12}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"$L$739","v":0.12050807986074021},{"$f":"$L$746","v":8.3152825282421586E-12}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,{"$f":"$L$740","v":0.12050807986074021},{"$f":"$L$747","v":8.3152825282421586E-12}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"$L$765","v":1.8145089811991807E-9},{"$f":"$L$770","v":0.12050807986074021},{"$f":"$L$775","v":8.3152825282421586E-12}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,1]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y08",{"$f":"VLOOKUP(C1138,Years,2,FALSE)","v":"2016/2017"},null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G1138,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1141,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"$M$62","v":{"$error":"#DIV/0!"}},null,{"$f":"$M$67","v":{"$error":"#DIV/0!"}}]
[null,null,"CA02","Copper cables",null,null,{"$f":"$M$63","v":{"$error":"#DIV/0!"}},null,{"$f":"$M$68","v":{"$error":"#DIV/0!"}}]
[null,null,"CA03","Other cables",null,null,{"$f":"F494","v":0},null,{"$f":"H494","v":1.0521631391676191E-7}]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"F495","v":0},null,{"$f":"H495","v":1.0351884418049767E-7}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"F496","v":0},null,{"$f":"H496","v":0}]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"F497","v":2.795557887574406E-7},null,{"$f":"H497","v":9.7671128687914529E-8}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"$M$794","v":1.2568510009642625E-7},null,{"$f":"$M$799","v":4.1891194305458024E-8}]
[null,null,"CA08","Network Land",null,null,{"$f":"$M$726","v":2.9203345586388942E-7},null,{"$f":"$M$732","v":9.7335565105989963E-8}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"$M$727","v":2.9203345586388942E-7},null,{"$f":"$M$733","v":9.7335565105990188E-8}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"$M$758","v":1.2685256310797646E-7},null,{"$f":"$M$763","v":4.6411281971786585E-8}]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1162,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"H513","v":1.0464699511997338E-8},{"$f":"$M$98","v":0.16666666666666666},{"$f":"J513","v":1.3945190849637243E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$M$99","v":0.3750218988715931},1.0996603590031465E-11]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$M$100","v":0.35023744966159553},1.5025174734368174E-11]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,{"$f":"I516","v":2.0895244034395554E-12},4.046374778474515E-12]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$N$129","v":5.0700115894452895E-13},8.76060055801649E-12]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,{"$f":"I518","v":2.2025408625620031E-12},4.3368298689029625E-12]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,{"$f":"$M$804","v":0.12050807986074021},{"$f":"$M$809","v":8.3152825282421586E-12}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"$M$739","v":0.12050807986074021},{"$f":"$M$746","v":8.3152825282421586E-12}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,{"$f":"$M$740","v":0.12050807986074021},{"$f":"$M$747","v":8.3152825282421586E-12}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"$M$765","v":1.8145089811991807E-9},{"$f":"$M$770","v":0.12050807986074021},{"$f":"$M$775","v":8.3152825282421586E-12}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,1]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y09",{"$f":"VLOOKUP(C1184,Years,2,FALSE)","v":"2017/2018"},null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G1184,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1187,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"$N$62","v":{"$error":"#DIV/0!"}},null,{"$f":"$N$67","v":{"$error":"#DIV/0!"}}]
[null,null,"CA02","Copper cables",null,null,{"$f":"$N$63","v":{"$error":"#DIV/0!"}},null,{"$f":"$N$68","v":{"$error":"#DIV/0!"}}]
[null,null,"CA03","Other cables",null,null,{"$f":"F540","v":0},null,{"$f":"H540","v":1.0521631391676191E-7}]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"F541","v":0},null,{"$f":"H541","v":1.0351884418049767E-7}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"F542","v":0},null,{"$f":"H542","v":0}]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"F543","v":2.795557887574406E-7},null,{"$f":"H543","v":9.7671128687914529E-8}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"$N$794","v":1.2568510009642625E-7},null,{"$f":"$N$799","v":4.1891194305458024E-8}]
[null,null,"CA08","Network Land",null,null,{"$f":"$N$726","v":2.9203345586388942E-7},null,{"$f":"$N$732","v":9.7335565105989963E-8}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"$N$727","v":2.9203345586388942E-7},null,{"$f":"$N$733","v":9.7335565105990188E-8}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"$N$758","v":1.2685256310797646E-7},null,{"$f":"$N$763","v":4.6411281971786585E-8}]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1208,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"H559","v":1.0464699511997338E-8},{"$f":"$N$98","v":0.16666666666666666},{"$f":"J559","v":1.3945190849637243E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$N$99","v":0.3750218988715931},1.0996603590031465E-11]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$N$100","v":0.35023744966159553},1.5025174734368174E-11]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,{"$f":"I562","v":2.0895244034395554E-12},4.046374778474515E-12]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$O$129","v":3.6214368496039893E-13},8.76060055801649E-12]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,{"$f":"I564","v":2.2025408625620031E-12},4.3368298689029625E-12]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,{"$f":"$N$804","v":0.12050807986074021},{"$f":"$N$809","v":8.3152825282421586E-12}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"$N$739","v":0.12050807986074021},{"$f":"$N$746","v":8.3152825282421586E-12}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,{"$f":"$N$740","v":0.12050807986074021},{"$f":"$N$747","v":8.3152825282421586E-12}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"$N$765","v":1.8145089811991807E-9},{"$f":"$N$770","v":0.12050807986074021},{"$f":"$N$775","v":8.3152825282421586E-12}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,1]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y10",{"$f":"VLOOKUP(C1230,Years,2,FALSE)","v":"2018/2019"},null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G1230,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1233,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"$O$62","v":{"$error":"#DIV/0!"}},null,{"$f":"$O$67","v":{"$error":"#DIV/0!"}}]
[null,null,"CA02","Copper cables",null,null,{"$f":"$O$63","v":{"$error":"#DIV/0!"}},null,{"$f":"$O$68","v":{"$error":"#DIV/0!"}}]
[null,null,"CA03","Other cables",null,null,{"$f":"F586","v":0},null,{"$f":"H586","v":1.0521631391676191E-7}]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"F587","v":0},null,{"$f":"H587","v":1.0351884418049767E-7}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"F588","v":0},null,{"$f":"H588","v":0}]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"F589","v":2.795557887574406E-7},null,{"$f":"H589","v":9.7671128687914529E-8}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"$O$794","v":1.2568510009642625E-7},null,{"$f":"$O$799","v":4.1891194305458024E-8}]
[null,null,"CA08","Network Land",null,null,{"$f":"$O$726","v":2.9203345586388942E-7},null,{"$f":"$O$732","v":9.7335565105989963E-8}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"$O$727","v":2.9203345586388942E-7},null,{"$f":"$O$733","v":9.7335565105990188E-8}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"$O$758","v":1.2685256310797646E-7},null,{"$f":"$O$763","v":4.6411281971786585E-8}]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1254,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"H605","v":1.0464699511997338E-8},{"$f":"$O$98","v":0.16666666666666666},{"$f":"J605","v":1.3945190849637243E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$O$99","v":0.3750218988715931},1.0996603590031465E-11]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$O$100","v":0.35023744966159553},1.5025174734368174E-11]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,{"$f":"I608","v":2.0895244034395554E-12},4.046374778474515E-12]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$P$129","v":2.5867406068601E-13},8.76060055801649E-12]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,{"$f":"I610","v":2.2025408625620031E-12},4.3368298689029625E-12]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,{"$f":"$O$804","v":0.12050807986074021},{"$f":"$O$809","v":8.3152825282421586E-12}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"$O$739","v":0.12050807986074021},{"$f":"$O$746","v":8.3152825282421586E-12}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,{"$f":"$O$740","v":0.12050807986074021},{"$f":"$O$747","v":8.3152825282421586E-12}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"$O$765","v":1.8145089811991807E-9},{"$f":"$O$770","v":0.12050807986074021},{"$f":"$O$775","v":8.3152825282421586E-12}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,1]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y11",{"$f":"VLOOKUP(C1276,Years,2,FALSE)","v":"2019/2020"},null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G1276,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1279,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"$P$62","v":{"$error":"#DIV/0!"}},{"$f":"$P$67","v":{"$error":"#DIV/0!"}}]
[null,null,"CA02","Copper cables",null,null,{"$f":"$P$63","v":{"$error":"#DIV/0!"}},{"$f":"$P$68","v":{"$error":"#DIV/0!"}}]
[null,null,"CA03","Other cables",null,null,{"$f":"F632","v":0},{"$f":"H632","v":0}]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"F633","v":0},{"$f":"H633","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"F634","v":0},{"$f":"H634","v":0}]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"F635","v":0},{"$f":"H635","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"$P$794","v":0},{"$f":"$P$799","v":0}]
[null,null,"CA08","Network Land",null,null,{"$f":"$P$726","v":0},{"$f":"$P$732","v":0}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"$P$727","v":0},{"$f":"$P$733","v":0}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"$P$758","v":0},{"$f":"$P$763","v":0}]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1300,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H651","v":0},{"$f":"$P$98","v":0},{"$f":"J651","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,{"$f":"$P$99","v":0},0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,{"$f":"$P$100","v":0},0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,{"$f":"I654","v":0},0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,{"$f":"$Q$129","v":0},0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,{"$f":"I656","v":0},0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,{"$f":"$P$804","v":0},{"$f":"$P$809","v":0}]
[null,null,"CO08","Network Land",null,null,null,null,{"$f":"$P$739","v":0},{"$f":"$P$746","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,{"$f":"$P$740","v":0},{"$f":"$P$747","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"$P$765","v":0},{"$f":"$P$770","v":0},{"$f":"$P$775","v":0}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,1]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y12",{"$f":"VLOOKUP(C1322,Years,2,FALSE)","v":"2020/2021"},null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G1322,Services,4,FALSE)","v":"ULLS13"},"ULLS4","WLR","FOTAS","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1325,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"$Q$62","v":{"$error":"#DIV/0!"}},{"$f":"$Q$67","v":{"$error":"#DIV/0!"}}]
[null,null,"CA02","Copper cables",null,null,{"$f":"$Q$63","v":{"$error":"#DIV/0!"}},{"$f":"$Q$68","v":{"$error":"#DIV/0!"}}]
[null,null,"CA03","Other cables",null,null,{"$f":"F678","v":{"$error":"#DIV/0!"}},{"$f":"H678","v":{"$error":"#DIV/0!"}}]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"F679","v":{"$error":"#DIV/0!"}},{"$f":"H679","v":{"$error":"#DIV/0!"}}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"F680","v":{"$error":"#DIV/0!"}},{"$f":"H680","v":{"$error":"#DIV/0!"}}]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"F681","v":{"$error":"#DIV/0!"}},{"$f":"H681","v":{"$error":"#DIV/0!"}}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"$Q$794","v":{"$error":"#DIV/0!"}},{"$f":"$Q$799","v":{"$error":"#DIV/0!"}}]
[null,null,"CA08","Network Land",null,null,{"$f":"$Q$726","v":{"$error":"#DIV/0!"}},{"$f":"$Q$732","v":{"$error":"#DIV/0!"}}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"$Q$727","v":{"$error":"#DIV/0!"}},{"$f":"$Q$733","v":{"$error":"#DIV/0!"}}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"$Q$758","v":{"$error":"#DIV/0!"}},{"$f":"$Q$763","v":{"$error":"#DIV/0!"}}]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1346,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H697","v":{"$error":"#DIV/0!"}},{"$f":"$Q$98","v":0},{"$f":"J697","v":{"$error":"#DIV/0!"}}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,{"$f":"$Q$99","v":0},{"$error":"#DIV/0!"}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,{"$f":"$Q$100","v":0},{"$error":"#DIV/0!"}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,{"$f":"I700","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,{"$f":"$R$129","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,{"$f":"I702","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,{"$f":"$Q$804","v":{"$error":"#DIV/0!"}},{"$f":"$Q$809","v":{"$error":"#DIV/0!"}}]
[null,null,"CO08","Network Land",null,null,null,null,{"$f":"$Q$739","v":{"$error":"#DIV/0!"}},{"$f":"$Q$746","v":{"$error":"#DIV/0!"}}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,{"$f":"$Q$740","v":{"$error":"#DIV/0!"}},{"$f":"$Q$747","v":{"$error":"#DIV/0!"}}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"$Q$765","v":{"$error":"#DIV/0!"}},{"$f":"$Q$770","v":{"$error":"#DIV/0!"}},{"$f":"$Q$775","v":{"$error":"#DIV/0!"}}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,1]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]

{"sheet":"F. Opex allocations","index":20,"n_rows":70,"n_cols":17,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
["F.","Opex allocations"]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,"F.0","Purpose"]
[null,null,"Input for opex and allocates forecast opex to asset classes. "]
[]
[null,"F.1","Opex Forecasts"]
[]
[null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,{"$f":"VLOOKUP(F8,FYears,2,FALSE)","v":"2009/2010"},{"$f":"VLOOKUP(G8,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,"F.1.1",null,"Direct opex"]
[null,null,null,"CAN",null,1,1,1,1,1]
[null,null,null,"Core",null,1,1,1,1,1]
[null,null,null,"LSS",null,1,1,1,1,1]
[]
[null,"F.1.2",null,"Mark-up for indirect opex (overheads)",null,0.8]
[]
[null,"F.1.3",null,"Total direct and indirect opex"]
[null,null,null,"CAN",null,{"$f":"F11*(1+$F$15)-((F11/(F$11+F$12))*F$13)","v":1.3},1.3,1.3,1.3,1.3,{"$f":"K11*(1+$F$15)-((K11/(K$11+K$12))*K$13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"M11*(1+$F$15)-((M11/(M$11+M$12))*M$13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Core",null,1.3,1.3,1.3,1.3,1.3,{"$f":"K12*(1+$F$15)-((K12/(K$11+K$12))*K$13)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"LSS",null,{"$f":"F13","v":1},{"$f":"G13","v":1},{"$f":"H13","v":1},{"$f":"I13","v":1},{"$f":"J13","v":1},{"$f":"K13","v":0},0,0,0,0,0,0]
[null,null,null,"Total  ",null,{"$f":"(F11+F12)*(1+$F$15)","v":3.6},{"$f":"(G11+G12)*(1+$F$15)","v":3.6},{"$f":"(H11+H12)*(1+$F$15)","v":3.6},{"$f":"(I11+I12)*(1+$F$15)","v":3.6},{"$f":"(J11+J12)*(1+$F$15)","v":3.6},{"$f":"(K11+K12)*(1+$F$15)","v":0},0,0,0,0,0,0]
[]
[null,"F.2","Allocation of Indirect and Direct Operating Expenditure to Asset Classes"]
[]
[null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Allocation",{"$f":"VLOOKUP(F25,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C28,CAN_AC,2,FALSE)","v":"Ducts and pipes"},0.39664534923396427,{"$f":"F$18*$E28","v":0.5156389540041536},{"$f":"G$18*$E28","v":0.5156389540041536},0.5156389540041536,0.5156389540041536,0.5156389540041536,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"M$18*$E28","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"O$18*$E28","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CA02","Copper cables",0.38310825171602603,{"$f":"F$18*$E29","v":0.49804072723083387},0.49804072723083387,0.49804072723083387,0.49804072723083387,0.49804072723083387,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CA03","Other cables",1.6038583503765684E-3,2.085015855489539E-3,2.085015855489539E-3,2.085015855489539E-3,2.085015855489539E-3,2.085015855489539E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CA04","Pair gain systems",0.12899274636439287,0.16769057027371073,0.16769057027371073,0.16769057027371073,0.16769057027371073,0.16769057027371073,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CA05","CAN Radio Bearer Equipment",4.8547819887331187E-2,6.311216585353055E-2,6.311216585353055E-2,6.311216585353055E-2,6.311216585353055E-2,6.311216585353055E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CA06","Other CAN assets",1.2022442395095647E-4,1.5629175113624343E-4,1.5629175113624343E-4,1.5629175113624343E-4,1.5629175113624343E-4,1.5629175113624343E-4,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CA07","Other Communications Plant and Equipment",1.2511529347285666E-3,1.6264988151471367E-3,1.6264988151471367E-3,1.6264988151471367E-3,1.6264988151471367E-3,1.6264988151471367E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CA08","Network Land",4.0064396824060237E-3,5.2083715871278314E-3,5.2083715871278314E-3,5.2083715871278314E-3,5.2083715871278314E-3,5.2083715871278314E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CA09","Network Buildings/Support",3.5724157406823685E-2,4.6441404628870794E-2,4.6441404628870794E-2,4.6441404628870794E-2,4.6441404628870794E-2,4.6441404628870794E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CA10","Indirect Capital Assets",0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CA11","Spare CAN Asset Class 11",null,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CA12","Spare CAN Asset Class 12",null,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CA13","Spare CAN Asset Class 13",null,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CA14","Spare CAN Asset Class 14",null,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CA15","Spare CAN Asset Class 15",null,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CA16","Spare CAN Asset Class 16",null,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CA17","Spare CAN Asset Class 17",null,0,{"$f":"G$18*$E44","v":0},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CA18","Spare CAN Asset Class 18",null,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CA19","Spare CAN Asset Class 19",null,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CA20","Spare CAN Asset Class 20",null,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F28:F47)","v":1.3000000000000003},1.3000000000000003,1.3000000000000003,1.3000000000000003,1.3000000000000003,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C50,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},0.31299382371250895,{"$f":"F$19*$E50","v":0.40689197082626166},{"$f":"G$19*$E50","v":0.40689197082626166},0.40689197082626166,0.40689197082626166,0.40689197082626166,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO02","Switching Equipment - Trunk",8.5590361777761435E-3,1.1126747031108986E-2,1.1126747031108986E-2,1.1126747031108986E-2,1.1126747031108986E-2,1.1126747031108986E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO03","Switching Equipment - Other",8.726677184862072E-4,1.1344680340320695E-3,1.1344680340320695E-3,1.1344680340320695E-3,1.1344680340320695E-3,1.1344680340320695E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO04","Inter-exchange Cables ",0.20171116517701429,0.2622245147301186,0.2622245147301186,0.2622245147301186,0.2622245147301186,0.2622245147301186,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO05","Transmission Equipment ",0.23593949233030734,0.30672134002939955,0.30672134002939955,0.30672134002939955,0.30672134002939955,0.30672134002939955,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO06","Core Radio Bearer Equipment",3.0192347423698116E-2,{"$f":"F$19*$E55","v":3.9250051650807555E-2},3.9250051650807555E-2,3.9250051650807555E-2,3.9250051650807555E-2,3.9250051650807555E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO07","Other Communications Plant and Equipment",1.6664158083289126E-3,2.1663405508275863E-3,2.1663405508275863E-3,2.1663405508275863E-3,2.1663405508275863E-3,2.1663405508275863E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO08","Network Land",3.344598214394829E-2,4.347977678713278E-2,4.347977678713278E-2,4.347977678713278E-2,4.347977678713278E-2,4.347977678713278E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO09","Network Buildings/Support",0.17461906950793174,0.22700479036031126,0.22700479036031126,0.22700479036031126,0.22700479036031126,0.22700479036031126,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO10","Indirect Capital Assets",0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO11","LSS equipment",0,{"$f":"F20","v":1},{"$f":"G20","v":1},1,1,1,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,1,1,1,1,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO13","Spare Core Asset Class 13",null,{"$f":"F$19*$E62","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO14","Spare Core Asset Class 14",null,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO15","Spare Core Asset Class 15",null,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO16","Spare Core Asset Class 16",null,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO17","Spare Core Asset Class 17",null,0,{"$f":"G$19*$E66","v":0},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO18","Spare Core Asset Class 18",null,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO19","Spare Core Asset Class 19",null,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"CO20","Spare Core Asset Class 20",null,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F50:F69)","v":3.3000000000000003},{"$f":"SUM(G50:G69)","v":3.3000000000000003},3.3000000000000003,3.3000000000000003,3.3000000000000003,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"I. WADSL Allocation Factor Calc","index":21,"n_rows":686,"n_cols":20,"rows_kept":686,"cut":false,"hidden":false,"merged":[]}
["I.","Cost Allocation Factor Calculation 2"]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"I.0","Purpose"]
[null,null,"To show the step by step calculations undertaken to obtain the cost allocation factors for wholesale ADSL."]
[]
[null,"I.1","Summary of Inputs for Calculations"]
[]
[]
[null,"I.1.1","Analysys Cost Model 2009 Cost Allocation Factors",null,null,"WADSL"]
[]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C12,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables"]
[null,null,"CA04","Pair gain systems"]
[null,null,"CA05","CAN Radio Bearer Equipment"]
[null,null,"CA06","Other CAN assets"]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C22,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,5.67552247501188E-2]
[null,null,"CO02","Switching Equipment - Trunk",null,5.4666152868228568E-2]
[null,null,"CO03","Switching Equipment - Other"]
[null,null,"CO04","Inter-exchange Cables ",null,0.16598390906314861]
[null,null,"CO05","Transmission Equipment ",null,8.8116331298318112E-2]
[null,null,"CO06","Core Radio Bearer Equipment",null,0.1637062590379661]
[null,null,"CO12",{"$f":"VLOOKUP(C28,Core_AC,2,FALSE)","v":"Data Equipment"},null,0.29250150975533518]
[]
[]
[null,"I.1.2","2012/13 Direct Network Asset Total Revenue Requirement"]
[]
[null,null,"CAN",{"$f":"SUM('6. Revenue Requirement'!K285:K291)","v":76.64106010075885}]
[null,null,"Core",{"$f":"SUM('6. Revenue Requirement'!K307:K312,'6. Revenue Requirement'!K318)","v":419.37882412976342}]
[]
[null,"I.1.3","2012/13 Direct Network Asset Cost by Service",null,null,"WADSL"]
[]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C39,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,{"$f":"'7. Service Costs'!L183","v":0}]
[null,null,"CA02","Copper cables",null,{"$f":"'7. Service Costs'!L184","v":0}]
[null,null,"CA03","Other cables",null,{"$f":"'7. Service Costs'!L185","v":0}]
[null,null,"CA04","Pair gain systems",null,{"$f":"'7. Service Costs'!L186","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"'7. Service Costs'!L187","v":0}]
[null,null,"CA06","Other CAN assets",null,{"$f":"'7. Service Costs'!L188","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,{"$f":"'7. Service Costs'!L189","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C47,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"'7. Service Costs'!M355","v":4.8916781528521976E-7}]
[null,null,"CO02","Switching Equipment - Trunk",null,{"$f":"'7. Service Costs'!M356","v":5.339364823714638E-10}]
[null,null,"CO03","Switching Equipment - Other",null,{"$f":"'7. Service Costs'!M357","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,{"$f":"'7. Service Costs'!M358","v":2.1243909044787294E-6}]
[null,null,"CO05","Transmission Equipment ",null,{"$f":"'7. Service Costs'!M359","v":9.6092014944602973}]
[null,null,"CO06","Core Radio Bearer Equipment",null,{"$f":"'7. Service Costs'!M360","v":2.5324024767679309E-7}]
[null,null,"CO12",{"$f":"VLOOKUP(C53,Core_AC,2,FALSE)","v":"Data Equipment"},null,{"$f":"'7. Service Costs'!M366","v":5.0476539941157854E-5}]
[null,null,"Totals"]
[null,null,"CAN Total",null,null,{"$f":"SUM(F39:F45)","v":0}]
[null,null,"Core Total",null,null,{"$f":"SUM(F47:F53)","v":9.6092548383331433}]
[]
[]
[null,"I.2","WADSL Transmission Equipment Adjustment"]
[]
[]
[null,"I.2.1","Calculation of ISDN Growth Rate",null,null,"2004/2005","2005/2006","2006/2007","2007/2008","2008/2009","2009/2010","2010/2011","2011/2012"]
[null,null,"ISDN call minutes (1)",null,null,1,1,1,1,1,1,1,1]
[null,null,"Average annual growth rate",null,null,null,null,null,null,null,null,null,{"$f":"(M63/H63)^(1/5)-1","v":0}]
[]
[null,"I.2.2","Calculation of Allocation Factors for Transmission Equipment",null,null,"2008/2009","2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,"Total PSTN minutes (2)",null,null,1,1,1,1,{"$f":"I67*(1+'E. Allocation Factors Calc'!I94)","v":1},{"$f":"J67*(1+'E. Allocation Factors Calc'!J94)","v":1},{"$f":"K67*(1+'E. Allocation Factors Calc'!K94)","v":1},{"$f":"L67*(1+'E. Allocation Factors Calc'!L94)","v":1},{"$f":"M67*(1+'E. Allocation Factors Calc'!M94)","v":1},{"$f":"N67*(1+'E. Allocation Factors Calc'!N94)","v":1},{"$f":"O67*(1+'E. Allocation Factors Calc'!O94)","v":1},{"$f":"P67*(1+'E. Allocation Factors Calc'!P94)","v":0},{"$f":"Q67*(1+'E. Allocation Factors Calc'!Q94)","v":{"$error":"#DIV/0!"}}]
[null,null,"Convert call mins to Megabytes (assume 64kbps)",null,null,{"$f":"F67*64*60/8/1000","v":0.48},0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0,{"$error":"#DIV/0!"}]
[null,null,"Total ISDN call minutes (1)",null,null,{"$f":"J63","v":1},{"$f":"K63","v":1},{"$f":"L63","v":1},{"$f":"M63","v":1},{"$f":"I69*(1+$M$64)","v":1},{"$f":"J69*(1+$M$64)","v":1},1,1,1,1,1,1,1]
[null,null,"Convert call mins to Megabytes (assume 64kbps)",null,null,{"$f":"F69*64*60/8/1000","v":0.48},0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48]
[null,null,"Dial-up & fixed broadband data Megabytes (3)",null,null,{"$f":"(((81352+99249)*2*1048576)*0.75)","v":284060811264},{"$f":"(((127954+155503)*2*1048576))*0.75","v":445839310848},733019111424,1195463147520,{"$f":"I71*1.4","v":1673648406528},2343107769139.1997,3280350876794.8794,4592491227512.8311,6429487718517.9629,9001282805925.1484,12601795928295.207,17642514299613.289,24699520019458.602]
[null,null,"Total voice + ISDN + data traffic (Megabytes)",null,null,{"$f":"F70+F68+F71","v":284060811264.96002},445839310848.96002,{"$f":"H70+H68+H71","v":733019111424.95996},1195463147520.96,1673648406528.96,2343107769140.1597,3280350876795.8394,4592491227513.791,6429487718518.9229,9001282805926.1094,12601795928296.168,17642514299613.77,{"$error":"#DIV/0!"}]
[null,null,"Data traffic as % of total traffic",null,null,{"$f":"F71/F72","v":0.99999999999662037},{"$f":"G71/G72","v":0.99999999999784672},0.99999999999869038,0.99999999999919698,0.99999999999942646,0.99999999999959033,0.99999999999970735,{"$f":"M68/M72","v":1.0451843590343768E-13},7.4656025645317096E-14,5.3325732603800192E-14,3.8089809002715582E-14,0,{"$error":"#DIV/0!"}]
[null,null,"Annual percentage change",null,null,null,{"$f":"G73/F73-1","v":1.2263523530009479E-12},{"$f":"H73/G73-1","v":8.4376949871511897E-13},{"$f":"I73/H73-1","v":5.0670578843892145E-13},{"$f":"J73/I73-1","v":2.2959412149248237E-13},{"$f":"K73/J73-1","v":1.6386891843467311E-13},{"$f":"L73/K73-1","v":1.170175067954915E-13},-0.99999999999989553,-0.28571428571424295,-0.28571428571425539,-0.28571428571426394,-1,{"$error":"#DIV/0!"}]
[null,null,"Analysys cost allocation factor for Transmission assets",null,null,{"$f":"F26","v":8.8116331298318112E-2}]
[null,null,"2008-09 Analysys factor rebased for actual demand",null,null,{"$f":"F75*(1+F90)","v":6.8567352902129064E-2}]
[null,null,"Allocation factors adjusted for annual percentage changes in data",null,null,{"$f":"F76","v":6.8567352902129064E-2},{"$f":"F77*(1+G74)","v":6.8567352902213149E-2},6.8567352902271006E-2,6.8567352902305756E-2,6.8567352902321493E-2,6.8567352902332734E-2,6.8567352902340756E-2,7.1633675747920404E-15,5.1166911248517641E-15,3.654779374894272E-15,2.6105566963531309E-15,0,{"$error":"#DIV/0!"}]
[null,null,"(1) - ISDN call minutes from RAF"]
[null,null,"(2) - sum of local calls, domestic long distance, international long distance, fixed to mobile, domestic PSTN originating and domestic PSTN terminating minutes from RAF"]
[null,null,"(3) - ABS 8153.0 Internet Activity, Australia, June 2010"]
[]
[]
[null,"I.3","Forecast Demand Adjustment"]
[]
[]
[null,"I.3.1","Difference between Forecasts and Actual",null,null,"WADSL"]
[]
[null,null,"Analysys Cost Model demand 2008-2009 (forecast)",null,null,1426467.897641358]
[null,null,"Telstra annual report 2008-09 (actual)",null,null,1110000]
[null,null,"Difference",null,null,{"$f":"F89/F88-1","v":-0.22185420237261044}]
[]
[]
[null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,"I.3.2","Calculation of Cost Allocation Factors",null,null,{"$f":"VLOOKUP(F93,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,"WADSL"]
[null,null,null,"Demand",null,{"$f":"'5. Service Demand'!H18","v":1},{"$f":"'5. Service Demand'!I18","v":1},{"$f":"'5. Service Demand'!J18","v":1},{"$f":"'5. Service Demand'!K18","v":1},{"$f":"'5. Service Demand'!L18","v":1},{"$f":"'5. Service Demand'!M17","v":1},{"$f":"'5. Service Demand'!N17","v":1},{"$f":"'5. Service Demand'!O17","v":1},{"$f":"'5. Service Demand'!P17","v":1},{"$f":"'5. Service Demand'!Q17","v":1},{"$f":"'5. Service Demand'!R17","v":0},{"$f":"'5. Service Demand'!S17","v":0}]
[null,null,null,"Change",null,{"$f":"F96/F89-1","v":-0.99999909909909912},{"$f":"G96/F96-1","v":0},{"$f":"H96/G96-1","v":0},{"$f":"I96/H96-1","v":0},{"$f":"J96/I96-1","v":0},{"$f":"K96/J96-1","v":0},{"$f":"L96/K96-1","v":0},0,0,0,-1,{"$error":"#DIV/0!"}]
[null,null,null,"Adjustment",null,{"$f":"(1+$F$90)*(1+F97)","v":7.0103225009834384E-7},{"$f":"(1+G97)*F98","v":7.0103225009834384E-7},{"$f":"(1+H97)*G98","v":7.0103225009834384E-7},{"$f":"(1+I97)*H98","v":7.0103225009834384E-7},{"$f":"(1+J97)*I98","v":7.0103225009834384E-7},{"$f":"(1+K97)*J98","v":7.0103225009834384E-7},7.0103225009834384E-7,7.0103225009834384E-7,7.0103225009834384E-7,7.0103225009834384E-7,0,{"$error":"#DIV/0!"}]
[]
[]
[null,"I.3.3","Analysys Cost Allocation Factors Adjusted by Forecast Demand"]
[]
[null,null,"Y01",{"$f":"VLOOKUP(C103,FYears,2,FALSE)","v":"2009/2010"}]
[null,null,"Code","Asset Class",null,"WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C106,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables"]
[null,null,"CA04","Pair gain systems"]
[null,null,"CA05","CAN Radio Bearer Equipment"]
[null,null,"CA06","Other CAN assets"]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C127,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"F22*$F$98","v":3.9787242911412999E-8}]
[null,null,"CO02","Switching Equipment - Trunk",null,3.8322736149434307E-8]
[null,null,"CO03","Switching Equipment - Other",null,0]
[null,null,"CO04","Inter-exchange Cables ",null,1.1636007325065795E-7]
[null,null,"CO05","Transmission Equipment "]
[null,null,"CO06","Core Radio Bearer Equipment",null,1.147633671285677E-7]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment",null,{"$f":"F28*$F$98","v":2.0505299154094528E-7}]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y02",{"$f":"VLOOKUP(C149,FYears,2,FALSE)","v":"2010/2011"}]
[null,null,"Code","Asset Class",null,"WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C152,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables"]
[null,null,"CA04","Pair gain systems"]
[null,null,"CA05","CAN Radio Bearer Equipment"]
[null,null,"CA06","Other CAN assets"]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C173,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"F22*$G$98","v":3.9787242911412999E-8}]
[null,null,"CO02","Switching Equipment - Trunk",null,3.8322736149434307E-8]
[null,null,"CO03","Switching Equipment - Other",null,0]
[null,null,"CO04","Inter-exchange Cables ",null,1.1636007325065795E-7]
[null,null,"CO05","Transmission Equipment "]
[null,null,"CO06","Core Radio Bearer Equipment",null,1.147633671285677E-7]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment",null,{"$f":"F28*$G$98","v":2.0505299154094528E-7}]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y03",{"$f":"VLOOKUP(C195,FYears,2,FALSE)","v":"2011/2012"}]
[null,null,"Code","Asset Class",null,"WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C198,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables"]
[null,null,"CA04","Pair gain systems"]
[null,null,"CA05","CAN Radio Bearer Equipment"]
[null,null,"CA06","Other CAN assets"]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C219,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"F22*$H$98","v":3.9787242911412999E-8}]
[null,null,"CO02","Switching Equipment - Trunk",null,3.8322736149434307E-8]
[null,null,"CO03","Switching Equipment - Other",null,0]
[null,null,"CO04","Inter-exchange Cables ",null,1.1636007325065795E-7]
[null,null,"CO05","Transmission Equipment "]
[null,null,"CO06","Core Radio Bearer Equipment",null,1.147633671285677E-7]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment",null,{"$f":"F28*$H$98","v":2.0505299154094528E-7}]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y04",{"$f":"VLOOKUP(C241,FYears,2,FALSE)","v":"2012/2013"}]
[null,null,"Code","Asset Class",null,"WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C244,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables"]
[null,null,"CA04","Pair gain systems"]
[null,null,"CA05","CAN Radio Bearer Equipment"]
[null,null,"CA06","Other CAN assets"]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C265,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"F22*$I$98","v":3.9787242911412999E-8}]
[null,null,"CO02","Switching Equipment - Trunk",null,3.8322736149434307E-8]
[null,null,"CO03","Switching Equipment - Other",null,0]
[null,null,"CO04","Inter-exchange Cables ",null,1.1636007325065795E-7]
[null,null,"CO05","Transmission Equipment "]
[null,null,"CO06","Core Radio Bearer Equipment",null,1.147633671285677E-7]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment",null,{"$f":"F28*$I$98","v":2.0505299154094528E-7}]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y05",{"$f":"VLOOKUP(C287,FYears,2,FALSE)","v":"2013/2014"}]
[null,null,"Code","Asset Class",null,"WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C290,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables"]
[null,null,"CA04","Pair gain systems"]
[null,null,"CA05","CAN Radio Bearer Equipment"]
[null,null,"CA06","Other CAN assets"]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C311,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"F22*$J$98","v":3.9787242911412999E-8}]
[null,null,"CO02","Switching Equipment - Trunk",null,3.8322736149434307E-8]
[null,null,"CO03","Switching Equipment - Other",null,0]
[null,null,"CO04","Inter-exchange Cables ",null,1.1636007325065795E-7]
[null,null,"CO05","Transmission Equipment "]
[null,null,"CO06","Core Radio Bearer Equipment",null,1.147633671285677E-7]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment",null,{"$f":"F28*$J$98","v":2.0505299154094528E-7}]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y06",{"$f":"VLOOKUP(C333,FYears,2,FALSE)","v":"2014/2015"}]
[null,null,"Code","Asset Class",null,"WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C336,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables"]
[null,null,"CA04","Pair gain systems"]
[null,null,"CA05","CAN Radio Bearer Equipment"]
[null,null,"CA06","Other CAN assets"]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C357,Core_AC,2,FALSE)","v":"Switching Equipment - Local"}]
[null,null,"CO02","Switching Equipment - Trunk"]
[null,null,"CO03","Switching Equipment - Other"]
[null,null,"CO04","Inter-exchange Cables "]
[null,null,"CO05","Transmission Equipment "]
[null,null,"CO06","Core Radio Bearer Equipment"]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y07",{"$f":"VLOOKUP(C379,FYears,2,FALSE)","v":"2015/2016"}]
[null,null,"Code","Asset Class",null,"WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C382,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables"]
[null,null,"CA04","Pair gain systems"]
[null,null,"CA05","CAN Radio Bearer Equipment"]
[null,null,"CA06","Other CAN assets"]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C403,Core_AC,2,FALSE)","v":"Switching Equipment - Local"}]
[null,null,"CO02","Switching Equipment - Trunk"]
[null,null,"CO03","Switching Equipment - Other"]
[null,null,"CO04","Inter-exchange Cables "]
[null,null,"CO05","Transmission Equipment "]
[null,null,"CO06","Core Radio Bearer Equipment"]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y08",{"$f":"VLOOKUP(C425,FYears,2,FALSE)","v":"2016/2017"}]
[null,null,"Code","Asset Class",null,"WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C428,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables"]
[null,null,"CA04","Pair gain systems"]
[null,null,"CA05","CAN Radio Bearer Equipment"]
[null,null,"CA06","Other CAN assets"]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C449,Core_AC,2,FALSE)","v":"Switching Equipment - Local"}]
[null,null,"CO02","Switching Equipment - Trunk"]
[null,null,"CO03","Switching Equipment - Other"]
[null,null,"CO04","Inter-exchange Cables "]
[null,null,"CO05","Transmission Equipment "]
[null,null,"CO06","Core Radio Bearer Equipment"]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y09",{"$f":"VLOOKUP(C471,FYears,2,FALSE)","v":"2017/2018"}]
[null,null,"Code","Asset Class",null,"WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C474,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables"]
[null,null,"CA04","Pair gain systems"]
[null,null,"CA05","CAN Radio Bearer Equipment"]
[null,null,"CA06","Other CAN assets"]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C495,Core_AC,2,FALSE)","v":"Switching Equipment - Local"}]
[null,null,"CO02","Switching Equipment - Trunk"]
[null,null,"CO03","Switching Equipment - Other"]
[null,null,"CO04","Inter-exchange Cables "]
[null,null,"CO05","Transmission Equipment "]
[null,null,"CO06","Core Radio Bearer Equipment"]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y10",{"$f":"VLOOKUP(C517,FYears,2,FALSE)","v":"2018/2019"}]
[null,null,"Code","Asset Class",null,"WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C520,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables"]
[null,null,"CA04","Pair gain systems"]
[null,null,"CA05","CAN Radio Bearer Equipment"]
[null,null,"CA06","Other CAN assets"]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C541,Core_AC,2,FALSE)","v":"Switching Equipment - Local"}]
[null,null,"CO02","Switching Equipment - Trunk"]
[null,null,"CO03","Switching Equipment - Other"]
[null,null,"CO04","Inter-exchange Cables "]
[null,null,"CO05","Transmission Equipment "]
[null,null,"CO06","Core Radio Bearer Equipment"]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y11",{"$f":"VLOOKUP(C563,FYears,2,FALSE)","v":"2019/2020"}]
[null,null,"Code","Asset Class",null,"WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C566,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables"]
[null,null,"CA04","Pair gain systems"]
[null,null,"CA05","CAN Radio Bearer Equipment"]
[null,null,"CA06","Other CAN assets"]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C587,Core_AC,2,FALSE)","v":"Switching Equipment - Local"}]
[null,null,"CO02","Switching Equipment - Trunk"]
[null,null,"CO03","Switching Equipment - Other"]
[null,null,"CO04","Inter-exchange Cables "]
[null,null,"CO05","Transmission Equipment "]
[null,null,"CO06","Core Radio Bearer Equipment"]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y12",{"$f":"VLOOKUP(C609,FYears,2,FALSE)","v":"2020/2021"}]
[null,null,"Code","Asset Class",null,"WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C612,CAN_AC,2,FALSE)","v":"Ducts and pipes"}]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables"]
[null,null,"CA04","Pair gain systems"]
[null,null,"CA05","CAN Radio Bearer Equipment"]
[null,null,"CA06","Other CAN assets"]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C633,Core_AC,2,FALSE)","v":"Switching Equipment - Local"}]
[null,null,"CO02","Switching Equipment - Trunk"]
[null,null,"CO03","Switching Equipment - Other"]
[null,null,"CO04","Inter-exchange Cables "]
[null,null,"CO05","Transmission Equipment "]
[null,null,"CO06","Core Radio Bearer Equipment"]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,"I.4","Land and Buildings / Support Allocation Factor"]
[]
[null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,{"$f":"VLOOKUP(F657,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,null,"WADSL"]
[null,null,"Code","Asset Class"]
[null,null,"Core Asset Class"]
[null,null,"CO08",{"$f":"VLOOKUP(C663,Core_AC,2,FALSE)","v":"Network Land"},null,null,null,null,{"$f":"$F$56/$D$34","v":2.2913066386394048E-2},{"$f":"I663*(1+J97)","v":2.2913066386394048E-2},2.2913066386394048E-2,2.2913066386394048E-2,2.2913066386394048E-2,2.2913066386394048E-2,2.2913066386394048E-2,0,{"$error":"#DIV/0!"}]
[null,null,"CO09",{"$f":"VLOOKUP(C664,Core_AC,2,FALSE)","v":"Network Buildings/Support"},null,null,null,null,{"$f":"$F$56/$D$34","v":2.2913066386394048E-2},{"$f":"I664*(1+J97)","v":2.2913066386394048E-2},2.2913066386394048E-2,2.2913066386394048E-2,2.2913066386394048E-2,2.2913066386394048E-2,2.2913066386394048E-2,0,{"$error":"#DIV/0!"}]
[]
[]
[null,"I.5","Indirect Capital Asset Adjustment"]
[]
[null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,{"$f":"VLOOKUP(F669,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,null,"WADSL"]
[null,null,"Code","Asset Class"]
[null,null,"Core Asset Class"]
[null,null,"CO10",{"$f":"VLOOKUP(C675,Core_AC,2,FALSE)","v":"Indirect Capital Assets"},null,null,null,null,{"$f":"$F$56/$D$34","v":2.2913066386394048E-2},{"$f":"I675*(1+J97)","v":2.2913066386394048E-2},2.2913066386394048E-2,2.2913066386394048E-2,2.2913066386394048E-2,2.2913066386394048E-2,2.2913066386394048E-2,0,{"$error":"#DIV/0!"}]
[]
[]
[null,"I.6","Other Communications Plant & Equipment"]
[]
[null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,{"$f":"VLOOKUP(F680,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,null,"WADSL"]
[null,null,"Code","Asset Class"]
[null,null,"Core Asset Class"]
[null,null,"CO07",{"$f":"VLOOKUP(C686,Core_AC,2,FALSE)","v":"Other Communications Plant and Equipment"},null,null,null,null,{"$f":"I664","v":2.2913066386394048E-2},2.2913066386394048E-2,2.2913066386394048E-2,2.2913066386394048E-2,2.2913066386394048E-2,2.2913066386394048E-2,2.2913066386394048E-2,0,{"$error":"#DIV/0!"}]

{"sheet":"J. WADSL price structure","index":22,"n_rows":59,"n_cols":17,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["J.","Wholesale ADSL price structure"]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,"J.0","Purpose"]
[null,null,"Outlines the calculations necessary to derive the port price and AGVC/VLAN price and the port prices in each of the zones for wholesale ADSL."]
[]
[null,"J.1","Calculation of port and AGVC/VLAN prices (per SIO)"]
[]
[]
[null,"J.1.1","Nominal service price (revenue requirement per SIO)",null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,{"$f":"VLOOKUP(F9,FYears,2,FALSE)","v":"2009/2010"},{"$f":"VLOOKUP(G9,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,"Code","Service"]
[null,null,"S07",{"$f":"VLOOKUP($C12,Services,2,FALSE)","v":"Wholesale ADSL"},null,{"$f":"'B. Service Prices'!F36","v":8057.676220369096},{"$f":"'B. Service Prices'!G36","v":1039205.7176405651},{"$f":"'B. Service Prices'!H36","v":897077.61684014648},{"$f":"'B. Service Prices'!I36","v":1402210.6090333713},{"$f":"'B. Service Prices'!J36","v":1456037.7770727274}]
[]
[]
[null,"J.1.2","Relativities from the IAD",null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,{"$f":"VLOOKUP(F15,FYears,2,FALSE)","v":"2009/2010"},{"$f":"VLOOKUP(G15,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,null,"AGVC/VLAN",null,null,null,null,null,null,0.01]
[null,null,"Port (weighted average)",null,null,null,null,null,null,0.01]
[]
[]
[null,"J.1.3","Prices for port and AGVC/VLAN (per SIO)",null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,{"$f":"VLOOKUP(F22,FYears,2,FALSE)","v":"2009/2010"},{"$f":"VLOOKUP(G22,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,null,"AGVC/VLAN",null,null,null,null,null,null,{"$f":"$J$12*J18","v":14560.377770727275}]
[null,null,"Port (weighted average)",null,null,null,null,null,null,{"$f":"$J$12*J19","v":14560.377770727275}]
[]
[]
[null,"J.2","Calculation of AGVC/VLAN charge (per Mbps)"]
[]
[]
[null,"J.2.1","Forecast AGVC usage",null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,{"$f":"VLOOKUP(F32,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,null,"Year-end usage per average ADSL SIO (Mbps)",null,null,null,1,1,{"$f":"H35+H35-G35","v":1},{"$f":"I35+I35-H35","v":1}]
[null,null,"Average usage per average ADSL SIO during each year (Mbps)",null,null,null,null,{"$f":"(H35+G35)/2","v":1},{"$f":"(I35+H35)/2","v":1},{"$f":"(J35+I35)/2","v":1}]
[]
[]
[null,"J.2.2","AGVC/VLAN prices",null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,{"$f":"VLOOKUP(F39,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,null,"Monthly AGVC/VLAN price (per Mbps)",null,null,null,null,null,null,{"$f":"J25/J36","v":14560.377770727275}]
[]
[]
[null,"J.3","Calculation of monthly port prices in each zone"]
[]
[]
[null,"J.3.1","Relativities from the IAD",null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,{"$f":"VLOOKUP(F48,FYears,2,FALSE)","v":"2009/2010"},{"$f":"VLOOKUP(G48,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,null,"Zone 1",null,null,null,null,null,null,0.01]
[null,null,"Zone 2/3",null,null,null,null,null,null,0.01]
[]
[]
[null,"J.3.2","Monthly wholesale ADSL port prices (by Zone)",null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,{"$f":"VLOOKUP(F55,FYears,2,FALSE)","v":"2009/2010"},{"$f":"VLOOKUP(G55,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,null,"Zone 1",null,null,null,null,null,null,{"$f":"J51*$J$26","v":145.60377770727274}]
[null,null,"Zone 2/3",null,null,null,null,null,null,{"$f":"J52*$J$26","v":145.60377770727274}]

{"sheet":"H. Nominal RAB Roll-Forward","index":23,"n_rows":2228,"n_cols":20,"rows_kept":2228,"cut":false,"hidden":false,"merged":[]}
["H.","Nominal Regulatory Asset Base Roll-Forward"]
[null,null,1,2,4,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,"H.0","Purpose"]
[null,null,"Rolls the regulatory asset base forward, in nominal terms"]
[null,null,"All dollar values are in millions."]
[]
[null,"H.1","Summary of Inputs for Calculations"]
[]
[null,"H.1.1","Opening Regulatory Asset Base (Nominal), as at 1 July:"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,null,null,"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,null,"CAN ",null,null,null,{"$f":"H156","v":10},{"$f":"I156","v":518.01690248991463},918.74263559191479,1281.3929935461433,1623.9220667041386,1942.765615579754,1762.9410886837459,1617.449310883381,1471.6293651077563,1325.4728962053398,1178.9713363025717,1018.8586652830534,14670.162876377715]
[null,null,null,"Core ",null,null,null,{"$f":"H178","v":11},{"$f":"I178","v":1094.8548855212882},1695.7994069621909,2157.7250001048951,2555.2886878378463,2875.6954701596073,2104.1924260422011,1677.1635336094282,1329.1041294742909,1049.6473404200256,834.87809663258008,669.84995628948889,18055.198933053842]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H13:H14)","v":21},{"$f":"SUM(I13:I14)","v":1612.8717880112029},2614.5420425541056,3439.1179936510384,4179.2107545419849,4818.4610857393618,3867.133514725947,3294.612844492809,2800.7334945820471,2375.1202366253656,2013.8494329351518,1688.7086215725421,32725.361809431557]
[]
[null,"H.1.2","Opening Regulatory Asset Base at 30 June 2009"]
[]
[]
[null,null,"Code","Asset Class",null,null,{"$f":"\"Depreciated Value at 30 June \"&Start_year&\" ($M)\"","v":"Depreciated Value at 30 June 2009 ($M)"},"Average Asset Life (years)","Remaining Asset Life (years)"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C22,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"VLOOKUP($C22,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C22,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":35},{"$f":"VLOOKUP($C22,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":1}]
[null,null,"CA02","Copper cables",null,null,{"$f":"VLOOKUP($C23,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C23,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":20},{"$f":"VLOOKUP($C23,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":1}]
[null,null,"CA03","Other cables",null,null,{"$f":"VLOOKUP($C24,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C24,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":20},{"$f":"VLOOKUP($C24,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":1}]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"VLOOKUP($C25,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C25,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":12},{"$f":"VLOOKUP($C25,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":1}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"VLOOKUP($C26,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C26,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":12},{"$f":"VLOOKUP($C26,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":1}]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"VLOOKUP($C27,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C27,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":12},{"$f":"VLOOKUP($C27,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":1}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"VLOOKUP($C28,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C28,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C28,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":1}]
[null,null,"CA08","Network Land",null,null,{"$f":"VLOOKUP($C29,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C29,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":10000},{"$f":"VLOOKUP($C29,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":10000}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"VLOOKUP($C30,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C30,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C30,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":1}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"VLOOKUP($C31,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C31,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":10},{"$f":"VLOOKUP($C31,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":5}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,{"$f":"VLOOKUP($C32,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,{"$f":"VLOOKUP($C33,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C33,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C33,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,{"$f":"VLOOKUP($C34,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C34,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C34,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,{"$f":"VLOOKUP($C35,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C35,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C35,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,{"$f":"VLOOKUP($C36,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C36,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C36,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,{"$f":"VLOOKUP($C37,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C37,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C37,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,{"$f":"VLOOKUP($C38,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C38,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C38,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,{"$f":"VLOOKUP($C39,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C39,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C39,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,{"$f":"VLOOKUP($C40,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C40,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C40,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,{"$f":"VLOOKUP($C41,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C41,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C41,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G22:G41)","v":10}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C44,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"VLOOKUP($C44,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C44,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":27},{"$f":"VLOOKUP($C44,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":1}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,{"$f":"VLOOKUP($C45,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C45,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":25},{"$f":"VLOOKUP($C45,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":1}]
[null,null,"CO03","Switching Equipment - Other",null,null,{"$f":"VLOOKUP($C46,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C46,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":20},{"$f":"VLOOKUP($C46,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":1}]
[null,null,"CO04","Inter-exchange Cables ",null,null,{"$f":"VLOOKUP($C47,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C47,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":38},{"$f":"VLOOKUP($C47,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":1}]
[null,null,"CO05","Transmission Equipment ",null,null,{"$f":"VLOOKUP($C48,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C48,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C48,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":1}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,{"$f":"VLOOKUP($C49,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C49,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":16},{"$f":"VLOOKUP($C49,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":1}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,{"$f":"VLOOKUP($C50,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C50,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C50,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":1}]
[null,null,"CO08","Network Land",null,null,{"$f":"VLOOKUP($C51,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C51,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":10000},{"$f":"VLOOKUP($C51,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":10000}]
[null,null,"CO09","Network Buildings/Support",null,null,{"$f":"VLOOKUP($C52,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C52,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C52,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":1}]
[null,null,"CO10","Indirect Capital Assets",null,null,{"$f":"VLOOKUP($C53,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C53,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":10},{"$f":"VLOOKUP($C53,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":5}]
[null,null,"CO11","LSS equipment",null,null,{"$f":"VLOOKUP($C54,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":0}]
[null,null,"CO12","Data Equipment",null,null,{"$f":"VLOOKUP($C55,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C55,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":6},{"$f":"VLOOKUP($C55,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":1}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,{"$f":"VLOOKUP($C56,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C56,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C56,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,{"$f":"VLOOKUP($C57,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C57,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C57,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,{"$f":"VLOOKUP($C58,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C58,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C58,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,{"$f":"VLOOKUP($C59,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C59,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C59,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,{"$f":"VLOOKUP($C60,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C60,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C60,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,{"$f":"VLOOKUP($C61,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C61,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C61,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,{"$f":"VLOOKUP($C62,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C62,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C62,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,{"$f":"VLOOKUP($C63,'2. RAB'!$C$13:$I$56,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C63,'2. RAB'!$C$13:$I$56,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C63,'2. RAB'!$C$13:$I$56,I$2,FALSE)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G44:G63)","v":11}]
[]
[null,"H.1.3","Inflation Inputs"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,null,null,"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,null,null,null,null,null,3.1E-2,3.5000000000000003E-2,1.2E-2,0.03,{"$f":"2.5%","v":2.5000000000000001E-2},{"$f":"Infl_rate","v":2.5459984403675594E-2},2.5459984403675594E-2,2.5459984403675594E-2,2.5459984403675594E-2,2.5459984403675594E-2,2.5459984403675594E-2,2.5459984403675594E-2]
[]
[null,"H.1.4","Inflation Index"]
[]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,null,{"$f":"VLOOKUP(G74,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,null,null,null,null,1,{"$f":"(1+H$70)^(H$2-5)","v":1.0309999999999999},{"$f":"(H$76)*(1+I$70)","v":1.0670849999999998},{"$f":"(I$76)*(1+J$70)","v":1.0798900199999999},1.1122867206,1.1400938886149998,1.1691206612378635,1.1988864550389944,1.229410085486065,1.2607108470882618,1.2928085255926736,1.3257234104912019,1.3594763078458956]
[]
[null,"H.1.5","Net Additions (Nominal) in Following Year's Dollars"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H80,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C83,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":144.65264255213555},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":97.461600890234081},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":96.956131894086781},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":98.359239310612892},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":99.29827008854565},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},{"$f":"SUM(G83:R83)","v":542.87882131005892}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":89.188748224495413},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":57.630275013771431},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":57.331384815038582},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":58.16105994400894},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":58.716320697827349},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},327.17872526958553]
[null,null,"CA03","Other cables",null,null,null,{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":41.007871034042232},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":43.469973503815055},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":43.244523442777471},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":43.870339576129204},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":44.28916753158191},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},222.03281166278973]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":14.153444911379452},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":19.138314608484791},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":19.03905680249003},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":19.314581839239818},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":19.49897719383047},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},97.295311929868419]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":1.093284733347708},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0.53610792219900261},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0.53332748425436272},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0.54104557009355403},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0.54621090530906535},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},9.400913189647552]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":9.8656364772968602E-2},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":9.8144699325142679E-2},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":9.9565007178041148E-2},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0.10051554936198409},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},6.5478181950819945]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":3.3299386382855705},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":3.5784485627479614},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":3.5598895119396938},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":3.6114067009883706},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":3.645884621594806},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},23.876504610000261]
[null,null,"CA08","Network Land",null,null,null,{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},6.1509365744438584]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":24.14744806435435},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":32.6713785993133},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":32.501933722638817},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":32.972287720542646},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":33.287072515600563},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},161.73105719689352]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":198.64362433187426},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":205.59615118348987},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":207.66058087506931},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":213.8903983013214},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":219.23765825885442},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},1051.1793495250529]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H83:H102)","v":516.21700248991453},460.18090664882845,460.92497324762019,470.81992397011481,478.62007736250621,11.691206612378638,11.988864550389946,12.294100854860652,12.60710847088262,12.928085255926737,0,0,2448.2722494634227]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C105,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":60.46805051235097},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":18.817899849290047},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":18.720303823167573},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":18.991216003973236},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":19.17252420097731},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},{"$f":"SUM(G105:R105)","v":142.32093096420297}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":7.7573978911870132E-3},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":1.4274219816524193E-2},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":1.4200188859762354E-2},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":1.4405687882010571E-2},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":1.4543218269529961E-2},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},6.2161172871628727]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":1.4150250978228638},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":1.0254623855549219},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":1.0201439889979329},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":1.034907073796439},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":1.0447872802865101},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},11.691262400902529]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":98.552833096059445},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":88.961661910619227},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":88.500276487736627},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":89.781014403727369},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":90.638149294054102},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},462.5848717666405]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":166.94968289628511},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":145.41545015913192},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":144.66127619785021},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":146.75475193323808},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":148.15581226919704},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},758.0879100301463]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":6.6706882891381385},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":7.7634437262161118},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":7.7231798677211536},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":7.8349464031621734},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":7.9097462477684246},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},44.052941108449865]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":8.224484291326565},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":8.8382691660628687},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":8.7924308974294512},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":8.9196711736293413},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":9.0048268318042393},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},49.930618934696327]
[null,null,"CO08","Network Land",null,null,null,{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},6.1509365744438584]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":138.57742842331828},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":187.49457985255336},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":186.52216921907862},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":189.22143778379112},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":191.02792546272235},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},898.9944773159076]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":136.56238699520316},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":141.34207054003525},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":142.76131290139517},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":147.04415228843703},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":150.72025609564793},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},724.58111539516244]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},6.1509365744438584]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":475.62664852189261},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":413.47148463210686},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":390.02831423783084},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":395.85020029425903},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":399.80870229720165},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":1.1691206612378635},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":1.1988864550389944},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":1.229410085486065},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":1.2607108470882618},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":1.2928085255926736},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},2080.936286557735]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$164:$S$205,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$164:$S$205,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$164:$S$205,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$164:$S$205,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$164:$S$205,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$164:$S$205,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$164:$S$205,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$164:$S$205,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$164:$S$205,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$164:$S$205,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$164:$S$205,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$164:$S$205,S$2,FALSE))*S$76","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H105:H124)","v":1093.0549855212882},1013.144596441387,988.74360781006737,1005.4467030458958,1017.4972731979291,14.029447934854366,14.386637460467936,14.752921025832784,15.128530165059145,15.513702307112085,0,0,5191.6984049098937]
[]
[]
[null,"H.2","Roll-Forward of Nominal Regulatory Asset Base"]
[]
[]
[null,"H.2.1","Opening Nominal RAB by Asset Class, as at 1 July:"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H133,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C136,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"G236","v":1},144.65264255213555,237.98131079802289,328.01989287947055,416.69140718047043,503.49168827909978,489.32572651932009,475.15612710587754,460.98279742416668,446.80564250161558,432.62456494765206,417.11374148165038,{"$f":"SUM(G136:S136)","v":4353.8455416694815}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"G237","v":1},89.188748224495413,142.35958582704208,192.3500194801673,240.30355902151098,285.90430631947265,271.02203754595342,256.11107853317344,241.17069882808858,226.2001493803316,211.19866206872462,194.83972580524534,2351.6485710342058]
[null,null,"CA03","Other cables",null,null,null,{"$f":"G238","v":1},41.007871034042232,82.427450986155179,121.4480822020398,158.93230337913727,194.64183553288098,185.01686243970153,175.36319910726135,165.68011508251627,155.9668613150991,146.22266968383192,135.12102910069243,1562.8282798633581]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"G239","v":1},14.153444911379452,32.11230577724929,48.377049286417304,63.330729765460937,76.859257112491889,70.433013160777705,63.939108281094825,57.37581982727243,50.741381294595065,44.033981203164764,35.926038542342397,558.28212916224606]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"G240","v":1},1.093284733347708,1.5382855944344016,1.935830357393205,2.2966492491700032,2.6175463453211831,3.5158356219587388,4.3464639706276031,5.1077087451569554,5.7978034408313333,6.4149365777527665,5.6315271452821376,41.295871781276034]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"G241","v":1},0,9.8656364772968602E-2,0.18857970036703056,0.2717446188702291,0.34756299562586718,1.4836101884772193,2.5519964533598802,3.5509991441030291,4.4788517559912027,5.3337428091264325,4.7880912928695993,24.093835323563457]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"G242","v":1},3.3299386382855705,3.5784485627479619,3.5598895119396947,3.6114067009883715,3.6458846215948069,1.1691206612378644,1.1988864550389953,1.2294100854860659,1.2607108470882626,1.2928085255926747,0,24.876504610000271]
[null,null,"CA08","Network Land",null,null,null,{"$f":"G243","v":1},0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,2.1685206612378631,3.3671902042107336,4.596263488985171,5.8565145943532571,7.1487373071410456,7.1480222134836016,36.28374846941167]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"G244","v":1},24.14744806435435,32.6713785993133,32.501933722638825,32.97228772054266,33.287072515600578,1.1691206612378764,1.1988864550390073,1.2294100854860779,1.2607108470882746,1.2928085255926862,1.2656542480726785E-14,162.73105719689363]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"G245","v":1},199.44362433187428,384.97541308217671,552.01201640570957,704.51237906798758,840.97096185766645,737.63724122384349,634.21637431769773,530.70614239649512,427.10427022834614,323.40842465399271,218.29048970148739,5554.2773372672773]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"G246","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"G247","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"G248","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"G249","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"G251","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"G253","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"G254","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"G255","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H136:H155)","v":10},518.01690248991463,918.74263559191479,1281.3929935461433,1623.9220667041386,1942.765615579754,1762.9410886837459,1617.449310883381,1471.6293651077563,1325.4728962053398,1178.9713363025717,1018.8586652830534,14670.162876377715]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C158,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"G258","v":1},60.46805051235097,77.046392935257643,92.830180078364435,108.19153481623366,123.03081938058941,119.15660691628064,115.26885948054196,111.36723247321189,107.45137252061414,103.52091725218422,98.249771660917446,{"$f":"SUM(G158:S158)","v":1117.5817380265464}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"G259","v":1},7.7573978911871233E-3,2.1721321792063836E-2,3.5040245943517748E-2,4.7996661562829376E-2,6.0514380054379979E-2,1.2270278127834828,2.376542212864202,3.508624785190432,4.6228317156994159,5.7187078908292817,5.4700631993427669,24.096827623953562]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"G260","v":1},1.4150250978228636,2.3697362284866421,3.2678558433156857,4.1297313434933383,4.9497416964712402,5.8418460663861698,6.7052601970403378,7.5392536353896267,8.3430773310668087,9.1159631628939906,8.5314000428488637,63.208890645215568]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"G261","v":1},98.552833096059445,184.92099939888763,268.48668391276431,351.00415169821758,432.01609610021529,421.17379741429005,410.33049818897547,399.48617295055431,388.64079557674887,377.7943392802087,365.62105318108661,3699.0274207980078]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"G262","v":1},166.94968289628511,145.41545015913189,144.66127619785021,146.75475193323808,148.15581226919704,1.1691206612378551,1.1988864550389859,1.2294100854860566,1.2607108470882533,1.2928085255926649,-8.659739592076221E-15,759.0879100301463]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"G263","v":1},6.6706882891381385,14.017213997283118,20.838260614044632,27.288375024514593,33.323605129393172,32.123850507255661,30.880791637591912,29.593325994935299,28.260322983538003,26.880623222702102,24.127314403423988,275.00437180382062]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"G264","v":1},8.224484291326565,8.8382691660628687,8.7924308974294512,8.919671173629343,9.0048268318042428,1.1691206612378675,1.1988864550389984,1.229410085486069,1.2607108470882658,1.2928085255926773,3.7747582837255322E-15,50.930618934696348]
[null,null,"CO08","Network Land",null,null,null,{"$f":"G265","v":1},0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,2.1685206612378631,3.3671902042107336,4.596263488985171,5.8565145943532571,7.1487373071410456,7.1480222134836016,36.28374846941167]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"G266","v":1},138.57742842331828,187.49457985255339,186.52216921907868,189.22143778379117,191.02792546272244,1.1691206612379403,1.1988864550390712,1.2294100854861418,1.2607108470883386,1.2928085255927502,7.6605388699135801E-14,899.9944773159084]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"G267","v":1},137.36238699520317,264.84821883571811,379.61908598358946,484.3966612283632,578.14592505150415,507.47202783067019,436.71098433751354,365.86057582930005,294.91852707414017,223.88250491277586,151.42439337325962,3825.6412914520379]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"G268","v":0},0,0,0,0,0,1.1691206612378635,2.3680071162768579,3.5974172017629229,4.8581280488511851,6.1509365744438584,6.1509365744438584,24.294546177016546]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"G269","v":1},475.62664852189261,809.82702506701742,1051.672317112515,1234.3347761748023,1354.980703857656,1010.3522661883453,665.55874086929612,399.86703285850297,202.91363803374884,70.786941452622898,3.1270016406819678,7280.0470917770817]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"G270","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"G272","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"G273","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"G274","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"G275","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"G276","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"G277","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H158:H177)","v":11},1094.8548855212882,1695.7994069621909,2157.7250001048951,2555.2886878378463,2875.6954701596073,2104.1924260422011,1677.1635336094282,1329.1041294742909,1049.6473404200256,834.87809663258008,669.84995628948889,18055.198933053842]
[]
[]
[null,"H.2.2","Regulatory Depreciation (Nominal)"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H183,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C186,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H339+H488+H638+H788+H938+H1088+H1238+H1388+H1538+H1688+H1838+H1988+H2138","v":1},4.13293264434673,6.9175498126391322,9.6877250096130396,12.497988989916266,15.335082421017571,15.36848586848151,15.402739767196909,15.437865769639368,15.473886079556177,15.510823466001682,15.510823466001682,{"$f":"SUM(G186:S186)","v":142.27590329441006}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H340+H489+H639+H789+H939+H1089+H1239+H1389+H1539+H1689+H1839+H1989+H2139","v":1},4.459437411224771,7.3409511619133427,10.207520402665272,13.11557339986572,16.051389434757088,16.109845467818982,16.169789790570931,16.231260294845235,16.294295837199648,16.358936263479283,16.358936263479283,149.69793572781956]
[null,null,"CA03","Other cables",null,null,null,{"$f":"H341+H490+H640+H790+H940+H1090+H1240+H1390+H1540+H1690+H1840+H1990+H2140","v":1},2.0503935517021117,4.2238922268928638,6.3861183990317381,8.5796353778381995,10.794093754417295,10.852549787479187,10.912494110231137,10.973964614505441,11.037000156859854,11.101640583139488,11.101640583139488,99.0134231452368]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"H342+H491+H641+H791+H941+H1091+H1241+H1391+H1541+H1691+H1841+H1991+H2141","v":1},1.1794537426149543,2.7743132933220203,4.3609013601961895,5.9704498467995064,7.5953646129520465,7.6927913347218686,7.7926985393084518,7.8951493797656243,8.0002086170229791,8.1079426608223688,8.1079426608223688,70.477216048348382]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"H343+H492+H642+H792+H942+H1092+H1242+H1392+H1542+H1692+H1842+H1992+H2142","v":1},9.1107061112308999E-2,0.13578272129555921,0.18022667831675609,0.2253138091578856,0.2708313846003077,0.36825810637012968,0.46816531095671254,0.57061615141388466,0.67567538867123977,0.78340943247062922,0.78340943247062922,5.5527954768360424]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"H344+H493+H643+H793+H943+H1093+H1243+H1393+H1543+H1693+H1843+H1993+H2143","v":1},0,8.2213637310807174E-3,1.6400088674842606E-2,2.4697172606346032E-2,3.3073468386511373E-2,0.13050019015633335,0.23040739474291622,0.33285823520008828,0.43791747245744345,0.54565151625683295,0.54565151625683295,3.3053784184692283]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"H345+H494+H644+H794+H944+H1094+H1244+H1394+H1544+H1694+H1844+H1994+H2144","v":1},3.3299386382855705,3.5784485627479614,3.5598895119396938,3.6114067009883706,3.645884621594806,1.1691206612378635,1.1988864550389944,1.229410085486065,1.2607108470882618,1.2928085255926736,0,24.876504610000261]
[null,null,"CA08","Network Land",null,null,null,{"$f":"H346+H495+H645+H795+H945+H1095+H1245+H1395+H1545+H1695+H1845+H1995+H2145","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,2.1691206612378634E-4,3.3680071162768582E-4,4.5974172017629236E-4,5.8581280488511852E-4,7.1509365744438591E-4,7.1509365744438591E-4,3.6294546177016549E-3]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"H347+H496+H646+H796+H946+H1096+H1246+H1396+H1546+H1696+H1846+H1996+H2146","v":1},24.14744806435435,32.6713785993133,32.501933722638817,32.972287720542646,33.287072515600563,1.1691206612378635,1.1988864550389944,1.229410085486065,1.2607108470882618,1.2928085255926736,0,162.73105719689352]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"H348+H497+H647+H797+H947+H1097+H1247+H1397+H1547+H1697+H1847+H1997+H2147","v":0.2},20.064362433187426,40.623977551536413,61.390035639043347,82.779075469175496,104.50284129506092,104.61975336118471,104.73964200668861,104.86258301523723,104.98865409994606,105.11793495250532,85.253572519317899,919.14243234288347]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"H349+H498+H648+H798+H948+H1098+H1248+H1398+H1548+H1698+H1848+H1998+H2148","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"H350+H499+H649+H799+H949+H1099+H1249+H1399+H1549+H1699+H1849+H1999+H2149","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"H351+H500+H650+H800+H950+H1100+H1250+H1400+H1550+H1700+H1850+H2000+H2150","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"H352+H501+H651+H801+H951+H1101+H1251+H1401+H1551+H1701+H1851+H2001+H2151","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"H353+H502+H652+H802+H952+H1102+H1252+H1402+H1552+H1702+H1852+H2002+H2152","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"H354+H503+H653+H803+H953+H1103+H1253+H1403+H1553+H1703+H1853+H2003+H2153","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"H355+H504+H654+H804+H954+H1104+H1254+H1404+H1554+H1704+H1854+H2004+H2154","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"H356+H505+H655+H805+H955+H1105+H1255+H1405+H1555+H1705+H1855+H2005+H2155","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"H357+H506+H656+H806+H956+H1106+H1256+H1406+H1556+H1706+H1856+H2006+H2156","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"H358+H507+H657+H807+H957+H1107+H1257+H1407+H1557+H1707+H1857+H2007+H2157","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H186:H205)","v":8.2000999999999991},59.45517354682822,98.274615293391676,128.29085081211969,159.77652848689044,191.51573350838709,157.48064235075455,158.11404663048529,158.7635773732992,159.42964515869483,160.11267101951842,137.66269153514563,1577.0762757155151]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C208,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H361+H510+H660+H810+H960+H1110+H1260+H1410+H1560+H1710+H1860+H2010+H2160","v":1},2.2395574263833691,2.9365166800607785,3.6298612661040219,4.3332396366215491,5.0433331255466349,5.0866338907776667,5.1310370928161468,5.1765707996860009,5.2232637940226034,5.2711455912667766,5.2711455912667766,{"$f":"SUM(G208:S208)","v":50.342304894552313}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H362+H511+H661+H811+H961+H1111+H1261+H1411+H1561+H1711+H1861+H2011+H2161","v":1},3.1029591564748051E-4,8.8126470830844823E-4,1.4492722626989424E-3,2.025499777979365E-3,2.6072285087605637E-3,4.9372054958275104E-2,9.7327513159834872E-2,0.14650391657927747,0.19693235046280794,0.24864469148651488,0.24864469148651488,1.9946987793066198]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"H363+H512+H662+H812+H962+H1112+H1262+H1412+H1562+H1712+H1862+H2012+H2162","v":1},7.0751254891143187E-2,0.1220243741688893,0.17303157361878593,0.22477692730860788,0.27701629132293337,0.33547232438482655,0.39541664713677627,0.4568871514110795,0.51992269376549261,0.58456312004512623,0.58456312004512623,4.744425478098786]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"H364+H513+H663+H813+H963+H1113+H1263+H1413+H1563+H1713+H1863+H2013+H2163","v":1},2.5934956077910378,4.9345919738599644,7.263546618274086,9.6262048920563856,12.011419347163073,12.042185680353544,12.073735323907201,12.106088220893676,12.139264822132841,12.173286099122121,12.173286099122119,110.13710468467606]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"H365+H514+H664+H814+H964+H1114+H1264+H1414+H1564+H1714+H1864+H2014+H2164","v":1},166.94968289628511,145.41545015913192,144.66127619785021,146.75475193323808,148.15581226919704,1.1691206612378635,1.1988864550389944,1.229410085486065,1.2607108470882618,1.2928085255926736,0,759.0879100301463]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"H366+H515+H665+H815+H965+H1115+H1265+H1415+H1565+H1715+H1865+H2015+H2165","v":1},0.41691801807113366,0.9021332509596407,1.3848319926922128,1.8745161428898485,2.3688752833753748,2.4419453247027416,2.5168757281426783,2.5937138584855575,2.6725082864285739,2.7533088192781161,2.7533088192781161,23.678935524303995]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"H367+H516+H666+H816+H966+H1116+H1266+H1416+H1566+H1716+H1866+H2016+H2166","v":1},8.224484291326565,8.8382691660628687,8.7924308974294512,8.9196711736293413,9.0048268318042393,1.1691206612378635,1.1988864550389944,1.229410085486065,1.2607108470882618,1.2928085255926736,0,50.930618934696327]
[null,null,"CO08","Network Land",null,null,null,{"$f":"H368+H517+H667+H817+H967+H1117+H1267+H1417+H1567+H1717+H1867+H2017+H2167","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,2.1691206612378634E-4,3.3680071162768582E-4,4.5974172017629236E-4,5.8581280488511852E-4,7.1509365744438591E-4,7.1509365744438591E-4,3.6294546177016549E-3]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"H369+H518+H668+H818+H968+H1118+H1268+H1418+H1568+H1718+H1868+H2018+H2168","v":1},138.57742842331828,187.49457985255336,186.52216921907862,189.22143778379112,191.02792546272235,1.1691206612378635,1.1988864550389944,1.229410085486065,1.2607108470882618,1.2928085255926736,0,899.9944773159076]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"H370+H519+H669+H819+H969+H1119+H1269+H1419+H1569+H1719+H1869+H2019+H2169","v":0.2},13.856238699520315,27.99044575352384,42.266577043663361,56.970992272507061,71.843017882071848,71.959929948195636,72.079818593699542,72.20275960224815,72.328830686956977,72.458111539516239,58.801872839995937,632.95859486189886]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"H371+H520+H670+H820+H970+H1120+H1270+H1420+H1570+H1720+H1870+H2020+H2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"H372+H521+H671+H821+H971+H1121+H1271+H1421+H1571+H1721+H1871+H2021+H2171","v":1},79.271108086982096,148.18302219233323,213.1877412319717,279.16277461434822,345.7975583305485,345.99241177408817,266.9211180962792,198.21410567184239,133.41950510671862,67.65993981194093,1.0251560957406431,2079.8344410127938]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"H373+H522+H672+H822+H972+H1122+H1272+H1422+H1572+H1722+H1872+H2022+H2172","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"H374+H523+H673+H823+H973+H1123+H1273+H1423+H1573+H1723+H1873+H2023+H2173","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"H375+H524+H674+H824+H974+H1124+H1274+H1424+H1574+H1724+H1874+H2024+H2174","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"H376+H525+H675+H825+H975+H1125+H1275+H1425+H1575+H1725+H1875+H2025+H2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"H377+H526+H676+H826+H976+H1126+H1276+H1426+H1576+H1726+H1876+H2026+H2176","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"H378+H527+H677+H827+H977+H1127+H1277+H1427+H1577+H1727+H1877+H2027+H2177","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"H379+H528+H678+H828+H978+H1128+H1278+H1428+H1578+H1728+H1878+H2028+H2178","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"H380+H529+H679+H829+H979+H1129+H1279+H1429+H1579+H1729+H1879+H2029+H2179","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H208:H227)","v":9.2000999999999991},412.20007500048467,526.81801466736283,607.88301531294519,697.09049087616825,785.53249205226075,441.41552989324055,362.81232516096998,294.5853192193245,230.28294609455759,165.02814034309128,80.858692350592676,4613.7071409709988]
[]
[]
[null,"H.2.3","Closing Nominal RAB by Asset Class, in Following Year's Dollars"]
[]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G233,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C236,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"G22","v":1},{"$f":"G236+H83-H186","v":144.65264255213555},237.98131079802289,328.01989287947055,416.69140718047043,503.49168827909978,489.32572651932009,475.15612710587754,460.98279742416668,446.80564250161558,432.62456494765206,417.11374148165038,401.6029180156487,{"$f":"SUM(G236:S236)","v":4755.4484596851298}]
[null,null,"CA02","Copper cables",null,null,1,{"$f":"G237+H84-H187","v":89.188748224495413},142.35958582704208,192.3500194801673,240.30355902151098,285.90430631947265,271.02203754595342,256.11107853317344,241.17069882808858,226.2001493803316,211.19866206872462,194.83972580524534,178.48078954176606,2530.129360575972]
[null,null,"CA03","Other cables",null,null,1,{"$f":"G238+H85-H188","v":41.007871034042232},82.427450986155179,121.4480822020398,158.93230337913727,194.64183553288098,185.01686243970153,175.36319910726135,165.68011508251627,155.9668613150991,146.22266968383192,135.12102910069243,124.01938851755294,1686.847668380911]
[null,null,"CA04","Pair gain systems",null,null,1,{"$f":"G239+H86-H189","v":14.153444911379452},32.11230577724929,48.377049286417304,63.330729765460937,76.859257112491889,70.433013160777705,63.939108281094825,57.37581982727243,50.741381294595065,44.033981203164764,35.926038542342397,27.81809588152003,586.10022504376605]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,1,{"$f":"G240+H87-H190","v":1.093284733347708},1.5382855944344016,1.935830357393205,2.2966492491700032,2.6175463453211831,3.5158356219587388,4.3464639706276031,5.1077087451569554,5.7978034408313333,6.4149365777527665,5.6315271452821376,4.8481177128115087,46.143989494087542]
[null,null,"CA06","Other CAN assets",null,null,1,{"$f":"G241+H88-H191","v":0},9.8656364772968602E-2,0.18857970036703056,0.2717446188702291,0.34756299562586718,1.4836101884772193,2.5519964533598802,3.5509991441030291,4.4788517559912027,5.3337428091264325,4.7880912928695993,4.2424397766127662,28.336275100176223]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,1,{"$f":"G242+H89-H192","v":3.3299386382855705},3.5784485627479619,3.5598895119396947,3.6114067009883715,3.6458846215948069,1.1691206612378644,1.1988864550389953,1.2294100854860659,1.2607108470882626,1.2928085255926747,0,0,24.876504610000271]
[null,null,"CA08","Network Land",null,null,1,{"$f":"G243+H90-H193","v":0.99990000000000001},0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,2.1685206612378631,3.3671902042107336,4.596263488985171,5.8565145943532571,7.1487373071410456,7.1480222134836016,7.1473071198261575,43.431055589237829]
[null,null,"CA09","Network Buildings/Support",null,null,1,{"$f":"G244+H91-H194","v":24.14744806435435},32.6713785993133,32.501933722638825,32.97228772054266,33.287072515600578,1.1691206612378764,1.1988864550390073,1.2294100854860779,1.2607108470882746,1.2928085255926862,1.2656542480726785E-14,1.2656542480726785E-14,162.73105719689363]
[null,null,"CA10","Indirect Capital Assets",null,null,1,{"$f":"G245+H92-H195","v":199.44362433187428},384.97541308217671,552.01201640570957,704.51237906798758,840.97096185766645,737.63724122384349,634.21637431769773,530.70614239649512,427.10427022834614,323.40842465399271,218.29048970148739,133.03691718216947,5687.3142544494467]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,{"$f":"G246+H93-H196","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,{"$f":"G247+H94-H197","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,{"$f":"G248+H95-H198","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,{"$f":"G249+H96-H199","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,{"$f":"G250+H97-H200","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,{"$f":"G251+H98-H201","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,{"$f":"G252+H99-H202","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,{"$f":"G253+H100-H203","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,{"$f":"G254+H101-H204","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,{"$f":"G255+H102-H205","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G236:G255)","v":10},518.01690248991463,918.74263559191479,1281.3929935461433,1623.9220667041386,1942.765615579754,1762.9410886837459,1617.449310883381,1471.6293651077563,1325.4728962053398,1178.9713363025717,1018.8586652830534,881.19597374790737,15551.35885012562]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C258,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"G44","v":1},{"$f":"G258+H105-H208","v":60.46805051235097},77.046392935257643,92.830180078364435,108.19153481623366,123.03081938058941,119.15660691628064,115.26885948054196,111.36723247321189,107.45137252061414,103.52091725218422,98.249771660917446,92.978626069650673,{"$f":"SUM(G258:S258)","v":1210.5603640961972}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,1,{"$f":"G259+H106-H209","v":7.7573978911871233E-3},2.1721321792063836E-2,3.5040245943517748E-2,4.7996661562829376E-2,6.0514380054379979E-2,1.2270278127834828,2.376542212864202,3.508624785190432,4.6228317156994159,5.7187078908292817,5.4700631993427669,5.2214185078562521,29.318246131809815]
[null,null,"CO03","Switching Equipment - Other",null,null,1,{"$f":"G260+H107-H210","v":1.4150250978228636},2.3697362284866421,3.2678558433156857,4.1297313434933383,4.9497416964712402,5.8418460663861698,6.7052601970403378,7.5392536353896267,8.3430773310668087,9.1159631628939906,8.5314000428488637,7.9468369228037377,71.155727568019302]
[null,null,"CO04","Inter-exchange Cables ",null,null,1,{"$f":"G261+H108-H211","v":98.552833096059445},184.92099939888763,268.48668391276431,351.00415169821758,432.01609610021529,421.17379741429005,410.33049818897547,399.48617295055431,388.64079557674887,377.7943392802087,365.62105318108661,353.44776708196451,4052.4751878799725]
[null,null,"CO05","Transmission Equipment ",null,null,1,{"$f":"G262+H109-H212","v":166.94968289628511},145.41545015913189,144.66127619785021,146.75475193323808,148.15581226919704,1.1691206612378551,1.1988864550389859,1.2294100854860566,1.2607108470882533,1.2928085255926649,-8.659739592076221E-15,-8.659739592076221E-15,759.0879100301463]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,1,{"$f":"G263+H110-H213","v":6.6706882891381385},14.017213997283118,20.838260614044632,27.288375024514593,33.323605129393172,32.123850507255661,30.880791637591912,29.593325994935299,28.260322983538003,26.880623222702102,24.127314403423988,21.37400558414587,296.37837738796651]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,1,{"$f":"G264+H111-H214","v":8.224484291326565},8.8382691660628687,8.7924308974294512,8.919671173629343,9.0048268318042428,1.1691206612378675,1.1988864550389984,1.229410085486069,1.2607108470882658,1.2928085255926773,3.7747582837255322E-15,3.7747582837255322E-15,50.930618934696355]
[null,null,"CO08","Network Land",null,null,1,{"$f":"G265+H112-H215","v":0.99990000000000001},0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,2.1685206612378631,3.3671902042107336,4.596263488985171,5.8565145943532571,7.1487373071410456,7.1480222134836016,7.1473071198261575,43.431055589237829]
[null,null,"CO09","Network Buildings/Support",null,null,1,{"$f":"G266+H113-H216","v":138.57742842331828},187.49457985255339,186.52216921907868,189.22143778379117,191.02792546272244,1.1691206612379403,1.1988864550390712,1.2294100854861418,1.2607108470883386,1.2928085255927502,7.6605388699135801E-14,7.6605388699135801E-14,899.99447731590851]
[null,null,"CO10","Indirect Capital Assets",null,null,1,{"$f":"G267+H114-H217","v":137.36238699520317},264.84821883571811,379.61908598358946,484.3966612283632,578.14592505150415,507.47202783067019,436.71098433751354,365.86057582930005,294.91852707414017,223.88250491277586,151.42439337325962,92.622520533263682,3918.2638119853013]
[null,null,"CO11","LSS equipment",null,null,0,{"$f":"G268+H115-H218","v":0},0,0,0,0,1.1691206612378635,2.3680071162768579,3.5974172017629229,4.8581280488511851,6.1509365744438584,6.1509365744438584,6.1509365744438584,30.445482751460403]
[null,null,"CO12","Data Equipment",null,null,1,{"$f":"G269+H116-H219","v":475.62664852189261},809.82702506701742,1051.672317112515,1234.3347761748023,1354.980703857656,1010.3522661883453,665.55874086929612,399.86703285850297,202.91363803374884,70.786941452622898,3.1270016406819678,2.1018455449413249,7282.1489373220229]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,{"$f":"G270+H117-H220","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,{"$f":"G271+H118-H221","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,{"$f":"G272+H119-H222","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,{"$f":"G273+H120-H223","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,{"$f":"G274+H121-H224","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,{"$f":"G275+H122-H225","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,{"$f":"G276+H123-H226","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,{"$f":"G277+H124-H227","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G258:G277)","v":11},1094.8548855212882,1695.7994069621909,2157.7250001048951,2555.2886878378463,2875.6954701596073,2104.1924260422011,1677.1635336094282,1329.1041294742909,1049.6473404200256,834.87809663258008,669.84995628948889,588.99126393889617,18644.190196992738]
[]
[]
[null,"H.3","Detailed Roll-Forward Calculations (Nominal)"]
[]
[]
[null,"H.3.1","Roll-Forward of Opening Value"]
[]
[null,null,"Value at Beginning of Year (1 July 2009 dollars)"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,{"$f":"VLOOKUP(H287,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C290,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H22","v":35},null,null,{"$f":"G387","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G290:S290)","v":1}]
[null,null,"CA02","Copper cables",20,null,null,{"$f":"G388","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA03","Other cables",20,null,null,{"$f":"G389","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA04","Pair gain systems",12,null,null,{"$f":"G390","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,{"$f":"G391","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA06","Other CAN assets",12,null,null,{"$f":"G392","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,{"$f":"G393","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA08","Network Land",10000,null,null,{"$f":"G394","v":1},0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,11.993400000000001]
[null,null,"CA09","Network Buildings/Support",1,null,null,{"$f":"G395","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA10","Indirect Capital Assets",10,null,null,{"$f":"G396","v":1},0.8,0.60000000000000009,0.4,0.2,0,0,0,0,0,0,0,3.0000000000000004]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,{"$f":"G397","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,{"$f":"G398","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,{"$f":"G399","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,{"$f":"G400","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,{"$f":"G401","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,{"$f":"G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,{"$f":"G403","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,{"$f":"G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,{"$f":"G405","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,{"$f":"G406","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H290:H309)","v":10},1.7999000000000001,1.5998000000000001,1.3997000000000002,1.1996,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,22.993400000000001]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C312,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H44","v":27},null,null,{"$f":"G409","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G312:S312)","v":1}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,{"$f":"G410","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO03","Switching Equipment - Other",20,null,null,{"$f":"G411","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,{"$f":"G412","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO05","Transmission Equipment ",1,null,null,{"$f":"G413","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,{"$f":"G414","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,{"$f":"G415","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO08","Network Land",10000,null,null,{"$f":"G416","v":1},0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,11.993400000000001]
[null,null,"CO09","Network Buildings/Support",1,null,null,{"$f":"G417","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO10","Indirect Capital Assets",10,null,null,{"$f":"G418","v":1},0.8,0.60000000000000009,0.4,0.2,0,0,0,0,0,0,0,3.0000000000000004]
[null,null,"CO11","LSS equipment",0,null,null,{"$f":"G419","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,{"$f":"G420","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,{"$f":"G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,{"$f":"G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,{"$f":"G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,{"$f":"G424","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,{"$f":"G425","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,{"$f":"G426","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,{"$f":"G427","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,{"$f":"G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H312:H331)","v":11},1.7999000000000001,1.5998000000000001,1.3997000000000002,1.1996,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,23.993400000000001]
[]
[null,null,"Depreciation (1 July 2009 dollars)"]
[null,null,null,null,null,"Elapsed Years",null,{"$f":"0","v":0},{"$f":"H335+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,{"$f":"VLOOKUP(H336,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C339,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"I22","v":1},null,null,{"$f":"IF(AND($E339>0,$E339-H$335>0),IF($E339-H$335>1,H290/($E339-H$335),H290),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G339:S339)","v":1}]
[null,null,"CA02","Copper cables",1,null,null,{"$f":"IF(AND($E340>0,$E340-H$335>0),IF($E340-H$335>1,H291/($E340-H$335),H291),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA03","Other cables",1,null,null,{"$f":"IF(AND($E341>0,$E341-H$335>0),IF($E341-H$335>1,H292/($E341-H$335),H292),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA04","Pair gain systems",1,null,null,{"$f":"IF(AND($E342>0,$E342-H$335>0),IF($E342-H$335>1,H293/($E342-H$335),H293),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,{"$f":"IF(AND($E343>0,$E343-H$335>0),IF($E343-H$335>1,H294/($E343-H$335),H294),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA06","Other CAN assets",1,null,null,{"$f":"IF(AND($E344>0,$E344-H$335>0),IF($E344-H$335>1,H295/($E344-H$335),H295),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,{"$f":"IF(AND($E345>0,$E345-H$335>0),IF($E345-H$335>1,H296/($E345-H$335),H296),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA08","Network Land",10000,null,null,{"$f":"IF(AND($E346>0,$E346-H$335>0),IF($E346-H$335>1,H297/($E346-H$335),H297),0)","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1.0000000000000002E-4,1.2000000000000003E-3]
[null,null,"CA09","Network Buildings/Support",1,null,null,{"$f":"IF(AND($E347>0,$E347-H$335>0),IF($E347-H$335>1,H298/($E347-H$335),H298),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA10","Indirect Capital Assets",5,null,null,{"$f":"IF(AND($E348>0,$E348-H$335>0),IF($E348-H$335>1,H299/($E348-H$335),H299),0)","v":0.2},0.2,0.20000000000000004,0.2,0.2,0,0,0,0,0,0,0,1]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,{"$f":"IF(AND($E349>0,$E349-H$335>0),IF($E349-H$335>1,H300/($E349-H$335),H300),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,{"$f":"IF(AND($E350>0,$E350-H$335>0),IF($E350-H$335>1,H301/($E350-H$335),H301),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,{"$f":"IF(AND($E351>0,$E351-H$335>0),IF($E351-H$335>1,H302/($E351-H$335),H302),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,{"$f":"IF(AND($E352>0,$E352-H$335>0),IF($E352-H$335>1,H303/($E352-H$335),H303),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,{"$f":"IF(AND($E353>0,$E353-H$335>0),IF($E353-H$335>1,H304/($E353-H$335),H304),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,{"$f":"IF(AND($E354>0,$E354-H$335>0),IF($E354-H$335>1,H305/($E354-H$335),H305),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,{"$f":"IF(AND($E355>0,$E355-H$335>0),IF($E355-H$335>1,H306/($E355-H$335),H306),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,{"$f":"IF(AND($E356>0,$E356-H$335>0),IF($E356-H$335>1,H307/($E356-H$335),H307),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,{"$f":"IF(AND($E357>0,$E357-H$335>0),IF($E357-H$335>1,H308/($E357-H$335),H308),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,{"$f":"IF(AND($E358>0,$E358-H$335>0),IF($E358-H$335>1,H309/($E358-H$335),H309),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H339:H358)","v":8.2000999999999991},0.2001,0.20010000000000003,0.2001,0.2001,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1.0000000000000002E-4,9.0012000000000008]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C361,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"I44","v":1},null,null,{"$f":"IF(AND($E361>0,$E361-H$335>0),IF($E361-H$335>1,H312/($E361-H$335),H312),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G361:S361)","v":1}]
[null,null,"CO02","Switching Equipment - Trunk",1,null,null,{"$f":"IF(AND($E362>0,$E362-H$335>0),IF($E362-H$335>1,H313/($E362-H$335),H313),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO03","Switching Equipment - Other",1,null,null,{"$f":"IF(AND($E363>0,$E363-H$335>0),IF($E363-H$335>1,H314/($E363-H$335),H314),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,{"$f":"IF(AND($E364>0,$E364-H$335>0),IF($E364-H$335>1,H315/($E364-H$335),H315),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO05","Transmission Equipment ",1,null,null,{"$f":"IF(AND($E365>0,$E365-H$335>0),IF($E365-H$335>1,H316/($E365-H$335),H316),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,{"$f":"IF(AND($E366>0,$E366-H$335>0),IF($E366-H$335>1,H317/($E366-H$335),H317),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,{"$f":"IF(AND($E367>0,$E367-H$335>0),IF($E367-H$335>1,H318/($E367-H$335),H318),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO08","Network Land",10000,null,null,{"$f":"IF(AND($E368>0,$E368-H$335>0),IF($E368-H$335>1,H319/($E368-H$335),H319),0)","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1.0000000000000002E-4,1.2000000000000003E-3]
[null,null,"CO09","Network Buildings/Support",1,null,null,{"$f":"IF(AND($E369>0,$E369-H$335>0),IF($E369-H$335>1,H320/($E369-H$335),H320),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO10","Indirect Capital Assets",5,null,null,{"$f":"IF(AND($E370>0,$E370-H$335>0),IF($E370-H$335>1,H321/($E370-H$335),H321),0)","v":0.2},0.2,0.20000000000000004,0.2,0.2,0,0,0,0,0,0,0,1]
[null,null,"CO11","LSS equipment",0,null,null,{"$f":"IF(AND($E371>0,$E371-H$335>0),IF($E371-H$335>1,H322/($E371-H$335),H322),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",1,null,null,{"$f":"IF(AND($E372>0,$E372-H$335>0),IF($E372-H$335>1,H323/($E372-H$335),H323),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,{"$f":"IF(AND($E373>0,$E373-H$335>0),IF($E373-H$335>1,H324/($E373-H$335),H324),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,{"$f":"IF(AND($E374>0,$E374-H$335>0),IF($E374-H$335>1,H325/($E374-H$335),H325),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,{"$f":"IF(AND($E375>0,$E375-H$335>0),IF($E375-H$335>1,H326/($E375-H$335),H326),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,{"$f":"IF(AND($E376>0,$E376-H$335>0),IF($E376-H$335>1,H327/($E376-H$335),H327),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,{"$f":"IF(AND($E377>0,$E377-H$335>0),IF($E377-H$335>1,H328/($E377-H$335),H328),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,{"$f":"IF(AND($E378>0,$E378-H$335>0),IF($E378-H$335>1,H329/($E378-H$335),H329),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,{"$f":"IF(AND($E379>0,$E379-H$335>0),IF($E379-H$335>1,H330/($E379-H$335),H330),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,{"$f":"IF(AND($E380>0,$E380-H$335>0),IF($E380-H$335>1,H331/($E380-H$335),H331),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H361:H380)","v":9.2000999999999991},0.2001,0.20010000000000003,0.2001,0.2001,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1.0000000000000002E-4,10.001200000000001]
[]
[null,null,"Value at End of Year (1 July 2009 dollars)"]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G384,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C387,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"G22","v":1},{"$f":"H290-H339","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H387:S387)","v":0}]
[null,null,"CA02","Copper cables",null,null,1,{"$f":"H291-H340","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,1,{"$f":"H292-H341","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,1,{"$f":"H293-H342","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,1,{"$f":"H294-H343","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,1,{"$f":"H295-H344","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,1,{"$f":"H296-H345","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,1,{"$f":"H297-H346","v":0.99990000000000001},0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,0.99880000000000013,11.9922]
[null,null,"CA09","Network Buildings/Support",null,null,1,{"$f":"H298-H347","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,1,{"$f":"H299-H348","v":0.8},0.60000000000000009,0.4,0.2,0,0,0,0,0,0,0,0,2.0000000000000004]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,{"$f":"H300-H349","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G397:S397)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,{"$f":"H301-H350","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,{"$f":"H302-H351","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,{"$f":"H303-H352","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,{"$f":"H304-H353","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,{"$f":"H305-H354","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,{"$f":"H306-H355","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,{"$f":"H307-H356","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,{"$f":"H308-H357","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,{"$f":"H309-H358","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G387:G406)","v":10},1.7999000000000001,1.5998000000000001,1.3997000000000002,1.1996,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,0.99880000000000013,13.9922]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C409,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"G44","v":1},{"$f":"H312-H361","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H409:S409)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,1,{"$f":"H313-H362","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,1,{"$f":"H314-H363","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,1,{"$f":"H315-H364","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,1,{"$f":"H316-H365","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,1,{"$f":"H317-H366","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,1,{"$f":"H318-H367","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,1,{"$f":"H319-H368","v":0.99990000000000001},0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,0.99880000000000013,11.9922]
[null,null,"CO09","Network Buildings/Support",null,null,1,{"$f":"H320-H369","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,1,{"$f":"H321-H370","v":0.8},0.60000000000000009,0.4,0.2,0,0,0,0,0,0,0,0,2.0000000000000004]
[null,null,"CO11","LSS equipment",null,null,0,{"$f":"H322-H371","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G419:S419)","v":0}]
[null,null,"CO12","Data Equipment",null,null,1,{"$f":"H323-H372","v":0},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,{"$f":"H324-H373","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,{"$f":"H325-H374","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,{"$f":"H326-H375","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,{"$f":"H327-H376","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,{"$f":"H328-H377","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,{"$f":"H329-H378","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,{"$f":"H330-H379","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,{"$f":"H331-H380","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G409:G428)","v":11},1.7999000000000001,1.5998000000000001,1.3997000000000002,1.1996,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,0.99880000000000013,14.9922]
[]
[null,"H.3.2",{"$f":"\"Roll-Forward Nominal Capital Net Additions in Year \"&D433","v":"Roll-Forward Nominal Capital Net Additions in Year 2009/2010"}]
[]
[null,null,"Y01",{"$f":"VLOOKUP(C433,FYears,2,FALSE)","v":"2009/2010"}]
[]
[null,null,"Nominal Value at Beginning of Year (1 July 2010 dollars)"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H436,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C439,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,0,{"$f":"H536","v":144.65264255213555},140.51970990778881,136.38677726344207,132.25384461909533,128.12091197474859,123.98797933040187,119.85504668605515,115.72211404170842,111.5891813973617,107.45624875301498,103.32331610866825,{"$f":"SUM(G439:S439)","v":1363.8677726344208}]
[null,null,"CA02","Copper cables",null,null,null,0,{"$f":"H537","v":89.188748224495413},84.729310813270644,80.269873402045874,75.810435990821105,71.350998579596336,66.891561168371567,62.432123757146798,57.972686345922028,53.513248934697259,49.05381152347249,44.594374112247721,735.80717285208721]
[null,null,"CA03","Other cables",null,null,null,0,{"$f":"H538","v":41.007871034042232},38.957477482340117,36.907083930638009,34.856690378935895,32.80629682723378,30.755903275531669,28.705509723829557,26.655116172127446,24.604722620425335,22.554329068723224,20.503935517021112,338.31493603084834]
[null,null,"CA04","Pair gain systems",null,null,null,0,{"$f":"H539","v":14.153444911379452},12.973991168764497,11.794537426149542,10.615083683534587,9.4356299409196325,8.2561761983046793,7.0767224556897252,5.8972687130747712,4.7178149704598171,3.5383612278448631,2.358907485229909,90.817938181351451]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0,{"$f":"H540","v":1.093284733347708},1.002177672235399,0.91107061112308996,0.81996355001078092,0.72885648889847188,0.63774942778616284,0.54664236667385391,0.45553530556154492,0.36442824444923594,0.27332118333692695,0.18221412222461797,7.0152437056477943]
[null,null,"CA06","Other CAN assets",null,null,null,0,{"$f":"H541","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0,{"$f":"H542","v":3.3299386382855705},0,0,0,0,0,0,0,0,0,0,3.3299386382855705]
[null,null,"CA08","Network Land",null,null,null,0,{"$f":"H543","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,0,{"$f":"H544","v":24.14744806435435},0,0,0,0,0,0,0,0,0,0,24.14744806435435]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0,{"$f":"H545","v":198.64362433187426},178.77926189868683,158.91489946549939,139.05053703231198,119.18617459912456,99.321812165937132,79.457449732749708,59.593087299562285,39.728724866374861,19.864362433187431,0,1092.5399338253085]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,{"$f":"H546","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,{"$f":"H547","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,{"$f":"H548","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,{"$f":"H549","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,{"$f":"H550","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,{"$f":"H551","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,{"$f":"H552","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,0,{"$f":"H553","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,{"$f":"H554","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,{"$f":"H555","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H439:H458)","v":0},516.21700248991453,456.96192894308626,425.18424209889798,393.4065552547097,361.62886841052136,329.85118156633308,298.0734947221448,266.29580787795646,234.51812103376824,202.74043418957993,170.96274734539162,3655.8403839323037]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C461,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,0,{"$f":"H558","v":60.46805051235097},58.2284930859676,55.988935659584229,53.749378233200858,51.509820806817487,49.270263380434116,47.030705954050745,44.791148527667374,42.551591101284004,40.312033674900633,38.072476248517262,{"$f":"SUM(G461:S461)","v":541.97289718477521}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,0,{"$f":"H559","v":7.7573978911870132E-3},7.4471019755395322E-3,7.1368060598920521E-3,6.8265101442445721E-3,6.5162142285970911E-3,6.2059183129496102E-3,5.8956223973021301E-3,5.58532648165465E-3,5.2750305660071691E-3,4.9647346503596881E-3,4.6544387347122081E-3,6.8265101442445714E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,0,{"$f":"H560","v":1.4150250978228638},1.3442738429317207,1.2735225880405774,1.2027713331494343,1.1320200782582912,1.0612688233671479,0.9905175684760047,0.91976631358486149,0.84901505869371829,0.77826380380257509,0.70751254891143189,11.673957057038628]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,0,{"$f":"H561","v":98.552833096059445},95.959337488268403,93.365841880477362,90.77234627268632,88.178850664895279,85.585355057104238,82.991859449313196,80.398363841522155,77.804868233731113,75.211372625940072,72.617877018149031,941.43890562814659]
[null,null,"CO05","Transmission Equipment ",null,null,null,0,{"$f":"H562","v":166.94968289628511},0,0,0,0,0,0,0,0,0,0,166.94968289628511]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,0,{"$f":"H563","v":6.6706882891381385},6.2537702710670047,5.8368522529958708,5.419934234924737,5.0030162168536032,4.5860981987824694,4.1691801807113356,3.7522621626402022,3.3353441445690688,2.918426126497935,2.5015081084268016,50.447080186607167]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,0,{"$f":"H564","v":8.224484291326565},0,0,0,0,0,0,0,0,0,0,8.224484291326565]
[null,null,"CO08","Network Land",null,null,null,0,{"$f":"H565","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,0,{"$f":"H566","v":138.57742842331828},0,0,0,0,0,0,0,0,0,0,138.57742842331828]
[null,null,"CO10","Indirect Capital Assets",null,null,null,0,{"$f":"H567","v":136.56238699520316},122.90614829568284,109.24990959616252,95.593670896642209,81.937432197121893,68.281193497601578,54.624954798081262,40.968716098560947,27.312477399040631,13.656238699520316,0,751.0931284736173]
[null,null,"CO11","LSS equipment",null,null,null,0,{"$f":"H568","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,0,{"$f":"H569","v":475.62664852189261},396.35554043491049,317.08443234792838,237.81332426094627,158.54221617396416,79.271108086982082,0,0,0,0,0,1664.6932698266241]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,0,{"$f":"H570","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,0,{"$f":"H571","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,0,{"$f":"H572","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,0,{"$f":"H573","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,0,{"$f":"H574","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0,{"$f":"H575","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,{"$f":"H576","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,{"$f":"H577","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H461:H480)","v":0},1093.0549855212882,681.05501052080353,582.80663113124888,484.55825174169411,386.30987235213934,288.06149296258457,189.81311357302982,170.83584227045719,151.85857096788453,132.88129966531187,113.90402836273924,4275.1390990691816]
[]
[null,null,"Depreciation (1 July 2010 dollars)"]
[null,null,null,null,null,"Elapsed Years",null,{"$f":"0","v":0},{"$f":"H484+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,{"$f":"VLOOKUP(H485,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C488,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H22","v":35},null,null,{"$f":"IF(AND($E488>0,$E488-G$484>0),IF($E488-G$484>1,H439/($E488-G$484),H439),0)","v":0},4.13293264434673,4.13293264434673,4.1329326443467291,4.1329326443467291,4.1329326443467291,4.1329326443467291,4.1329326443467291,4.1329326443467291,4.13293264434673,4.13293264434673,4.13293264434673,{"$f":"SUM(G488:S488)","v":45.462259087814033}]
[null,null,"CA02","Copper cables",20,null,null,{"$f":"IF(AND($E489>0,$E489-G$484>0),IF($E489-G$484>1,H440/($E489-G$484),H440),0)","v":0},{"$f":"IF(AND($E489>0,$E489-H$484>0),IF($E489-H$484>1,I440/($E489-H$484),I440),0)","v":4.459437411224771},4.459437411224771,4.459437411224771,4.459437411224771,4.459437411224771,4.459437411224771,{"$f":"IF(AND($E489>0,$E489-N$484>0),IF($E489-N$484>1,O440/($E489-N$484),O440),0)","v":4.459437411224771},4.459437411224771,4.4594374112247719,4.4594374112247719,4.4594374112247719,49.053811523472469]
[null,null,"CA03","Other cables",20,null,null,0,2.0503935517021117,2.0503935517021112,2.0503935517021117,2.0503935517021112,2.0503935517021112,2.0503935517021112,2.0503935517021112,2.0503935517021112,2.0503935517021112,2.0503935517021112,2.0503935517021112,22.554329068723224]
[null,null,"CA04","Pair gain systems",12,null,null,0,1.1794537426149543,1.1794537426149543,1.1794537426149543,1.1794537426149541,1.1794537426149541,1.1794537426149543,1.1794537426149543,1.1794537426149543,1.1794537426149543,1.1794537426149543,1.1794537426149545,12.973991168764499]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,0,9.1107061112308999E-2,9.1107061112308999E-2,9.1107061112308999E-2,9.1107061112308985E-2,9.1107061112308985E-2,9.1107061112308971E-2,9.1107061112308985E-2,9.1107061112308985E-2,9.1107061112308985E-2,9.1107061112308985E-2,9.1107061112308985E-2,1.002177672235399]
[null,null,"CA06","Other CAN assets",12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,0,3.3299386382855705,0,0,0,0,0,0,0,0,0,0,3.3299386382855705]
[null,null,"CA08","Network Land",10000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,0,24.14744806435435,0,0,0,0,0,0,0,0,0,0,24.14744806435435]
[null,null,"CA10","Indirect Capital Assets",10,null,null,0,19.864362433187427,19.864362433187424,19.864362433187424,19.864362433187427,19.864362433187427,19.864362433187427,19.864362433187427,19.864362433187427,19.864362433187431,19.864362433187431,0,198.64362433187429]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,0,0,0,0,0,0,0,{"$f":"IF(AND($E499>0,$E499-N$484>0),IF($E499-N$484>1,O450/($E499-N$484),O450),0)","v":0},0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H488:H507)","v":0},59.255073546828228,31.777686844188299,31.777686844188299,31.777686844188302,31.777686844188302,31.777686844188302,31.777686844188302,31.777686844188302,31.77768684418831,31.77768684418831,11.913324411000877,357.16757955552384]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C510,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H44","v":27},null,null,{"$f":"IF(AND($E510>0,$E510-G$484>0),IF($E510-G$484>1,H461/($E510-G$484),H461),0)","v":0},2.2395574263833691,2.2395574263833691,2.2395574263833691,2.2395574263833691,2.2395574263833691,2.2395574263833691,2.2395574263833686,2.2395574263833686,2.2395574263833686,2.2395574263833686,2.2395574263833682,{"$f":"SUM(G510:S510)","v":24.635131690217055}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,{"$f":"IF(AND($E511>0,$E511-G$484>0),IF($E511-G$484>1,H462/($E511-G$484),H462),0)","v":0},{"$f":"IF(AND($E511>0,$E511-H$484>0),IF($E511-H$484>1,I462/($E511-H$484),I462),0)","v":3.1029591564748051E-4},3.1029591564748051E-4,3.1029591564748051E-4,3.1029591564748056E-4,3.1029591564748051E-4,3.1029591564748051E-4,{"$f":"IF(AND($E511>0,$E511-N$484>0),IF($E511-N$484>1,O462/($E511-N$484),O462),0)","v":3.1029591564748051E-4},3.1029591564748056E-4,3.1029591564748051E-4,3.1029591564748051E-4,3.1029591564748056E-4,3.4132550721222856E-3]
[null,null,"CO03","Switching Equipment - Other",20,null,null,0,7.0751254891143187E-2,7.07512548911432E-2,7.0751254891143187E-2,7.07512548911432E-2,7.07512548911432E-2,7.0751254891143187E-2,7.0751254891143187E-2,7.0751254891143187E-2,7.0751254891143187E-2,7.0751254891143187E-2,7.0751254891143187E-2,0.7782638038025752]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,0,2.5934956077910378,2.5934956077910378,2.5934956077910378,2.5934956077910378,2.5934956077910378,2.5934956077910374,2.5934956077910374,2.5934956077910374,2.5934956077910369,2.5934956077910369,2.5934956077910369,28.528451685701416]
[null,null,"CO05","Transmission Equipment ",1,null,null,0,166.94968289628511,0,0,0,0,0,0,0,0,0,0,166.94968289628511]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,0,0.41691801807113366,0.41691801807113366,0.41691801807113366,0.4169180180711336,0.4169180180711336,0.4169180180711336,0.41691801807113354,0.4169180180711336,0.4169180180711336,0.41691801807113354,0.4169180180711336,4.5860981987824703]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,0,8.224484291326565,0,0,0,0,0,0,0,0,0,0,8.224484291326565]
[null,null,"CO08","Network Land",10000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,0,138.57742842331828,0,0,0,0,0,0,0,0,0,0,138.57742842331828]
[null,null,"CO10","Indirect Capital Assets",10,null,null,0,13.656238699520316,13.656238699520316,13.656238699520316,13.656238699520316,13.656238699520316,13.656238699520316,13.656238699520316,13.656238699520316,13.656238699520316,13.656238699520316,0,136.56238699520316]
[null,null,"CO11","LSS equipment",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,0,79.271108086982096,79.271108086982096,79.271108086982096,79.271108086982096,79.271108086982082,79.271108086982082,{"$f":"IF(AND($E521>0,$E521-N$484>0),IF($E521-N$484>1,O472/($E521-N$484),O472),0)","v":0},0,0,0,0,475.62664852189255]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H510:H529)","v":0},411.99997500048471,98.248379389554742,98.248379389554742,98.248379389554742,98.248379389554728,98.248379389554728,18.977271302572646,18.977271302572646,18.977271302572646,18.977271302572646,5.3210326030523296,984.47198976160132]
[]
[null,null,"Nominal Value at End of Year (1 July 2010 dollars)"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H533,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C536,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H83","v":144.65264255213555},{"$f":"H536-I488","v":140.51970990778881},{"$f":"I536-J488","v":136.38677726344207},132.25384461909533,128.12091197474859,123.98797933040187,119.85504668605515,115.72211404170842,111.5891813973617,107.45624875301498,103.32331610866825,99.190383464321528,{"$f":"SUM(G536:S536)","v":1463.0581560987423}]
[null,null,"CA02","Copper cables",null,null,null,89.188748224495413,{"$f":"H537-I489","v":84.729310813270644},80.269873402045874,75.810435990821105,71.350998579596336,66.891561168371567,62.432123757146798,57.972686345922028,53.513248934697259,49.05381152347249,44.594374112247721,40.134936701022951,775.94210955311019]
[null,null,"CA03","Other cables",null,null,null,41.007871034042232,{"$f":"H538-I490","v":38.957477482340117},36.907083930638009,34.856690378935895,32.80629682723378,30.755903275531669,28.705509723829557,26.655116172127446,24.604722620425335,22.554329068723224,20.503935517021112,18.453541965319001,356.76847799616735]
[null,null,"CA04","Pair gain systems",null,null,null,14.153444911379452,{"$f":"H539-I491","v":12.973991168764497},11.794537426149542,10.615083683534587,9.4356299409196325,8.2561761983046793,7.0767224556897252,5.8972687130747712,4.7178149704598171,3.5383612278448631,2.358907485229909,1.1794537426149545,91.997391923966404]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,1.093284733347708,{"$f":"H540-I492","v":1.002177672235399},0.91107061112308996,0.81996355001078092,0.72885648889847188,0.63774942778616284,0.54664236667385391,0.45553530556154492,0.36442824444923594,0.27332118333692695,0.18221412222461797,9.1107061112308985E-2,7.1063507667601034]
[null,null,"CA06","Other CAN assets",null,null,null,0,{"$f":"H541-I493","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,3.3299386382855705,{"$f":"H542-I494","v":0},0,0,0,0,0,0,0,0,0,0,3.3299386382855705]
[null,null,"CA08","Network Land",null,null,null,0,{"$f":"H543-I495","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,24.14744806435435,{"$f":"H544-I496","v":0},0,0,0,0,0,0,0,0,0,0,24.14744806435435]
[null,null,"CA10","Indirect Capital Assets",null,null,null,198.64362433187426,{"$f":"H545-I497","v":178.77926189868683},158.91489946549939,139.05053703231198,119.18617459912456,99.321812165937132,79.457449732749708,59.593087299562285,39.728724866374861,19.864362433187431,0,0,1092.5399338253085]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,{"$f":"H546-I498","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,{"$f":"H547-I499","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,{"$f":"H548-I500","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,{"$f":"H549-I501","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,{"$f":"H550-I502","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,{"$f":"H551-I503","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,{"$f":"H552-I504","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,0,{"$f":"H553-I505","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,{"$f":"H554-I506","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,{"$f":"H555-I507","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H536:H555)","v":516.21700248991453},456.96192894308626,425.18424209889798,393.4065552547097,361.62886841052136,329.85118156633308,298.0734947221448,266.29580787795646,234.51812103376824,202.74043418957993,170.96274734539162,159.04942293439072,3814.8898068666949]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C558,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H105","v":60.46805051235097},{"$f":"H558-I510","v":58.2284930859676},55.988935659584229,53.749378233200858,51.509820806817487,49.270263380434116,47.030705954050745,44.791148527667374,42.551591101284004,40.312033674900633,38.072476248517262,35.832918822133891,{"$f":"SUM(G558:S558)","v":577.80581600690914}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,7.7573978911870132E-3,{"$f":"H559-I511","v":7.4471019755395322E-3},7.1368060598920521E-3,6.8265101442445721E-3,6.5162142285970911E-3,6.2059183129496102E-3,5.8956223973021301E-3,5.58532648165465E-3,5.2750305660071691E-3,4.9647346503596881E-3,4.6544387347122081E-3,4.3441428190647271E-3,7.2609244261510442E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,1.4150250978228638,{"$f":"H560-I512","v":1.3442738429317207},1.2735225880405774,1.2027713331494343,1.1320200782582912,1.0612688233671479,0.9905175684760047,0.91976631358486149,0.84901505869371829,0.77826380380257509,0.70751254891143189,0.63676129402028869,12.310718351058917]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,98.552833096059445,{"$f":"H561-I513","v":95.959337488268403},93.365841880477362,90.77234627268632,88.178850664895279,85.585355057104238,82.991859449313196,80.398363841522155,77.804868233731113,75.211372625940072,72.617877018149031,70.024381410357989,1011.4632870385046]
[null,null,"CO05","Transmission Equipment ",null,null,null,166.94968289628511,{"$f":"H562-I514","v":0},0,0,0,0,0,0,0,0,0,0,166.94968289628511]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,6.6706882891381385,{"$f":"H563-I515","v":6.2537702710670047},5.8368522529958708,5.419934234924737,5.0030162168536032,4.5860981987824694,4.1691801807113356,3.7522621626402022,3.3353441445690688,2.918426126497935,2.5015081084268016,2.0845900903556682,52.531670276962835]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,8.224484291326565,{"$f":"H564-I516","v":0},0,0,0,0,0,0,0,0,0,0,8.224484291326565]
[null,null,"CO08","Network Land",null,null,null,0,{"$f":"H565-I517","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,138.57742842331828,{"$f":"H566-I518","v":0},0,0,0,0,0,0,0,0,0,0,138.57742842331828]
[null,null,"CO10","Indirect Capital Assets",null,null,null,136.56238699520316,{"$f":"H567-I519","v":122.90614829568284},109.24990959616252,95.593670896642209,81.937432197121893,68.281193497601578,54.624954798081262,40.968716098560947,27.312477399040631,13.656238699520316,0,0,751.0931284736173]
[null,null,"CO11","LSS equipment",null,null,null,0,{"$f":"H568-I520","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,475.62664852189261,{"$f":"H569-I521","v":396.35554043491049},317.08443234792838,237.81332426094627,158.54221617396416,79.271108086982082,0,0,0,0,0,0,1664.6932698266241]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,0,{"$f":"H570-I522","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,0,{"$f":"H571-I523","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,0,{"$f":"H572-I524","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,0,{"$f":"H573-I525","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,0,{"$f":"H574-I526","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0,{"$f":"H575-I527","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,{"$f":"H576-I528","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,{"$f":"H577-I529","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H558:H577)","v":1093.0549855212882},681.05501052080353,582.80663113124888,484.55825174169411,386.30987235213934,288.06149296258457,189.81311357302982,170.83584227045719,151.85857096788453,132.88129966531187,113.90402836273924,108.5829957596869,4383.7220948288686]
[]
[]
[null,"H.3.3",{"$f":"\"Roll-Forward Nominal Capital Net Additions in Year \"&D583","v":"Roll-Forward Nominal Capital Net Additions in Year 2010/2011"}]
[]
[null,null,"Y02",{"$f":"VLOOKUP(C583,FYears,2,FALSE)","v":"2010/2011"}]
[]
[null,null,"Nominal Value at Beginning of Year (1 July 2011 dollars)"]
[null,null,null,null,null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,{"$f":"VLOOKUP(I586,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C589,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,0,{"$f":"I686","v":97.461600890234081},94.676983721941681,91.892366553649282,89.107749385356882,86.323132217064483,83.538515048772084,80.753897880479684,77.969280712187285,75.184663543894885,72.400046375602486,{"$f":"SUM(G589:S589)","v":849.30823632918293}]
[null,null,"CA02","Copper cables",null,null,null,null,0,{"$f":"I687","v":57.630275013771431},54.748761263082862,51.867247512394293,48.985733761705724,46.104220011017155,43.222706260328586,40.341192509640017,37.459678758951441,34.578165008262872,31.696651257574299,446.63463135672868]
[null,null,"CA03","Other cables",null,null,null,null,0,{"$f":"I688","v":43.469973503815055},41.296474828624305,39.122976153433555,36.949477478242805,34.775978803052055,32.602480127861298,30.428981452670545,28.255482777479791,26.081984102289038,23.908485427098285,336.89229465456674]
[null,null,"CA04","Pair gain systems",null,null,null,null,0,{"$f":"I689","v":19.138314608484791},17.543455057777724,15.948595507070658,14.353735956363593,12.758876405656528,11.164016854949462,9.5691573042423972,7.974297753535331,6.3794382028282648,4.7845786521211986,119.61446630302994]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,0,{"$f":"I690","v":0.53610792219900261},0.49143226201575241,0.44675660183250221,0.40208094164925201,0.35740528146600181,0.31272962128275161,0.26805396109950136,0.22337830091625113,0.17870264073300091,0.13402698054975068,3.3506745137437672]
[null,null,"CA06","Other CAN assets",null,null,null,null,0,{"$f":"I691","v":9.8656364772968602E-2},9.0435001041887883E-2,8.2213637310807164E-2,7.3992273579726445E-2,6.5770909848645726E-2,5.7549546117565006E-2,4.9328182386484287E-2,4.1106818655403575E-2,3.2885454924322863E-2,2.4664091193242147E-2,0.61660227983105365]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,0,{"$f":"I692","v":3.5784485627479614},0,0,0,0,0,0,0,0,0,3.5784485627479614]
[null,null,"CA08","Network Land",null,null,null,null,0,{"$f":"I693","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,0,{"$f":"I694","v":32.6713785993133},0,0,0,0,0,0,0,0,0,32.6713785993133]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,0,{"$f":"I695","v":205.59615118348987},185.03653606514087,164.47692094679189,143.91730582844292,123.35769071009393,102.79807559174495,82.238460473395961,61.678845355046974,41.119230236697987,20.559615118348994,1130.7788315091946]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,0,{"$f":"I696","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,0,{"$f":"I697","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,0,{"$f":"I698","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,0,{"$f":"I699","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,0,{"$f":"I700","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,0,{"$f":"I701","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,0,{"$f":"I702","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,0,{"$f":"I703","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,0,{"$f":"I704","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,0,{"$f":"I705","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I589:I608)","v":0},460.18090664882845,393.88407819962509,363.83707691248298,333.79007562534093,303.74307433819882,273.69607305105671,243.64907176391461,213.60207047677247,183.55506918963039,153.50806790248828,2923.4455641083391]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C611,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,0,{"$f":"I708","v":18.817899849290047},18.120940595612637,17.423981341935228,16.727022088257819,16.030062834580409,15.333103580903,14.63614432722559,13.939185073548181,13.242225819870772,12.545266566193362,{"$f":"SUM(G611:S611)","v":156.81583207741707}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,0,{"$f":"I709","v":1.4274219816524193E-2},1.3703251023863225E-2,1.3132282231202257E-2,1.2561313438541289E-2,1.1990344645880321E-2,1.1419375853219354E-2,1.0848407060558386E-2,1.0277438267897418E-2,9.7064694752364497E-3,9.1355006825754818E-3,0.11704860249549837]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,0,{"$f":"I710","v":1.0254623855549219},0.97418926627717572,0.92291614699942959,0.87164302772168345,0.82036990844393731,0.76909678916619129,0.71782366988844515,0.66655055061069901,0.61527743133295298,0.56400431205520696,7.9473334880506439]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,0,{"$f":"I711","v":88.961661910619227},86.620565544550303,84.279469178481378,81.938372812412453,79.597276446343528,77.256180080274603,74.915083714205679,72.573987348136754,70.232890982067829,67.891794615998904,784.26728263309064]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,0,{"$f":"I712","v":145.41545015913192},0,0,0,0,0,0,0,0,0,145.41545015913192]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,0,{"$f":"I713","v":7.7634437262161118},7.2782284933276049,6.793013260439098,6.3077980275505912,5.8225827946620843,5.3373675617735774,4.8521523288850705,4.3669370959965637,3.8817218631080568,3.3965066302195499,55.799751782178298]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,0,{"$f":"I714","v":8.8382691660628687},0,0,0,0,0,0,0,0,0,8.8382691660628687]
[null,null,"CO08","Network Land",null,null,null,null,0,{"$f":"I715","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,0,{"$f":"I716","v":187.49457985255336},0,0,0,0,0,0,0,0,0,187.49457985255336]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,0,{"$f":"I717","v":141.34207054003525},127.20786348603173,113.0736564320282,98.939449378024676,84.805242324021151,70.671035270017626,56.536828216014101,42.402621162010576,28.26841410800705,14.134207054003525,777.38138797019383]
[null,null,"CO11","LSS equipment",null,null,null,null,0,{"$f":"I718","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,0,{"$f":"I719","v":413.47148463210686},344.55957052675569,275.64765642140458,206.73574231605343,137.82382821070229,68.911914105351144,0,0,0,0,1447.1501962123739]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,0,{"$f":"I720","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,0,{"$f":"I721","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,0,{"$f":"I722","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,0,{"$f":"I723","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,0,{"$f":"I724","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,0,{"$f":"I725","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,0,{"$f":"I726","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,0,{"$f":"I727","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I611:I630)","v":0},1013.144596441387,584.77506116357904,498.15382506351909,411.53258896345915,324.91135286339926,238.29011676333934,151.66888066327942,133.95955866857065,116.25023667386189,98.540914679153119,3571.2271319435481]
[]
[null,null,"Depreciation (1 July 2011 dollars)"]
[null,null,null,null,null,"Elapsed Years",null,null,{"$f":"0","v":0},{"$f":"I634+1","v":1},2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,{"$f":"VLOOKUP(I635,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C638,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H22","v":35},null,null,null,{"$f":"IF(AND($E638>0,$E638-H$634>0),IF($E638-H$634>1,I589/($E638-H$634),I589),0)","v":0},{"$f":"IF(AND($E638>0,$E638-I$634>0),IF($E638-I$634>1,J589/($E638-I$634),J589),0)","v":2.7846171682924021},{"$f":"IF(AND($E638>0,$E638-J$634>0),IF($E638-J$634>1,K589/($E638-J$634),K589),0)","v":2.7846171682924026},2.7846171682924026,2.7846171682924026,2.7846171682924026,2.7846171682924026,2.784617168292403,2.784617168292403,2.784617168292403,2.7846171682924035,{"$f":"SUM(G638:S638)","v":27.846171682924027}]
[null,null,"CA02","Copper cables",20,null,null,null,{"$f":"IF(AND($E639>0,$E639-H$634>0),IF($E639-H$634>1,I590/($E639-H$634),I590),0)","v":0},{"$f":"IF(AND($E639>0,$E639-I$634>0),IF($E639-I$634>1,J590/($E639-I$634),J590),0)","v":2.8815137506885717},2.8815137506885717,2.8815137506885717,2.8815137506885722,2.8815137506885722,2.8815137506885722,2.8815137506885726,2.8815137506885722,2.8815137506885726,2.8815137506885726,28.815137506885723]
[null,null,"CA03","Other cables",20,null,null,null,0,2.1734986751907526,2.173498675190753,2.173498675190753,2.1734986751907535,2.1734986751907535,2.173498675190753,2.173498675190753,2.173498675190753,2.173498675190753,2.173498675190753,21.734986751907531]
[null,null,"CA04","Pair gain systems",12,null,null,null,0,1.594859550707066,1.5948595507070658,1.5948595507070658,1.594859550707066,1.594859550707066,1.594859550707066,1.5948595507070662,1.5948595507070662,1.5948595507070662,1.5948595507070662,15.948595507070664]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,0,4.467566018325022E-2,4.467566018325022E-2,4.467566018325022E-2,4.4675660183250226E-2,4.4675660183250226E-2,4.4675660183250233E-2,4.4675660183250226E-2,4.4675660183250226E-2,4.4675660183250226E-2,4.4675660183250226E-2,0.44675660183250221]
[null,null,"CA06","Other CAN assets",12,null,null,null,0,8.2213637310807174E-3,8.2213637310807174E-3,8.2213637310807157E-3,8.2213637310807157E-3,8.2213637310807157E-3,8.2213637310807157E-3,8.221363731080714E-3,8.2213637310807157E-3,8.2213637310807157E-3,8.2213637310807157E-3,8.2213637310807164E-2]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,0,3.5784485627479614,0,0,0,0,0,0,0,0,0,3.5784485627479614]
[null,null,"CA08","Network Land",10000,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,0,32.6713785993133,0,0,0,0,0,0,0,0,0,32.6713785993133]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,0,20.559615118348987,20.559615118348987,20.559615118348987,20.55961511834899,20.55961511834899,20.55961511834899,20.55961511834899,20.55961511834899,20.559615118348994,20.559615118348994,205.59615118348992]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I638:I657)","v":0},66.296828449203375,30.047001287142109,30.047001287142109,30.047001287142116,30.047001287142116,30.047001287142116,30.047001287142116,30.047001287142116,30.047001287142123,30.047001287142123,336.71984003348246]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C660,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H44","v":27},null,null,null,{"$f":"IF(AND($E660>0,$E660-H$634>0),IF($E660-H$634>1,I611/($E660-H$634),I611),0)","v":0},{"$f":"IF(AND($E660>0,$E660-I$634>0),IF($E660-I$634>1,J611/($E660-I$634),J611),0)","v":0.69695925367740919},{"$f":"IF(AND($E660>0,$E660-J$634>0),IF($E660-J$634>1,K611/($E660-J$634),K611),0)","v":0.69695925367740919},0.69695925367740907,0.69695925367740907,0.69695925367740907,0.69695925367740907,0.69695925367740907,0.69695925367740907,0.69695925367740907,0.69695925367740896,{"$f":"SUM(G660:S660)","v":6.9695925367740923}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,{"$f":"IF(AND($E661>0,$E661-H$634>0),IF($E661-H$634>1,I612/($E661-H$634),I612),0)","v":0},{"$f":"IF(AND($E661>0,$E661-I$634>0),IF($E661-I$634>1,J612/($E661-I$634),J612),0)","v":5.7096879266096772E-4},5.7096879266096772E-4,5.7096879266096772E-4,5.7096879266096772E-4,5.7096879266096772E-4,5.7096879266096772E-4,5.7096879266096761E-4,5.7096879266096761E-4,5.7096879266096761E-4,5.7096879266096761E-4,5.7096879266096785E-3]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,0,5.1273119277746096E-2,5.1273119277746089E-2,5.1273119277746089E-2,5.1273119277746082E-2,5.1273119277746082E-2,5.1273119277746089E-2,5.1273119277746082E-2,5.1273119277746075E-2,5.1273119277746082E-2,5.1273119277746089E-2,0.51273119277746093]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,0,2.341096366068927,2.341096366068927,2.341096366068927,2.341096366068927,2.3410963660689275,2.3410963660689275,2.3410963660689275,2.3410963660689275,2.3410963660689275,2.3410963660689279,23.410963660689276]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,0,145.41545015913192,0,0,0,0,0,0,0,0,0,145.41545015913192]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,0,0.48521523288850699,0.48521523288850699,0.48521523288850699,0.48521523288850699,0.48521523288850704,0.48521523288850704,0.48521523288850704,0.4852152328885071,0.4852152328885071,0.48521523288850715,4.8521523288850696]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,0,8.8382691660628687,0,0,0,0,0,0,0,0,0,8.8382691660628687]
[null,null,"CO08","Network Land",10000,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,0,187.49457985255336,0,0,0,0,0,0,0,0,0,187.49457985255336]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,0,14.134207054003525,14.134207054003525,14.134207054003525,14.134207054003525,14.134207054003525,14.134207054003525,14.134207054003525,14.134207054003525,14.134207054003525,14.134207054003525,141.34207054003525]
[null,null,"CO11","LSS equipment",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,0,68.911914105351144,68.911914105351144,68.911914105351144,68.911914105351144,68.911914105351144,68.911914105351144,0,0,0,0,413.47148463210681]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I660:I679)","v":0},428.36953527780815,86.621236100059917,86.621236100059917,86.621236100059917,86.621236100059917,86.621236100059917,17.709321994708777,17.709321994708777,17.709321994708777,17.709321994708777,932.31300375694275]
[]
[null,null,"Nominal Value at End of Year (1 July 2011 dollars)"]
[null,null,null,null,null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,{"$f":"VLOOKUP(I683,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C686,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,{"$f":"I83","v":97.461600890234081},{"$f":"I686-J638","v":94.676983721941681},91.892366553649282,89.107749385356882,86.323132217064483,83.538515048772084,80.753897880479684,77.969280712187285,75.184663543894885,72.400046375602486,69.615429207310086,{"$f":"SUM(G686:S686)","v":918.92366553649299}]
[null,null,"CA02","Copper cables",null,null,null,null,57.630275013771431,{"$f":"I687-J639","v":54.748761263082862},51.867247512394293,48.985733761705724,46.104220011017155,43.222706260328586,40.341192509640017,37.459678758951441,34.578165008262872,31.696651257574299,28.815137506885726,475.44976886361439]
[null,null,"CA03","Other cables",null,null,null,null,43.469973503815055,{"$f":"I688-J640","v":41.296474828624305},39.122976153433555,36.949477478242805,34.775978803052055,32.602480127861298,30.428981452670545,28.255482777479791,26.081984102289038,23.908485427098285,21.734986751907531,358.62728140647425]
[null,null,"CA04","Pair gain systems",null,null,null,null,19.138314608484791,{"$f":"I689-J641","v":17.543455057777724},15.948595507070658,14.353735956363593,12.758876405656528,11.164016854949462,9.5691573042423972,7.974297753535331,6.3794382028282648,4.7845786521211986,3.1897191014141324,122.80418540444407]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,0.53610792219900261,{"$f":"I690-J642","v":0.49143226201575241},0.44675660183250221,0.40208094164925201,0.35740528146600181,0.31272962128275161,0.26805396109950136,0.22337830091625113,0.17870264073300091,0.13402698054975068,8.9351320366500453E-2,3.4400258341102679]
[null,null,"CA06","Other CAN assets",null,null,null,null,9.8656364772968602E-2,{"$f":"I691-J643","v":9.0435001041887883E-2},8.2213637310807164E-2,7.3992273579726445E-2,6.5770909848645726E-2,5.7549546117565006E-2,4.9328182386484287E-2,4.1106818655403575E-2,3.2885454924322863E-2,2.4664091193242147E-2,1.6442727462161431E-2,0.63304500729321511]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,3.5784485627479614,{"$f":"I692-J644","v":0},0,0,0,0,0,0,0,0,0,3.5784485627479614]
[null,null,"CA08","Network Land",null,null,null,null,0,{"$f":"I693-J645","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,32.6713785993133,{"$f":"I694-J646","v":0},0,0,0,0,0,0,0,0,0,32.6713785993133]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,205.59615118348987,{"$f":"I695-J647","v":185.03653606514087},164.47692094679189,143.91730582844292,123.35769071009393,102.79807559174495,82.238460473395961,61.678845355046974,41.119230236697987,20.559615118348994,0,1130.7788315091946]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,0,{"$f":"I696-J648","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,0,{"$f":"I697-J649","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,0,{"$f":"I698-J650","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,0,{"$f":"I699-J651","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,0,{"$f":"I700-J652","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,0,{"$f":"I701-J653","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,0,{"$f":"I702-J654","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,0,{"$f":"I703-J655","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,0,{"$f":"I704-J656","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,0,{"$f":"I705-J657","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I686:I705)","v":460.18090664882845},393.88407819962509,363.83707691248298,333.79007562534093,303.74307433819882,273.69607305105671,243.64907176391461,213.60207047677247,183.55506918963039,153.50806790248828,123.46106661534613,3046.9066307236849]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C708,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"I105","v":18.817899849290047},{"$f":"I708-J660","v":18.120940595612637},17.423981341935228,16.727022088257819,16.030062834580409,15.333103580903,14.63614432722559,13.939185073548181,13.242225819870772,12.545266566193362,11.848307312515953,{"$f":"SUM(G708:S708)","v":168.66413938993301}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,1.4274219816524193E-2,{"$f":"I709-J661","v":1.3703251023863225E-2},1.3132282231202257E-2,1.2561313438541289E-2,1.1990344645880321E-2,1.1419375853219354E-2,1.0848407060558386E-2,1.0277438267897418E-2,9.7064694752364497E-3,9.1355006825754818E-3,8.5645318899145138E-3,0.12561313438541288]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,1.0254623855549219,{"$f":"I710-J662","v":0.97418926627717572},0.92291614699942959,0.87164302772168345,0.82036990844393731,0.76909678916619129,0.71782366988844515,0.66655055061069901,0.61527743133295298,0.56400431205520696,0.51273119277746082,8.4600646808281041]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,88.961661910619227,{"$f":"I711-J663","v":86.620565544550303},84.279469178481378,81.938372812412453,79.597276446343528,77.256180080274603,74.915083714205679,72.573987348136754,70.232890982067829,67.891794615998904,65.55069824992998,849.8179808830206]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,145.41545015913192,{"$f":"I712-J664","v":0},0,0,0,0,0,0,0,0,0,145.41545015913192]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,7.7634437262161118,{"$f":"I713-J665","v":7.2782284933276049},6.793013260439098,6.3077980275505912,5.8225827946620843,5.3373675617735774,4.8521523288850705,4.3669370959965637,3.8817218631080568,3.3965066302195499,2.9112913973310426,58.711043179509339]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,8.8382691660628687,{"$f":"I714-J666","v":0},0,0,0,0,0,0,0,0,0,8.8382691660628687]
[null,null,"CO08","Network Land",null,null,null,null,0,{"$f":"I715-J667","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,187.49457985255336,{"$f":"I716-J668","v":0},0,0,0,0,0,0,0,0,0,187.49457985255336]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,141.34207054003525,{"$f":"I717-J669","v":127.20786348603173},113.0736564320282,98.939449378024676,84.805242324021151,70.671035270017626,56.536828216014101,42.402621162010576,28.26841410800705,14.134207054003525,0,777.38138797019383]
[null,null,"CO11","LSS equipment",null,null,null,null,0,{"$f":"I718-J670","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,413.47148463210686,{"$f":"I719-J671","v":344.55957052675569},275.64765642140458,206.73574231605343,137.82382821070229,68.911914105351144,0,0,0,0,0,1447.1501962123739]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,0,{"$f":"I720-J672","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,0,{"$f":"I721-J673","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,0,{"$f":"I722-J674","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,0,{"$f":"I723-J675","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,0,{"$f":"I724-J676","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,0,{"$f":"I725-J677","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,0,{"$f":"I726-J678","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,0,{"$f":"I727-J679","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I708:I727)","v":1013.144596441387},584.77506116357904,498.15382506351909,411.53258896345915,324.91135286339926,238.29011676333934,151.66888066327942,133.95955866857065,116.25023667386189,98.540914679153119,80.831592684444345,3652.0587246279924]
[]
[]
[null,"H.3.4",{"$f":"\"Roll-Forward Nominal Capital Net Additions in Year \"&D733","v":"Roll-Forward Nominal Capital Net Additions in Year 2011/2012"}]
[]
[null,null,"Y03",{"$f":"VLOOKUP(C733,FYears,2,FALSE)","v":"2011/2012"}]
[]
[null,null,"Nominal Value at Beginning of Year (1 July 2012 dollars)"]
[null,null,null,null,null,null,null,null,null,"Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,{"$f":"VLOOKUP(J736,FYears,2,FALSE)","v":"2011/2012"},"2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C739,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,0,{"$f":"J836","v":96.956131894086781},94.185956697112871,91.415781500138962,88.645606303165053,85.875431106191144,83.105255909217234,80.335080712243325,77.564905515269416,74.794730318295507,{"$f":"SUM(G739:S739)","v":772.87887995572021}]
[null,null,"CA02","Copper cables",null,null,null,null,null,0,{"$f":"J837","v":57.331384815038582},54.464815574286654,51.598246333534725,48.731677092782796,45.865107852030867,42.998538611278939,40.13196937052701,37.265400129775081,34.398830889023152,412.7859706682778]
[null,null,"CA03","Other cables",null,null,null,null,null,0,{"$f":"J838","v":43.244523442777471},41.082297270638598,38.920071098499726,36.757844926360853,34.595618754221981,32.433392582083108,30.271166409944236,28.108940237805363,25.946714065666491,311.36056878799781]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,0,{"$f":"J839","v":19.03905680249003},17.452468735615859,15.86588066874169,14.279292601867521,12.692704534993352,11.106116468119183,9.5195284012450134,7.9329403343708442,6.346352267496675,114.23434081494015]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,0,{"$f":"J840","v":0.53332748425436272},0.4888835272331658,0.44443957021196889,0.39999561319077198,0.35555165616957507,0.31110769914837821,0.2666637421271813,0.22221978510598442,0.17777582808478753,3.1999649055261759]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,0,{"$f":"J841","v":9.8144699325142679E-2},8.9965974381380792E-2,8.1787249437618906E-2,7.3608524493857019E-2,6.5429799550095133E-2,5.725107460633324E-2,4.9072349662571346E-2,4.0893624718809453E-2,3.271489977504756E-2,0.58886819595085604]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,0,{"$f":"J842","v":3.5598895119396938},0,0,0,0,0,0,0,0,3.5598895119396938]
[null,null,"CA08","Network Land",null,null,null,null,null,0,{"$f":"J843","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,0,{"$f":"J844","v":32.501933722638817},0,0,0,0,0,0,0,0,32.501933722638817]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,0,{"$f":"J845","v":207.66058087506931},186.89452278756238,166.12846470005545,145.36240661254851,124.59634852504158,103.83029043753464,83.064232350027709,62.298174262520781,41.532116175013854,1121.3671367253744]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,0,{"$f":"J846","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,0,{"$f":"J847","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,0,{"$f":"J848","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,0,{"$f":"J849","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,0,{"$f":"J850","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,0,{"$f":"J851","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,0,{"$f":"J852","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,0,{"$f":"J853","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,0,{"$f":"J854","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,0,{"$f":"J855","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J739:J758)","v":0},460.92497324762019,394.65891056683091,364.45467112062011,334.25043167440936,304.04619222819861,273.84195278198786,243.63771333577705,213.43347388956627,183.22923444335549,2772.4775532883659]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C761,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,0,{"$f":"J858","v":18.720303823167573},18.026959237124331,17.333614651081088,16.640270065037846,15.946925478994602,15.253580892951359,14.560236306908115,13.866891720864871,13.173547134821627,{"$f":"SUM(G761:S761)","v":143.52232931095142}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,0,{"$f":"J859","v":1.4200188859762354E-2},1.363218130537186E-2,1.3064173750981366E-2,1.2496166196590872E-2,1.1928158642200377E-2,1.1360151087809883E-2,1.0792143533419389E-2,1.0224135979028895E-2,9.6561284246384008E-3,0.10735342777980342]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,0,{"$f":"J860","v":1.0201439889979329},0.96913678954803628,0.91812959009813966,0.86712239064824304,0.81611519119834641,0.76510799174844979,0.71410079229855317,0.66309359284865654,0.61208639339875992,7.3450367207851173]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,0,{"$f":"J861","v":88.500276487736627},86.171321843322502,83.842367198908377,81.513412554494252,79.184457910080127,76.855503265666002,74.526548621251877,72.197593976837751,69.868639332423626,712.66012119072116]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,0,{"$f":"J862","v":144.66127619785021},0,0,0,0,0,0,0,0,144.66127619785021]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,0,{"$f":"J863","v":7.7231798677211536},7.2404811259885813,6.757782384256009,6.2750836425234366,5.7923849007908643,5.309686159058292,4.8269874173257197,4.3442886755931474,3.8615899338605755,52.131464107117786]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,0,{"$f":"J864","v":8.7924308974294512},0,0,0,0,0,0,0,0,8.7924308974294512]
[null,null,"CO08","Network Land",null,null,null,null,null,0,{"$f":"J865","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,0,{"$f":"J866","v":186.52216921907862},0,0,0,0,0,0,0,0,186.52216921907862]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,0,{"$f":"J867","v":142.76131290139517},128.48518161125565,114.20905032111614,99.93291903097662,85.656787740837103,71.380656450697586,57.104525160558069,42.828393870418552,28.552262580279034,770.91108966753393]
[null,null,"CO11","LSS equipment",null,null,null,null,null,0,{"$f":"J868","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,0,{"$f":"J869","v":390.02831423783084},325.02359519819237,260.01887615855389,195.01415711891542,130.00943807927695,65.004719039638474,0,0,0,1365.0990998324078]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,0,{"$f":"J870","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,0,{"$f":"J871","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,0,{"$f":"J872","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,0,{"$f":"J873","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,0,{"$f":"J874","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,0,{"$f":"J875","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,0,{"$f":"J876","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,0,{"$f":"J877","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J761:J780)","v":0},988.74360781006737,565.93030798673681,483.09288447776464,400.25546096879242,317.4180374598202,234.58061395084798,151.74319044187575,133.91048597254201,116.07778150320826,3391.7523705716553]
[]
[null,null,"Depreciation (1 July 2012 dollars)"]
[null,null,null,null,null,"Elapsed Years",null,null,null,0,{"$f":"J784+1","v":1},2,3,4,5,6,7,8,9]
[null,null,null,null,null,null,null,null,null,"Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,{"$f":"VLOOKUP(J785,FYears,2,FALSE)","v":"2011/2012"},"2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C788,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H22","v":35},null,null,null,null,{"$f":"IF(AND($E788>0,$E788-I$784>0),IF($E788-I$784>1,J739/($E788-I$784),J739),0)","v":0},{"$f":"IF(AND($E788>0,$E788-J$784>0),IF($E788-J$784>1,K739/($E788-J$784),K739),0)","v":2.7701751969739079},{"$f":"IF(AND($E788>0,$E788-K$784>0),IF($E788-K$784>1,L739/($E788-K$784),L739),0)","v":2.7701751969739079},2.7701751969739079,2.7701751969739079,2.7701751969739079,2.7701751969739079,2.7701751969739079,2.7701751969739079,2.7701751969739075,{"$f":"SUM(G788:S788)","v":24.931576772765176}]
[null,null,"CA02","Copper cables",20,null,null,null,null,{"$f":"IF(AND($E789>0,$E789-I$784>0),IF($E789-I$784>1,J740/($E789-I$784),J740),0)","v":0},{"$f":"IF(AND($E789>0,$E789-J$784>0),IF($E789-J$784>1,K740/($E789-J$784),K740),0)","v":2.8665692407519292},2.8665692407519292,2.8665692407519292,2.8665692407519292,2.8665692407519292,2.8665692407519292,2.8665692407519292,2.8665692407519292,2.8665692407519292,25.799123166767362]
[null,null,"CA03","Other cables",20,null,null,null,null,0,2.1622261721388734,2.1622261721388738,2.1622261721388738,2.1622261721388738,2.1622261721388738,2.1622261721388738,2.1622261721388738,2.1622261721388742,2.1622261721388742,19.460035549249866]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,0,1.5865880668741692,1.586588066874169,1.586588066874169,1.586588066874169,1.586588066874169,1.586588066874169,1.586588066874169,1.5865880668741688,1.5865880668741688,14.279292601867523]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,0,4.4443957021196891E-2,4.4443957021196891E-2,4.4443957021196891E-2,4.4443957021196884E-2,4.4443957021196884E-2,4.4443957021196891E-2,4.4443957021196884E-2,4.4443957021196884E-2,4.4443957021196884E-2,0.39999561319077193]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,0,8.1787249437618899E-3,8.1787249437618899E-3,8.1787249437618899E-3,8.1787249437618916E-3,8.1787249437618916E-3,8.1787249437618916E-3,8.1787249437618916E-3,8.1787249437618899E-3,8.1787249437618899E-3,7.3608524493857019E-2]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,0,3.5598895119396938,0,0,0,0,0,0,0,0,3.5598895119396938]
[null,null,"CA08","Network Land",10000,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,0,32.501933722638817,0,0,0,0,0,0,0,0,32.501933722638817]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,0,20.766058087506931,20.766058087506931,20.766058087506931,20.766058087506931,20.766058087506931,20.766058087506927,20.766058087506927,20.766058087506927,20.766058087506927,186.89452278756238]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J788:J807)","v":0},66.266062680789275,30.204239446210771,30.204239446210771,30.204239446210771,30.204239446210771,30.204239446210764,30.204239446210764,30.204239446210764,30.204239446210764,307.89997825047544]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C810,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H44","v":27},null,null,null,null,{"$f":"IF(AND($E810>0,$E810-I$784>0),IF($E810-I$784>1,J761/($E810-I$784),J761),0)","v":0},{"$f":"IF(AND($E810>0,$E810-J$784>0),IF($E810-J$784>1,K761/($E810-J$784),K761),0)","v":0.69334458604324345},{"$f":"IF(AND($E810>0,$E810-K$784>0),IF($E810-K$784>1,L761/($E810-K$784),L761),0)","v":0.69334458604324345},0.69334458604324356,0.69334458604324356,0.69334458604324356,0.69334458604324356,0.69334458604324356,0.69334458604324356,0.69334458604324356,{"$f":"SUM(G810:S810)","v":6.2401012743891924}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,{"$f":"IF(AND($E811>0,$E811-I$784>0),IF($E811-I$784>1,J762/($E811-I$784),J762),0)","v":0},{"$f":"IF(AND($E811>0,$E811-J$784>0),IF($E811-J$784>1,K762/($E811-J$784),K762),0)","v":5.6800755439049416E-4},5.6800755439049416E-4,5.6800755439049416E-4,5.6800755439049416E-4,5.6800755439049416E-4,5.6800755439049416E-4,5.6800755439049416E-4,5.6800755439049416E-4,5.6800755439049416E-4,5.1120679895144475E-3]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,0,5.1007199449896644E-2,5.1007199449896644E-2,5.1007199449896651E-2,5.1007199449896651E-2,5.1007199449896651E-2,5.1007199449896651E-2,5.1007199449896658E-2,5.1007199449896658E-2,5.1007199449896658E-2,0.45906479504906988]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,0,2.3289546444141216,2.3289546444141216,2.3289546444141216,2.3289546444141216,2.3289546444141216,2.3289546444141211,2.3289546444141211,2.3289546444141211,2.3289546444141207,20.960591799727094]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,0,144.66127619785021,0,0,0,0,0,0,0,0,144.66127619785021]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,0,0.4826987417325721,0.4826987417325721,0.48269874173257205,0.48269874173257205,0.48269874173257205,0.48269874173257199,0.48269874173257199,0.48269874173257193,0.48269874173257193,4.3442886755931482]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,0,8.7924308974294512,0,0,0,0,0,0,0,0,8.7924308974294512]
[null,null,"CO08","Network Land",10000,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,0,186.52216921907862,0,0,0,0,0,0,0,0,186.52216921907862]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,0,14.276131290139517,14.276131290139517,14.276131290139517,14.276131290139517,14.276131290139517,14.276131290139517,14.276131290139517,14.276131290139517,14.276131290139517,128.48518161125565]
[null,null,"CO11","LSS equipment",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,null,0,65.004719039638474,65.004719039638474,65.004719039638474,65.004719039638474,65.004719039638474,65.004719039638474,0,0,0,390.02831423783084]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J810:J829)","v":0},422.81329982333051,82.837423508972222,82.837423508972222,82.837423508972222,82.837423508972222,82.837423508972222,17.832704469333741,17.832704469333741,17.832704469333741,890.49853077619287]
[]
[null,null,"Nominal Value at End of Year (1 July 2012 dollars)"]
[null,null,null,null,null,null,null,null,null,"Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,{"$f":"VLOOKUP(J833,FYears,2,FALSE)","v":"2011/2012"},"2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C836,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,{"$f":"J83","v":96.956131894086781},{"$f":"J836-K788","v":94.185956697112871},91.415781500138962,88.645606303165053,85.875431106191144,83.105255909217234,80.335080712243325,77.564905515269416,74.794730318295507,72.024555121321598,{"$f":"SUM(G836:S836)","v":844.90343507704176}]
[null,null,"CA02","Copper cables",null,null,null,null,null,57.331384815038582,{"$f":"J837-K789","v":54.464815574286654},51.598246333534725,48.731677092782796,45.865107852030867,42.998538611278939,40.13196937052701,37.265400129775081,34.398830889023152,31.532261648271223,444.31823231654903]
[null,null,"CA03","Other cables",null,null,null,null,null,43.244523442777471,{"$f":"J838-K790","v":41.082297270638598},38.920071098499726,36.757844926360853,34.595618754221981,32.433392582083108,30.271166409944236,28.108940237805363,25.946714065666491,23.784487893527618,335.14505668152543]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,19.03905680249003,{"$f":"J839-K791","v":17.452468735615859},15.86588066874169,14.279292601867521,12.692704534993352,11.106116468119183,9.5195284012450134,7.9329403343708442,6.346352267496675,4.7597642006225058,118.99410501556267]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,0.53332748425436272,{"$f":"J840-K792","v":0.4888835272331658},0.44443957021196889,0.39999561319077198,0.35555165616957507,0.31110769914837821,0.2666637421271813,0.22221978510598442,0.17777582808478753,0.13333187106359065,3.3332967765897665]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,9.8144699325142679E-2,{"$f":"J841-K793","v":8.9965974381380792E-2},8.1787249437618906E-2,7.3608524493857019E-2,6.5429799550095133E-2,5.725107460633324E-2,4.9072349662571346E-2,4.0893624718809453E-2,3.271489977504756E-2,2.453617483128567E-2,0.61340437078214172]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,3.5598895119396938,{"$f":"J842-K794","v":0},0,0,0,0,0,0,0,0,3.5598895119396938]
[null,null,"CA08","Network Land",null,null,null,null,null,0,{"$f":"J843-K795","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,32.501933722638817,{"$f":"J844-K796","v":0},0,0,0,0,0,0,0,0,32.501933722638817]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,207.66058087506931,{"$f":"J845-K797","v":186.89452278756238},166.12846470005545,145.36240661254851,124.59634852504158,103.83029043753464,83.064232350027709,62.298174262520781,41.532116175013854,20.766058087506927,1142.1331948128814]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,0,{"$f":"J846-K798","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,0,{"$f":"J847-K799","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,0,{"$f":"J848-K800","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,0,{"$f":"J849-K801","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,0,{"$f":"J850-K802","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,0,{"$f":"J851-K803","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,0,{"$f":"J852-K804","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,0,{"$f":"J853-K805","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,0,{"$f":"J854-K806","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,0,{"$f":"J855-K807","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J836:J855)","v":460.92497324762019},394.65891056683091,364.45467112062011,334.25043167440936,304.04619222819861,273.84195278198786,243.63771333577705,213.43347388956627,183.22923444335549,153.02499499714477,2925.5025482855108]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C858,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,{"$f":"J105","v":18.720303823167573},{"$f":"J858-K810","v":18.026959237124331},17.333614651081088,16.640270065037846,15.946925478994602,15.253580892951359,14.560236306908115,13.866891720864871,13.173547134821627,12.480202548778383,{"$f":"SUM(G858:S858)","v":156.0025318597298}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,1.4200188859762354E-2,{"$f":"J859-K811","v":1.363218130537186E-2},1.3064173750981366E-2,1.2496166196590872E-2,1.1928158642200377E-2,1.1360151087809883E-2,1.0792143533419389E-2,1.0224135979028895E-2,9.6561284246384008E-3,9.0881208702479066E-3,0.11644154865005132]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,1.0201439889979329,{"$f":"J860-K812","v":0.96913678954803628},0.91812959009813966,0.86712239064824304,0.81611519119834641,0.76510799174844979,0.71410079229855317,0.66309359284865654,0.61208639339875992,0.5610791939488633,7.9061159147339808]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,88.500276487736627,{"$f":"J861-K813","v":86.171321843322502},83.842367198908377,81.513412554494252,79.184457910080127,76.855503265666002,74.526548621251877,72.197593976837751,69.868639332423626,67.539684688009501,780.19980587873067]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,144.66127619785021,{"$f":"J862-K814","v":0},0,0,0,0,0,0,0,0,144.66127619785021]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,7.7231798677211536,{"$f":"J863-K815","v":7.2404811259885813},6.757782384256009,6.2750836425234366,5.7923849007908643,5.309686159058292,4.8269874173257197,4.3442886755931474,3.8615899338605755,3.3788911921280036,55.510355299245788]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,8.7924308974294512,{"$f":"J864-K816","v":0},0,0,0,0,0,0,0,0,8.7924308974294512]
[null,null,"CO08","Network Land",null,null,null,null,null,0,{"$f":"J865-K817","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,186.52216921907862,{"$f":"J866-K818","v":0},0,0,0,0,0,0,0,0,186.52216921907862]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,142.76131290139517,{"$f":"J867-K819","v":128.48518161125565},114.20905032111614,99.93291903097662,85.656787740837103,71.380656450697586,57.104525160558069,42.828393870418552,28.552262580279034,14.276131290139517,785.18722095767339]
[null,null,"CO11","LSS equipment",null,null,null,null,null,0,{"$f":"J868-K820","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,390.02831423783084,{"$f":"J869-K821","v":325.02359519819237},260.01887615855389,195.01415711891542,130.00943807927695,65.004719039638474,0,0,0,0,1365.0990998324078]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,0,{"$f":"J870-K822","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,0,{"$f":"J871-K823","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,0,{"$f":"J872-K824","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,0,{"$f":"J873-K825","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,0,{"$f":"J874-K826","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,0,{"$f":"J875-K827","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,0,{"$f":"J876-K828","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,0,{"$f":"J877-K829","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J858:J877)","v":988.74360781006737},565.93030798673681,483.09288447776464,400.25546096879242,317.4180374598202,234.58061395084798,151.74319044187575,133.91048597254201,116.07778150320826,98.245077033874523,3489.9974476055295]
[]
[]
[null,"H.3.5",{"$f":"\"Roll-Forward Nominal Capital Net Additions in Year \"&D883","v":"Roll-Forward Nominal Capital Net Additions in Year 2012/2013"}]
[]
[null,null,"Y04",{"$f":"VLOOKUP(C883,FYears,2,FALSE)","v":"2012/2013"}]
[]
[null,null,"Nominal Value at Beginning of Year (1 July 2013 dollars)"]
[null,null,null,null,null,null,null,null,null,null,"Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,{"$f":"VLOOKUP(K886,FYears,2,FALSE)","v":"2012/2013"},"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C889,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,0,{"$f":"K986","v":98.359239310612892},95.548975330309673,92.738711350006454,89.928447369703235,87.118183389400002,84.307919409096783,81.497655428793564,78.687391448490331,{"$f":"SUM(G889:S889)","v":708.18652303641295}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,0,58.16105994400894,55.25300694680849,52.34495394960804,49.436900952407591,46.528847955207141,43.620794958006698,40.712741960806248,37.804688963605798,383.86299563045895]
[null,null,"CA03","Other cables",null,null,null,null,null,null,0,43.870339576129204,41.676822597322747,39.483305618516283,37.289788639709826,35.096271660903369,32.902754682096912,30.709237703290452,28.515720724483991,289.54424120245272]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,0,19.314581839239818,17.705033352636498,16.095484866033178,14.485936379429861,12.876387892826543,11.266839406223225,9.657290919619907,8.0477424330165892,109.44929708902562]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,0,0.54104557009355403,0.49595843925242455,0.45087130841129508,0.40578417757016555,0.36069704672903602,0.31560991588790654,0.27052278504677701,0.22543565420564751,3.0659248971968065]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,0,9.9565007178041148E-2,9.1267923246537722E-2,8.2970839315034295E-2,7.4673755383530868E-2,6.6376671452027441E-2,5.8079587520524015E-2,4.9782503589020588E-2,4.1485419657517154E-2,0.56420170734223329]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,3.6114067009883706,0,0,0,0,0,0,0,3.6114067009883706]
[null,null,"CA08","Network Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,0,32.972287720542646,0,0,0,0,0,0,0,32.972287720542646]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,0,213.8903983013214,192.50135847118926,171.11231864105713,149.723278810925,128.33423898079286,106.94519915066071,85.556159320528565,64.167119490396431,1112.2300711668713]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,0,{"$f":"K996","v":0},0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K889:K908)","v":0},470.81992397011481,403.27242306076562,372.30861657294747,341.34481008512921,310.38100359731095,279.41719710949275,248.45339062167454,217.48958413385631,2643.4869491512914]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C911,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,0,{"$f":"K1008","v":18.991216003973236},18.287837633455709,17.584459262938182,16.881080892420655,16.177702521903129,15.474324151385602,14.770945780868075,14.067567410350549,{"$f":"SUM(G911:S911)","v":132.23513365729514}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,0,1.4405687882010571E-2,1.3829460366730148E-2,1.3253232851449725E-2,1.2677005336169302E-2,1.210077782088888E-2,1.1524550305608457E-2,1.0948322790328034E-2,1.0372095275047611E-2,9.911113262823272E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,0,1.034907073796439,0.98316172010661707,0.93141636641679515,0.87967101272697323,0.82792565903715132,0.7761803053473294,0.72443495165750749,0.67268959796768557,6.8303866870564987]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,0,89.781014403727369,87.418356129945067,85.055697856162766,82.693039582380464,80.330381308598163,77.967723034815862,75.60506476103356,73.242406487251259,652.09368356391451]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,0,146.75475193323808,0,0,0,0,0,0,0,146.75475193323808]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,0,7.8349464031621734,7.3452622529645373,6.8555781027669012,6.365893952569265,5.8762098023716289,5.3865256521739928,4.8968415019763567,4.4071573517787215,48.968415019763576]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,8.9196711736293413,0,0,0,0,0,0,0,8.9196711736293413]
[null,null,"CO08","Network Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,0,189.22143778379112,0,0,0,0,0,0,0,189.22143778379112]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,0,147.04415228843703,132.33973705959332,117.63532183074962,102.93090660190592,88.226491373062217,73.522076144218516,58.817660915374816,44.113245686531116,764.62959189987259]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,0,{"$f":"K1018","v":0},0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,0,395.85020029425903,329.8751669118825,263.90013352950598,197.92510014712948,131.95006676475299,65.975033382376495,0,0,1385.4757010299065]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K911:K930)","v":0},1005.4467030458958,576.26335116831444,491.97586018139168,407.68836919446892,323.40087820754616,239.11338722062339,154.82589623370063,136.51343862915439,3335.2278838810957]
[]
[null,null,"Depreciation (1 July 2013 dollars)"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,0,{"$f":"K934+1","v":1},2,3,4,5,6,7,8]
[null,null,null,null,null,null,null,null,null,null,"Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,{"$f":"VLOOKUP(K935,FYears,2,FALSE)","v":"2012/2013"},"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C938,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H22","v":35},null,null,null,null,null,{"$f":"IF(AND($E938>0,$E938-J$934>0),IF($E938-J$934>1,K889/($E938-J$934),K889),0)","v":0},{"$f":"IF(AND($E938>0,$E938-K$934>0),IF($E938-K$934>1,L889/($E938-K$934),L889),0)","v":2.8102639803032257},{"$f":"IF(AND($E938>0,$E938-L$934>0),IF($E938-L$934>1,M889/($E938-L$934),M889),0)","v":2.8102639803032257},2.8102639803032261,2.8102639803032261,2.8102639803032257,2.8102639803032261,2.8102639803032265,2.8102639803032261,{"$f":"SUM(G938:S938)","v":22.482111842425809}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,{"$f":"IF(AND($E939>0,$E939-J$934>0),IF($E939-J$934>1,K890/($E939-J$934),K890),0)","v":0},{"$f":"IF(AND($E939>0,$E939-K$934>0),IF($E939-K$934>1,L890/($E939-K$934),L890),0)","v":2.9080529972004472},2.9080529972004467,2.9080529972004467,2.9080529972004463,2.9080529972004463,2.9080529972004467,2.9080529972004463,2.9080529972004459,23.264423977603574]
[null,null,"CA03","Other cables",20,null,null,null,null,null,0,2.1935169788064601,2.1935169788064606,2.1935169788064601,2.1935169788064606,2.1935169788064606,2.193516978806461,2.193516978806461,2.193516978806461,17.548135830451685]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,0,1.6095484866033181,1.6095484866033181,1.6095484866033178,1.6095484866033178,1.6095484866033178,1.6095484866033178,1.6095484866033178,1.6095484866033178,12.876387892826543]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,0,4.5087130841129502E-2,4.5087130841129502E-2,4.5087130841129509E-2,4.5087130841129502E-2,4.5087130841129502E-2,4.5087130841129509E-2,4.5087130841129502E-2,4.5087130841129502E-2,0.36069704672903602]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,0,8.2970839315034284E-3,8.2970839315034284E-3,8.2970839315034302E-3,8.2970839315034302E-3,8.2970839315034302E-3,8.2970839315034302E-3,8.2970839315034319E-3,8.2970839315034302E-3,6.6376671452027441E-2]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,0,3.6114067009883706,0,0,0,0,0,0,0,3.6114067009883706]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,0,32.972287720542646,0,0,0,0,0,0,0,32.972287720542646]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,0,21.389039830132141,21.389039830132141,21.389039830132141,21.389039830132141,21.389039830132145,21.389039830132141,21.389039830132141,21.389039830132145,171.11231864105713]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K938:K957)","v":0},67.547500909349239,30.963806487818225,30.963806487818225,30.963806487818225,30.963806487818228,30.963806487818225,30.963806487818225,30.963806487818228,284.29414632407679]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C960,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H44","v":27},null,null,null,null,null,{"$f":"IF(AND($E960>0,$E960-J$934>0),IF($E960-J$934>1,K911/($E960-J$934),K911),0)","v":0},{"$f":"IF(AND($E960>0,$E960-K$934>0),IF($E960-K$934>1,L911/($E960-K$934),L911),0)","v":0.70337837051752727},{"$f":"IF(AND($E960>0,$E960-L$934>0),IF($E960-L$934>1,M911/($E960-L$934),M911),0)","v":0.70337837051752727},0.70337837051752727,0.70337837051752727,0.70337837051752738,0.70337837051752738,0.70337837051752738,0.70337837051752738,{"$f":"SUM(G960:S960)","v":5.6270269641402191}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,{"$f":"IF(AND($E961>0,$E961-J$934>0),IF($E961-J$934>1,K912/($E961-J$934),K912),0)","v":0},{"$f":"IF(AND($E961>0,$E961-K$934>0),IF($E961-K$934>1,L912/($E961-K$934),L912),0)","v":5.7622751528042283E-4},5.7622751528042283E-4,5.7622751528042283E-4,5.7622751528042283E-4,5.7622751528042283E-4,5.7622751528042283E-4,5.7622751528042283E-4,5.7622751528042283E-4,4.6098201222433827E-3]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,0,5.174535368982195E-2,5.174535368982195E-2,5.174535368982195E-2,5.1745353689821957E-2,5.1745353689821957E-2,5.1745353689821957E-2,5.1745353689821964E-2,5.1745353689821964E-2,0.41396282951857571]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,0,2.3626582737822992,2.3626582737822992,2.3626582737822992,2.3626582737822992,2.3626582737822988,2.3626582737822988,2.3626582737822988,2.3626582737822988,18.90126619025839]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,0,146.75475193323808,0,0,0,0,0,0,0,146.75475193323808]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,0,0.48968415019763584,0.48968415019763584,0.48968415019763578,0.48968415019763578,0.48968415019763573,0.48968415019763573,0.48968415019763567,0.48968415019763573,3.9174732015810858]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,0,8.9196711736293413,0,0,0,0,0,0,0,8.9196711736293413]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,0,189.22143778379112,0,0,0,0,0,0,0,189.22143778379112]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,0,14.704415228843704,14.704415228843702,14.704415228843702,14.704415228843702,14.704415228843702,14.704415228843704,14.704415228843704,14.704415228843706,117.63532183074962]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,0,65.975033382376509,65.975033382376495,65.975033382376495,65.975033382376495,65.975033382376495,65.975033382376495,0,0,395.85020029425903]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K960:K979)","v":0},429.18335187758134,84.287490986922762,84.287490986922762,84.287490986922762,84.287490986922762,84.287490986922762,18.312457604546267,18.312457604546271,887.24572202128775]
[]
[null,null,"Nominal Value at End of Year (1 July 2013 dollars)"]
[null,null,null,null,null,null,null,null,null,null,"Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,{"$f":"VLOOKUP(K983,FYears,2,FALSE)","v":"2012/2013"},"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C986,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,{"$f":"K83","v":98.359239310612892},{"$f":"K986-L938","v":95.548975330309673},92.738711350006454,89.928447369703235,87.118183389400002,84.307919409096783,81.497655428793564,78.687391448490331,75.877127468187098,{"$f":"SUM(G986:S986)","v":784.06365050459999}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,58.16105994400894,55.25300694680849,52.34495394960804,49.436900952407591,46.528847955207141,43.620794958006698,40.712741960806248,37.804688963605798,34.896635966405356,418.75963159686432]
[null,null,"CA03","Other cables",null,null,null,null,null,null,43.870339576129204,41.676822597322747,39.483305618516283,37.289788639709826,35.096271660903369,32.902754682096912,30.709237703290452,28.515720724483991,26.32220374567753,315.86644494813027]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,19.314581839239818,17.705033352636498,16.095484866033178,14.485936379429861,12.876387892826543,11.266839406223225,9.657290919619907,8.0477424330165892,6.4381939464132714,115.8874910354389]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,0.54104557009355403,0.49595843925242455,0.45087130841129508,0.40578417757016555,0.36069704672903602,0.31560991588790654,0.27052278504677701,0.22543565420564751,0.18034852336451801,3.2462734205613244]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,9.9565007178041148E-2,9.1267923246537722E-2,8.2970839315034295E-2,7.4673755383530868E-2,6.6376671452027441E-2,5.8079587520524015E-2,4.9782503589020588E-2,4.1485419657517154E-2,3.3188335726013721E-2,0.59739004306824706]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,3.6114067009883706,0,0,0,0,0,0,0,0,3.6114067009883706]
[null,null,"CA08","Network Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,32.972287720542646,0,0,0,0,0,0,0,0,32.972287720542646]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,213.8903983013214,192.50135847118926,171.11231864105713,149.723278810925,128.33423898079286,106.94519915066071,85.556159320528565,64.167119490396431,42.778079660264282,1155.0081508271355]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,0,{"$f":"K996-L948","v":0},0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K986:K1005)","v":470.81992397011481},403.27242306076562,372.30861657294747,341.34481008512921,310.38100359731095,279.41719710949275,248.45339062167454,217.48958413385631,186.52577764603808,2830.0127267973298]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1008,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,{"$f":"K105","v":18.991216003973236},{"$f":"K1008-L960","v":18.287837633455709},17.584459262938182,16.881080892420655,16.177702521903129,15.474324151385602,14.770945780868075,14.067567410350549,13.364189039833022,{"$f":"SUM(G1008:S1008)","v":145.59932269712817}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,1.4405687882010571E-2,1.3829460366730148E-2,1.3253232851449725E-2,1.2677005336169302E-2,1.210077782088888E-2,1.1524550305608457E-2,1.0948322790328034E-2,1.0372095275047611E-2,9.7958677597671882E-3,0.10890700038799991]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,1.034907073796439,0.98316172010661707,0.93141636641679515,0.87967101272697323,0.82792565903715132,0.7761803053473294,0.72443495165750749,0.67268959796768557,0.62094424427786366,7.4513309313343621]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,89.781014403727369,87.418356129945067,85.055697856162766,82.693039582380464,80.330381308598163,77.967723034815862,75.60506476103356,73.242406487251259,70.879748213468957,722.97343177738344]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,146.75475193323808,0,0,0,0,0,0,0,0,146.75475193323808]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,7.8349464031621734,7.3452622529645373,6.8555781027669012,6.365893952569265,5.8762098023716289,5.3865256521739928,4.8968415019763567,4.4071573517787215,3.9174732015810858,52.885888221344665]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,8.9196711736293413,0,0,0,0,0,0,0,0,8.9196711736293413]
[null,null,"CO08","Network Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,189.22143778379112,0,0,0,0,0,0,0,0,189.22143778379112]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,147.04415228843703,132.33973705959332,117.63532183074962,102.93090660190592,88.226491373062217,73.522076144218516,58.817660915374816,44.113245686531116,29.408830457687408,794.03842235755997]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,0,{"$f":"K1018-L970","v":0},0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,395.85020029425903,329.8751669118825,263.90013352950598,197.92510014712948,131.95006676475299,65.975033382376495,0,0,0,1385.4757010299065]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1008:K1027)","v":1005.4467030458958},576.26335116831444,491.97586018139168,407.68836919446892,323.40087820754616,239.11338722062339,154.82589623370063,136.51343862915439,118.2009810246081,3453.4288649057034]
[]
[]
[null,"H.3.6",{"$f":"\"Roll-Forward Nominal Capital Net Additions in Year \"&D1033","v":"Roll-Forward Nominal Capital Net Additions in Year 2013/2014"}]
[]
[null,null,"Y05",{"$f":"VLOOKUP(C1033,FYears,2,FALSE)","v":"2013/2014"}]
[]
[null,null,"Nominal Value at Beginning of Year (1 July 2014 dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,{"$f":"VLOOKUP(L1036,FYears,2,FALSE)","v":"2013/2014"},"2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1039,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,0,{"$f":"L1136","v":99.29827008854565},96.461176657444341,93.624083226343032,90.786989795241723,87.949896364140415,85.112802933039106,82.275709501937797,{"$f":"SUM(G1039:S1039)","v":635.50892856669202}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,0,58.716320697827349,55.780504662935982,52.844688628044615,49.908872593153248,46.973056558261881,44.037240523370514,41.101424488479147,349.36210815207272]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,0,44.28916753158191,42.074709155002814,39.860250778423719,37.645792401844623,35.431334025265528,33.216875648686432,31.002417272107337,263.52054681291236]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,0,19.49897719383047,17.874062427677931,16.249147661525392,14.624232895372852,12.999318129220313,11.374403363067774,9.749488596915235,102.36963026760995]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,0,0.54621090530906535,0.50069332986664328,0.45517575442422115,0.40965817898179901,0.36414060353937688,0.31862302809695475,0.27310545265453262,2.8676072528725931]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,0,0.10051554936198409,9.213925358181875E-2,8.3762957801653409E-2,7.5386662021488068E-2,6.7010366241322727E-2,5.8634070461157387E-2,5.0257774680992046E-2,0.52770663415041641]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,3.645884621594806,0,0,0,0,0,0,3.645884621594806]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,0,33.287072515600563,0,0,0,0,0,0,33.287072515600563]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,0,219.23765825885442,197.31389243296897,175.39012660708352,153.46636078119809,131.54259495531264,109.6188291294272,87.695063303541758,1074.2645254683866]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,0,{"$f":"L1146","v":0},0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1039:L1058)","v":0},478.62007736250621,410.0971779194785,378.50723561364617,346.91729330781379,315.32735100198147,283.73740869614915,252.14746639031679,2465.3540102918923]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1061,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,0,{"$f":"L1158","v":19.17252420097731},18.462430712052225,17.752337223127139,17.042243734202053,16.332150245276967,15.622056756351881,14.911963267426795,{"$f":"SUM(G1061:S1061)","v":119.29570613941438}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,0,1.4543218269529961E-2,1.3961489538748763E-2,1.3379760807967565E-2,1.2798032077186368E-2,1.221630334640517E-2,1.1634574615623972E-2,1.1052845884842774E-2,8.9586224540304585E-2]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,0,1.0447872802865101,0.99254791627218464,0.94030855225785914,0.88806918824353365,0.83582982422920815,0.78359046021488266,0.73135109620055716,6.2164843177047349]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,0,90.638149294054102,88.252934838947411,85.867720383840719,83.482505928734028,81.097291473627337,78.712077018520645,76.326862563413954,584.37754150113824]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,0,148.15581226919704,0,0,0,0,0,0,148.15581226919704]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,0,7.9097462477684246,7.4153871072828981,6.9210279667973715,6.426668826311845,5.9323096858263185,5.4379505453407919,4.9435914048552654,44.98668178418292]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,9.0048268318042393,0,0,0,0,0,0,9.0048268318042393]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,0,191.02792546272235,0,0,0,0,0,0,191.02792546272235]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,0,150.72025609564793,135.64823048608312,120.57620487651833,105.50417926695354,90.432153657388753,75.360128047823963,60.288102438259173,738.52925486867491]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,0,{"$f":"L1168","v":0},0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,0,399.80870229720165,333.17391858100137,266.5391348648011,199.90435114860082,133.26956743240055,66.634783716200275,0,1399.3304580402059]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1061:L1080)","v":0},1017.4972731979291,583.95941113117794,498.61011362815049,413.26081612512303,327.91151862209551,242.56222111906806,157.2129236160406,3241.0142774395849]
[]
[null,null,"Depreciation (1 July 2014 dollars)"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,null,0,{"$f":"L1084+1","v":1},2,3,4,5,6,7]
[null,null,null,null,null,null,null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,{"$f":"VLOOKUP(L1085,FYears,2,FALSE)","v":"2013/2014"},"2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1088,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H22","v":35},null,null,null,null,null,null,{"$f":"IF(AND($E1088>0,$E1088-K$1084>0),IF($E1088-K$1084>1,L1039/($E1088-K$1084),L1039),0)","v":0},{"$f":"IF(AND($E1088>0,$E1088-L$1084>0),IF($E1088-L$1084>1,M1039/($E1088-L$1084),M1039),0)","v":2.8370934311013043},{"$f":"IF(AND($E1088>0,$E1088-M$1084>0),IF($E1088-M$1084>1,N1039/($E1088-M$1084),N1039),0)","v":2.8370934311013043},2.8370934311013039,2.8370934311013039,2.8370934311013039,2.8370934311013034,2.8370934311013034,{"$f":"SUM(G1088:S1088)","v":19.859654017709126}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,null,{"$f":"IF(AND($E1089>0,$E1089-K$1084>0),IF($E1089-K$1084>1,L1040/($E1089-K$1084),L1040),0)","v":0},{"$f":"IF(AND($E1089>0,$E1089-L$1084>0),IF($E1089-L$1084>1,M1040/($E1089-L$1084),M1040),0)","v":2.9358160348913676},2.9358160348913676,2.9358160348913676,2.9358160348913676,2.9358160348913676,2.9358160348913676,2.9358160348913676,20.550712244239573]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,0,2.2144583765790955,2.2144583765790955,2.2144583765790955,2.2144583765790955,2.2144583765790955,2.2144583765790955,2.2144583765790955,15.501208636053668]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,0,1.6249147661525392,1.6249147661525392,1.6249147661525392,1.6249147661525392,1.6249147661525392,1.6249147661525392,1.6249147661525392,11.374403363067774]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,0,4.551757544242211E-2,4.5517575442422117E-2,4.5517575442422117E-2,4.551757544242211E-2,4.551757544242211E-2,4.551757544242211E-2,4.5517575442422104E-2,0.31862302809695475]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,0,8.3762957801653409E-3,8.3762957801653409E-3,8.3762957801653409E-3,8.3762957801653409E-3,8.3762957801653409E-3,8.3762957801653409E-3,8.3762957801653409E-3,5.8634070461157387E-2]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,0,3.645884621594806,0,0,0,0,0,0,3.645884621594806]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,0,33.287072515600563,0,0,0,0,0,0,33.287072515600563]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,0,21.923765825885443,21.92376582588544,21.92376582588544,21.923765825885443,21.92376582588544,21.92376582588544,21.92376582588544,153.46636078119809]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1088:L1107)","v":0},68.522899443027711,31.589942305832334,31.589942305832334,31.589942305832338,31.589942305832334,31.589942305832331,31.589942305832331,258.06255327802171]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1110,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H44","v":27},null,null,null,null,null,null,{"$f":"IF(AND($E1110>0,$E1110-K$1084>0),IF($E1110-K$1084>1,L1061/($E1110-K$1084),L1061),0)","v":0},{"$f":"IF(AND($E1110>0,$E1110-L$1084>0),IF($E1110-L$1084>1,M1061/($E1110-L$1084),M1061),0)","v":0.71009348892508561},{"$f":"IF(AND($E1110>0,$E1110-M$1084>0),IF($E1110-M$1084>1,N1061/($E1110-M$1084),N1061),0)","v":0.71009348892508561},0.7100934889250855,0.7100934889250855,0.7100934889250855,0.7100934889250855,0.7100934889250855,{"$f":"SUM(G1110:S1110)","v":4.9706544224755991}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,{"$f":"IF(AND($E1111>0,$E1111-K$1084>0),IF($E1111-K$1084>1,L1062/($E1111-K$1084),L1062),0)","v":0},{"$f":"IF(AND($E1111>0,$E1111-L$1084>0),IF($E1111-L$1084>1,M1062/($E1111-L$1084),M1062),0)","v":5.8172873078119846E-4},5.8172873078119846E-4,5.8172873078119846E-4,5.8172873078119857E-4,5.8172873078119857E-4,5.8172873078119857E-4,5.8172873078119868E-4,4.0721011154683899E-3]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,0,5.2239364014325509E-2,5.2239364014325509E-2,5.2239364014325509E-2,5.2239364014325509E-2,5.2239364014325509E-2,5.2239364014325509E-2,5.2239364014325509E-2,0.36567554810027852]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,0,2.3852144551066869,2.3852144551066869,2.3852144551066865,2.3852144551066865,2.3852144551066865,2.3852144551066861,2.3852144551066861,16.696501185746804]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,0,148.15581226919704,0,0,0,0,0,0,148.15581226919704]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,0,0.49435914048552654,0.49435914048552654,0.49435914048552654,0.49435914048552654,0.49435914048552654,0.49435914048552654,0.49435914048552654,3.4605139833986858]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,0,9.0048268318042393,0,0,0,0,0,0,9.0048268318042393]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,0,191.02792546272235,0,0,0,0,0,0,191.02792546272235]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,0,15.072025609564793,15.072025609564792,15.072025609564792,15.072025609564792,15.072025609564792,15.072025609564793,15.072025609564793,105.50417926695354]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,0,66.634783716200275,66.634783716200275,66.634783716200275,66.634783716200275,66.634783716200275,66.634783716200275,0,399.80870229720165]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1110:L1129)","v":0},433.53786206675107,85.349297503027472,85.349297503027472,85.349297503027472,85.349297503027472,85.349297503027472,18.714513786827197,878.99886336871566]
[]
[null,null,"Nominal Value at End of Year (1 July 2014 dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,{"$f":"VLOOKUP(L1133,FYears,2,FALSE)","v":"2013/2014"},"2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1136,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,{"$f":"L83","v":99.29827008854565},{"$f":"L1136-M1088","v":96.461176657444341},93.624083226343032,90.786989795241723,87.949896364140415,85.112802933039106,82.275709501937797,79.438616070836488,{"$f":"SUM(G1136:S1136)","v":714.94754463752849}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,58.716320697827349,55.780504662935982,52.844688628044615,49.908872593153248,46.973056558261881,44.037240523370514,41.101424488479147,38.16560845358778,387.52771660566049]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,44.28916753158191,42.074709155002814,39.860250778423719,37.645792401844623,35.431334025265528,33.216875648686432,31.002417272107337,28.787958895528241,292.30850570844058]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,19.49897719383047,17.874062427677931,16.249147661525392,14.624232895372852,12.999318129220313,11.374403363067774,9.749488596915235,8.1245738307626958,110.49420409837265]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,0.54621090530906535,0.50069332986664328,0.45517575442422115,0.40965817898179901,0.36414060353937688,0.31862302809695475,0.27310545265453262,0.22758787721211052,3.0951951300847038]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,0.10051554936198409,9.213925358181875E-2,8.3762957801653409E-2,7.5386662021488068E-2,6.7010366241322727E-2,5.8634070461157387E-2,5.0257774680992046E-2,4.1881478900826705E-2,0.56958811305124313]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,3.645884621594806,0,0,0,0,0,0,0,3.645884621594806]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,33.287072515600563,0,0,0,0,0,0,0,33.287072515600563]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,219.23765825885442,197.31389243296897,175.39012660708352,153.46636078119809,131.54259495531264,109.6188291294272,87.695063303541758,65.771297477656319,1140.035822946043]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,0,{"$f":"L1146-M1098","v":0},0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1136:L1155)","v":478.62007736250621},410.0971779194785,378.50723561364617,346.91729330781379,315.32735100198147,283.73740869614915,252.14746639031679,220.55752408448444,2685.9115343763765]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1158,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,{"$f":"L105","v":19.17252420097731},{"$f":"L1158-M1110","v":18.462430712052225},17.752337223127139,17.042243734202053,16.332150245276967,15.622056756351881,14.911963267426795,14.20186977850171,{"$f":"SUM(G1158:S1158)","v":133.49757591791609}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,1.4543218269529961E-2,1.3961489538748763E-2,1.3379760807967565E-2,1.2798032077186368E-2,1.221630334640517E-2,1.1634574615623972E-2,1.1052845884842774E-2,1.0471117154061575E-2,0.10005734169436616]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,1.0447872802865101,0.99254791627218464,0.94030855225785914,0.88806918824353365,0.83582982422920815,0.78359046021488266,0.73135109620055716,0.67911173218623166,6.8955960498909663]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,90.638149294054102,88.252934838947411,85.867720383840719,83.482505928734028,81.097291473627337,78.712077018520645,76.326862563413954,73.941648108307263,658.31918960944552]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,148.15581226919704,0,0,0,0,0,0,0,148.15581226919704]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,7.9097462477684246,7.4153871072828981,6.9210279667973715,6.426668826311845,5.9323096858263185,5.4379505453407919,4.9435914048552654,4.4492322643697388,49.435914048552661]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,9.0048268318042393,0,0,0,0,0,0,0,9.0048268318042393]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,191.02792546272235,0,0,0,0,0,0,0,191.02792546272235]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,150.72025609564793,135.64823048608312,120.57620487651833,105.50417926695354,90.432153657388753,75.360128047823963,60.288102438259173,45.216076828694383,783.74533169736924]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,0,{"$f":"L1168-M1120","v":0},0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,399.80870229720165,333.17391858100137,266.5391348648011,199.90435114860082,133.26956743240055,66.634783716200275,0,0,1399.3304580402059]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1158:L1177)","v":1017.4972731979291},583.95941113117794,498.61011362815049,413.26081612512303,327.91151862209551,242.56222111906806,157.2129236160406,138.49840982921339,3379.5126872687983]
[]
[]
[null,"H.3.7",{"$f":"\"Roll-Forward Nominal Capital Net Additions in Year \"&D1183","v":"Roll-Forward Nominal Capital Net Additions in Year 2014/2015"}]
[]
[null,null,"Y06",{"$f":"VLOOKUP(C1183,FYears,2,FALSE)","v":"2014/2015"}]
[]
[null,null,"Nominal Value at Beginning of Year (1 July 2015 dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(M1186,FYears,2,FALSE)","v":"2014/2015"},"2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1189,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,0,{"$f":"M1286","v":1.1691206612378635},1.1357172137739246,1.1023137663099858,1.0689103188460469,1.0355068713821081,1.0021034239181692,{"$f":"SUM(G1189:S1189)","v":6.5136722554680988}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,0,1.1691206612378635,1.1106646281759702,1.0522085951140772,0.99375256205218399,0.93529652899029081,0.87684049592839763,6.1378834714987835]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,0,1.1691206612378635,1.1106646281759702,1.0522085951140772,0.99375256205218399,0.93529652899029081,0.87684049592839763,6.1378834714987835]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,0,1.1691206612378635,1.0716939394680416,0.97426721769821967,0.87684049592839775,0.77941377415857582,0.6819870523887539,5.5533231408798525]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,1.1691206612378635,1.0716939394680416,0.97426721769821967,0.87684049592839775,0.77941377415857582,0.6819870523887539,5.5533231408798525]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,0,1.1691206612378635,1.0716939394680416,0.97426721769821967,0.87684049592839775,0.77941377415857582,0.6819870523887539,5.5533231408798525]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,1.1691206612378635,0,0,0,0,0,1.1691206612378635]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,0,1.1691206612378635,1.1690037491717398,1.168886837105616,1.1687699250394923,1.1686530129733685,1.1685361009072448,7.0129702864353245]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,1.1691206612378635,0,0,0,0,0,1.1691206612378635]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,1.1691206612378635,1.0522085951140772,0.93529652899029081,0.81838446286650446,0.70147239674271811,0.58456033061893176,5.261042975570386]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,0,{"$f":"M1296","v":0},0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1189:M1208)","v":0},11.691206612378638,8.7933406328158075,8.2337159757287068,7.6740913186416044,7.1144666615545038,6.5548420044674032,50.061663205586662]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1211,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,0,{"$f":"M1308","v":1.1691206612378635},1.1258198960068315,1.0825191307757995,1.0392183655447675,0.99591760031373555,0.95261683508270356,{"$f":"SUM(G1211:S1211)","v":6.3652124889617019}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,0,1.1691206612378635,1.1223558347883489,1.0755910083388343,1.0288261818893196,0.98206135543980511,0.93529652899029059,6.3132515706844625]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,0,1.1691206612378635,1.1106646281759702,1.0522085951140772,0.99375256205218399,0.93529652899029081,0.87684049592839763,6.1378834714987835]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,0,1.1691206612378635,1.1383543280473933,1.1075879948569232,1.076821661666453,1.0460553284759828,1.0152889952855126,6.553228969570128]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,0,1.1691206612378635,0,0,0,0,0,1.1691206612378635]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,1.1691206612378635,1.0960506199104971,1.0229805785831307,0.94991053725576424,0.87684049592839775,0.80377045460103125,5.9186733475166848]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,1.1691206612378635,0,0,0,0,0,1.1691206612378635]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,0,1.1691206612378635,1.1690037491717398,1.168886837105616,1.1687699250394923,1.1686530129733685,1.1685361009072448,7.0129702864353245]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,1.1691206612378635,0,0,0,0,0,1.1691206612378635]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,1.1691206612378635,1.0522085951140772,0.93529652899029081,0.81838446286650446,0.70147239674271811,0.58456033061893176,5.261042975570386]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,0,{"$f":"M1318","v":1.1691206612378635},1.1691206612378635,1.1691206612378635,1.1691206612378635,1.1691206612378635,1.1691206612378635,7.014723967427182]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,0,1.1691206612378635,0.97426721769821956,0.7794137741585756,0.58456033061893176,0.3897068870792878,0.1948534435396439,4.091922314332523]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1211:M1230)","v":0},14.029447934854366,9.9578455301509408,9.3936051091611095,8.82936468817128,8.2651242671814504,7.7008838461916209,58.176271375710762]
[]
[null,null,"Depreciation (1 July 2015 dollars)"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,null,null,0,{"$f":"M1234+1","v":1},2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,null,null,"Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,{"$f":"VLOOKUP(M1235,FYears,2,FALSE)","v":"2014/2015"},"2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1238,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H22","v":35},null,null,null,null,null,null,null,{"$f":"IF(AND($E1238>0,$E1238-L$1234>0),IF($E1238-L$1234>1,M1189/($E1238-L$1234),M1189),0)","v":0},3.3403447463938959E-2,3.3403447463938959E-2,3.3403447463938966E-2,3.3403447463938966E-2,3.3403447463938966E-2,3.3403447463938973E-2,{"$f":"SUM(G1238:S1238)","v":0.20042068478363381}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,null,null,{"$f":"IF(AND($E1239>0,$E1239-L$1234>0),IF($E1239-L$1234>1,M1190/($E1239-L$1234),M1190),0)","v":0},{"$f":"IF(AND($E1239>0,$E1239-M$1234>0),IF($E1239-M$1234>1,N1190/($E1239-M$1234),N1190),0)","v":5.8456033061893176E-2},5.8456033061893169E-2,5.8456033061893176E-2,5.8456033061893176E-2,5.8456033061893176E-2,5.8456033061893176E-2,0.35073619837135905]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,0,5.8456033061893176E-2,5.8456033061893169E-2,5.8456033061893176E-2,5.8456033061893176E-2,5.8456033061893176E-2,5.8456033061893176E-2,0.35073619837135905]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,0,9.7426721769821964E-2,9.7426721769821964E-2,9.7426721769821964E-2,9.7426721769821978E-2,9.7426721769821978E-2,9.7426721769821992E-2,0.58456033061893187]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,0,9.7426721769821964E-2,9.7426721769821964E-2,9.7426721769821964E-2,9.7426721769821978E-2,9.7426721769821978E-2,9.7426721769821992E-2,0.58456033061893187]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,0,9.7426721769821964E-2,9.7426721769821964E-2,9.7426721769821964E-2,9.7426721769821978E-2,9.7426721769821978E-2,9.7426721769821992E-2,0.58456033061893187]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,0,1.1691206612378635,0,0,0,0,0,1.1691206612378635]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,0,1.1691206612378635E-4,1.1691206612378636E-4,1.1691206612378636E-4,1.1691206612378636E-4,1.1691206612378637E-4,1.1691206612378637E-4,7.0147239674271818E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,0,1.1691206612378635,0,0,0,0,0,1.1691206612378635]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,0,0.11691206612378635,0.11691206612378635,0.11691206612378635,0.11691206612378635,0.11691206612378635,0.11691206612378635,0.70147239674271811]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1238:M1257)","v":0},2.8978659795628285,0.5596246570871013,0.55962465708710141,0.55962465708710141,0.55962465708710141,0.55962465708710141,5.6959892649983352]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1260,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H44","v":27},null,null,null,null,null,null,null,{"$f":"IF(AND($E1260>0,$E1260-L$1234>0),IF($E1260-L$1234>1,M1211/($E1260-L$1234),M1211),0)","v":0},4.3300765231031983E-2,4.3300765231031983E-2,4.3300765231031983E-2,4.3300765231031983E-2,4.3300765231031983E-2,4.3300765231031983E-2,{"$f":"SUM(G1260:S1260)","v":0.25980459138619189}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,{"$f":"IF(AND($E1261>0,$E1261-L$1234>0),IF($E1261-L$1234>1,M1212/($E1261-L$1234),M1212),0)","v":0},{"$f":"IF(AND($E1261>0,$E1261-M$1234>0),IF($E1261-M$1234>1,N1212/($E1261-M$1234),N1212),0)","v":4.6764826449514539E-2},4.6764826449514539E-2,4.6764826449514532E-2,4.6764826449514525E-2,4.6764826449514532E-2,4.6764826449514532E-2,0.28058895869708717]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,0,5.8456033061893176E-2,5.8456033061893169E-2,5.8456033061893176E-2,5.8456033061893176E-2,5.8456033061893176E-2,5.8456033061893176E-2,0.35073619837135905]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,0,3.0766333190470091E-2,3.0766333190470091E-2,3.0766333190470087E-2,3.0766333190470084E-2,3.0766333190470084E-2,3.0766333190470081E-2,0.18459799914282055]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,0,1.1691206612378635,0,0,0,0,0,1.1691206612378635]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,0,7.307004132736647E-2,7.307004132736647E-2,7.3070041327366483E-2,7.3070041327366483E-2,7.3070041327366483E-2,7.3070041327366483E-2,0.43842024796419893]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,0,1.1691206612378635,0,0,0,0,0,1.1691206612378635]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,0,1.1691206612378635E-4,1.1691206612378636E-4,1.1691206612378636E-4,1.1691206612378636E-4,1.1691206612378637E-4,1.1691206612378637E-4,7.0147239674271818E-4]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,0,1.1691206612378635,0,0,0,0,0,1.1691206612378635]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,0,0.11691206612378635,0.11691206612378635,0.11691206612378635,0.11691206612378635,0.11691206612378635,0.11691206612378635,0.70147239674271811]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,0,0.19485344353964393,0.1948534435396439,0.1948534435396439,0.19485344353964393,0.1948534435396439,0.1948534435396439,1.1691206612378635]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1260:M1279)","v":0},4.0716024047034214,0.56424042098983029,0.56424042098983029,0.56424042098983029,0.56424042098983029,0.56424042098983029,6.8928045096525725]
[]
[null,null,"Nominal Value at End of Year (1 July 2015 dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(M1283,FYears,2,FALSE)","v":"2014/2015"},"2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1286,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,{"$f":"M83","v":1.1691206612378635},{"$f":"M1286-N1238","v":1.1357172137739246},1.1023137663099858,1.0689103188460469,1.0355068713821081,1.0021034239181692,0.96869997645423023,{"$f":"SUM(G1286:S1286)","v":7.4823722319223291}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,1.1691206612378635,1.1106646281759702,1.0522085951140772,0.99375256205218399,0.93529652899029081,0.87684049592839763,0.81838446286650446,6.9562679343652878]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,1.1691206612378635,1.1106646281759702,1.0522085951140772,0.99375256205218399,0.93529652899029081,0.87684049592839763,0.81838446286650446,6.9562679343652878]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,1.1691206612378635,1.0716939394680416,0.97426721769821967,0.87684049592839775,0.77941377415857582,0.6819870523887539,0.58456033061893187,6.1378834714987844]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,1.1691206612378635,1.0716939394680416,0.97426721769821967,0.87684049592839775,0.77941377415857582,0.6819870523887539,0.58456033061893187,6.1378834714987844]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,1.1691206612378635,1.0716939394680416,0.97426721769821967,0.87684049592839775,0.77941377415857582,0.6819870523887539,0.58456033061893187,6.1378834714987844]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,1.1691206612378635,0,0,0,0,0,0,1.1691206612378635]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,1.1691206612378635,1.1690037491717398,1.168886837105616,1.1687699250394923,1.1686530129733685,1.1685361009072448,1.1684191888411211,8.1813894752764451]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,1.1691206612378635,0,0,0,0,0,0,1.1691206612378635]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,1.1691206612378635,1.0522085951140772,0.93529652899029081,0.81838446286650446,0.70147239674271811,0.58456033061893176,0.4676482644951454,5.7286912400655314]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,0,{"$f":"M1296-N1248","v":0},0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1286:M1305)","v":11.691206612378638},8.7933406328158075,8.2337159757287068,7.6740913186416044,7.1144666615545038,6.5548420044674032,5.9952173473803017,56.056880552966959]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1308,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,{"$f":"M105","v":1.1691206612378635},{"$f":"M1308-N1260","v":1.1258198960068315},1.0825191307757995,1.0392183655447675,0.99591760031373555,0.95261683508270356,0.90931606985167157,{"$f":"SUM(G1308:S1308)","v":7.2745285588133735}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,1.1691206612378635,1.1223558347883489,1.0755910083388343,1.0288261818893196,0.98206135543980511,0.93529652899029059,0.88853170254077607,7.2017832732252387]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,1.1691206612378635,1.1106646281759702,1.0522085951140772,0.99375256205218399,0.93529652899029081,0.87684049592839763,0.81838446286650446,6.9562679343652878]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,1.1691206612378635,1.1383543280473933,1.1075879948569232,1.076821661666453,1.0460553284759828,1.0152889952855126,0.98452266209504258,7.5377516316651709]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,1.1691206612378635,0,0,0,0,0,0,1.1691206612378635]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,1.1691206612378635,1.0960506199104971,1.0229805785831307,0.94991053725576424,0.87684049592839775,0.80377045460103125,0.73070041327366475,6.6493737607903496]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,1.1691206612378635,0,0,0,0,0,0,1.1691206612378635]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,1.1691206612378635,1.1690037491717398,1.168886837105616,1.1687699250394923,1.1686530129733685,1.1685361009072448,1.1684191888411211,8.1813894752764451]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,1.1691206612378635,0,0,0,0,0,0,1.1691206612378635]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,1.1691206612378635,1.0522085951140772,0.93529652899029081,0.81838446286650446,0.70147239674271811,0.58456033061893176,0.4676482644951454,5.7286912400655314]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,1.1691206612378635,{"$f":"M1318-N1270","v":1.1691206612378635},1.1691206612378635,1.1691206612378635,1.1691206612378635,1.1691206612378635,1.1691206612378635,8.1838446286650459]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,1.1691206612378635,0.97426721769821956,0.7794137741585756,0.58456033061893176,0.3897068870792878,0.1948534435396439,0,4.091922314332523]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1308:M1327)","v":14.029447934854366},9.9578455301509408,9.3936051091611095,8.82936468817128,8.2651242671814504,7.7008838461916209,7.1366434252017878,65.312914800912552]
[]
[]
[null,"H.3.8",{"$f":"\"Roll-Forward Nominal Capital Net Additions in Year \"&D1333","v":"Roll-Forward Nominal Capital Net Additions in Year 2015/2016"}]
[]
[null,null,"Y07",{"$f":"VLOOKUP(C1333,FYears,2,FALSE)","v":"2015/2016"}]
[]
[null,null,"Nominal Value at Beginning of Year (1 July 2016 dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(N1336,FYears,2,FALSE)","v":"2015/2016"},"2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1339,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,0,{"$f":"N1436","v":1.1988864550389944},1.1646325563235946,1.1303786576081949,1.0961247588927951,1.0618708601773954,{"$f":"SUM(G1339:S1339)","v":5.6518932880409753}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,0,1.1988864550389944,1.1389421322870446,1.0789978095350949,1.0190534867831453,0.95910916403119562,5.3949890476754749]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,0,1.1988864550389944,1.1389421322870446,1.0789978095350949,1.0190534867831453,0.95910916403119562,5.3949890476754749]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,0,1.1988864550389944,1.0989792504524116,0.99907204586582876,0.8991648412792459,0.79925763669266303,4.9953602293291439]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,1.1988864550389944,1.0989792504524116,0.99907204586582876,0.8991648412792459,0.79925763669266303,4.9953602293291439]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,0,1.1988864550389944,1.0989792504524116,0.99907204586582876,0.8991648412792459,0.79925763669266303,4.9953602293291439]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,1.1988864550389944,0,0,0,0,1.1988864550389944]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,0,1.1988864550389944,1.1987665663934906,1.1986466777479867,1.1985267891024829,1.1984069004569791,5.9932333887399345]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,1.1988864550389944,0,0,0,0,1.1988864550389944]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,1.1988864550389944,1.0789978095350949,0.9591091640311955,0.83922051852729607,0.71933187302339663,4.7955458201559775]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,0,{"$f":"N1446","v":0},0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1339:N1358)","v":0},11.988864550389946,9.017218948183503,8.4433462560550527,7.8694735639266025,7.2956008717981504,44.614504190353266]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1361,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,0,{"$f":"N1458","v":1.1988864550389944},1.1544832530005131,1.1100800509620319,1.0656768489235506,1.0212736468850694,{"$f":"SUM(G1361:S1361)","v":5.5504002548101603}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,0,1.1988864550389944,1.1509309968374346,1.1029755386358748,1.0550200804343151,1.0070646222327553,5.5148776931793737]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,0,1.1988864550389944,1.1389421322870446,1.0789978095350949,1.0190534867831453,0.95910916403119562,5.3949890476754749]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,0,1.1988864550389944,1.1673368114853366,1.1357871679316789,1.1042375243780211,1.0726878808243634,5.6789358396583953]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,0,1.1988864550389944,0,0,0,0,1.1988864550389944]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,1.1988864550389944,1.1239560515990572,1.04902564815912,0.97409524471918285,0.89916484127924567,5.2451282407955997]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,1.1988864550389944,0,0,0,0,1.1988864550389944]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,0,1.1988864550389944,1.1987665663934906,1.1986466777479867,1.1985267891024829,1.1984069004569791,5.9932333887399345]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,1.1988864550389944,0,0,0,0,1.1988864550389944]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,1.1988864550389944,1.0789978095350949,0.9591091640311955,0.83922051852729607,0.71933187302339663,4.7955458201559775]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,0,{"$f":"N1468","v":1.1988864550389944},1.1988864550389944,1.1988864550389944,1.1988864550389944,1.1988864550389944,5.9944322751949723]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,0,1.1988864550389944,0.99907204586582865,0.79925763669266292,0.59944322751949719,0.39962881834633146,3.996288183463315]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1361:N1380)","v":0},14.386637460467936,10.211372122042794,9.632766148734639,9.0541601754264853,8.4755542021183299,51.760490108790187]
[]
[null,null,"Depreciation (1 July 2016 dollars)"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,null,null,null,0,{"$f":"N1384+1","v":1},{"$f":"O1384+1","v":2},{"$f":"P1384+1","v":3},{"$f":"Q1384+1","v":4},{"$f":"R1384+1","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(N1385,FYears,2,FALSE)","v":"2015/2016"},"2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1388,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H22","v":35},null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1388>0,$E1388-M$1384>0),IF($E1388-M$1384>1,N1339/($E1388-M$1384),N1339),0)","v":0},3.4253898715399841E-2,3.4253898715399841E-2,3.4253898715399848E-2,3.4253898715399848E-2,3.4253898715399848E-2,{"$f":"SUM(G1388:S1388)","v":0.17126949357699925}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1389>0,$E1389-M$1384>0),IF($E1389-M$1384>1,N1340/($E1389-M$1384),N1340),0)","v":0},{"$f":"IF(AND($E1389>0,$E1389-N$1384>0),IF($E1389-N$1384>1,O1340/($E1389-N$1384),O1340),0)","v":5.9944322751949719E-2},5.9944322751949712E-2,5.9944322751949719E-2,5.9944322751949726E-2,5.9944322751949726E-2,0.2997216137597486]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,0,5.9944322751949719E-2,5.9944322751949712E-2,5.9944322751949719E-2,5.9944322751949726E-2,5.9944322751949726E-2,0.2997216137597486]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,0,9.9907204586582865E-2,9.9907204586582879E-2,9.9907204586582879E-2,9.9907204586582879E-2,9.9907204586582879E-2,0.49953602293291433]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,0,9.9907204586582865E-2,9.9907204586582879E-2,9.9907204586582879E-2,9.9907204586582879E-2,9.9907204586582879E-2,0.49953602293291433]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,0,9.9907204586582865E-2,9.9907204586582879E-2,9.9907204586582879E-2,9.9907204586582879E-2,9.9907204586582879E-2,0.49953602293291433]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,0,1.1988864550389944,0,0,0,0,1.1988864550389944]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,0,1.1988864550389944E-4,1.1988864550389944E-4,1.1988864550389945E-4,1.1988864550389947E-4,1.1988864550389947E-4,5.9944322751949723E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,0,1.1988864550389944,0,0,0,0,1.1988864550389944]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,0,0.11988864550389944,0.11988864550389944,0.11988864550389944,0.11988864550389944,0.11988864550389944,0.59944322751949719]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1388:N1407)","v":0},2.9716456022064399,0.57387269212845116,0.57387269212845116,0.57387269212845116,0.57387269212845116,5.2671363707202445]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1410,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H44","v":27},null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1410>0,$E1410-M$1384>0),IF($E1410-M$1384>1,N1361/($E1410-M$1384),N1361),0)","v":0},4.4403202038481276E-2,4.4403202038481276E-2,4.4403202038481276E-2,4.4403202038481276E-2,4.4403202038481276E-2,{"$f":"SUM(G1410:S1410)","v":0.22201601019240638}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1411>0,$E1411-M$1384>0),IF($E1411-M$1384>1,N1362/($E1411-M$1384),N1362),0)","v":0},{"$f":"IF(AND($E1411>0,$E1411-N$1384>0),IF($E1411-N$1384>1,O1362/($E1411-N$1384),O1362),0)","v":4.7955458201559775E-2},4.7955458201559775E-2,4.7955458201559775E-2,4.7955458201559775E-2,4.7955458201559775E-2,0.23977729100779888]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,0,5.9944322751949719E-2,5.9944322751949712E-2,5.9944322751949719E-2,5.9944322751949726E-2,5.9944322751949726E-2,0.2997216137597486]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,0,3.1549643553657747E-2,3.1549643553657747E-2,3.1549643553657747E-2,3.1549643553657747E-2,3.1549643553657747E-2,0.15774821776828873]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,0,1.1988864550389944,0,0,0,0,1.1988864550389944]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,0,7.4930403439937149E-2,7.4930403439937149E-2,7.4930403439937149E-2,7.4930403439937149E-2,7.4930403439937135E-2,0.37465201719968572]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,0,1.1988864550389944,0,0,0,0,1.1988864550389944]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,0,1.1988864550389944E-4,1.1988864550389944E-4,1.1988864550389945E-4,1.1988864550389947E-4,1.1988864550389947E-4,5.9944322751949723E-4]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,0,1.1988864550389944,0,0,0,0,1.1988864550389944]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,0,0.11988864550389944,0.11988864550389944,0.11988864550389944,0.11988864550389944,0.11988864550389944,0.59944322751949719]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,null,0,0.19981440917316573,0.19981440917316573,0.19981440917316573,0.19981440917316573,0.19981440917316573,0.99907204586582865]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1410:N1429)","v":0},4.1752653384251381,0.57860597330815478,0.57860597330815478,0.57860597330815478,0.57860597330815478,6.4896892316577564]
[]
[null,null,"Nominal Value at End of Year (1 July 2016 dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(N1433,FYears,2,FALSE)","v":"2015/2016"},"2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1436,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,{"$f":"N83","v":1.1988864550389944},{"$f":"N1436-O1388","v":1.1646325563235946},1.1303786576081949,1.0961247588927951,1.0618708601773954,1.0276169614619957,{"$f":"SUM(G1436:S1436)","v":6.6795102495029708}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,1.1988864550389944,1.1389421322870446,1.0789978095350949,1.0190534867831453,0.95910916403119562,0.8991648412792459,6.2941538889547211]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,1.1988864550389944,1.1389421322870446,1.0789978095350949,1.0190534867831453,0.95910916403119562,0.8991648412792459,6.2941538889547211]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,1.1988864550389944,1.0989792504524116,0.99907204586582876,0.8991648412792459,0.79925763669266303,0.69935043210608017,5.6947106614352236]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,1.1988864550389944,1.0989792504524116,0.99907204586582876,0.8991648412792459,0.79925763669266303,0.69935043210608017,5.6947106614352236]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,1.1988864550389944,1.0989792504524116,0.99907204586582876,0.8991648412792459,0.79925763669266303,0.69935043210608017,5.6947106614352236]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,1.1988864550389944,0,0,0,0,0,1.1988864550389944]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,1.1988864550389944,1.1987665663934906,1.1986466777479867,1.1985267891024829,1.1984069004569791,1.1982870118114752,7.1915204005514095]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,1.1988864550389944,0,0,0,0,0,1.1988864550389944]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,1.1988864550389944,1.0789978095350949,0.9591091640311955,0.83922051852729607,0.71933187302339663,0.59944322751949719,5.3949890476754749]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,0,{"$f":"N1446-O1398","v":0},0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1436:N1455)","v":11.988864550389946},9.017218948183503,8.4433462560550527,7.8694735639266025,7.2956008717981504,6.7217281796697002,51.336232370022962]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1458,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,{"$f":"N105","v":1.1988864550389944},{"$f":"N1458-O1410","v":1.1544832530005131},1.1100800509620319,1.0656768489235506,1.0212736468850694,0.97687044484658814,{"$f":"SUM(G1458:S1458)","v":6.5272706996567482}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,1.1988864550389944,1.1509309968374346,1.1029755386358748,1.0550200804343151,1.0070646222327553,0.9591091640311955,6.4739868572105692]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,1.1988864550389944,1.1389421322870446,1.0789978095350949,1.0190534867831453,0.95910916403119562,0.8991648412792459,6.2941538889547211]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,1.1988864550389944,1.1673368114853366,1.1357871679316789,1.1042375243780211,1.0726878808243634,1.0411382372707056,6.7200740769291007]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,1.1988864550389944,0,0,0,0,0,1.1988864550389944]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,1.1988864550389944,1.1239560515990572,1.04902564815912,0.97409524471918285,0.89916484127924567,0.8242344378393085,6.0693626786349082]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,1.1988864550389944,0,0,0,0,0,1.1988864550389944]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,1.1988864550389944,1.1987665663934906,1.1986466777479867,1.1985267891024829,1.1984069004569791,1.1982870118114752,7.1915204005514095]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,1.1988864550389944,0,0,0,0,0,1.1988864550389944]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,1.1988864550389944,1.0789978095350949,0.9591091640311955,0.83922051852729607,0.71933187302339663,0.59944322751949719,5.3949890476754749]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,1.1988864550389944,{"$f":"N1468-O1420","v":1.1988864550389944},1.1988864550389944,1.1988864550389944,1.1988864550389944,1.1988864550389944,7.1933187302339672]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,1.1988864550389944,0.99907204586582865,0.79925763669266292,0.59944322751949719,0.39962881834633146,0.19981440917316573,4.196102592636481]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1458:N1477)","v":14.386637460467936},10.211372122042794,9.632766148734639,9.0541601754264853,8.4755542021183299,7.8969482288101753,59.657438337600368]
[]
[]
[null,"H.3.9",{"$f":"\"Roll-Forward Nominal Capital Net Additions in Year \"&D1483","v":"Roll-Forward Nominal Capital Net Additions in Year 2016/2017"}]
[]
[null,null,"Y08",{"$f":"VLOOKUP(C1483,FYears,2,FALSE)","v":"2016/2017"}]
[]
[null,null,"Nominal Value at Beginning of Year (1 July 2017 dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(O1486,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P1486,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1486,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1486,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1486,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1489,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"O1586","v":1.229410085486065},1.1942840830436059,1.159158080601147,1.1240320781586881,{"$f":"SUM(G1489:S1489)","v":4.7068843272895062}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,1.1679395812117617,1.1064690769374583,1.044998572663155,4.5488173162984404]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,1.1679395812117617,1.1064690769374583,1.044998572663155,4.5488173162984404]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,1.126959245028893,1.024508404571721,0.92205756411454887,4.302935299201228]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,1.126959245028893,1.024508404571721,0.92205756411454887,4.302935299201228]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,1.126959245028893,1.024508404571721,0.92205756411454887,4.302935299201228]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,0,0,0,1.229410085486065]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,1.2292871444775164,1.2291642034689678,1.2290412624604192,4.9169026958929685]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,0,0,0,1.229410085486065]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,1.1064690769374586,0.98352806838885209,0.86058705984024564,4.1799942906526217]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1489:O1508)","v":0},12.294100854860652,9.2467972019687821,8.6583137200490476,8.0698302381293079,38.269042015007791]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1511,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"O1608","v":1.229410085486065},1.1838763786162108,1.1383426717463565,1.0928089648765023,{"$f":"SUM(G1511:S1511)","v":4.644438100725135}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,1.1802336820666224,1.1310572786471798,1.0818808752277371,4.6225819214276038]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,1.1679395812117617,1.1064690769374583,1.044998572663155,4.5488173162984404]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,1.1970571884995895,1.1647042915131141,1.1323513945266386,4.7235229600254067]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,0,0,0,1.229410085486065]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,1.1525719551431859,1.0757338248003068,0.99889569445742776,4.4566115598869853]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,0,0,0,1.229410085486065]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,1.2292871444775164,1.2291642034689678,1.2290412624604192,4.9169026958929685]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,0,0,0,1.229410085486065]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,1.1064690769374586,0.98352806838885209,0.86058705984024564,4.1799942906526217]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,1.229410085486065,1.229410085486065,1.229410085486065,4.91764034194426]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,0,1.229410085486065,1.0245084045717208,0.81960672365737663,0.6147050427430325,3.688230256458195]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1511:O1530)","v":0},14.752921025832784,10.47135349701013,9.8780162246456769,9.2846789522812223,44.386969699769807]
[]
[null,null,"Depreciation (1 July 2017 dollars)"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,null,null,null,null,0,{"$f":"O1534+1","v":1},{"$f":"P1534+1","v":2},{"$f":"Q1534+1","v":3},{"$f":"R1534+1","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(O1535,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P1535,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1535,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1535,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1535,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1538,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H22","v":35},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1538>0,$E1538-N$1534>0),IF($E1538-N$1534>1,O1489/($E1538-N$1534),O1489),0)","v":0},{"$f":"IF(AND($E1538>0,$E1538-O$1534>0),IF($E1538-O$1534>1,P1489/($E1538-O$1534),P1489),0)","v":3.5126002442459003E-2},{"$f":"IF(AND($E1538>0,$E1538-P$1534>0),IF($E1538-P$1534>1,Q1489/($E1538-P$1534),Q1489),0)","v":3.5126002442458996E-2},{"$f":"IF(AND($E1538>0,$E1538-Q$1534>0),IF($E1538-Q$1534>1,R1489/($E1538-Q$1534),R1489),0)","v":3.5126002442459003E-2},{"$f":"IF(AND($E1538>0,$E1538-R$1534>0),IF($E1538-R$1534>1,S1489/($E1538-R$1534),S1489),0)","v":3.5126002442459003E-2},{"$f":"SUM(G1538:S1538)","v":0.14050400976983601}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1539>0,$E1539-N$1534>0),IF($E1539-N$1534>1,O1490/($E1539-N$1534),O1490),0)","v":0},{"$f":"IF(AND($E1539>0,$E1539-O$1534>0),IF($E1539-O$1534>1,P1490/($E1539-O$1534),P1490),0)","v":6.1470504274303249E-2},6.1470504274303249E-2,6.1470504274303242E-2,6.1470504274303235E-2,0.24588201709721297]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,null,0,6.1470504274303249E-2,6.1470504274303249E-2,6.1470504274303242E-2,6.1470504274303235E-2,0.24588201709721297]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,null,0,0.10245084045717208,0.10245084045717209,0.10245084045717209,0.10245084045717209,0.40980336182868837]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,null,0,0.10245084045717208,0.10245084045717209,0.10245084045717209,0.10245084045717209,0.40980336182868837]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,null,0,0.10245084045717208,0.10245084045717209,0.10245084045717209,0.10245084045717209,0.40980336182868837]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,0,1.229410085486065,0,0,0,1.229410085486065]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,0,1.2294100854860651E-4,1.2294100854860651E-4,1.2294100854860651E-4,1.2294100854860651E-4,4.9176403419442605E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,0,1.229410085486065,0,0,0,1.229410085486065]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,0,0.1229410085486065,0.12294100854860651,0.12294100854860651,0.12294100854860653,0.49176403419442605]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1538:O1557)","v":0},3.0473036528918671,0.58848348191973687,0.58848348191973687,0.58848348191973698,4.8127540986510775]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1560,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H44","v":27},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1560>0,$E1560-N$1534>0),IF($E1560-N$1534>1,O1511/($E1560-N$1534),O1511),0)","v":0},{"$f":"IF(AND($E1560>0,$E1560-O$1534>0),IF($E1560-O$1534>1,P1511/($E1560-O$1534),P1511),0)","v":4.5533706869854258E-2},{"$f":"IF(AND($E1560>0,$E1560-P$1534>0),IF($E1560-P$1534>1,Q1511/($E1560-P$1534),Q1511),0)","v":4.5533706869854258E-2},{"$f":"IF(AND($E1560>0,$E1560-Q$1534>0),IF($E1560-Q$1534>1,R1511/($E1560-Q$1534),R1511),0)","v":4.5533706869854258E-2},{"$f":"IF(AND($E1560>0,$E1560-R$1534>0),IF($E1560-R$1534>1,S1511/($E1560-R$1534),S1511),0)","v":4.5533706869854258E-2},{"$f":"SUM(G1560:S1560)","v":0.18213482747941703}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1561>0,$E1561-N$1534>0),IF($E1561-N$1534>1,O1512/($E1561-N$1534),O1512),0)","v":0},{"$f":"IF(AND($E1561>0,$E1561-O$1534>0),IF($E1561-O$1534>1,P1512/($E1561-O$1534),P1512),0)","v":4.9176403419442599E-2},4.9176403419442599E-2,4.9176403419442599E-2,4.9176403419442599E-2,0.1967056136777704]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,null,0,6.1470504274303249E-2,6.1470504274303249E-2,6.1470504274303242E-2,6.1470504274303235E-2,0.24588201709721297]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,null,0,3.2352896986475393E-2,3.2352896986475393E-2,3.2352896986475393E-2,3.2352896986475387E-2,0.12941158794590157]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,0,1.229410085486065,0,0,0,1.229410085486065]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,null,0,7.6838130342879063E-2,7.6838130342879063E-2,7.6838130342879049E-2,7.6838130342879063E-2,0.30735252137151625]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,0,1.229410085486065,0,0,0,1.229410085486065]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,0,1.2294100854860651E-4,1.2294100854860651E-4,1.2294100854860651E-4,1.2294100854860651E-4,4.9176403419442605E-4]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,0,1.229410085486065,0,0,0,1.229410085486065]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,0,0.1229410085486065,0.12294100854860651,0.12294100854860651,0.12294100854860653,0.49176403419442605]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,null,null,0,0.20490168091434416,0.20490168091434416,0.20490168091434416,0.20490168091434416,0.81960672365737663]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1560:O1579)","v":0},4.2815675288226487,0.59333727236445388,0.59333727236445377,0.59333727236445377,6.0615793459160106]
[]
[null,null,"Nominal Value at End of Year (1 July 2017 dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(O1583,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P1583,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1583,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1583,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1583,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1586,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,{"$f":"O83","v":1.229410085486065},{"$f":"O1586-P1538","v":1.1942840830436059},1.159158080601147,1.1240320781586881,1.088906075716229,{"$f":"SUM(G1586:S1586)","v":5.7957904030057357}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,1.229410085486065,1.1679395812117617,1.1064690769374583,1.044998572663155,0.98352806838885176,5.5323453846872921]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,1.229410085486065,1.1679395812117617,1.1064690769374583,1.044998572663155,0.98352806838885176,5.5323453846872921]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,1.229410085486065,1.126959245028893,1.024508404571721,0.92205756411454887,0.81960672365737675,5.1225420228586049]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,1.229410085486065,1.126959245028893,1.024508404571721,0.92205756411454887,0.81960672365737675,5.1225420228586049]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,1.229410085486065,1.126959245028893,1.024508404571721,0.92205756411454887,0.81960672365737675,5.1225420228586049]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,1.229410085486065,0,0,0,0,1.229410085486065]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,1.229410085486065,1.2292871444775164,1.2291642034689678,1.2290412624604192,1.2289183214518706,6.1458210173448391]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,1.229410085486065,0,0,0,0,1.229410085486065]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,1.229410085486065,1.1064690769374586,0.98352806838885209,0.86058705984024564,0.73764605129163907,4.9176403419442609]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1586:O1605)","v":12.294100854860652},9.2467972019687821,8.6583137200490476,8.0698302381293079,7.4813467562095726,45.750388771217366]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1608,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,{"$f":"O105","v":1.229410085486065},{"$f":"O1608-P1560","v":1.1838763786162108},1.1383426717463565,1.0928089648765023,1.047275258006648,{"$f":"SUM(G1608:S1608)","v":5.691713358731783}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,1.229410085486065,1.1802336820666224,1.1310572786471798,1.0818808752277371,1.0327044718082945,5.6552863932358983]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,1.229410085486065,1.1679395812117617,1.1064690769374583,1.044998572663155,0.98352806838885176,5.5323453846872921]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,1.229410085486065,1.1970571884995895,1.1647042915131141,1.1323513945266386,1.0999984975401631,5.8235214575655698]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,1.229410085486065,0,0,0,0,1.229410085486065]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,1.229410085486065,1.1525719551431859,1.0757338248003068,0.99889569445742776,0.92205756411454876,5.3786691240015339]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,1.229410085486065,0,0,0,0,1.229410085486065]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,1.229410085486065,1.2292871444775164,1.2291642034689678,1.2290412624604192,1.2289183214518706,6.1458210173448391]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,1.229410085486065,0,0,0,0,1.229410085486065]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,1.229410085486065,1.1064690769374586,0.98352806838885209,0.86058705984024564,0.73764605129163907,4.9176403419442609]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,1.229410085486065,1.229410085486065,1.229410085486065,1.229410085486065,1.229410085486065,6.147050427430325]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,1.229410085486065,1.0245084045717208,0.81960672365737663,0.6147050427430325,0.40980336182868837,4.0980336182868831]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1608:O1627)","v":14.752921025832784},10.47135349701013,9.8780162246456769,9.2846789522812223,8.6913416799167695,53.078311379686582]
[]
[]
[null,"H.3.10",{"$f":"\"Roll-Forward Nominal Capital Net Additions in Year \"&D1633","v":"Roll-Forward Nominal Capital Net Additions in Year 2017/2018"}]
[]
[null,null,"Y09",{"$f":"VLOOKUP(C1633,FYears,2,FALSE)","v":"2017/2018"}]
[]
[null,null,"Nominal Value at Beginning of Year (1 July 2018 dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(P1636,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1636,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1636,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1636,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1639,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P1736","v":1.2607108470882618},1.2246905371714543,1.1886702272546468,{"$f":"SUM(G1639:S1639)","v":3.6740716115143628}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,1.1976753047338486,1.1346397623794355,3.5930259142015459]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,1.1976753047338486,1.1346397623794355,3.5930259142015459]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,1.1556516098309066,1.0505923725735515,3.4669548294927202]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,1.1556516098309066,1.0505923725735515,3.4669548294927202]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,1.1556516098309066,1.0505923725735515,3.4669548294927202]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,0,0,1.2607108470882618]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,1.2605847760035529,1.260458704918844,3.7817543280106589]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,0,0,1.2607108470882618]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,1.1346397623794355,1.0085686776706093,3.4039192871383066]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1639:P1658)","v":0},{"$f":"SUM(Q1639:Q1658)","v":12.60710847088262},{"$f":"SUM(R1639:R1658)","v":9.4822205145148608},{"$f":"SUM(S1639:S1658)","v":8.8787542523236258},{"$f":"SUM(T1639:T1658)","v":30.96808323772111}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1661,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P1758","v":1.2607108470882618},1.2140178527516594,1.1673248584150571,{"$f":"SUM(G1661:S1661)","v":3.642053558254978}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,1.2102824132047312,1.1598539793212006,3.6308472396141935]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,1.1976753047338486,1.1346397623794355,3.5930259142015459]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,1.227534245849097,1.1943576446099322,3.6826027375472909]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,0,0,1.2607108470882618]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,1.1819164191452454,1.103121991202229,3.5457492574357361]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,0,0,1.2607108470882618]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,1.2605847760035529,1.260458704918844,3.7817543280106589]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,0,0,1.2607108470882618]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,1.1346397623794355,1.0085686776706093,3.4039192871383066]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,1.2607108470882618,1.2607108470882618,3.7821325412647853]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,1.0505923725735515,0.84047389805884121,3.1517771177206546]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1661:P1680)","v":0},{"$f":"SUM(Q1661:Q1680)","v":15.128530165059145},{"$f":"SUM(R1661:R1680)","v":10.737953993729384},{"$f":"SUM(S1661:S1680)","v":10.12951036366441},{"$f":"SUM(T1661:T1680)","v":35.995994522452939}]
[]
[null,null,"Depreciation (1 July 2018 dollars)"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,null,null,null,null,null,0,{"$f":"P1684+1","v":1},{"$f":"Q1684+1","v":2},{"$f":"R1684+1","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(P1685,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1685,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1685,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1685,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1688,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H22","v":35},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1688>0,$E1688-O$1684>0),IF($E1688-O$1684>1,P1639/($E1688-O$1684),P1639),0)","v":0},{"$f":"IF(AND($E1688>0,$E1688-P$1684>0),IF($E1688-P$1684>1,Q1639/($E1688-P$1684),Q1639),0)","v":3.6020309916807478E-2},{"$f":"IF(AND($E1688>0,$E1688-Q$1684>0),IF($E1688-Q$1684>1,R1639/($E1688-Q$1684),R1639),0)","v":3.6020309916807478E-2},{"$f":"IF(AND($E1688>0,$E1688-R$1684>0),IF($E1688-R$1684>1,S1639/($E1688-R$1684),S1639),0)","v":3.6020309916807478E-2},{"$f":"SUM(G1688:S1688)","v":0.10806092975042243}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1689>0,$E1689-O$1684>0),IF($E1689-O$1684>1,P1640/($E1689-O$1684),P1640),0)","v":0},{"$f":"IF(AND($E1689>0,$E1689-P$1684>0),IF($E1689-P$1684>1,Q1640/($E1689-P$1684),Q1640),0)","v":6.3035542354413082E-2},6.3035542354413082E-2,6.3035542354413082E-2,0.18910662706323925]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,null,null,0,6.3035542354413082E-2,6.3035542354413082E-2,6.3035542354413082E-2,0.18910662706323925]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,null,null,0,0.10505923725735515,0.10505923725735515,0.10505923725735515,0.31517771177206544]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,null,null,0,0.10505923725735515,0.10505923725735515,0.10505923725735515,0.31517771177206544]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,null,null,0,0.10505923725735515,0.10505923725735515,0.10505923725735515,0.31517771177206544]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,0,0,1.2607108470882618]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882617E-4,1.2607108470882617E-4,1.2607108470882617E-4,3.7821325412647851E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,0,0,1.2607108470882618]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,0,0.12607108470882616,0.12607108470882616,0.12607108470882616,0.37821325412647849]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1688:P1707)","v":0},{"$f":"SUM(Q1688:Q1707)","v":3.1248879563677576},{"$f":"SUM(R1688:R1707)","v":0.60346626219123412},{"$f":"SUM(S1688:S1707)","v":0.60346626219123412},{"$f":"SUM(T1688:T1707)","v":4.3318204807502259}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1710,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H44","v":27},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1710>0,$E1710-O$1684>0),IF($E1710-O$1684>1,P1661/($E1710-O$1684),P1661),0)","v":0},{"$f":"IF(AND($E1710>0,$E1710-P$1684>0),IF($E1710-P$1684>1,Q1661/($E1710-P$1684),Q1661),0)","v":4.6692994336602289E-2},{"$f":"IF(AND($E1710>0,$E1710-Q$1684>0),IF($E1710-Q$1684>1,R1661/($E1710-Q$1684),R1661),0)","v":4.6692994336602282E-2},{"$f":"IF(AND($E1710>0,$E1710-R$1684>0),IF($E1710-R$1684>1,S1661/($E1710-R$1684),S1661),0)","v":4.6692994336602282E-2},{"$f":"SUM(G1710:S1710)","v":0.14007898300980687}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1711>0,$E1711-O$1684>0),IF($E1711-O$1684>1,P1662/($E1711-O$1684),P1662),0)","v":0},{"$f":"IF(AND($E1711>0,$E1711-P$1684>0),IF($E1711-P$1684>1,Q1662/($E1711-P$1684),Q1662),0)","v":5.0428433883530473E-2},5.0428433883530466E-2,5.0428433883530459E-2,0.1512853016505914]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,null,null,0,6.3035542354413082E-2,6.3035542354413082E-2,6.3035542354413082E-2,0.18910662706323925]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,null,null,0,3.3176601239164785E-2,3.3176601239164785E-2,3.3176601239164785E-2,9.9529803717494356E-2]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,0,0,1.2607108470882618]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,null,null,0,7.879442794301636E-2,7.879442794301636E-2,7.879442794301636E-2,0.23638328382904908]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,0,0,1.2607108470882618]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882617E-4,1.2607108470882617E-4,1.2607108470882617E-4,3.7821325412647851E-4]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,0,1.2607108470882618,0,0,1.2607108470882618]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,0,0.12607108470882616,0.12607108470882616,0.12607108470882616,0.37821325412647849]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,null,null,null,0,0.2101184745147103,0.2101184745147103,0.2101184745147103,0.63035542354413088]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1710:P1729)","v":0},{"$f":"SUM(Q1710:Q1729)","v":4.3905761713297577},{"$f":"SUM(R1710:R1729)","v":0.60844363006497226},{"$f":"SUM(S1710:S1729)","v":0.60844363006497226},{"$f":"SUM(T1710:T1729)","v":5.6074634314597027}]
[]
[null,null,"Nominal Value at End of Year (1 July 2018 dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(P1733,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1733,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1733,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1733,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1736,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P83","v":1.2607108470882618},{"$f":"P1736-Q1688","v":1.2246905371714543},1.1886702272546468,1.1526499173378393,{"$f":"SUM(G1736:S1736)","v":4.8267215288522021}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,1.1976753047338486,1.1346397623794355,1.0716042200250224,4.6646301342265684]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,1.1976753047338486,1.1346397623794355,1.0716042200250224,4.6646301342265684]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,1.1556516098309066,1.0505923725735515,0.94553313531619643,4.4124879648089168]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,1.1556516098309066,1.0505923725735515,0.94553313531619643,4.4124879648089168]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,1.1556516098309066,1.0505923725735515,0.94553313531619643,4.4124879648089168]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,0,0,0,1.2607108470882618]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,1.2605847760035529,1.260458704918844,1.2603326338341352,5.0420869618447943]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,0,0,0,1.2607108470882618]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,1.1346397623794355,1.0085686776706093,0.88249759296178309,4.2864168801000897]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1736:P1755)","v":12.60710847088262},{"$f":"SUM(Q1736:Q1755)","v":9.4822205145148608},{"$f":"SUM(R1736:R1755)","v":8.8787542523236258},{"$f":"SUM(S1736:S1755)","v":8.2752879901323926},{"$f":"SUM(T1736:T1755)","v":39.243371227853501}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1758,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P105","v":1.2607108470882618},{"$f":"P1758-Q1710","v":1.2140178527516594},1.1673248584150571,1.1206318640784547,{"$f":"SUM(G1758:S1758)","v":4.7626854223334325}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,1.2102824132047312,1.1598539793212006,1.1094255454376702,4.7402727850518636]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,1.1976753047338486,1.1346397623794355,1.0716042200250224,4.6646301342265684]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,1.227534245849097,1.1943576446099322,1.1611810433707674,4.8437837809180584]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,0,0,0,1.2607108470882618]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,1.1819164191452454,1.103121991202229,1.0243275632592126,4.5700768206949487]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,0,0,0,1.2607108470882618]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,1.2605847760035529,1.260458704918844,1.2603326338341352,5.0420869618447943]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,0,0,0,1.2607108470882618]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,1.1346397623794355,1.0085686776706093,0.88249759296178309,4.2864168801000897]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,1.2607108470882618,1.2607108470882618,1.2607108470882618,5.042843388353047]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,1.2607108470882618,1.0505923725735515,0.84047389805884121,0.63035542354413088,3.7821325412647857]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1758:P1777)","v":15.128530165059145},{"$f":"SUM(Q1758:Q1777)","v":10.737953993729384},{"$f":"SUM(R1758:R1777)","v":10.12951036366441},{"$f":"SUM(S1758:S1777)","v":9.5210667335994401},{"$f":"SUM(T1758:T1777)","v":45.517061256052379}]
[]
[]
[null,"H.3.11",{"$f":"\"Roll-Forward Nominal Capital Net Additions in Year \"&D1783","v":"Roll-Forward Nominal Capital Net Additions in Year 2018/2019"}]
[]
[null,null,"Y10",{"$f":"VLOOKUP(C1783,FYears,2,FALSE)","v":"2018/2019"}]
[]
[null,null,"Nominal Value at Beginning of Year (1 July 2019 dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q1786,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1786,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1786,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1789,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q1886","v":1.2928085255926736},1.2558711391471686,{"$f":"SUM(G1789:S1789)","v":2.5486796647398422}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,1.2281680993130399,2.5209766249057135]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,1.2281680993130399,2.5209766249057135]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,1.1850744817932841,2.4778830073859579]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,1.1850744817932841,2.4778830073859579]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,1.1850744817932841,2.4778830073859579]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,0,1.2928085255926736]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,1.2926792447401143,2.5854877703327879]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,0,1.2928085255926736]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,1.1635276730334061,2.4563361986260794]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1789:Q1808)","v":0},{"$f":"SUM(R1789:R1808)","v":12.928085255926737},{"$f":"SUM(S1789:S1808)","v":9.7236377009266235},{"$f":"SUM(T1789:T1808)","v":22.651722956853355}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1811,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q1908","v":1.2928085255926736},1.2449267283485004,{"$f":"SUM(G1811:S1811)","v":2.5377352539411739}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,1.2410961845689665,2.5339047101616403]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,1.2281680993130399,2.5209766249057135]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,1.2587872486033926,2.5515957741960662]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,0,1.2928085255926736]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,1.2120079927431315,2.5048165183358053]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,0,1.2928085255926736]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,1.2926792447401143,2.5854877703327879]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,0,1.2928085255926736]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,1.1635276730334061,2.4563361986260794]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,1.2928085255926736,2.5856170511853471]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,1.0773404379938947,2.3701489635865682]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1811:Q1830)","v":0},{"$f":"SUM(R1811:R1830)","v":15.513702307112085},{"$f":"SUM(S1811:S1830)","v":11.01134213493712},{"$f":"SUM(T1811:T1830)","v":26.525044442049207}]
[]
[null,null,"Depreciation (1 July 2019 dollars)"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q1834+1","v":1},{"$f":"R1834+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q1835,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1835,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1835,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1838,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H22","v":35},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1838>0,$E1838-P$1834>0),IF($E1838-P$1834>1,Q1789/($E1838-P$1834),Q1789),0)","v":0},{"$f":"IF(AND($E1838>0,$E1838-Q$1834>0),IF($E1838-Q$1834>1,R1789/($E1838-Q$1834),R1789),0)","v":3.6937386445504962E-2},{"$f":"IF(AND($E1838>0,$E1838-R$1834>0),IF($E1838-R$1834>1,S1789/($E1838-R$1834),S1789),0)","v":3.6937386445504962E-2},{"$f":"SUM(G1838:S1838)","v":7.3874772891009924E-2}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1839>0,$E1839-P$1834>0),IF($E1839-P$1834>1,Q1790/($E1839-P$1834),Q1790),0)","v":0},{"$f":"IF(AND($E1839>0,$E1839-Q$1834>0),IF($E1839-Q$1834>1,R1790/($E1839-Q$1834),R1790),0)","v":6.4640426279633678E-2},6.4640426279633678E-2,0.12928085255926736]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,null,null,null,0,6.4640426279633678E-2,6.4640426279633678E-2,0.12928085255926736]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,null,null,null,0,0.10773404379938946,0.10773404379938946,0.21546808759877892]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,null,null,null,0,0.10773404379938946,0.10773404379938946,0.21546808759877892]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,null,null,null,0,0.10773404379938946,0.10773404379938946,0.21546808759877892]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,0,1.2928085255926736]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736E-4,1.2928085255926736E-4,2.5856170511853472E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,0,1.2928085255926736]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,0,0.12928085255926736,0.12928085255926736,0.25856170511853471]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1838:Q1857)","v":0},{"$f":"SUM(R1838:R1857)","v":3.2044475550001144},{"$f":"SUM(S1838:S1857)","v":0.61883050381476723},{"$f":"SUM(T1838:T1857)","v":3.8232780588148811}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1860,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H44","v":27},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1860>0,$E1860-P$1834>0),IF($E1860-P$1834>1,Q1811/($E1860-P$1834),Q1811),0)","v":0},{"$f":"IF(AND($E1860>0,$E1860-Q$1834>0),IF($E1860-Q$1834>1,R1811/($E1860-Q$1834),R1811),0)","v":4.7881797244173095E-2},{"$f":"IF(AND($E1860>0,$E1860-R$1834>0),IF($E1860-R$1834>1,S1811/($E1860-R$1834),S1811),0)","v":4.7881797244173088E-2},{"$f":"SUM(G1860:S1860)","v":9.5763594488346176E-2}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1861>0,$E1861-P$1834>0),IF($E1861-P$1834>1,Q1812/($E1861-P$1834),Q1812),0)","v":0},{"$f":"IF(AND($E1861>0,$E1861-Q$1834>0),IF($E1861-Q$1834>1,R1812/($E1861-Q$1834),R1812),0)","v":5.1712341023706941E-2},5.1712341023706941E-2,0.10342468204741388]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,null,null,null,0,6.4640426279633678E-2,6.4640426279633678E-2,0.12928085255926736]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,null,null,null,0,3.4021276989280883E-2,3.4021276989280883E-2,6.8042553978561765E-2]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,0,1.2928085255926736]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,null,null,null,0,8.0800532849542098E-2,8.0800532849542098E-2,0.1616010656990842]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,0,1.2928085255926736]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736E-4,1.2928085255926736E-4,2.5856170511853472E-4]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,0,1.2928085255926736,0,1.2928085255926736]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,0,0.12928085255926736,0.12928085255926736,0.25856170511853471]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,null,null,null,null,0,0.21546808759877892,0.21546808759877895,0.43093617519755789]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1860:Q1879)","v":0},{"$f":"SUM(R1860:R1879)","v":4.5023601721749626},{"$f":"SUM(S1860:S1879)","v":0.62393459539694218},{"$f":"SUM(T1860:T1879)","v":5.1262947675719053}]
[]
[null,null,"Nominal Value at End of Year (1 July 2019 dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q1883,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1883,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1883,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1886,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q83","v":1.2928085255926736},{"$f":"Q1886-R1838","v":1.2558711391471686},1.2189337527016637,1.1450589798106539]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,1.2281680993130399,1.1635276730334063,1.0342468204741389]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,1.2281680993130399,1.1635276730334063,1.0342468204741389]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,1.1850744817932841,1.0773404379938947,0.86187235039511578]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,1.1850744817932841,1.0773404379938947,0.86187235039511578]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,1.1850744817932841,1.0773404379938947,0.86187235039511578]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,0,0,-1.2928085255926736]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,1.2926792447401143,1.2925499638875551,1.2922914021824365]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,0,0,-1.2928085255926736]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,1.1635276730334061,1.0342468204741389,0.77568511535560414]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1886:Q1905)","v":12.928085255926737},{"$f":"SUM(R1886:R1905)","v":9.7236377009266235},{"$f":"SUM(S1886:S1905)","v":9.1048071971118567},{"$f":"SUM(T1886:T1905)","v":5.281529138296972}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1908,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":1.2928085255926736},{"$f":"Q1908-R1860","v":1.2449267283485004},1.1970449311043272,1.101281336615981]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,1.2410961845689665,1.1893838435452595,1.0859591614978457]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,1.2281680993130399,1.1635276730334063,1.0342468204741389]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,1.2587872486033926,1.2247659716141117,1.1567234176355499]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,0,0,-1.2928085255926736]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,1.2120079927431315,1.1312074598935895,0.96960639419450534]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,0,0,-1.2928085255926736]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,1.2926792447401143,1.2925499638875551,1.2922914021824365]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,0,0,-1.2928085255926736]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,1.1635276730334061,1.0342468204741389,0.77568511535560414]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,1.2928085255926736,1.2928085255926736,1.2928085255926736]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,1.2928085255926736,1.0773404379938947,0.86187235039511578,0.43093617519755789]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1908:Q1927)","v":15.513702307112085},{"$f":"SUM(R1908:R1927)","v":11.01134213493712},{"$f":"SUM(S1908:S1927)","v":10.387407539540177},{"$f":"SUM(T1908:T1927)","v":5.2611127719682722}]
[]
[]
[null,"H.3.12",{"$f":"\"Roll-Forward Nominal Capital Net Additions in Year \"&D1933","v":"Roll-Forward Nominal Capital Net Additions in Year 2019/2020"}]
[]
[null,null,"Y11",{"$f":"VLOOKUP(C1933,FYears,2,FALSE)","v":"2019/2020"}]
[]
[null,null,"Nominal Value at Beginning of Year (1 July 2020 dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(R1936,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1936,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1939,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R2036","v":0},{"$f":"SUM(G1939:S1939)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1939:R1958)","v":0},{"$f":"SUM(S1939:S1958)","v":0},{"$f":"SUM(T1939:T1958)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1961,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R2058","v":0},{"$f":"SUM(G1961:S1961)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1961:R1980)","v":0},{"$f":"SUM(S1961:S1980)","v":0},{"$f":"SUM(T1961:T1980)","v":0}]
[]
[null,null,"Depreciation (1 July 2020 dollars)"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R1984+1","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(R1985,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1985,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1988,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H22","v":35},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1988>0,$E1988-Q$1984>0),IF($E1988-Q$1984>1,R1939/($E1988-Q$1984),R1939),0)","v":0},{"$f":"IF(AND($E1988>0,$E1988-R$1984>0),IF($E1988-R$1984>1,S1939/($E1988-R$1984),S1939),0)","v":0},{"$f":"SUM(G1988:S1988)","v":0}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E1989>0,$E1989-Q$1984>0),IF($E1989-Q$1984>1,R1940/($E1989-Q$1984),R1940),0)","v":0},0,0]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1988:R2007)","v":0},{"$f":"SUM(S1988:S2007)","v":0},{"$f":"SUM(T1988:T2007)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2010,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H44","v":27},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2010>0,$E2010-Q$1984>0),IF($E2010-Q$1984>1,R1961/($E2010-Q$1984),R1961),0)","v":0},{"$f":"IF(AND($E2010>0,$E2010-R$1984>0),IF($E2010-R$1984>1,S1961/($E2010-R$1984),S1961),0)","v":0},{"$f":"SUM(G2010:S2010)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2011>0,$E2011-Q$1984>0),IF($E2011-Q$1984>1,R1962/($E2011-Q$1984),R1962),0)","v":0},0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2010:R2029)","v":0},{"$f":"SUM(S2010:S2029)","v":0},{"$f":"SUM(T2010:T2029)","v":0}]
[]
[null,null,"Nominal Value at End of Year (1 July 2020 dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(R2033,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2033,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2036,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":0},{"$f":"R2036-S1988","v":0},{"$f":"SUM(G2036:S2036)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2036:R2055)","v":0},{"$f":"SUM(S2036:S2055)","v":0},{"$f":"SUM(T2036:T2055)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2058,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R105","v":0},{"$f":"R2058-S2010","v":0},{"$f":"SUM(G2058:S2058)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2058:R2077)","v":0},{"$f":"SUM(S2058:S2077)","v":0},{"$f":"SUM(T2058:T2077)","v":0}]
[]
[]
[null,"H.3.13",{"$f":"\"Roll-Forward Nominal Capital Net Additions in Year \"&D2083","v":"Roll-Forward Nominal Capital Net Additions in Year 2020/2021"}]
[]
[null,null,"Y12",{"$f":"VLOOKUP(C2083,FYears,2,FALSE)","v":"2020/2021"}]
[]
[null,null,"Nominal Value at Beginning of Year (1 July 2021 dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(S2086,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2089,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(G2089:S2089)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2089:S2108)","v":0},{"$f":"SUM(T2089:T2108)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2111,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(G2111:S2111)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2111:S2130)","v":0},{"$f":"SUM(T2111:T2130)","v":0}]
[]
[null,null,"Depreciation (1 July 2021 dollars)"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(S2135,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2138,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H22","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2138>0,$E2138-R$2134>0),IF($E2138-R$2134>1,S2089/($E2138-R$2134),S2089),0)","v":0},{"$f":"SUM(G2138:S2138)","v":0}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2139>0,$E2139-R$2134>0),IF($E2139-R$2134>1,S2090/($E2139-R$2134),S2090),0)","v":0},0]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2138:S2157)","v":0},{"$f":"SUM(T2138:T2157)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2160,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H44","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2160>0,$E2160-R$2134>0),IF($E2160-R$2134>1,S2111/($E2160-R$2134),S2111),0)","v":0},{"$f":"SUM(G2160:S2160)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E2161>0,$E2161-R$2134>0),IF($E2161-R$2134>1,S2112/($E2161-R$2134),S2112),0)","v":0},0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2160:S2179)","v":0},{"$f":"SUM(T2160:T2179)","v":0}]
[]
[null,null,"Nominal Value at End of Year (1 July 2021 dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(S2183,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2186,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S83","v":0},{"$f":"SUM(G2186:S2186)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2186:S2205)","v":0},{"$f":"SUM(T2186:T2205)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2208,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S105","v":0},{"$f":"SUM(G2208:S2208)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2208:S2227)","v":0},{"$f":"SUM(T2208:T2227)","v":0}]