{"text_format":"1","workbook":"xlsx","n_sheets":32,"sheets":["Cover Page","Model Design","NBN Scenario Selection","NBN Rollout Parameters","Price Summary","C. Masterlists","Allocation Summary","Allocations","G. Revenue Disaggregate","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","Opex Forecasts","Capex Forecasts","Demand Forecasts","Cover","A. Model Design","B. Dimensions & Results","D. Geo Cost-based pricing","E. Allocation Factors Calc","F. Opex allocations","H. Nominal RAB Roll-Forward","I. WADSL Allocation Factor Calc","J. WADSL price structure","11. Cash Flow Analysis"],"not_rendered":{"charts":3,"images":1,"macros":1,"external_links":0,"defined_names":220,"comments":0,"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 Page","index":0,"n_rows":12,"n_cols":6,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,"THIS IS THE PUBLIC VERSION OF THE MODIFIED FLSM"]
[]
[]
[]
[null,null,null,null,null,"Fixed Line Services Access Pricing Model FY2015-19"]
[]
[null,null,null,"Version:",null,"FY2015 to FY2019 (update based on FLSM 1.2)"]
[]
[null,null,null,"Date:",null,"09 December 2014"]
[]
[null,null,null,null,null,"This version of the FLSM is based on version 1.2 released by the ACCC in May 2013 (used to determine WADSL prices in the 2013 FAD).  \nModifications have been made to facilitate the estimation of service prices beyond the previous FAD period (FY2012-14), to accommodate a new cost allocation framework and expenditure forecasts (with flow through impacts to the calculation of prices and the service types used within the model) and to correct identified errors in the model – including the calculation of the RAB and depreciation impact of asset disposals. "]

{"sheet":"Model Design","index":1,"n_rows":56,"n_cols":5,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["A. Model Design"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Key"]
[null,null,"Information Sheets"]
[null,null,"Input Sheets"]
[null,null,"Calculation sheets"]
[null,null,"ACCC adjustment sheets"]
[]
[]
[null,"Model Conventions"]
[]
[null,"Orange with red writing",null,null,"User inputs"]
[null,"Black writing",null,null,"All other cells"]
[null,"Blue with white writing",null,null,"Header and start of table"]
[]
[null,"Information sheets"]
[null,"Red writing",null,null,"User inputs"]
[null,"Black writing",null,null,"All other cells"]
[null,"Grey with white writing",null,null,"Header and start of table"]
[]
[]
[null,"NB: all cost values are in Australian Dollars (AUD) unless otherwise stated."]

{"sheet":"NBN Scenario Selection","index":2,"n_rows":76,"n_cols":27,"rows_kept":76,"cut":false,"hidden":false,"merged":[[63,4,63,8],[63,9,64,9],[63,10,64,10],[63,11,64,11],[27,4,27,8],[27,9,28,9],[27,10,28,10],[27,11,28,11],[45,4,45,8],[45,9,46,9],[45,10,46,10],[45,11,46,11]]}
[]
[null,"NBN Scenario Selection"]
[]
[null,"Purpose"]
[null,"Set out Rollout Scenario selected to flow through to forecasts, and present resulting prices"]
[]
[]
[null,"NBN Rollout"]
[]
[null,"Click on cell and Select NBN Rollout Assumption",null,"Base Case",null,{"$f":"IF(D10=$AA$10,\"\",\"Enter rollout figures below in '000 premises passed as at end of financial year\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Specified"]
[null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,"Rollout Rate - User Specified",null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"Cumulative premises per Technology"]
[null,null,"FTTN","'000",0,1810,2172,2534,2896,3620]
[null,null,"FTTdp/B","'000",0,690,828,965.99999999999989,1104,1380]
[null,null,"FTTP","'000",281,1445,1734,2022.9999999999998,2312,2890]
[null,null,"HFC","'000",0,1635,1962,2289,2616,3270]
[null,null,"Total","'000",{"$f":"SUM(E15:E18)","v":281},5580,6696,7812,8928,11160]
[]
[]
[]
[null,"A. Total Revenue Required from 7. Service Costs Adjusted for Inflation $M",null,null,{"$f":"'Price Summary'!E22","v":-566880.19302558119}]
[]
[]
[null,"A. Prices for FY15-FY19 Solved for Revenue Requirement",null,{"$f":"'Price Summary'!G25-1","v":-0.92420084875327002},"change from current prices"]
[]
[null,"Fixed Line Access Services ",null,null,"Prices",null,null,null,null,"Revenue Generated $M",null,"Change"]
[null,"Code","Service",null,{"$f":"F13","v":"2014/2015"},{"$f":"G13","v":"2015/2016"},"2016/2017","2017/2018","2018/2019"]
[null,"S01",{"$f":"VLOOKUP($B30,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},{"$f":"VLOOKUP($B30,Services,5,FALSE)","v":"$ / month"},{"$f":"'Price Summary'!E27","v":16.21},{"$f":"'Price Summary'!F12","v":17.438704241709495},{"$f":"F30","v":17.438704241709495},{"$f":"G30","v":17.438704241709495},17.438704241709495,{"$f":"'Price Summary'!G12","v":2.2615563485284352E-5},{"$f":"'Price Summary'!H12","v":212754.02775703874},{"$f":"(I30/E30)-1","v":7.5799151246729979E-2},null,"ULL Bands 1-3"]
[null,"S02","Unconditioned Local Loop Service Band 4","$ / month",{"$f":"'Price Summary'!E28","v":48.19},{"$f":"'Price Summary'!F13","v":51.842761098579913},{"$f":"F31","v":51.842761098579913},51.842761098579913,51.842761098579913,{"$f":"'Price Summary'!G13","v":2.2410939838697363E-5},{"$f":"'Price Summary'!H13","v":70918.009267218658},{"$f":"(I31/E31)-1","v":7.5799151246729979E-2},null,"ULL Band 4"]
[null,"S03","Wholesale Line Rental","$ / month",{"$f":"'Price Summary'!E29","v":22.84},{"$f":"'Price Summary'!F14","v":24.571252614475313},24.571252614475313,24.571252614475313,24.571252614475313,{"$f":"'Price Summary'!G14","v":4.2487309891334119E-5},{"$f":"'Price Summary'!H14","v":283667.59595479374},7.5799151246729979E-2,null,"WLR"]
[null,"S04","PSTN FOAS & FTAS","¢ / minute",{"$f":"'Price Summary'!E30","v":0.95},{"$f":"'Price Summary'!F15","v":1.0220091936843934},1.0220091936843934,1.0220091936843934,1.0220091936843934,{"$f":"'Price Summary'!G15","v":7.3633509188498634E-8},{"$f":"'Price Summary'!H15","v":-14.943970954961472},7.5799151246729979E-2,null,"FOAS/FTAS"]
[null,"S05","Local Carriage Service","¢ / call",{"$f":"'Price Summary'!E31","v":8.9},{"$f":"'Price Summary'!F16","v":9.5746124460958963},9.5746124460958963,9.5746124460958963,9.5746124460958963,{"$f":"'Price Summary'!G16","v":1.0254341430713679E-7},{"$f":"'Price Summary'!H16","v":-7.4719854117540763},7.5799151246729979E-2,null,"LCS"]
[null,"S06","Line Sharing Service","$ / month",{"$f":"'Price Summary'!E32","v":1.8},{"$f":"'Price Summary'!F17","v":1.9364384722441139},1.9364384722441139,1.9364384722441139,1.9364384722441139,{"$f":"'Price Summary'!G17","v":8.3709673603766862E-5},{"$f":"'Price Summary'!H17","v":-213.66742672979447},7.5799151246729979E-2,null,"LSS"]
[null,"S07","Wholesale ADSL","$ / month",null,null,null,null,null,{"$f":"SUM(J37:J39)","v":2.8795104601462866E-3},{"$f":"SUM('Price Summary'!H18:H21)","v":-223.3535194634434}]
[null,null,"WADSL Zone 1 port","$ / month",{"$f":"'Price Summary'!E34","v":24.44},{"$f":"'Price Summary'!F19","v":26.292531256470081},26.292531256470081,26.292531256470081,26.292531256470081,{"$f":"'Price Summary'!G19","v":1.1365913460422569E-5},null,7.5799151246729979E-2,null,"WADSL Zone 1"]
[null,null,"WADSL Zone 2/3 port","$ / month",{"$f":"'Price Summary'!E35","v":29.66},{"$f":"'Price Summary'!F20","v":31.908202825978012},31.908202825978012,31.908202825978012,31.908202825978012,{"$f":"'Price Summary'!G20","v":1.3655559054982489E-3},null,7.5799151246729979E-2,null,"WADSL Zone 2/3"]
[null,null,"AGVC/VLAN","$ / Mbps / month",{"$f":"'Price Summary'!E36","v":32.31},{"$f":"'Price Summary'!F21","v":34.759070576781845},34.759070576781845,34.759070576781845,34.759070576781845,{"$f":"'Price Summary'!G21","v":1.5025886411876152E-3},null,7.5799151246729979E-2,null,"WDSL AGVC"]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J30:J36)","v":3.0509101238888649E-3},{"$f":"SUM(K30:K39)","v":566880.19607649127}]
[]
[]
[]
[null,"B. Prices for FY15-FY19 Solved for Revenue Requirement remaining"]
[]
[null,"Fixed Line Access Services ",null,null,"Prices",null,null,null,null,"Revenue Generated $M",null,"Change"]
[null,"Code","Service",null,{"$f":"E29","v":"2014/2015"},{"$f":"F29","v":"2015/2016"},"2016/2017","2017/2018","2018/2019"]
[null,"S01",{"$f":"VLOOKUP($B48,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},{"$f":"VLOOKUP($B48,Services,5,FALSE)","v":"$ / month"},{"$f":"'Price Summary'!E27","v":16.21},{"$f":"'Price Summary'!$G142","v":-220050871516.80313},{"$f":"'Price Summary'!$G142","v":-220050871516.80313},{"$f":"'Price Summary'!$G142","v":-220050871516.80313},{"$f":"'Price Summary'!$G142","v":-220050871516.80313},{"$f":"SUM('Price Summary'!E142,'Price Summary'!H142)","v":-212754.0277344232},{"$f":"'Price Summary'!I142","v":0},{"$f":"(I48/E48)-1","v":-13575007497.409817},null,"ULL Bands 1-3"]
[null,"S02","Unconditioned Local Loop Service Band 4","$ / month",{"$f":"'Price Summary'!E28","v":48.19},{"$f":"'Price Summary'!$G143","v":-220050871528.54651},{"$f":"'Price Summary'!$G143","v":-220050871528.54651},{"$f":"'Price Summary'!$G143","v":-220050871528.54651},{"$f":"'Price Summary'!$G143","v":-220050871528.54651},{"$f":"SUM('Price Summary'!E143,'Price Summary'!H143)","v":-70918.009244807719},{"$f":"'Price Summary'!I143","v":0},{"$f":"(I49/E49)-1","v":-4566318148.5108223},null,"ULL Band 4"]
[null,"S03","Wholesale Line Rental","$ / month",{"$f":"'Price Summary'!E29","v":22.84},{"$f":"'Price Summary'!$G144","v":-220047426482.29443},{"$f":"'Price Summary'!$G144","v":-220047426482.29443},{"$f":"'Price Summary'!$G144","v":-220047426482.29443},{"$f":"'Price Summary'!$G144","v":-220047426482.29443},{"$f":"SUM('Price Summary'!E144,'Price Summary'!H144)","v":-283667.59591230645},{"$f":"'Price Summary'!I144","v":0},-9634300635.0759392,null,"WLR"]
[null,"S04","PSTN FOAS & FTAS","¢ / minute",{"$f":"'Price Summary'!E30","v":0.95},{"$f":"'Price Summary'!$G145","v":278217102.78417182},{"$f":"'Price Summary'!$G145","v":278217102.78417182},{"$f":"'Price Summary'!$G145","v":278217102.78417182},{"$f":"'Price Summary'!$G145","v":278217102.78417182},{"$f":"SUM('Price Summary'!E145,'Price Summary'!H145)","v":14.943971028594985},{"$f":"'Price Summary'!I145","v":0},292860107.19386506,null,"FOAS/FTAS"]
[null,"S05","Local Carriage Service","¢ / call",{"$f":"'Price Summary'!E31","v":8.9},{"$f":"'Price Summary'!$G146","v":926994590.60881042},{"$f":"'Price Summary'!$G146","v":926994590.60881042},{"$f":"'Price Summary'!$G146","v":926994590.60881042},{"$f":"'Price Summary'!$G146","v":926994590.60881042},{"$f":"SUM('Price Summary'!E146,'Price Summary'!H146)","v":7.4719855142974918},{"$f":"'Price Summary'!I146","v":0},104156694.57402363,null,"LCS"]
[null,"S06","Line Sharing Service","$ / month",{"$f":"'Price Summary'!E32","v":1.8},{"$f":"'Price Summary'!$G147","v":6629869.8594180644},{"$f":"'Price Summary'!$G147","v":6629869.8594180644},{"$f":"'Price Summary'!$G147","v":6629869.8594180644},{"$f":"'Price Summary'!$G147","v":6629869.8594180644},{"$f":"SUM('Price Summary'!E147,'Price Summary'!H147)","v":213.66751043946815},{"$f":"'Price Summary'!I147","v":0},3683260.0330100358,null,"LSS"]
[null,"S07","Wholesale ADSL","$ / month",null,null,null,null,null,null,{"$f":"'Price Summary'!I148","v":0}]
[null,null,"WADSL Zone 1 port","$ / month",{"$f":"'Price Summary'!E34","v":24.44},{"$f":"'Price Summary'!$G149","v":693.04834595767852},{"$f":"'Price Summary'!$G149","v":693.04834595767852},{"$f":"'Price Summary'!$G149","v":693.04834595767852},{"$f":"'Price Summary'!$G149","v":693.04834595767852},{"$f":"SUM('Price Summary'!E149,'Price Summary'!H149)","v":2.2624802097653848E-4},null,27.357133631656239,null,"WADSL Zone 1"]
[null,null,"WADSL Zone 2/3 port","$ / month",{"$f":"'Price Summary'!E35","v":29.66},{"$f":"'Price Summary'!$G150","v":69997.882941725547},{"$f":"'Price Summary'!$G150","v":69997.882941725547},{"$f":"'Price Summary'!$G150","v":69997.882941725547},{"$f":"'Price Summary'!$G150","v":69997.882941725547},{"$f":"SUM('Price Summary'!E150,'Price Summary'!H150)","v":2.2336808079173456},null,2359.0095395052444,null,"WADSL Zone 2/3"]
[null,null,"AGVC/VLAN","$ / Mbps / month",{"$f":"'Price Summary'!E36","v":32.31},{"$f":"'Price Summary'!$G151","v":69304.834595767854},{"$f":"'Price Summary'!$G151","v":69304.834595767854},{"$f":"'Price Summary'!$G151","v":69304.834595767854},{"$f":"'Price Summary'!$G151","v":69304.834595767854},{"$f":"SUM('Price Summary'!E151,'Price Summary'!H151)","v":2.2339390351570554},null,2143.99642821937,null,"WDSL AGVC"]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J48:J57)","v":-567099.0815784639},0]
[]
[]
[]
[null,"C. Glide Path for Prices for FY15-FY19 Solved for Revenue Requirement remaining"]
[]
[null,"Fixed Line Access Services ",null,null,"Prices",null,null,null,null,"Revenue Generated $M",null,"Change"]
[null,"Code","Service",null,{"$f":"E47","v":"2014/2015"},{"$f":"F47","v":"2015/2016"},"2016/2017","2017/2018","2018/2019",null,null,null,null,null,null,"2015/16","2016/17","2017/18","2018/19"]
[null,"S01",{"$f":"VLOOKUP($B66,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},{"$f":"VLOOKUP($B66,Services,5,FALSE)","v":"$ / month"},{"$f":"'Price Summary'!E114","v":16.21},{"$f":"'Price Summary'!F114","v":16.770174621777159},{"$f":"'Price Summary'!G114","v":17.330349243554316},{"$f":"'Price Summary'!H114","v":17.890523865331474},{"$f":"'Price Summary'!I114","v":18.450698487108632},{"$f":"'Price Summary'!J127","v":2.2626743326130238E-5},{"$f":"'Price Summary'!K127","v":212754.02775704992},{"$f":"(I66/E66)-1","v":0.13822939463964401},null,"ULL Bands 1-3",null,{"$f":"(F66/$E66)-1","v":3.4557348659911113E-2},{"$f":"(G66/$E66)-1","v":6.9114697319822005E-2},0.10367204597973312,0.13822939463964401]
[null,"S02","Unconditioned Local Loop Service Band 4","$ / month",{"$f":"'Price Summary'!E115","v":48.19},{"$f":"'Price Summary'!F115","v":49.855318631921115},{"$f":"'Price Summary'!G115","v":51.520637263842218},{"$f":"'Price Summary'!H115","v":53.185955895763335},{"$f":"'Price Summary'!I115","v":54.851274527684446},{"$f":"'Price Summary'!J128","v":2.2422018525318032E-5},{"$f":"'Price Summary'!K128","v":70918.009267229732},{"$f":"(I67/E67)-1","v":0.13822939463964401},null,"ULL Band 4",null,{"$f":"(F67/$E67)-1","v":3.4557348659911113E-2},6.9114697319822005E-2,0.10367204597973312,0.13822939463964401]
[null,"S03","Wholesale Line Rental","$ / month",{"$f":"'Price Summary'!E116","v":22.84},{"$f":"'Price Summary'!F116","v":23.629289843392371},{"$f":"'Price Summary'!G116","v":24.418579686784735},{"$f":"'Price Summary'!H116","v":25.207869530177103},{"$f":"'Price Summary'!I116","v":25.99715937356947},{"$f":"'Price Summary'!J129","v":4.2508313186824145E-5},{"$f":"'Price Summary'!K129","v":283667.59595481475},0.13822939463964401,null,"WLR",null,3.4557348659911113E-2,6.9114697319822005E-2,0.10367204597973312,0.13822939463964401]
[null,"S04","PSTN FOAS & FTAS","¢ / minute",{"$f":"'Price Summary'!E117","v":0.95},{"$f":"'Price Summary'!F117","v":0.98282948122691549},{"$f":"'Price Summary'!G117","v":1.0156589624538308},{"$f":"'Price Summary'!H117","v":1.0484884436807465},{"$f":"'Price Summary'!I117","v":1.0813179249076617},{"$f":"'Price Summary'!J130","v":7.3669909383178155E-8},{"$f":"'Price Summary'!K130","v":-14.943970954925073},0.13822939463964401,null,"FOAS/FTAS",null,3.4557348659911113E-2,6.9114697319822005E-2,0.10367204597973312,0.13822939463964401]
[null,"S05","Local Carriage Service","¢ / call",{"$f":"'Price Summary'!E118","v":8.9},{"$f":"'Price Summary'!F118","v":9.2075604030732094},{"$f":"'Price Summary'!G118","v":9.5151208061464168},{"$f":"'Price Summary'!H118","v":9.8226812092196258},{"$f":"'Price Summary'!I118","v":10.130241612292831},{"$f":"'Price Summary'!J131","v":1.0273458962190321E-7},{"$f":"'Price Summary'!K131","v":-7.4719854115629012},0.13822939463964401,null,"LCS",null,3.4557348659911113E-2,6.9114697319822005E-2,0.10367204597973312,0.13822939463964401]
[null,"S06","Line Sharing Service","$ / month",{"$f":"'Price Summary'!E119","v":1.8},{"$f":"'Price Summary'!F119","v":1.86220322758784},{"$f":"'Price Summary'!G119","v":1.9244064551756797},{"$f":"'Price Summary'!H119","v":1.9866096827635196},{"$f":"'Price Summary'!I119","v":2.0488129103513595},{"$f":"'Price Summary'!J132","v":8.3751054877718341E-5},{"$f":"'Price Summary'!K132","v":-213.6674266884132},0.13822939463964423,null,"LSS",null,3.4557348659911113E-2,6.9114697319822005E-2,0.10367204597973312,0.13822939463964423]
[null,"S07","Wholesale ADSL","$ / month",null,null,null,null,null,null,{"$f":"'Price Summary'!K133","v":-223.35351803997816}]
[null,null,"WADSL Zone 1 port","$ / month",{"$f":"'Price Summary'!E121","v":24.44},{"$f":"'Price Summary'!F121","v":25.284581601248227},{"$f":"'Price Summary'!G121","v":26.12916320249645},{"$f":"'Price Summary'!H121","v":26.97374480374468},{"$f":"'Price Summary'!I121","v":27.818326404992902},{"$f":"'Price Summary'!J134","v":1.1371532117841313E-5},null,0.13822939463964401,null,"WADSL Zone 1",null,3.4557348659911113E-2,6.9114697319822005E-2,0.10367204597973312,0.13822939463964401]
[null,null,"WADSL Zone 2/3 port","$ / month",{"$f":"'Price Summary'!E122","v":29.66},{"$f":"'Price Summary'!F122","v":30.684970961252965},{"$f":"'Price Summary'!G122","v":31.709941922505919},{"$f":"'Price Summary'!H122","v":32.734912883758888},{"$f":"'Price Summary'!I122","v":33.759883845011842},{"$f":"'Price Summary'!J135","v":1.3662309582202195E-3},null,0.13822939463964401,null,"WADSL Zone 2/3",null,3.4557348659911113E-2,6.9114697319822005E-2,0.10367204597973334,0.13822939463964401]
[null,null,"AGVC/VLAN","$ / Mbps / month",{"$f":"'Price Summary'!E123","v":32.31},{"$f":"'Price Summary'!F123","v":33.426547935201732},{"$f":"'Price Summary'!G123","v":34.543095870403448},{"$f":"'Price Summary'!H123","v":35.659643805605178},{"$f":"'Price Summary'!I123","v":36.776191740806901},{"$f":"'Price Summary'!J136","v":1.5033314350550442E-3},null,0.13822939463964401,null,"WDSL AGVC",null,3.4557348659911113E-2,6.9114697319822005E-2,0.10367204597973312,0.13822939463964401]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J66:J75)","v":3.0524184598081008E-3},566880.19607799943]

{"sheet":"NBN Rollout Parameters","index":3,"n_rows":39,"n_cols":21,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
[null,"NBN Rollout Parameters"]
[null,null,null,null,null,5,6,7,8,9,10]
[null,"Purpose"]
[null,"Set out Rollout Scenario selected to flow through to forecasts"]
[]
[]
[null,"Selected Rollout Scenario"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10",null,null,"Base Case"]
[null,"Rollout Rate",null,null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"Proportion of period",null,null,null,null,null,null,null,null,null,null,"Rollout - NBN Co Strategic Review - November 2013",null,"CY2016","CY2020",null,"CY2016","CY2020"]
[null,"Cumulative premises per Technology","FTTN","'000",null,0,{"$f":"IF(NBN_Rollout=\"Base Case\",Q29,'NBN Scenario Selection'!F15)","v":220},{"$f":"IF(NBN_Rollout=\"Base Case\",R29,'NBN Scenario Selection'!G15)","v":440},{"$f":"IF(NBN_Rollout=\"Base Case\",S29,'NBN Scenario Selection'!H15)","v":933.75},{"$f":"IF(NBN_Rollout=\"Base Case\",T29,'NBN Scenario Selection'!I15)","v":1701.25},{"$f":"IF(NBN_Rollout=\"Base Case\",U29,'NBN Scenario Selection'!J15)","v":2468.75},null,null,"Premises per Technology","FTTN",550,3620,null,{"$f":"P13/Q13","v":0.15193370165745856},{"$f":"Q13/Q13","v":1}]
[null,null,"FTTdp/B","'000",null,0,{"$f":"IF(NBN_Rollout=\"Base Case\",Q30,'NBN Scenario Selection'!F16)","v":0},{"$f":"IF(NBN_Rollout=\"Base Case\",R30,'NBN Scenario Selection'!G16)","v":0},{"$f":"IF(NBN_Rollout=\"Base Case\",S30,'NBN Scenario Selection'!H16)","v":172.5},{"$f":"IF(NBN_Rollout=\"Base Case\",T30,'NBN Scenario Selection'!I16)","v":517.5},{"$f":"IF(NBN_Rollout=\"Base Case\",U30,'NBN Scenario Selection'!J16)","v":862.5},null,null,null,"FTTdp/B",0,1380,null,{"$f":"P14/Q14","v":0},{"$f":"Q14/Q14","v":1}]
[null,null,"FTTP","'000",null,281,{"$f":"IF(NBN_Rollout=\"Base Case\",Q31,'NBN Scenario Selection'!F17)","v":532},{"$f":"IF(NBN_Rollout=\"Base Case\",R31,'NBN Scenario Selection'!G17)","v":1064},{"$f":"IF(NBN_Rollout=\"Base Case\",S31,'NBN Scenario Selection'!H17)","v":1525},{"$f":"IF(NBN_Rollout=\"Base Case\",T31,'NBN Scenario Selection'!I17)","v":1915},{"$f":"IF(NBN_Rollout=\"Base Case\",U31,'NBN Scenario Selection'!J17)","v":2305},null,null,null,"FTTP",1330,{"$f":"2890","v":2890},null,{"$f":"P15/Q15","v":0.46020761245674741},{"$f":"Q15/Q15","v":1}]
[null,null,"HFC","'000",null,0,{"$f":"IF(NBN_Rollout=\"Base Case\",Q32,'NBN Scenario Selection'!F18)","v":1044},{"$f":"IF(NBN_Rollout=\"Base Case\",R32,'NBN Scenario Selection'!G18)","v":2088},{"$f":"IF(NBN_Rollout=\"Base Case\",S32,'NBN Scenario Selection'!H18)","v":2692.5},{"$f":"IF(NBN_Rollout=\"Base Case\",T32,'NBN Scenario Selection'!I18)","v":2857.5},{"$f":"IF(NBN_Rollout=\"Base Case\",U32,'NBN Scenario Selection'!J18)","v":3022.5},null,null,null,"HFC",2610,3270,null,{"$f":"P16/Q16","v":0.79816513761467889},{"$f":"Q16/Q16","v":1}]
[null,null,"Total","'000",null,{"$f":"SUM(F13:F16)","v":281},1796,3592,5323.75,6991.25,8658.75,null,null,null,"Total",{"$f":"SUM(P13:P16)","v":4490},{"$f":"SUM(Q13:Q16)","v":11160},null,{"$f":"P17/Q17","v":0.40232974910394265},{"$f":"Q17/Q17","v":1}]
[]
[null,"Cumulative % premises per Technology","FTTN",null,null,{"$f":"F13/$Q13","v":0},6.0773480662983423E-2,0.12154696132596685,0.25794198895027626,0.46995856353591159,0.68197513812154698,null,null,null,null,"Migration rate"]
[null,null,"FTTdp/B",null,null,0,0,0,0.125,0.375,0.625,null,null,"Migration Rate Calculations",null,"at 12 months","at 2 years"]
[null,null,"FTTP",null,null,9.7231833910034607E-2,0.18408304498269895,0.3681660899653979,0.52768166089965396,0.66262975778546718,0.79757785467128028,null,null,"Technology","FTTN",0.54769999999999996,1]
[null,null,"HFC",null,null,0,0.31926605504587158,0.63853211009174315,0.82339449541284404,0.87385321100917435,0.92431192660550454,null,null,null,"FTTdp/B",{"$f":"P21","v":0.54769999999999996},1]
[null,null,"Overall %",null,null,{"$f":"F17/$Q$17","v":2.517921146953405E-2},0.16093189964157706,0.32186379928315412,0.47703853046594979,0.6264560931899642,0.7758736559139785,null,null,null,"FTTP",{"$f":"P22","v":0.54769999999999996},1]
[null,null,"% FTTP, FTTdp/B",null,null,{"$f":"SUM(F14:F15)/SUM($Q$14:$Q$15)","v":6.5807962529274011E-2},0.12459016393442623,0.24918032786885247,0.39754098360655737,0.56967213114754101,0.74180327868852458,null,null,null,"HFC",{"$f":"P23","v":0.54769999999999996},1]
[null,null,"% FTTN",null,null,{"$f":"SUM(F13)/SUM($Q$13)","v":0},6.0773480662983423E-2,0.12154696132596685,0.25794198895027626,0.46995856353591159,0.68197513812154698]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10",null,null,"Rollout Rate - Base Case",null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,"Brownfields Migrated",null,null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019",null,null,null,"Proportion of period",null,{"$f":"12/30","v":0.4},{"$f":"24/30","v":0.8},{"$f":"6/48","v":0.125},{"$f":"18/48","v":0.375},{"$f":"30/48","v":0.625}]
[null,"Cumulative Premises per Technology","FTTN","'000",null,null,{"$f":"$Q21*E13+$P21*(F13-E13)","v":0},120.49399999999999,340.49399999999997,710.426875,1354.1097500000001,null,null,"Cumulative premises per Technology","FTTN",0,{"$f":"Q$28*$P13","v":220},440,{"$f":"$P13+($Q13-$P13)*S$28","v":933.75},1701.25,2468.75]
[null,null,"FTTdp/B","'000",null,null,0,{"$f":"$Q22*F14+$P22*(G14-F14)","v":0},0,94.478249999999989,361.45650000000001,null,null,null,"FTTdp/B",0,0,0,172.5,517.5,862.5]
[null,null,"FTTP","'000",null,null,153.90369999999999,418.47270000000003,823.37639999999999,1316.4897000000001,1738.6030000000001,null,null,null,"FTTP",281,532,1064,1525,1915,2305]
[null,null,"HFC","'000",null,null,0,571.79879999999991,1615.7988,2419.0846499999998,2782.8705,null,null,null,"HFC",0,1044,2088,2692.5,2857.5,3022.5]
[null,null,"Total","'000",null,null,{"$f":"SUM(G29:G32)","v":153.90369999999999},{"$f":"SUM(H29:H32)","v":1110.7655},{"$f":"SUM(I29:I32)","v":2779.6692000000003},{"$f":"SUM(J29:J32)","v":4540.4794750000001},{"$f":"SUM(K29:K32)","v":6237.0397499999999},null,null,null,"Total",{"$f":"SUM(P29:P32)","v":281},1796,3592,5323.75,6991.25,8658.75]
[null,null,"% of brownfields migrated",null,null,null,{"$f":"G33/$Q$17","v":1.3790654121863798E-2},{"$f":"H33/$Q$17","v":9.9530958781362006E-2},{"$f":"I33/$Q$17","v":0.24907430107526884},{"$f":"J33/$Q$17","v":0.40685299955197135},{"$f":"K33/$Q$17","v":0.55887452956989248}]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,"FTTN Build (% of Cu transferred in FY)",null,null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,"Technology","FTTN",null,null,null,{"$f":"((G13*$C$39)-(F13*$C$39))*1000/SUM('Demand Forecasts'!F88,'Demand Forecasts'!F91,'Demand Forecasts'!F97,'Demand Forecasts'!F102,'Demand Forecasts'!F103,'Demand Forecasts'!F105)","v":36666.666666666664},{"$f":"((H13*$C$39)-(G13*$C$39))*1000/SUM('Demand Forecasts'!G88,'Demand Forecasts'!G91,'Demand Forecasts'!G97,'Demand Forecasts'!G102,'Demand Forecasts'!G103,'Demand Forecasts'!G105)","v":37179.394841384405},{"$f":"((I13*$C$39)-(H13*$C$39))*1000/SUM('Demand Forecasts'!H88,'Demand Forecasts'!H91,'Demand Forecasts'!H97,'Demand Forecasts'!H102,'Demand Forecasts'!H103,'Demand Forecasts'!H105)","v":91387.55792791977},{"$f":"((J13*$C$39)-(I13*$C$39))*1000/SUM('Demand Forecasts'!I88,'Demand Forecasts'!I91,'Demand Forecasts'!I97,'Demand Forecasts'!I102,'Demand Forecasts'!I103,'Demand Forecasts'!I105)","v":170345.30426889591},{"$f":"((K13*$C$39)-(J13*$C$39))*1000/SUM('Demand Forecasts'!J88,'Demand Forecasts'!J91,'Demand Forecasts'!J97,'Demand Forecasts'!J102,'Demand Forecasts'!J103,'Demand Forecasts'!J105)","v":215657.61366077195}]
[null,"CU SIOs to Premises",1]

{"sheet":"Price Summary","index":4,"n_rows":233,"n_cols":22,"rows_kept":233,"cut":false,"hidden":false,"merged":[[124,4,124,8],[208,4,208,8],[76,4,76,9],[46,4,46,8],[46,9,47,9],[60,4,60,8],[91,4,91,8],[110,4,110,8]]}
[null,"COMMERCIAL IN CONFIDENCE"]
[null,"Price Summary"]
[null,null,null,null,null,5,6,7,8,9,10]
[null,"Purpose"]
[null,"Calculate Prices resulting from FLSM"]
[]
[null,null,null,null,null,5,6,7,8,9,10]
[null,"Results"]
[]
[null,"Scenario A."]
[null,"Code","Service",null,"Total Revenue Requirement $M","Prices $","Revenue Generated $M","Check"]
[null,"S01",{"$f":"VLOOKUP($B12,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},null,{"$f":"J94","v":-212754.02773442317},{"$f":"F27","v":17.438704241709495},{"$f":"J79","v":2.2615563485284352E-5},{"$f":"G12-E12","v":212754.02775703874}]
[null,"S02","Unconditioned Local Loop Service Band 4",null,{"$f":"J95","v":-70918.009244807719},{"$f":"F28","v":51.842761098579913},{"$f":"J80","v":2.2410939838697363E-5},70918.009267218658]
[null,"S03","Wholesale Line Rental",null,-283667.59591230645,24.571252614475313,4.2487309891334119E-5,283667.59595479374]
[null,"S04","PSTN FOAS & FTAS",null,14.943971028594982,1.0220091936843934,7.3633509188498634E-8,-14.943970954961472]
[null,"S05","Local Carriage Service",null,7.4719855142974909,9.5746124460958963,1.0254341430713679E-7,-7.4719854117540763]
[null,"S06","Line Sharing Service",null,213.66751043946809,1.9364384722441139,8.3709673603766862E-5,-213.66742672979447]
[null,"S07","Wholesale ADSL",null,223.35639897390354,null,null,-223.35639897390354]
[null,null,"WADSL Zone 1 port",null,null,26.292531256470081,1.1365913460422569E-5,1.1365913460422569E-5]
[null,null,"WADSL Zone 2/3 port",null,null,31.908202825978012,1.3655559054982489E-3,1.3655559054982489E-3]
[null,null,"AGVC/VLAN",null,null,34.759070576781845,1.5025886411876152E-3,1.5025886411876152E-3]
[null,null,"Total",null,{"$f":"SUM(E12:E18)","v":-566880.19302558119},null,{"$f":"SUM(G12:G21)","v":3.0509101238888649E-3},{"$f":"SUM(H12:H21)","v":566880.19607649127}]
[]
[]
[null,"Fixed Line Access Services Prices",null,null,null,"Average overall price change",7.5799151246730007E-2]
[null,"Code","Service","Units","Current price","Alternative price"]
[null,"S01",{"$f":"VLOOKUP($B27,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},{"$f":"VLOOKUP($B27,Services,5,FALSE)","v":"$ / month"},16.21,{"$f":"E27*(1+$G$25)","v":17.438704241709495}]
[null,"S02","Unconditioned Local Loop Service Band 4","$ / month",48.19,{"$f":"E28*(1+$G$25)","v":51.842761098579913}]
[null,"S03","Wholesale Line Rental","$ / month",22.84,24.571252614475313]
[null,"S04","PSTN FOAS & FTAS","¢ / minute",0.95,1.0220091936843934]
[null,"S05","Local Carriage Service","¢ / call",8.9,9.5746124460958963]
[null,"S06","Line Sharing Service","$ / month",1.8,1.9364384722441139]
[null,"S07","Wholesale ADSL"]
[null,null,"WADSL Zone 1 port","$ / month",24.44,{"$f":"E34*(1+$G$25)","v":26.292531256470081}]
[null,null,"WADSL Zone 2/3 port","$ / month",29.66,31.908202825978012]
[null,null,"AGVC/VLAN","$ / Mbps / month",32.31,34.759070576781845]
[]
[]
[]
[]
[]
[null,null,null,null,"Y06","Y07","Y08","Y09","Y10"]
[null,null,null,null,{"$f":"VLOOKUP(E42,FYears,2,FALSE)","v":"2014/2015"},{"$f":"VLOOKUP(F42,FYears,2,FALSE)","v":"2015/2016"},{"$f":"VLOOKUP(G42,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(H42,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(I42,FYears,2,FALSE)","v":"2018/2019"}]
[null,"Cumulative inflation index",null,null,{"$f":"VLOOKUP(E42,Infl_per_yr,5,FALSE)","v":1.1645658037835809},{"$f":"VLOOKUP(F42,Infl_per_yr,5,FALSE)","v":1.1960090804857375},{"$f":"VLOOKUP(G42,Infl_per_yr,5,FALSE)","v":1.2294973347393381},{"$f":"VLOOKUP(H42,Infl_per_yr,5,FALSE)","v":1.2626937627773001},{"$f":"VLOOKUP(I42,Infl_per_yr,5,FALSE)","v":1.2967864943722871}]
[]
[]
[null,"Fixed Line Access Services ",null,null,"Service Prices Adjusted for Inflation",null,null,null,null,"5 Year Average"]
[null,"Code","Service","Units",{"$f":"E$43","v":"2014/2015"},{"$f":"F$43","v":"2015/2016"},{"$f":"G$43","v":"2016/2017"},{"$f":"H$43","v":"2017/2018"},{"$f":"I$43","v":"2018/2019"}]
[null,"S01",{"$f":"VLOOKUP($B49,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},{"$f":"VLOOKUP($B49,Services,5,FALSE)","v":"$ / month"},{"$f":"VLOOKUP($B49,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!M$3,FALSE)/12*E$44","v":6006923.8272108948},{"$f":"VLOOKUP($B49,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!N$3,FALSE)/12*F$44","v":-77639378536.651505},{"$f":"VLOOKUP($B49,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!O$3,FALSE)/12*G$44","v":-91342483253.351303},{"$f":"VLOOKUP($B49,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!P$3,FALSE)/12*H$44","v":-273738285301.88318},{"$f":"VLOOKUP($B49,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!Q$3,FALSE)/12*I$44","v":-657679132674.18384},{"$f":"AVERAGE(E49:I49)","v":-220078654568.44855}]
[null,"S02","Unconditioned Local Loop Service Band 4","$ / month",{"$f":"VLOOKUP($B50,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!M$3,FALSE)/12*E$44","v":6006923.8272108929},{"$f":"VLOOKUP($B50,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!N$3,FALSE)/12*F$44","v":-77639378536.651505},{"$f":"VLOOKUP($B50,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!O$3,FALSE)/12*G$44","v":-91342483253.351318},{"$f":"VLOOKUP($B50,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!P$3,FALSE)/12*H$44","v":-273738285301.88312},{"$f":"VLOOKUP($B50,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!Q$3,FALSE)/12*I$44","v":-657679132674.18384},{"$f":"AVERAGE(E50:I50)","v":-220078654568.44855}]
[null,"S03","Wholesale Line Rental","$ / month",{"$f":"VLOOKUP($B51,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!M$3,FALSE)/12*E$44","v":7556944.8024608353},{"$f":"VLOOKUP($B51,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!N$3,FALSE)/12*F$44","v":-77636565894.177689},{"$f":"VLOOKUP($B51,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!O$3,FALSE)/12*G$44","v":-91339622714.286865},{"$f":"VLOOKUP($B51,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!P$3,FALSE)/12*H$44","v":-273735372363.90088},{"$f":"VLOOKUP($B51,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!Q$3,FALSE)/12*I$44","v":-657676151600.81458},-220076031125.67548]
[null,"S04","PSTN FOAS & FTAS","¢ / minute",{"$f":"VLOOKUP($B52,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!M$3,FALSE)*100*E$44","v":655876083.88222992},{"$f":"VLOOKUP($B52,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!N$3,FALSE)*100*F$44","v":27331477.112706129},{"$f":"VLOOKUP($B52,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!O$3,FALSE)*100*G$44","v":33221629.883206408},{"$f":"VLOOKUP($B52,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!P$3,FALSE)*100*H$44","v":42572485.331392489},{"$f":"VLOOKUP($B52,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!Q$3,FALSE)*100*I$44","v":57937169.522440054},163387769.14639503]
[null,"S05","Local Carriage Service","¢ / call",{"$f":"VLOOKUP($B53,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!M$3,FALSE)*100*E$44","v":2273304166.4184957},{"$f":"VLOOKUP($B53,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!N$3,FALSE)*100*F$44","v":93518055.420688227},{"$f":"VLOOKUP($B53,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!O$3,FALSE)*100*G$44","v":112154716.92442106},{"$f":"VLOOKUP($B53,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!P$3,FALSE)*100*H$44","v":124299152.55196516},{"$f":"VLOOKUP($B53,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!Q$3,FALSE)*100*I$44","v":155664416.74797782},551788101.61270952]
[null,"S06","Line Sharing Service","$ / month",{"$f":"VLOOKUP($B54,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!M$3,FALSE)/12*E$44","v":2646614.7321777246},{"$f":"VLOOKUP($B54,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!N$3,FALSE)/12*F$44","v":5543923.36979819},{"$f":"VLOOKUP($B54,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!O$3,FALSE)/12*G$44","v":5632457.684474851},{"$f":"VLOOKUP($B54,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!P$3,FALSE)/12*H$44","v":5725518.1640231377},{"$f":"VLOOKUP($B54,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!Q$3,FALSE)/12*I$44","v":5843569.1184615241},5078416.6137870857]
[null,"S07","Wholesale ADSL","$ / month",{"$f":"VLOOKUP($B55,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!M$3,FALSE)/12*E$44","v":3384158.1458797753},{"$f":"VLOOKUP($B55,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!N$3,FALSE)/12*F$44","v":5565756.5721662091},{"$f":"VLOOKUP($B55,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!O$3,FALSE)/12*G$44","v":5658966.4129671333},{"$f":"VLOOKUP($B55,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!P$3,FALSE)/12*H$44","v":5759448.0340962075},{"$f":"VLOOKUP($B55,'7. Service Costs'!$C$101:$S$107,'7. Service Costs'!Q$3,FALSE)/12*I$44","v":5889686.5220491877},5251603.1374317026]
[null,null,"WADSL Zone 1 port","$ / month",{"$f":"E173","v":338.41581458797754},{"$f":"F173","v":556.57565721662093},565.89664129671337,575.9448034096207,588.96865220491873,525.16031374317026]
[null,null,"WADSL Zone 2/3 port","$ / month",{"$f":"E174","v":34179.997273385736},56214.14137887871,57155.560770968048,58170.425144371686,59485.8338726968,53041.1916880602]
[null,null,"AGVC/VLAN","$ / Mbps / month",{"$f":"E171","v":33841.581458797751},{"$f":"F171","v":55657.565721662089},56589.664129671335,57594.480340962073,58896.865220491876,52516.031374317026]
[]
[]
[null,"Fixed Line Access Services ",null,null,"Annual Demand"]
[null,"Code","Service","Unit",{"$f":"E$43","v":"2014/2015"},{"$f":"F$43","v":"2015/2016"},{"$f":"G$43","v":"2016/2017"},{"$f":"H$43","v":"2017/2018"},{"$f":"I$43","v":"2018/2019"}]
[null,{"$f":"B49","v":"S01"},{"$f":"VLOOKUP($B63,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},{"$f":"VLOOKUP($B63,Services,3,FALSE)","v":"Line"},{"$f":"VLOOKUP($B63,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!M$3,FALSE)","v":2.9586280376344087E-2},{"$f":"VLOOKUP($B63,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!N$3,FALSE)","v":2.7014071236559141E-2},{"$f":"VLOOKUP($B63,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!O$3,FALSE)","v":2.2527770967741934E-2},{"$f":"VLOOKUP($B63,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!P$3,FALSE)","v":1.779441001344086E-2},{"$f":"VLOOKUP($B63,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!Q$3,FALSE)","v":1.3233764112903227E-2}]
[null,{"$f":"B50","v":"S02"},"Unconditioned Local Loop Service Band 4","Line",{"$f":"VLOOKUP($B64,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!M$3,FALSE)","v":9.8620934587813625E-3},{"$f":"VLOOKUP($B64,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!N$3,FALSE)","v":9.0046904121863797E-3},{"$f":"VLOOKUP($B64,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!O$3,FALSE)","v":7.5092569892473114E-3},{"$f":"VLOOKUP($B64,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!P$3,FALSE)","v":5.9314700044802863E-3},{"$f":"VLOOKUP($B64,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!Q$3,FALSE)","v":4.4112547043010757E-3}]
[null,"S03","Wholesale Line Rental","Line",{"$f":"VLOOKUP($B65,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!M$3,FALSE)","v":3.944837383512545E-2},{"$f":"VLOOKUP($B65,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!N$3,FALSE)","v":3.6018761648745519E-2},{"$f":"VLOOKUP($B65,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!O$3,FALSE)","v":3.0037027956989246E-2},{"$f":"VLOOKUP($B65,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!P$3,FALSE)","v":2.3725880017921145E-2},{"$f":"VLOOKUP($B65,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!Q$3,FALSE)","v":1.7645018817204303E-2}]
[null,"S04","PSTN FOAS & FTAS","Minute",{"$f":"VLOOKUP($B66,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!M$3,FALSE)","v":1.9724186917562725},{"$f":"VLOOKUP($B66,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!N$3,FALSE)","v":1.800938082437276},{"$f":"VLOOKUP($B66,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!O$3,FALSE)","v":1.5018513978494623},{"$f":"VLOOKUP($B66,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!P$3,FALSE)","v":1.1862940008960572},{"$f":"VLOOKUP($B66,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!Q$3,FALSE)","v":0.88225094086021505}]
[null,"S05","Local Carriage Service","Minute",{"$f":"VLOOKUP($B67,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!M$3,FALSE)","v":0.98620934587813625},{"$f":"VLOOKUP($B67,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!N$3,FALSE)","v":0.90046904121863802},{"$f":"VLOOKUP($B67,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!O$3,FALSE)","v":0.75092569892473116},{"$f":"VLOOKUP($B67,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!P$3,FALSE)","v":0.59314700044802859},{"$f":"VLOOKUP($B67,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!Q$3,FALSE)","v":0.44112547043010752}]
[null,"S06","Line Sharing Service","Line",{"$f":"VLOOKUP($B68,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!M$3,FALSE)","v":0.98620934587813625},{"$f":"VLOOKUP($B68,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!N$3,FALSE)","v":0.90046904121863802},{"$f":"VLOOKUP($B68,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!O$3,FALSE)","v":0.75092569892473116},{"$f":"VLOOKUP($B68,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!P$3,FALSE)","v":0.59314700044802859},{"$f":"VLOOKUP($B68,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!Q$3,FALSE)","v":0.44112547043010752}]
[null,"S07","Wholesale ADSL","SIO",{"$f":"VLOOKUP($B69,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!M$3,FALSE)","v":0.98620934587813625},{"$f":"VLOOKUP($B69,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!N$3,FALSE)","v":0.90046904121863802},{"$f":"VLOOKUP($B69,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!O$3,FALSE)","v":0.75092569892473116},{"$f":"VLOOKUP($B69,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!P$3,FALSE)","v":0.59314700044802859},{"$f":"VLOOKUP($B69,'5. Service Demand'!$C$12:$S$19,'5. Service Demand'!Q$3,FALSE)","v":0.44112547043010752}]
[null,null,"WADSL Zone 1 port","SIO",{"$f":"'Demand Forecasts'!G$93*'Demand Forecasts'!G75","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H$93*'Demand Forecasts'!H75","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I$93*'Demand Forecasts'!I75","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J$93*'Demand Forecasts'!J75","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K$93*'Demand Forecasts'!K75","v":4.4112547043010757E-3}]
[null,null,"WADSL Zone 2/3 port","SIO",{"$f":"E69-E70","v":0.97634725241935483},{"$f":"F69-F70","v":0.89146435080645159},0.74341644193548384,0.58721553044354835,0.43671421572580643]
[null,null,"AGVC/VLAN","Peak Mbps/user",{"$f":"E73/SUM(E70:E71)","v":1},{"$f":"F73/SUM(F70:F71)","v":1},{"$f":"G73/SUM(G70:G71)","v":1},{"$f":"H73/SUM(H70:H71)","v":1},{"$f":"I73/SUM(I70:I71)","v":1}]
[null,null,null,"Total Mbps",{"$f":"'Demand Forecasts'!G95","v":0.98620934587813625},{"$f":"'Demand Forecasts'!H95","v":0.90046904121863802},{"$f":"'Demand Forecasts'!I95","v":0.75092569892473116},{"$f":"'Demand Forecasts'!J95","v":0.59314700044802859},{"$f":"'Demand Forecasts'!K95","v":0.44112547043010752}]
[null,null,"LCS average call duration","Minutes",{"$f":"'Demand Forecasts'!F29","v":3.46},{"$f":"'Demand Forecasts'!G29","v":3.4660574188991067},{"$f":"'Demand Forecasts'!H29","v":3.4216246357652085},{"$f":"'Demand Forecasts'!I29","v":3.3759546812938113},{"$f":"'Demand Forecasts'!J29","v":2.9197062747076292}]
[null,null,{"$f":"C67","v":"Local Carriage Service"},"Calls",{"$f":"E67/E74","v":0.28503160285495266},{"$f":"F67/F74","v":0.25979634275783176},0.21946466338695708,0.17569756008120024,0.15108556441153675]
[]
[null,"Fixed Line Access Services ",null,null,"Revenue Generated $"]
[null,"Code","Service","$M",{"$f":"E$43","v":"2014/2015"},{"$f":"F$43","v":"2015/2016"},{"$f":"G$43","v":"2016/2017"},{"$f":"H$43","v":"2017/2018"},{"$f":"I$43","v":"2018/2019"},"Sum of Yearly Revenue"]
[null,{"$f":"B63","v":"S01"},{"$f":"VLOOKUP($B79,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},null,{"$f":"$E27*E63*12/1000000","v":5.7551232588064529E-6},{"$f":"$F27*F63*12/1000000","v":5.6530847839059158E-6},4.7142616215770551E-6,3.7237374405613083E-6,2.7693563804336206E-6,{"$f":"SUM(E79:I79)","v":2.2615563485284352E-5}]
[null,{"$f":"B64","v":"S02"},"Unconditioned Local Loop Service Band 4",null,{"$f":"$E28*E64*12/1000000","v":5.7030514053440854E-6},5.6019361656678189E-6,4.6716073934566781E-6,3.6900453888679709E-6,2.7442994853608092E-6,{"$f":"SUM(E80:I80)","v":2.2410939838697363E-5}]
[null,"S03","Wholesale Line Rental",null,{"$f":"$E29*E65*12/1000000","v":1.0812010300731182E-5},1.0620313095982817E-5,8.8565688206308812E-6,6.9956950970528702E-6,5.2027225769363677E-6,4.2487309891334119E-5]
[null,"S04","PSTN FOAS & FTAS",null,{"$f":"$E30*E66/100/1000000","v":1.8737977571684587E-8},{"$f":"$F30*F66/100/1000000","v":1.840575277507238E-8},{"$f":"$F30*G66/100/1000000","v":1.534905936149908E-8},{"$f":"$F30*H66/100/1000000","v":1.2124033753284125E-8},{"$f":"$F30*I66/100/1000000","v":9.0166857269584577E-9},7.3633509188498634E-8]
[null,"S05","Local Carriage Service",null,{"$f":"$E31*E75/100/1000000","v":2.5367812654090785E-8},{"$f":"$F31*F75/100/1000000","v":2.4874492968193314E-8},{"$f":"$F31*G75/100/1000000","v":2.1012890975430055E-8},1.6822360455021413E-8,1.4465857254401231E-8,1.0254341430713679E-7]
[null,"S06","Line Sharing Service",null,{"$f":"$E32*E68*12/1000000","v":2.1302121870967742E-5},{"$f":"$F32*F68*12/1000000","v":2.0924434733766498E-5},{"$f":"$F32*G68*12/1000000","v":1.7449456958335796E-5},{"$f":"$F32*H68*12/1000000","v":1.3783112056365113E-5},{"$f":"$F32*I68*12/1000000","v":1.0250547984331721E-5},8.3709673603766862E-5]
[null,"S07","Wholesale ADSL",null,{"$f":"SUM(E86:E88)","v":7.3276695643455919E-4},{"$f":"SUM(F86:F88)","v":7.1977498053244849E-4},6.0023999225269128E-4,{"$f":"SUM(H86:H88)","v":4.741222087131132E-4},{"$f":"SUM(I86:I88)","v":3.5260632221347481E-4},2.879510460146287E-3]
[null,null,"WADSL Zone 1 port",null,{"$f":"$E34*E70*12/1000000","v":2.8923547695913977E-6},{"$f":"$F34*F70*12/1000000","v":2.8410732494069625E-6},2.3692484892318161E-6,1.8714403258753521E-6,1.3917966263170406E-6,1.1365913460422569E-5]
[null,null,"WADSL Zone 2/3 port",null,{"$f":"$E35*E71*12/1000000","v":3.4750151408109676E-4},3.4134030381193289E-4,2.8465299136133188E-4,2.2484390697548413E-4,1.6721718926840338E-4,1.3655559054982489E-3]
[null,null,"AGVC/VLAN",null,{"$f":"$E36*E72*12*E69/1000000","v":3.8237308758387102E-4},{"$f":"$F36*F72*12*F69/1000000","v":3.7559360347110861E-4},{"$f":"$F36*G72*12*G69/1000000","v":3.1321775240212755E-4},{"$f":"$F36*H72*12*H69/1000000","v":2.4740686141175376E-4},{"$f":"$F36*I72*12*I69/1000000","v":1.8399733631875437E-4},1.5025886411876152E-3]
[null,null,"Total",null,{"$f":"SUM(E79:E85)","v":7.7638336906063444E-4},{"$f":"SUM(F79:F85)","v":7.6261802955751481E-4},6.3596824899702861E-4,5.0234374509016875E-4,3.735967311835187E-4,{"$f":"SUM(J79:J85)","v":3.0509101238888653E-3}]
[]
[]
[null,"Fixed Line Access Services ",null,null,"Revenue Required from 7. Service Costs"]
[null,"Code","Service","$M",{"$f":"E$43","v":"2014/2015"},{"$f":"F$43","v":"2015/2016"},{"$f":"G$43","v":"2016/2017"},{"$f":"H$43","v":"2017/2018"},{"$f":"I$43","v":"2018/2019"},"Total"]
[null,{"$f":"B79","v":"S01"},{"$f":"VLOOKUP($B94,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},null,{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B94,'7. Service Costs'!$C$87:$C$93,0),MATCH(E$42,'7. Service Costs'!$H$85:$S$85,0))*E$44","v":2.1326703906144409},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B94,'7. Service Costs'!$C$87:$C$93,0),MATCH(F$42,'7. Service Costs'!$H$85:$S$85,0))*F$44","v":-25168.268430615411},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B94,'7. Service Costs'!$C$87:$C$93,0),MATCH(G$42,'7. Service Costs'!$H$85:$S$85,0))*G$44","v":-24692.910508275618},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B94,'7. Service Costs'!$C$87:$C$93,0),MATCH(H$42,'7. Service Costs'!$H$85:$S$85,0))*H$44","v":-58452.135420455532},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B94,'7. Service Costs'!$C$87:$C$93,0),MATCH(I$42,'7. Service Costs'!$H$85:$S$85,0))*I$44","v":-104442.84604546722},{"$f":"SUM(E94:I94)","v":-212754.02773442317}]
[null,{"$f":"B80","v":"S02"},"Unconditioned Local Loop Service Band 4",null,{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B95,'7. Service Costs'!$C$87:$C$93,0),MATCH(E$42,'7. Service Costs'!$H$85:$S$85,0))*E$44","v":0.71089013020481351},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B95,'7. Service Costs'!$C$87:$C$93,0),MATCH(F$42,'7. Service Costs'!$H$85:$S$85,0))*F$44","v":-8389.4228102051384},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B95,'7. Service Costs'!$C$87:$C$93,0),MATCH(G$42,'7. Service Costs'!$H$85:$S$85,0))*G$44","v":-8230.9701694252071},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B95,'7. Service Costs'!$C$87:$C$93,0),MATCH(H$42,'7. Service Costs'!$H$85:$S$85,0))*H$44","v":-19484.04514015184},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B95,'7. Service Costs'!$C$87:$C$93,0),MATCH(I$42,'7. Service Costs'!$H$85:$S$85,0))*I$44","v":-34814.282015155739},{"$f":"SUM(E95:I95)","v":-70918.009244807719}]
[null,"S03","Wholesale Line Rental",null,{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B96,'7. Service Costs'!$C$87:$C$93,0),MATCH(E$42,'7. Service Costs'!$H$85:$S$85,0))*E$44","v":3.5773102034265993},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B96,'7. Service Costs'!$C$87:$C$93,0),MATCH(F$42,'7. Service Costs'!$H$85:$S$85,0))*F$44","v":-33556.475546034133},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B96,'7. Service Costs'!$C$87:$C$93,0),MATCH(G$42,'7. Service Costs'!$H$85:$S$85,0))*G$44","v":-32922.849612598613},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B96,'7. Service Costs'!$C$87:$C$93,0),MATCH(H$42,'7. Service Costs'!$H$85:$S$85,0))*H$44","v":-77935.35121640256},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B96,'7. Service Costs'!$C$87:$C$93,0),MATCH(I$42,'7. Service Costs'!$H$85:$S$85,0))*I$44","v":-139256.4968474746},-283667.59591230645]
[null,"S04","PSTN FOAS & FTAS",null,{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B97,'7. Service Costs'!$C$87:$C$93,0),MATCH(E$42,'7. Service Costs'!$H$85:$S$85,0))*E$44","v":12.936622473252152},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B97,'7. Service Costs'!$C$87:$C$93,0),MATCH(F$42,'7. Service Costs'!$H$85:$S$85,0))*F$44","v":0.49222297981535279},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B97,'7. Service Costs'!$C$87:$C$93,0),MATCH(G$42,'7. Service Costs'!$H$85:$S$85,0))*G$44","v":0.4989395127893102},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B97,'7. Service Costs'!$C$87:$C$93,0),MATCH(H$42,'7. Service Costs'!$H$85:$S$85,0))*H$44","v":0.50503483951866313},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B97,'7. Service Costs'!$C$87:$C$93,0),MATCH(I$42,'7. Service Costs'!$H$85:$S$85,0))*I$44","v":0.51115122321950524},14.943971028594982]
[null,"S05","Local Carriage Service",null,{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B98,'7. Service Costs'!$C$87:$C$93,0),MATCH(E$42,'7. Service Costs'!$H$85:$S$85,0))*E$44","v":6.468311236626076},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B98,'7. Service Costs'!$C$87:$C$93,0),MATCH(F$42,'7. Service Costs'!$H$85:$S$85,0))*F$44","v":0.2461114899076764},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B98,'7. Service Costs'!$C$87:$C$93,0),MATCH(G$42,'7. Service Costs'!$H$85:$S$85,0))*G$44","v":0.2494697563946551},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B98,'7. Service Costs'!$C$87:$C$93,0),MATCH(H$42,'7. Service Costs'!$H$85:$S$85,0))*H$44","v":0.25251741975933156},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B98,'7. Service Costs'!$C$87:$C$93,0),MATCH(I$42,'7. Service Costs'!$H$85:$S$85,0))*I$44","v":0.25557561160975262},7.4719855142974909]
[null,"S06","Line Sharing Service",null,{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B99,'7. Service Costs'!$C$87:$C$93,0),MATCH(E$42,'7. Service Costs'!$H$85:$S$85,0))*E$44","v":31.321394205749193},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B99,'7. Service Costs'!$C$87:$C$93,0),MATCH(F$42,'7. Service Costs'!$H$85:$S$85,0))*F$44","v":59.90557633670133},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B99,'7. Service Costs'!$C$87:$C$93,0),MATCH(G$42,'7. Service Costs'!$H$85:$S$85,0))*G$44","v":50.75468668053901},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B99,'7. Service Costs'!$C$87:$C$93,0),MATCH(H$42,'7. Service Costs'!$H$85:$S$85,0))*H$44","v":40.75288710001233},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B99,'7. Service Costs'!$C$87:$C$93,0),MATCH(I$42,'7. Service Costs'!$H$85:$S$85,0))*I$44","v":30.932966116466257},213.66751043946809]
[null,"S07","Wholesale ADSL",null,{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B100,'7. Service Costs'!$C$87:$C$93,0),MATCH(E$42,'7. Service Costs'!$H$85:$S$85,0))*E$44","v":40.049860696755118},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B100,'7. Service Costs'!$C$87:$C$93,0),MATCH(F$42,'7. Service Costs'!$H$85:$S$85,0))*F$44","v":60.14149781033808},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B100,'7. Service Costs'!$C$87:$C$93,0),MATCH(G$42,'7. Service Costs'!$H$85:$S$85,0))*G$44","v":50.993559706187078},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B100,'7. Service Costs'!$C$87:$C$93,0),MATCH(H$42,'7. Service Costs'!$H$85:$S$85,0))*H$44","v":40.994391907925525},{"$f":"INDEX('7. Service Costs'!$H$87:$S$93,MATCH($B100,'7. Service Costs'!$C$87:$C$93,0),MATCH(I$42,'7. Service Costs'!$H$85:$S$85,0))*I$44","v":31.177088852697743},223.35639897390354]
[null,null,"WADSL Zone 1 port"]
[null,null,"WADSL Zone 2/3 port"]
[null,null,"AGVC/VLAN"]
[null,null,"Total",null,{"$f":"SUM(E94:E103)","v":97.197059336628399},-66993.381378237915,-65744.233634643533,-155789.02694574272,-278450.74812629359,-566880.19302558119]
[]
[]
[]
[]
[null,"Scenario C."]
[]
[null,null,"Glide Path Results",null,"Prices"]
[null,"Code","Service",null,{"$f":"E$43","v":"2014/2015"},{"$f":"F$43","v":"2015/2016"},{"$f":"G$43","v":"2016/2017"},{"$f":"H$43","v":"2017/2018"},{"$f":"I$43","v":"2018/2019"}]
[null,null,"% change from 2014/15 prices",null,0,{"$f":"I113/4","v":3.4557348659911016E-2},{"$f":"I113/4*2","v":6.9114697319822033E-2},{"$f":"I113/4*3","v":0.10367204597973305},0.13822939463964407]
[null,"S01",{"$f":"VLOOKUP($B114,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},null,{"$f":"$E27*(1+E$113)","v":16.21},16.770174621777159,17.330349243554316,17.890523865331474,18.450698487108632]
[null,"S02","Unconditioned Local Loop Service Band 4",null,48.19,49.855318631921115,51.520637263842218,53.185955895763335,54.851274527684446]
[null,"S03","Wholesale Line Rental",null,22.84,23.629289843392371,24.418579686784735,25.207869530177103,25.99715937356947]
[null,"S04","PSTN FOAS & FTAS",null,0.95,0.98282948122691549,1.0156589624538308,1.0484884436807465,1.0813179249076617]
[null,"S05","Local Carriage Service",null,8.9,9.2075604030732094,9.5151208061464168,9.8226812092196258,10.130241612292831]
[null,"S06","Line Sharing Service",null,1.8,1.86220322758784,1.9244064551756797,1.9866096827635196,2.0488129103513595]
[null,"S07","Wholesale ADSL"]
[null,null,"WADSL Zone 1 port",null,{"$f":"$E34*(1+E$113)","v":24.44},25.284581601248227,26.12916320249645,26.97374480374468,27.818326404992902]
[null,null,"WADSL Zone 2/3 port",null,29.66,30.684970961252965,31.709941922505919,32.734912883758888,33.759883845011842]
[null,null,"AGVC/VLAN",null,32.31,33.426547935201732,34.543095870403448,35.659643805605178,36.776191740806901]
[]
[null,"Fixed Line Access Services ",null,null,"Revenue Generated $"]
[null,"Code","Service","$M",{"$f":"E$43","v":"2014/2015"},{"$f":"F$43","v":"2015/2016"},{"$f":"G$43","v":"2016/2017"},{"$f":"H$43","v":"2017/2018"},{"$f":"I$43","v":"2018/2019"},"Total","Check"]
[null,"S01",{"$f":"VLOOKUP($B127,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},null,{"$f":"E114*12*E63/1000000","v":5.7551232588064521E-6},{"$f":"F114*12*F63/1000000","v":5.4363683025866937E-6},4.6849696625972559E-6,3.8202158041794842E-6,2.930066297960353E-6,{"$f":"SUM(E127:I127)","v":2.2626743326130238E-5},{"$f":"J127-J94","v":212754.02775704992}]
[null,"S02","Unconditioned Local Loop Service Band 4",null,{"$f":"E115*12*E64/1000000","v":5.7030514053440854E-6},{"$f":"F115*12*F64/1000000","v":5.3871805161762844E-6},4.6425804655677924E-6,3.7856508246639802E-6,2.9035553135658934E-6,{"$f":"SUM(E128:I128)","v":2.2422018525318032E-5},70918.009267229732]
[null,"S03","Wholesale Line Rental",null,{"$f":"E116*12*E65/1000000","v":1.0812010300731182E-5},{"$f":"F116*12*F65/1000000","v":1.0213173105579277E-5},8.8015387286630737E-6,7.1769466557647058E-6,5.5046443960859098E-6,4.2508313186824145E-5,283667.59595481475]
[null,"S04","PSTN FOAS & FTAS",null,{"$f":"E117*E66/100/1000000","v":1.8737977571684587E-8},{"$f":"F117*F66/100/1000000","v":1.770015041283624E-8},1.5253688324996204E-8,1.243815550747313E-8,9.5399375661879979E-9,7.3669909383178155E-8,-14.943970954925073]
[null,"S05","Local Carriage Service",null,{"$f":"E118*E75/100/1000000","v":2.5367812654090785E-8},{"$f":"F118*F75/100/1000000","v":2.3920905184402473E-8},2.0882327848071548E-8,1.7258211219153419E-8,1.5305332716184985E-8,1.0273458962190321E-7,-7.4719854115629012]
[null,"S06","Line Sharing Service",null,{"$f":"E119*12*E68/1000000","v":2.1302121870967745E-5},{"$f":"F119*12*F68/1000000","v":2.0122276258803304E-5},1.7341035148416742E-5,1.4140218892706293E-5,1.0845402706824254E-5,8.3751054877718341E-5,-213.6674266884132]
[null,"S07","Wholesale ADSL",null,{"$f":"SUM(E134:E136)","v":7.3276695643455919E-4},{"$f":"SUM(F134:F136)","v":6.9218170940962853E-4},5.9651041450702112E-4,4.8640624741933891E-4,3.7306859762255707E-4,2.880933925393105E-3,-223.35351803997816]
[null,null,"WADSL Zone 1 port",null,{"$f":"E121*12*E70/1000000","v":2.8923547695913982E-6},{"$f":"F121*12*F70/1000000","v":2.7321579542508488E-6},2.3545272168183618E-6,1.9199274985430104E-6,1.4725646786376931E-6,1.1371532117841313E-5]
[null,null,"WADSL Zone 2/3 port",null,{"$f":"E122*12*E71/1000000","v":3.4750151408109676E-4},{"$f":"F122*12*F71/1000000","v":3.2825469260985835E-4},2.8288430637612224E-4,2.3066939079671787E-4,1.7692105435642403E-4,1.3662309582202195E-3]
[null,null,"AGVC/VLAN",null,{"$f":"E123*12*E73/1000000","v":3.8237308758387102E-4},{"$f":"F123*12*F73/1000000","v":3.611948588455194E-4},3.1127158091408047E-4,2.5381692912407799E-4,1.9467497858749537E-4,1.5033314350550442E-3]
[null,null,"Total",null,{"$f":"SUM(E127:E133)","v":7.7638336906063444E-4},{"$f":"SUM(F127:F133)","v":7.333823286483713E-4},6.3201667452843907E-4,5.1535897596338004E-4,3.9527711160727586E-4,{"$f":"SUM(J127:J133)","v":3.0524184598081008E-3},566880.19607799943]
[]
[null,"Scenario B."]
[]
[null,"Code","Service","FY15 Prices","Revenue Generated $M","Revenue Remainder $M","Prices $","Revenue Generated $M","Check"]
[null,"S01",{"$f":"VLOOKUP($B142,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},{"$f":"E27","v":16.21},{"$f":"D142*12*E63/1000000","v":5.7551232588064521E-6},{"$f":"J94-E142","v":-212754.02774017831},{"$f":"F142/SUM(F63:I63)*1000000/12","v":-220050871516.80313},{"$f":"G142*12*SUM(F63:I63)/1000000","v":-212754.02774017834},{"$f":"H142-F142","v":0}]
[null,"S02","Unconditioned Local Loop Service Band 4",{"$f":"E28","v":48.19},{"$f":"D143*12*E64/1000000","v":5.7030514053440854E-6},{"$f":"J95-E143","v":-70918.009250510775},{"$f":"F143/SUM(F64:I64)*1000000/12","v":-220050871528.54651},{"$f":"G143*12*SUM(F64:I64)/1000000","v":-70918.009250510775},{"$f":"H143-F143","v":0}]
[null,"S03","Wholesale Line Rental",22.84,{"$f":"D144*12*E65/1000000","v":1.0812010300731182E-5},-283667.59592311847,{"$f":"F144/SUM(F65:I65)*1000000/12","v":-220047426482.29443},{"$f":"G144*12*SUM(F65:I65)/1000000","v":-283667.59592311847},0]
[null,"S04","PSTN FOAS & FTAS",0.95,{"$f":"D145*E66/100/1000000","v":1.8737977571684587E-8},14.943971009857004,{"$f":"F145/SUM(F66:I66)*1000000*100","v":278217102.78417182},{"$f":"G145/100*SUM(F66:I66)/1000000","v":14.943971009857007},0]
[null,"S05","Local Carriage Service",8.9,{"$f":"D146*E75/100/1000000","v":2.5367812654090785E-8},7.4719854889296782,{"$f":"F146/SUM(F75:I75)*1000000*100","v":926994590.60881042},{"$f":"G146/100*SUM(F75:I75)/1000000","v":7.4719854889296791},0]
[null,"S06","Line Sharing Service",1.8,{"$f":"D147*12*E68/1000000","v":2.1302121870967745E-5},213.66748913734622,{"$f":"F147/SUM(F68:I68)*1000000/12","v":6629869.8594180644},{"$f":"G147*12*SUM(F68:I68)/1000000","v":213.66748913734628},0]
[null,"S07","Wholesale ADSL",null,{"$f":"SUM(E149:E151)","v":7.3276695643455919E-4},223.35566620694709,{"$f":"F148/SUM(F69:I69)*1000000/12","v":6930483.4595767846},{"$f":"G148*12*SUM(F69:I69)/1000000","v":223.35566620694709},0]
[null,null,"WADSL Zone 1 port",24.44,{"$f":"D149*12*E70/1000000","v":2.8923547695913982E-6},null,{"$f":"K173","v":693.04834595767852},{"$f":"G149*12*SUM(F70:I70)/1000000","v":2.2335566620694709E-4}]
[null,null,"WADSL Zone 2/3 port",29.66,{"$f":"D150*12*E71/1000000","v":3.4750151408109676E-4},null,{"$f":"K174","v":69997.882941725547},{"$f":"G150*12*SUM(F71:I71)/1000000","v":2.2333333064032646}]
[null,null,"AGVC/VLAN",32.31,{"$f":"D151*12*E73/1000000","v":3.8237308758387102E-4},null,{"$f":"K171","v":69304.834595767854},{"$f":"G151*12*SUM(F73:I73)/1000000","v":2.2335566620694713}]
[null,null,"Total",null,{"$f":"SUM(E142:E151)-E148","v":7.7638336906063444E-4},{"$f":"SUM(F142:F151)","v":-566880.19380196463},null,{"$f":"SUM(H142:H148)","v":-566880.19380196463},{"$f":"SUM(I142:I151)","v":0}]
[]
[]
[]
[]
[null,"Calculation of port and AGVC/VLAN prices (per SIO)"]
[null,null,null,null,"Y06","Y07","Y08","Y09","Y10"]
[null,"Code","Service",null,{"$f":"VLOOKUP(E158,FYears,2,FALSE)","v":"2014/2015"},{"$f":"VLOOKUP(F158,FYears,2,FALSE)","v":"2015/2016"},{"$f":"VLOOKUP(G158,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(H158,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(I158,FYears,2,FALSE)","v":"2018/2019"},null,"Scenario B."]
[null,"S07",{"$f":"VLOOKUP($B160,Services,2,FALSE)","v":"Wholesale ADSL"},"per SIO",{"$f":"E55","v":3384158.1458797753},{"$f":"F55","v":5565756.5721662091},{"$f":"G55","v":5658966.4129671333},{"$f":"H55","v":5759448.0340962075},{"$f":"I55","v":5889686.5220491877},null,{"$f":"G148","v":6930483.4595767846}]
[]
[null,null,"Relativities from the IAD"]
[null,null,"AGVC/VLAN",null,0.01,0.01,0.01,0.01,0.01,null,0.01]
[null,null,"Port (weighted average)",null,0.01,0.01,0.01,0.01,0.01,null,0.01]
[null,null,"Zone 1",null,0.01,0.01,0.01,0.01,0.01,null,0.01]
[null,null,"Zone 2/3",null,0.01,0.01,0.01,0.01,0.01,null,0.01]
[]
[null,null,"AGVC/VLAN",null,{"$f":"E$160*E163","v":33841.581458797751},{"$f":"F$160*F163","v":55657.565721662089},56589.664129671335,57594.480340962073,58896.865220491876,null,{"$f":"K$160*K163","v":69304.834595767854}]
[null,null,"Port (weighted average)",null,{"$f":"E160*E164","v":33841.581458797751},{"$f":"F160*F164","v":55657.565721662089},{"$f":"G160*G164","v":56589.664129671335},{"$f":"H160*H164","v":57594.480340962073},{"$f":"I160*I164","v":58896.865220491876},null,{"$f":"K160*K164","v":69304.834595767854}]
[]
[null,null,"Monthly AGVC/VLAN price (per Mbps)",null,{"$f":"E168/E72","v":33841.581458797751},{"$f":"F168/F72","v":55657.565721662089},{"$f":"G168/G72","v":56589.664129671335},{"$f":"H168/H72","v":57594.480340962073},{"$f":"I168/I72","v":58896.865220491876},null,{"$f":"K168/SUM(F73:I73)*SUM(F69:I69)","v":69304.834595767854}]
[]
[null,null,"Monthly Zone 1 port price",null,{"$f":"E165*E$169","v":338.41581458797754},{"$f":"F165*F$169","v":556.57565721662093},{"$f":"G165*G$169","v":565.89664129671337},{"$f":"H165*H$169","v":575.9448034096207},{"$f":"I165*I$169","v":588.96865220491873},null,{"$f":"K165*K$169","v":693.04834595767852}]
[null,null,"Monthly Zone 2/3 port price",null,{"$f":"(E$169*E69-E173*E70)/E71","v":34179.997273385736},{"$f":"(F$169*F69-F173*F70)/F71","v":56214.14137887871},{"$f":"(G$169*G69-G173*G70)/G71","v":57155.560770968048},{"$f":"(H$169*H69-H173*H70)/H71","v":58170.425144371686},{"$f":"(I$169*I69-I173*I70)/I71","v":59485.8338726968},null,{"$f":"(K$169*SUM(F69:I69)-K173*SUM(F70:I70))/SUM(F71:I71)","v":69997.882941725547}]
[]
[]
[]
[]
[null,"Calculation of geographic OTA split"]
[null,null,null,null,"CBD","Metro","Provincial","Rural","Total"]
[null,null,"Telstra POTS (CAN RKR end of December 2013)",null,1,1,1,1,{"$f":"SUM(E181:H181)","v":4}]
[null,null,"Total distance from local exchange to the POI (km)",null,1,1,1,1,{"$f":"SUM(E182:H182)","v":4}]
[null,null,"OTA minutes (13/14) (millions)",null,1,1,1,1,{"$f":"SUM(E183:H183)","v":4}]
[null,null,"OTA distribution in 2014",null,{"$f":"E183/$I183","v":0.25},{"$f":"F183/$I183","v":0.25},{"$f":"G183/$I183","v":0.25},{"$f":"H183/$I183","v":0.25},{"$f":"SUM(E184:H184)","v":1}]
[]
[null,null,"Local switching asset"]
[null,null,"Port dependent component",null,{"$f":"Allocations!LS_Port_Alloc","v":0.5}]
[null,null,"Traffic dependent component",null,{"$f":"Allocations!LS_Other_Alloc","v":0.5}]
[]
[null,null,"Geographic split for relevant asset classes",null,"CBD","Metro","Provincial","Rural","Total"]
[null,"CO01",{"$f":"VLOOKUP($B191,Core_AC,2,FALSE)","v":"Switching Equipment - Local"}]
[null,null,"Port dependent component",null,{"$f":"E181/$I181","v":0.25},{"$f":"F181/$I181","v":0.25},{"$f":"G181/$I181","v":0.25},{"$f":"H181/$I181","v":0.25},{"$f":"SUM(E192:H192)","v":1}]
[null,null,"Traffic dependent component",null,{"$f":"E184","v":0.25},{"$f":"F184","v":0.25},{"$f":"G184","v":0.25},{"$f":"H184","v":0.25},{"$f":"SUM(E193:H193)","v":1}]
[null,null,"Total",null,{"$f":"SUMPRODUCT($E187:$E188,E192:E193)","v":0.25},{"$f":"SUMPRODUCT($E187:$E188,F192:F193)","v":0.25},{"$f":"SUMPRODUCT($E187:$E188,G192:G193)","v":0.25},{"$f":"SUMPRODUCT($E187:$E188,H192:H193)","v":0.25},{"$f":"SUM(E194:H194)","v":1}]
[]
[null,"CO04",{"$f":"VLOOKUP($B196,Core_AC,2,FALSE)","v":"Inter-exchange Cables "},null,{"$f":"E182/$I182","v":0.25},{"$f":"F182/$I182","v":0.25},{"$f":"G182/$I182","v":0.25},{"$f":"H182/$I182","v":0.25},{"$f":"SUM(E196:H196)","v":1}]
[]
[null,"CO05",{"$f":"VLOOKUP($B198,Core_AC,2,FALSE)","v":"Transmission Equipment "}]
[null,null,"LE to POC",null,null,null,1,1]
[null,null,"POC to LAS",null,null,null,1,1]
[null,null,"LE to LAS",null,1,1]
[null,null,"LAS to TNS",null,1,1]
[null,null,"Total weighting",null,{"$f":"SUM(E199:E202)","v":2},{"$f":"SUM(F199:F202)","v":2},{"$f":"SUM(G199:G202)","v":2},{"$f":"SUM(H199:H202)","v":2}]
[null,null,"Weighted break-up",null,{"$f":"E193*E203/SUMPRODUCT($E$203:$H$203,$E$193:$H$193)","v":0.25},{"$f":"F193*F203/SUMPRODUCT($E$203:$H$203,$E$193:$H$193)","v":0.25},0.25,0.25,{"$f":"SUM(E204:H204)","v":1}]
[]
[null,"CO09",{"$f":"VLOOKUP($B206,Core_AC,2,FALSE)","v":"Network Buildings/Support"}]
[null,null,"As per Local switching",null,{"$f":"E194","v":0.25},{"$f":"F194","v":0.25},{"$f":"G194","v":0.25},{"$f":"H194","v":0.25},{"$f":"SUM(E207:H207)","v":1}]
[]
[null,null,null,null,"Allocation",null,null,null,null,null,"FY15",null,"FY16",null,"FY17",null,"FY18",null,"FY19",null,"Total"]
[null,null,null,null,"CBD","Metro","Provincial","Rural","Total",null,"Revenue ($m)","Percent","Revenue ($m)","Percent","Revenue ($m)","Percent","Revenue ($m)","Percent","Revenue ($m)","Percent","Revenue ($m)","Percent"]
[null,"CO01",{"$f":"VLOOKUP($B211,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"E194","v":0.25},{"$f":"F194","v":0.25},{"$f":"G194","v":0.25},{"$f":"H194","v":0.25},{"$f":"SUM(E211:H211)","v":1},null,{"$f":"VLOOKUP($B211,'7. Service Costs'!$C$409:$N$428,8,FALSE)*E$44","v":1.198621316542595},{"$f":"K211/K$222","v":9.2653347058644031E-2},{"$f":"VLOOKUP($B211,'7. Service Costs'!$C$459:$N$478,8,FALSE)*F$44","v":5.9577427132757918E-2},{"$f":"M211/M$222","v":0.12103775489775445},{"$f":"VLOOKUP($B211,'7. Service Costs'!$C$509:$N$528,8,FALSE)*G$44","v":6.000051667178969E-2},{"$f":"O211/O$222","v":0.12025619006613936},{"$f":"VLOOKUP($B211,'7. Service Costs'!$C$559:$N$578,8,FALSE)*H$44","v":6.0302621206777644E-2},{"$f":"Q211/Q$222","v":0.11940298249493227},{"$f":"VLOOKUP($B211,'7. Service Costs'!$C$609:$N$628,8,FALSE)*I$44","v":6.0558126961146583E-2},{"$f":"S211/S$222","v":0.11847407550765723},{"$f":"SUM(K211,M211,O211,Q211,S211)","v":1.4390600085150667},{"$f":"U211/U$222","v":9.6297047219885884E-2}]
[null,"CO04",{"$f":"VLOOKUP($B212,Core_AC,2,FALSE)","v":"Inter-exchange Cables "},null,{"$f":"E196","v":0.25},{"$f":"F196","v":0.25},{"$f":"G196","v":0.25},{"$f":"H196","v":0.25},{"$f":"SUM(E212:H212)","v":1},null,{"$f":"VLOOKUP($B212,'7. Service Costs'!$C$409:$N$428,8,FALSE)*E$44","v":0.58904379070679203},{"$f":"K212/K$222","v":4.5533045357913256E-2},{"$f":"VLOOKUP($B212,'7. Service Costs'!$C$459:$N$478,8,FALSE)*F$44","v":3.5475564527500995E-2},{"$f":"M212/M$222","v":7.2072308100364385E-2},{"$f":"VLOOKUP($B212,'7. Service Costs'!$C$509:$N$528,8,FALSE)*G$44","v":3.595241607530681E-2},{"$f":"O212/O$222","v":7.2057722511609482E-2},{"$f":"VLOOKUP($B212,'7. Service Costs'!$C$559:$N$578,8,FALSE)*H$44","v":3.637399169597496E-2},{"$f":"Q212/Q$222","v":7.2022791162802136E-2},{"$f":"VLOOKUP($B212,'7. Service Costs'!$C$609:$N$628,8,FALSE)*I$44","v":3.6788847049486262E-2},{"$f":"S212/S$222","v":7.1972580096092947E-2},{"$f":"SUM(K212,M212,O212,Q212,S212)","v":0.73363461005506114},{"$f":"U212/U$222","v":4.909235630799974E-2}]
[null,"CO05",{"$f":"VLOOKUP($B213,Core_AC,2,FALSE)","v":"Transmission Equipment "},null,{"$f":"E204","v":0.25},{"$f":"F204","v":0.25},{"$f":"G204","v":0.25},{"$f":"H204","v":0.25},{"$f":"I204","v":1},null,{"$f":"VLOOKUP($B213,'7. Service Costs'!$C$409:$N$428,8,FALSE)*E$44","v":0.85372438322280664},{"$f":"K213/K$222","v":6.5992837336927637E-2},{"$f":"VLOOKUP($B213,'7. Service Costs'!$C$459:$N$478,8,FALSE)*F$44","v":5.4264996461119905E-4},{"$f":"M213/M$222","v":1.102449981022619E-3},{"$f":"VLOOKUP($B213,'7. Service Costs'!$C$509:$N$528,8,FALSE)*G$44","v":4.5355063269693319E-4},{"$f":"O213/O$222","v":9.0903002366751577E-4},{"$f":"VLOOKUP($B213,'7. Service Costs'!$C$559:$N$578,8,FALSE)*H$44","v":3.5779633835379422E-4},{"$f":"Q213/Q$222","v":7.084592521893106E-4},{"$f":"VLOOKUP($B213,'7. Service Costs'!$C$609:$N$628,8,FALSE)*I$44","v":2.5583856241766695E-4},{"$f":"S213/S$222","v":5.005147728741324E-4},{"$f":"SUM(K213,M213,O213,Q213,S213)","v":0.85533421872088611},{"$f":"U213/U$222","v":5.7236084083763218E-2}]
[null,"CO09",{"$f":"VLOOKUP($B214,Core_AC,2,FALSE)","v":"Network Buildings/Support"},null,{"$f":"E207","v":0.25},{"$f":"F207","v":0.25},{"$f":"G207","v":0.25},{"$f":"H207","v":0.25},{"$f":"I207","v":1},null,{"$f":"VLOOKUP($B214,'7. Service Costs'!$C$409:$N$428,8,FALSE)*E$44","v":0.43522802197909183},{"$f":"K214/K$222","v":3.3643096792566447E-2},{"$f":"VLOOKUP($B214,'7. Service Costs'!$C$459:$N$478,8,FALSE)*F$44","v":2.673105017479516E-4},{"$f":"M214/M$222","v":5.4306915469960792E-4},{"$f":"VLOOKUP($B214,'7. Service Costs'!$C$509:$N$528,8,FALSE)*G$44","v":2.5415146373792175E-4},{"$f":"O214/O$222","v":5.0938372574423042E-4},{"$f":"VLOOKUP($B214,'7. Service Costs'!$C$559:$N$578,8,FALSE)*H$44","v":2.2912141198671643E-4},{"$f":"Q214/Q$222","v":4.536748054591899E-4},{"$f":"VLOOKUP($B214,'7. Service Costs'!$C$609:$N$628,8,FALSE)*I$44","v":1.8925369906981033E-4},{"$f":"S214/S$222","v":3.7025017382201454E-4},{"$f":"SUM(K214,M214,O214,Q214,S214)","v":0.43616785905563421},{"$f":"U214/U$222","v":2.9186883570350562E-2}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L211:L214)","v":0.23782232654605134},null,{"$f":"SUM(N211:N214)","v":0.19475558213384109},null,{"$f":"SUM(P211:P214)","v":0.19373232632716056},null,{"$f":"SUM(R211:R214)","v":0.19258790771538289},null,{"$f":"SUM(T211:T214)","v":0.19131742055044632},null,{"$f":"SUM(V211:V214)","v":0.2318123711819994}]
[null,"CO02",{"$f":"VLOOKUP($B216,Core_AC,2,FALSE)","v":"Switching Equipment - Trunk"},null,null,null,null,null,null,null,{"$f":"VLOOKUP($B216,'7. Service Costs'!$C$409:$N$428,8,FALSE)*E$44","v":1.7833642565890924},{"$f":"K216/K$222","v":0.13785393695011763},{"$f":"VLOOKUP($B216,'7. Service Costs'!$C$459:$N$478,8,FALSE)*F$44","v":0.12194106438827949},{"$f":"M216/M$222","v":0.24773598615648429},{"$f":"VLOOKUP($B216,'7. Service Costs'!$C$509:$N$528,8,FALSE)*G$44","v":0.12272189600783417},{"$f":"O216/O$222","v":0.24596567613448339},{"$f":"VLOOKUP($B216,'7. Service Costs'!$C$559:$N$578,8,FALSE)*H$44","v":0.12325517418494833},{"$f":"Q216/Q$222","v":0.24405299655466897},{"$f":"VLOOKUP($B216,'7. Service Costs'!$C$609:$N$628,8,FALSE)*I$44","v":0.12369516214216078},{"$f":"S216/S$222","v":0.24199344852532401},{"$f":"SUM(K216,M216,O216,Q216,S216)","v":2.2749775533123149},{"$f":"U216/U$222","v":0.15223383290426751}]
[null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,{"$f":"VLOOKUP($B217,'7. Service Costs'!$C$409:$N$428,8,FALSE)*E$44","v":0.60335162156864142},4.6639039720105295E-2,{"$f":"VLOOKUP($B217,'7. Service Costs'!$C$459:$N$478,8,FALSE)*F$44","v":4.9215751285919422E-2},9.9986930083098446E-2,{"$f":"VLOOKUP($B217,'7. Service Costs'!$C$509:$N$528,8,FALSE)*G$44","v":4.9111886954506155E-2},9.8432625912447461E-2,{"$f":"VLOOKUP($B217,'7. Service Costs'!$C$559:$N$578,8,FALSE)*H$44","v":4.8879047233149071E-2},9.6783587584625616E-2,{"$f":"VLOOKUP($B217,'7. Service Costs'!$C$609:$N$628,8,FALSE)*I$44","v":4.8573014738212857E-2},9.5026766918033842E-2,0.79913132178042889,5.3475175582001516E-2]
[null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,{"$f":"VLOOKUP($B218,'7. Service Costs'!$C$409:$N$428,8,FALSE)*E$44","v":0.43248131474506268},3.343077650832766E-2,{"$f":"VLOOKUP($B218,'7. Service Costs'!$C$459:$N$478,8,FALSE)*F$44","v":2.6508131817078423E-4},5.3854033584286123E-4,{"$f":"VLOOKUP($B218,'7. Service Costs'!$C$509:$N$528,8,FALSE)*G$44","v":2.5190424334588663E-4},5.048797284859511E-4,{"$f":"VLOOKUP($B218,'7. Service Costs'!$C$559:$N$578,8,FALSE)*H$44","v":2.2695361120499293E-4},4.4938242357573803E-4,{"$f":"VLOOKUP($B218,'7. Service Costs'!$C$609:$N$628,8,FALSE)*I$44","v":1.8733023518516964E-4},3.6648716765025206E-4,0.43341258415296952,2.9002509857068478E-2]
[null,"CO08","Network Land",null,null,null,null,null,null,null,{"$f":"VLOOKUP($B219,'7. Service Costs'!$C$409:$N$428,8,FALSE)*E$44","v":0.37315684325302473},2.8844998856652555E-2,{"$f":"VLOOKUP($B219,'7. Service Costs'!$C$459:$N$478,8,FALSE)*F$44","v":3.5573159018640302E-3},7.2270581484536684E-3,{"$f":"VLOOKUP($B219,'7. Service Costs'!$C$509:$N$528,8,FALSE)*G$44","v":4.2162674183823272E-3},8.4504648319644569E-3,{"$f":"VLOOKUP($B219,'7. Service Costs'!$C$559:$N$578,8,FALSE)*H$44","v":5.0338937796633289E-3},9.9674262714625293E-3,{"$f":"VLOOKUP($B219,'7. Service Costs'!$C$609:$N$628,8,FALSE)*I$44","v":6.0948675109811258E-3},1.192381320129709E-2,0.39205918786391558,2.6235279907249477E-2]
[null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,{"$f":"VLOOKUP($B220,'7. Service Costs'!$C$409:$N$428,8,FALSE)*E$44","v":1.7952267490854616},0.13877090682131682,{"$f":"VLOOKUP($B220,'7. Service Costs'!$C$459:$N$478,8,FALSE)*F$44","v":0.13336603748582557},0.27094701019773354,{"$f":"VLOOKUP($B220,'7. Service Costs'!$C$509:$N$528,8,FALSE)*G$44","v":0.13366134705480495},0.26789109906908737,{"$f":"VLOOKUP($B220,'7. Service Costs'!$C$559:$N$578,8,FALSE)*H$44","v":0.13364715974694782},0.26462978153209465,{"$f":"VLOOKUP($B220,'7. Service Costs'!$C$609:$N$628,8,FALSE)*I$44","v":0.13348355417437313},0.26114316062700293,2.3293848475474133,0.15587458572281729]
[null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,{"$f":"VLOOKUP($B221,'7. Service Costs'!$C$409:$N$428,8,FALSE)*E$44","v":4.8724235793772275},0.37663801459742852,{"$f":"VLOOKUP($B221,'7. Service Costs'!$C$459:$N$478,8,FALSE)*F$44","v":8.8013643338740191E-2},0.17880889294454622,{"$f":"VLOOKUP($B221,'7. Service Costs'!$C$509:$N$528,8,FALSE)*G$44","v":9.2315175375204589E-2},0.18502292799637082,{"$f":"VLOOKUP($B221,'7. Service Costs'!$C$559:$N$578,8,FALSE)*H$44","v":9.6728704308996535E-2},0.19152891791818957,{"$f":"VLOOKUP($B221,'7. Service Costs'!$C$609:$N$628,8,FALSE)*I$44","v":0.10132487655569331},0.19822890301024546,5.2508059789558619,0.35136624484459633]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K211:K221)","v":12.936621877069797},null,0.4922218458454175,null,0.49893911189760942,null,0.50503446351800318,null,0.51115087162872674,null,14.943968169959552]
[]
[null,null,"Revenue break-up",null,"CBD","Metro","Provincial","Rural","Total"]
[null,null,"Total FY15-FY19",null,{"$f":"SUMPRODUCT(E211:E214,$V211:$V214)/$V215","v":0.25},{"$f":"SUMPRODUCT(F211:F214,$V211:$V214)/$V215","v":0.25},{"$f":"SUMPRODUCT(G211:G214,$V211:$V214)/$V215","v":0.25},{"$f":"SUMPRODUCT(H211:H214,$V211:$V214)/$V215","v":0.25},{"$f":"SUMPRODUCT(I211:I214,$V211:$V214)/$V215","v":1}]
[null,null,"Price differential"]
[null,null,"Total FY15-FY19",null,{"$f":"(E225/E$184)/($F225/$F$184)","v":1},{"$f":"(F225/F$184)/($F225/$F$184)","v":1},{"$f":"(G225/G$184)/($F225/$F$184)","v":1},{"$f":"(H225/H$184)/($F225/$F$184)","v":1},{"$f":"(I225/I$184)/($F225/$F$184)","v":1}]
[]
[null,null,null,null,"CBD","Metro","Provincial","Rural"]
[null,"S04",{"$f":"VLOOKUP($B230,Services,2,FALSE)","v":"PSTN FOAS & FTAS"},{"$f":"VLOOKUP($B230,Services,5,FALSE)","v":"¢ / minute"},{"$f":"E225/E184*$F$15","v":1.0220091936843934},{"$f":"F225/F184*$F$15","v":1.0220091936843934},1.0220091936843934,1.0220091936843934]
[]
[]
[null,"."]

{"sheet":"C. Masterlists","index":5,"n_rows":103,"n_cols":9,"rows_kept":103,"cut":false,"hidden":false,"merged":[]}
[]
["C."," 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,"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,null,"Base year (moved from 2. RAB)"]
[]
[null,null,"RAB valuation year (30 June)",null,2009,"This is the base year for valuation."]
[]
[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","Price Unit"]
[null,null,"S01","Unconditioned Local Loop Service Band 1 - 3","Line","ULLB13","$ / month",null,"SIO"]
[null,null,"S02","Unconditioned Local Loop Service Band 4","Line","ULLB4","$ / month",null,"SIO"]
[null,null,"S03","Wholesale Line Rental","Line","WLR","$ / month",null,"SIO"]
[null,null,"S04","PSTN FOAS & FTAS","Minute","PSTN","¢ / minute"]
[null,null,"S05","Local Carriage Service","Minute","LCS","¢ / call"]
[null,null,"S06","Line Sharing Service","Line","LSS","$ / month"]
[null,null,"S07","Wholesale ADSL","SIO","WADSL","$ / month"]
[]
[]
[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"}]

{"sheet":"Allocation Summary","index":6,"n_rows":286,"n_cols":12,"rows_kept":286,"cut":false,"hidden":false,"merged":[]}
[]
[null,"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"]
[null,"Code","Asset Class",null,"ULLS","Band 1-3","Band 4","WLR","PSTN","LCS","LSS","WADSL"]
[null,"CAN Asset Class"]
[null,"CA01","Ducts and pipes",null,{"$f":"SUM(F15:G15)","v":3.3333333333333333E-2},{"$f":"Allocations!E13","v":2.5000000000000001E-2},{"$f":"Allocations!F13","v":8.3333333333333332E-3},{"$f":"Allocations!G13","v":3.3333333333333333E-2},{"$f":"Allocations!H13","v":0},{"$f":"Allocations!I13","v":0},{"$f":"Allocations!J13","v":0},{"$f":"Allocations!K13","v":0}]
[null,"CA02","Copper cables",null,{"$f":"SUM(F16:G16)","v":0.16666666666666666},{"$f":"Allocations!E14","v":0.125},{"$f":"Allocations!F14","v":4.1666666666666664E-2},{"$f":"Allocations!G14","v":0.16666666666666666},{"$f":"Allocations!H14","v":0},{"$f":"Allocations!I14","v":0},{"$f":"Allocations!J14","v":0},{"$f":"Allocations!K14","v":0}]
[null,"CA03","Other cables",null,{"$f":"Allocations!E15","v":8.6206896551724276E-3},null,null,{"$f":"Allocations!G15","v":1.1494252873563236E-2},{"$f":"Allocations!H15","v":0},{"$f":"Allocations!I15","v":0},{"$f":"Allocations!J15","v":0.28735632183908089},{"$f":"Allocations!K15","v":0.28735632183908089}]
[null,"CA04","Pair gain systems",null,{"$f":"Allocations!E16","v":8.6206896551724276E-3},null,null,{"$f":"Allocations!G16","v":1.1494252873563236E-2},{"$f":"Allocations!H16","v":0},{"$f":"Allocations!I16","v":0},{"$f":"Allocations!J16","v":0.28735632183908089},{"$f":"Allocations!K16","v":0.28735632183908089}]
[null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"Allocations!E17","v":8.6206896551724276E-3},null,null,{"$f":"Allocations!G17","v":1.1494252873563236E-2},{"$f":"Allocations!H17","v":0},{"$f":"Allocations!I17","v":0},{"$f":"Allocations!J17","v":0.28735632183908089},{"$f":"Allocations!K17","v":0.28735632183908089}]
[null,"CA06","Other CAN assets",null,{"$f":"SUM(F20:G20)","v":1.1494252873563236E-2},{"$f":"Allocations!E18","v":8.6206896551724276E-3},{"$f":"Allocations!F18","v":2.8735632183908089E-3},{"$f":"Allocations!G18","v":1.1494252873563236E-2},{"$f":"Allocations!H18","v":0},{"$f":"Allocations!I18","v":0},{"$f":"Allocations!J18","v":0.28735632183908089},{"$f":"Allocations!K18","v":0.28735632183908089}]
[null,"CA07","Other Communications Plant and Equipment",null,{"$f":"SUM(F21:G21)","v":1.1494252873563236E-2},{"$f":"Allocations!E19","v":8.6206896551724276E-3},{"$f":"Allocations!F19","v":2.8735632183908089E-3},{"$f":"Allocations!G19","v":1.1494252873563236E-2},{"$f":"Allocations!H19","v":0},{"$f":"Allocations!I19","v":0},{"$f":"Allocations!J19","v":0.28735632183908089},{"$f":"Allocations!K19","v":0.28735632183908089}]
[null,"CA08","Network Land",null,{"$f":"SUM(F22:G22)","v":1.1494252873563236E-2},{"$f":"Allocations!E20","v":8.6206896551724276E-3},{"$f":"Allocations!F20","v":2.8735632183908089E-3},{"$f":"Allocations!G20","v":1.1494252873563236E-2},{"$f":"Allocations!H20","v":0},{"$f":"Allocations!I20","v":0},{"$f":"Allocations!J20","v":0.28735632183908089},{"$f":"Allocations!K20","v":0.28735632183908089}]
[null,"CA09","Network Buildings/Support",null,{"$f":"SUM(F23:G23)","v":1.1494252873563236E-2},{"$f":"Allocations!E21","v":8.6206896551724276E-3},{"$f":"Allocations!F21","v":2.8735632183908089E-3},{"$f":"Allocations!G21","v":1.1494252873563236E-2},{"$f":"Allocations!H21","v":0},{"$f":"Allocations!I21","v":0},{"$f":"Allocations!J21","v":0.28735632183908089},{"$f":"Allocations!K21","v":0.28735632183908089}]
[null,"CA10","Indirect Capital Assets",null,{"$f":"SUM(F24:G24)","v":3.6930186230199454E-2},{"$f":"Allocations!E22","v":2.7697639672649592E-2},{"$f":"Allocations!F22","v":9.2325465575498634E-3},{"$f":"Allocations!G22","v":3.6930186230199454E-2},{"$f":"Allocations!H22","v":0},{"$f":"Allocations!I22","v":0},{"$f":"Allocations!J22","v":0.20680868194919808},{"$f":"Allocations!K22","v":0.20680868194919808}]
[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,{"$f":"Allocations!E34","v":4.3103448275862138E-3},null,null,{"$f":"Allocations!G34","v":5.7471264367816178E-3},{"$f":"Allocations!H34","v":7.1428571428571425E-2},{"$f":"Allocations!I34","v":7.1428571428571425E-2},{"$f":"Allocations!J34","v":0.14367816091954044},{"$f":"Allocations!K34","v":0.14367816091954044}]
[null,"CO02","Switching Equipment - Trunk",null,{"$f":"Allocations!E35","v":0},null,null,{"$f":"Allocations!G35","v":0},{"$f":"Allocations!H35","v":0.14285714285714285},{"$f":"Allocations!I35","v":0.14285714285714285},{"$f":"Allocations!J35","v":0},{"$f":"Allocations!K35","v":0}]
[null,"CO03","Switching Equipment - Other",null,{"$f":"Allocations!E36","v":0},null,null,{"$f":"Allocations!G36","v":0},{"$f":"Allocations!H36","v":0.14285714285714285},{"$f":"Allocations!I36","v":0.14285714285714285},{"$f":"Allocations!J36","v":0},{"$f":"Allocations!K36","v":0}]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"Allocations!E37","v":0},null,null,{"$f":"Allocations!G37","v":0},{"$f":"Allocations!H37","v":4.7619047619047616E-2},{"$f":"Allocations!I37","v":4.7619047619047616E-2},{"$f":"Allocations!J37","v":0},{"$f":"Allocations!K37","v":0.16666666666666669}]
[null,"CO05","Transmission Equipment ",null,{"$f":"Allocations!E38","v":0},null,null,{"$f":"Allocations!G38","v":0},{"$f":"Allocations!H38","v":4.761904761904763E-2},{"$f":"Allocations!I38","v":4.761904761904763E-2},{"$f":"Allocations!J38","v":0},{"$f":"Allocations!K38","v":0.16666666666666669}]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"Allocations!E39","v":0},null,null,{"$f":"Allocations!G39","v":0},{"$f":"Allocations!H39","v":4.761904761904763E-2},{"$f":"Allocations!I39","v":4.761904761904763E-2},{"$f":"Allocations!J39","v":0},{"$f":"Allocations!K39","v":0.16666666666666669}]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"Allocations!E40","v":1.1129349355353949E-3},null,null,{"$f":"Allocations!G40","v":1.4839132473805263E-3},{"$f":"Allocations!H40","v":1.5784860338505735E-2},{"$f":"Allocations!I40","v":1.5784860338505735E-2},{"$f":"Allocations!J40","v":3.7097831184513159E-2},{"$f":"Allocations!K40","v":6.0532545794935069E-2}]
[null,"CO08","Network Land",null,{"$f":"Allocations!E41","v":1.1129349355353949E-3},null,null,{"$f":"Allocations!G41","v":1.4839132473805263E-3},{"$f":"Allocations!H41","v":1.5784860338505735E-2},{"$f":"Allocations!I41","v":1.5784860338505735E-2},{"$f":"Allocations!J41","v":3.7097831184513159E-2},{"$f":"Allocations!K41","v":6.0532545794935069E-2}]
[null,"CO09","Network Buildings/Support",null,{"$f":"Allocations!E42","v":1.1129349355353949E-3},null,null,{"$f":"Allocations!G42","v":1.4839132473805263E-3},{"$f":"Allocations!H42","v":1.5784860338505735E-2},{"$f":"Allocations!I42","v":1.5784860338505735E-2},{"$f":"Allocations!J42","v":3.7097831184513159E-2},{"$f":"Allocations!K42","v":6.0532545794935069E-2}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"Allocations!E43","v":2.6620278355959544E-3},null,null,{"$f":"Allocations!G43","v":3.5493704474612725E-3},{"$f":"Allocations!H43","v":3.7755789903281801E-2},{"$f":"Allocations!I43","v":3.7755789903281801E-2},{"$f":"Allocations!J43","v":8.8734261186531799E-2},{"$f":"Allocations!K43","v":0.14478772902216913}]
[null,"CO11","LSS equipment",null,{"$f":"Allocations!E44","v":2.86259541984733E-3},null,null,{"$f":"Allocations!G44","v":3.8167938931297734E-3},{"$f":"Allocations!H44","v":9.5419847328244337E-2},{"$f":"Allocations!I44","v":9.5419847328244337E-2},{"$f":"Allocations!J44","v":9.5419847328244337E-2},{"$f":"Allocations!K44","v":9.5419847328244337E-2}]
[null,"CO12","Data Equipment",null,{"$f":"Allocations!E45","v":8.6206896551724276E-3},null,null,{"$f":"Allocations!G45","v":1.1494252873563236E-2},{"$f":"Allocations!H45","v":0},{"$f":"Allocations!I45","v":0},{"$f":"Allocations!J45","v":0.28735632183908089},{"$f":"Allocations!K45","v":0.28735632183908089}]
[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"]
[]
[]
[null,"Y06","FY2015"]
[null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,"Code","Asset Class",null,"ULLS","Band 1","Band 4","WLR","PSTN","LCS","LSS","WADSL"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B62,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,{"$f":"SUM(F62:G62)","v":8.2067554507856841E-2},{"$f":"Allocations!E58","v":6.1550665880892627E-2},{"$f":"Allocations!F58","v":2.051688862696421E-2},{"$f":"Allocations!G58","v":8.2067554507856841E-2},{"$f":"Allocations!H58","v":0},{"$f":"Allocations!I58","v":0},{"$f":"Allocations!J58","v":0},{"$f":"Allocations!K58","v":0}]
[null,"CA02","Copper cables",null,{"$f":"SUM(F63:G63)","v":0.16666666666666666},{"$f":"Allocations!E59","v":0.125},{"$f":"Allocations!F59","v":4.1666666666666664E-2},{"$f":"Allocations!G59","v":0.16666666666666666},{"$f":"Allocations!H59","v":0},{"$f":"Allocations!I59","v":0},{"$f":"Allocations!J59","v":0},{"$f":"Allocations!K59","v":0}]
[null,"CA03","Other cables",null,{"$f":"Allocations!E60","v":8.6206896551724223E-3},null,null,{"$f":"Allocations!G60","v":1.149425287356323E-2},{"$f":"Allocations!H60","v":0},{"$f":"Allocations!I60","v":0},{"$f":"Allocations!J60","v":0.28735632183908077},{"$f":"Allocations!K60","v":0.28735632183908077}]
[null,"CA04","Pair gain systems",null,{"$f":"Allocations!E61","v":8.6206896551724223E-3},null,null,{"$f":"Allocations!G61","v":1.149425287356323E-2},{"$f":"Allocations!H61","v":0},{"$f":"Allocations!I61","v":0},{"$f":"Allocations!J61","v":0.28735632183908077},{"$f":"Allocations!K61","v":0.28735632183908077}]
[null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"Allocations!E62","v":8.6206896551724223E-3},null,null,{"$f":"Allocations!G62","v":1.149425287356323E-2},{"$f":"Allocations!H62","v":0},{"$f":"Allocations!I62","v":0},{"$f":"Allocations!J62","v":0.28735632183908077},{"$f":"Allocations!K62","v":0.28735632183908077}]
[null,"CA06","Other CAN assets",null,{"$f":"SUM(F67:G67)","v":1.149425287356323E-2},{"$f":"Allocations!E63","v":8.6206896551724223E-3},{"$f":"Allocations!F63","v":2.8735632183908076E-3},{"$f":"Allocations!G63","v":1.149425287356323E-2},{"$f":"Allocations!H63","v":0},{"$f":"Allocations!I63","v":0},{"$f":"Allocations!J63","v":0.28735632183908077},{"$f":"Allocations!K63","v":0.28735632183908077}]
[null,"CA07","Other Communications Plant and Equipment",null,{"$f":"SUM(F68:G68)","v":1.149425287356323E-2},{"$f":"Allocations!E64","v":8.6206896551724223E-3},{"$f":"Allocations!F64","v":2.8735632183908076E-3},{"$f":"Allocations!G64","v":1.149425287356323E-2},{"$f":"Allocations!H64","v":0},{"$f":"Allocations!I64","v":0},{"$f":"Allocations!J64","v":0.28735632183908077},{"$f":"Allocations!K64","v":0.28735632183908077}]
[null,"CA08","Network Land",null,{"$f":"SUM(F69:G69)","v":1.149425287356323E-2},{"$f":"Allocations!E65","v":8.6206896551724223E-3},{"$f":"Allocations!F65","v":2.8735632183908076E-3},{"$f":"Allocations!G65","v":1.149425287356323E-2},{"$f":"Allocations!H65","v":0},{"$f":"Allocations!I65","v":0},{"$f":"Allocations!J65","v":0.28735632183908077},{"$f":"Allocations!K65","v":0.28735632183908077}]
[null,"CA09","Network Buildings/Support",null,{"$f":"SUM(F70:G70)","v":1.149425287356323E-2},{"$f":"Allocations!E66","v":8.6206896551724223E-3},{"$f":"Allocations!F66","v":2.8735632183908076E-3},{"$f":"Allocations!G66","v":1.149425287356323E-2},{"$f":"Allocations!H66","v":0},{"$f":"Allocations!I66","v":0},{"$f":"Allocations!J66","v":0.28735632183908077},{"$f":"Allocations!K66","v":0.28735632183908077}]
[null,"CA10","Indirect Capital Assets",null,{"$f":"SUM(F71:G71)","v":3.3553913353865733E-2},{"$f":"Allocations!E67","v":2.51654350153993E-2},{"$f":"Allocations!F67","v":8.388478338466435E-3},{"$f":"Allocations!G67","v":3.355391335386574E-2},{"$f":"Allocations!H67","v":0},{"$f":"Allocations!I67","v":0},{"$f":"Allocations!J67","v":0.2313378070482407},{"$f":"Allocations!K67","v":0.2313378070482407}]
[null,"CA11","Spare CAN Asset Class 11"]
[null,"CA12","Spare CAN Asset Class 12"]
[null,"CA13","Spare CAN Asset Class 13"]
[null,"CA14","Spare CAN Asset Class 14"]
[null,"CA15","Spare CAN Asset Class 15"]
[null,"CA16","Spare CAN Asset Class 16"]
[null,"CA17","Spare CAN Asset Class 17"]
[null,"CA18","Spare CAN Asset Class 18"]
[null,"CA19","Spare CAN Asset Class 19"]
[null,"CA20","Spare CAN Asset Class 20"]
[null,"Core Asset Class"]
[null,"CO01",{"$f":"VLOOKUP(B83,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"Allocations!E79","v":4.3103448275862112E-3},null,null,{"$f":"Allocations!G79","v":5.7471264367816152E-3},{"$f":"Allocations!H79","v":0.11111111111111112},{"$f":"Allocations!I79","v":5.5555555555555559E-2},{"$f":"Allocations!J79","v":0.14367816091954039},{"$f":"Allocations!K79","v":0.14367816091954039}]
[null,"CO02","Switching Equipment - Trunk",null,{"$f":"Allocations!E80","v":0},null,null,{"$f":"Allocations!G80","v":0},{"$f":"Allocations!H80","v":0.22222222222222224},{"$f":"Allocations!I80","v":0.11111111111111112},{"$f":"Allocations!J80","v":0},{"$f":"Allocations!K80","v":0}]
[null,"CO03","Switching Equipment - Other",null,{"$f":"Allocations!E81","v":0},null,null,{"$f":"Allocations!G81","v":0},{"$f":"Allocations!H81","v":0.22222222222222224},{"$f":"Allocations!I81","v":0.11111111111111112},{"$f":"Allocations!J81","v":0},{"$f":"Allocations!K81","v":0}]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"Allocations!E82","v":0},null,null,{"$f":"Allocations!G82","v":0},{"$f":"Allocations!H82","v":7.4074074074074084E-2},{"$f":"Allocations!I82","v":3.7037037037037042E-2},{"$f":"Allocations!J82","v":0},{"$f":"Allocations!K82","v":0.16666666666666669}]
[null,"CO05","Transmission Equipment ",null,{"$f":"Allocations!E83","v":0},null,null,{"$f":"Allocations!G83","v":0},{"$f":"Allocations!H83","v":7.4074074074074098E-2},{"$f":"Allocations!I83","v":3.7037037037037049E-2},{"$f":"Allocations!J83","v":0},{"$f":"Allocations!K83","v":0.16666666666666669}]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"Allocations!E84","v":0},null,null,{"$f":"Allocations!G84","v":0},{"$f":"Allocations!H84","v":7.4074074074074098E-2},{"$f":"Allocations!I84","v":3.7037037037037049E-2},{"$f":"Allocations!J84","v":0},{"$f":"Allocations!K84","v":0.16666666666666669}]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"Allocations!E85","v":1.0540348597969924E-3},null,null,{"$f":"Allocations!G85","v":1.4053798130626567E-3},{"$f":"Allocations!H85","v":4.944333246625264E-2},{"$f":"Allocations!I85","v":2.472166623312632E-2},{"$f":"Allocations!J85","v":3.5134495326566414E-2},{"$f":"Allocations!K85","v":6.8494399846949799E-2}]
[null,"CO08","Network Land",null,{"$f":"Allocations!E86","v":1.0540348597969924E-3},null,null,{"$f":"Allocations!G86","v":1.4053798130626567E-3},{"$f":"Allocations!H86","v":4.944333246625264E-2},{"$f":"Allocations!I86","v":2.472166623312632E-2},{"$f":"Allocations!J86","v":3.5134495326566414E-2},{"$f":"Allocations!K86","v":6.8494399846949799E-2}]
[null,"CO09","Network Buildings/Support",null,{"$f":"Allocations!E87","v":1.0540348597969924E-3},null,null,{"$f":"Allocations!G87","v":1.4053798130626567E-3},{"$f":"Allocations!H87","v":4.944333246625264E-2},{"$f":"Allocations!I87","v":2.472166623312632E-2},{"$f":"Allocations!J87","v":3.5134495326566414E-2},{"$f":"Allocations!K87","v":6.8494399846949799E-2}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"Allocations!E88","v":1.8872824833623409E-3},null,null,{"$f":"Allocations!G88","v":2.5163766444831217E-3},{"$f":"Allocations!H88","v":8.8529837903645214E-2},{"$f":"Allocations!I88","v":4.4264918951822607E-2},{"$f":"Allocations!J88","v":6.2909416112078051E-2},{"$f":"Allocations!K88","v":0.12264137171370376}]
[null,"CO11","LSS equipment",null,{"$f":"Allocations!E89","v":2.4038461538461514E-3},null,null,{"$f":"Allocations!G89","v":3.2051282051282015E-3},{"$f":"Allocations!H89","v":0.16025641025641008},{"$f":"Allocations!I89","v":8.0128205128205038E-2},{"$f":"Allocations!J89","v":8.0128205128205038E-2},{"$f":"Allocations!K89","v":8.0128205128205038E-2}]
[null,"CO12","Data Equipment",null,{"$f":"Allocations!E90","v":8.6206896551724223E-3},null,null,{"$f":"Allocations!G90","v":1.149425287356323E-2},{"$f":"Allocations!H90","v":0},{"$f":"Allocations!I90","v":0},{"$f":"Allocations!J90","v":0.28735632183908077},{"$f":"Allocations!K90","v":0.28735632183908077}]
[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"]
[]
[null,"Y07","FY2016"]
[null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,"Code","Asset Class",null,"ULLS","Band 1","Band 4","WLR","PSTN","LCS","LSS","WADSL"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B108,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,{"$f":"SUM(F108:G108)","v":8.1039010845929238E-2},{"$f":"Allocations!E103","v":6.0779258134446928E-2},{"$f":"Allocations!F103","v":2.0259752711482309E-2},{"$f":"Allocations!G103","v":8.1039010845929238E-2},{"$f":"Allocations!H103","v":0},{"$f":"Allocations!I103","v":0},{"$f":"Allocations!J103","v":0},{"$f":"Allocations!K103","v":0}]
[null,"CA02","Copper cables",null,{"$f":"SUM(F109:G109)","v":0.16666666666666669},{"$f":"Allocations!E104","v":0.125},{"$f":"Allocations!F104","v":4.1666666666666671E-2},{"$f":"Allocations!G104","v":0.16666666666666671},{"$f":"Allocations!H104","v":0},{"$f":"Allocations!I104","v":0},{"$f":"Allocations!J104","v":0},{"$f":"Allocations!K104","v":0}]
[null,"CA03","Other cables",null,{"$f":"Allocations!E105","v":8.6206896551724015E-3},null,null,{"$f":"Allocations!G105","v":1.1494252873563203E-2},{"$f":"Allocations!H105","v":0},{"$f":"Allocations!I105","v":0},{"$f":"Allocations!J105","v":0.28735632183908005},{"$f":"Allocations!K105","v":0.28735632183908005}]
[null,"CA04","Pair gain systems",null,{"$f":"Allocations!E106","v":8.6206896551724015E-3},null,null,{"$f":"Allocations!G106","v":1.1494252873563203E-2},{"$f":"Allocations!H106","v":0},{"$f":"Allocations!I106","v":0},{"$f":"Allocations!J106","v":0.28735632183908005},{"$f":"Allocations!K106","v":0.28735632183908005}]
[null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"Allocations!E107","v":8.6206896551724015E-3},null,null,{"$f":"Allocations!G107","v":1.1494252873563203E-2},{"$f":"Allocations!H107","v":0},{"$f":"Allocations!I107","v":0},{"$f":"Allocations!J107","v":0.28735632183908005},{"$f":"Allocations!K107","v":0.28735632183908005}]
[null,"CA06","Other CAN assets",null,{"$f":"SUM(F113:G113)","v":1.1494252873563203E-2},{"$f":"Allocations!E108","v":8.6206896551724015E-3},{"$f":"Allocations!F108","v":2.8735632183908007E-3},{"$f":"Allocations!G108","v":1.1494252873563203E-2},{"$f":"Allocations!H108","v":0},{"$f":"Allocations!I108","v":0},{"$f":"Allocations!J108","v":0.28735632183908005},{"$f":"Allocations!K108","v":0.28735632183908005}]
[null,"CA07","Other Communications Plant and Equipment",null,{"$f":"SUM(F114:G114)","v":1.1494252873563203E-2},{"$f":"Allocations!E109","v":8.6206896551724015E-3},{"$f":"Allocations!F109","v":2.8735632183908007E-3},{"$f":"Allocations!G109","v":1.1494252873563203E-2},{"$f":"Allocations!H109","v":0},{"$f":"Allocations!I109","v":0},{"$f":"Allocations!J109","v":0.28735632183908005},{"$f":"Allocations!K109","v":0.28735632183908005}]
[null,"CA08","Network Land",null,{"$f":"SUM(F115:G115)","v":1.1494252873563203E-2},{"$f":"Allocations!E110","v":8.6206896551724015E-3},{"$f":"Allocations!F110","v":2.8735632183908007E-3},{"$f":"Allocations!G110","v":1.1494252873563203E-2},{"$f":"Allocations!H110","v":0},{"$f":"Allocations!I110","v":0},{"$f":"Allocations!J110","v":0.28735632183908005},{"$f":"Allocations!K110","v":0.28735632183908005}]
[null,"CA09","Network Buildings/Support",null,{"$f":"SUM(F116:G116)","v":1.1494252873563203E-2},{"$f":"Allocations!E111","v":8.6206896551724015E-3},{"$f":"Allocations!F111","v":2.8735632183908007E-3},{"$f":"Allocations!G111","v":1.1494252873563203E-2},{"$f":"Allocations!H111","v":0},{"$f":"Allocations!I111","v":0},{"$f":"Allocations!J111","v":0.28735632183908005},{"$f":"Allocations!K111","v":0.28735632183908005}]
[null,"CA10","Indirect Capital Assets",null,{"$f":"SUM(F117:G117)","v":0.16684799983354676},{"$f":"Allocations!E112","v":0.12513599987516005},{"$f":"Allocations!F112","v":4.1711999958386696E-2},{"$f":"Allocations!G112","v":0.16684799983354681},{"$f":"Allocations!H112","v":0},{"$f":"Allocations!I112","v":0},{"$f":"Allocations!J112","v":-2.9527498774509095E-4},{"$f":"Allocations!K112","v":-2.9527498774509095E-4}]
[null,"CA11","Spare CAN Asset Class 11"]
[null,"CA12","Spare CAN Asset Class 12"]
[null,"CA13","Spare CAN Asset Class 13"]
[null,"CA14","Spare CAN Asset Class 14"]
[null,"CA15","Spare CAN Asset Class 15"]
[null,"CA16","Spare CAN Asset Class 16"]
[null,"CA17","Spare CAN Asset Class 17"]
[null,"CA18","Spare CAN Asset Class 18"]
[null,"CA19","Spare CAN Asset Class 19"]
[null,"CA20","Spare CAN Asset Class 20"]
[null,"Core Asset Class"]
[null,"CO01",{"$f":"VLOOKUP(B129,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"Allocations!E124","v":4.3103448275862008E-3},null,null,{"$f":"Allocations!G124","v":5.7471264367816013E-3},{"$f":"Allocations!H124","v":0.1111111111111111},{"$f":"Allocations!I124","v":5.5555555555555552E-2},{"$f":"Allocations!J124","v":0.14367816091954003},{"$f":"Allocations!K124","v":0.14367816091954003}]
[null,"CO02","Switching Equipment - Trunk",null,{"$f":"Allocations!E125","v":0},null,null,{"$f":"Allocations!G125","v":0},{"$f":"Allocations!H125","v":0.22222222222222221},{"$f":"Allocations!I125","v":0.1111111111111111},{"$f":"Allocations!J125","v":0},{"$f":"Allocations!K125","v":0}]
[null,"CO03","Switching Equipment - Other",null,{"$f":"Allocations!E126","v":0},null,null,{"$f":"Allocations!G126","v":0},{"$f":"Allocations!H126","v":0.22222222222222221},{"$f":"Allocations!I126","v":0.1111111111111111},{"$f":"Allocations!J126","v":0},{"$f":"Allocations!K126","v":0}]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"Allocations!E127","v":0},null,null,{"$f":"Allocations!G127","v":0},{"$f":"Allocations!H127","v":7.407407407407407E-2},{"$f":"Allocations!I127","v":3.7037037037037035E-2},{"$f":"Allocations!J127","v":0},{"$f":"Allocations!K127","v":0.16666666666666669}]
[null,"CO05","Transmission Equipment ",null,{"$f":"Allocations!E128","v":0},null,null,{"$f":"Allocations!G128","v":0},{"$f":"Allocations!H128","v":7.4074074074074098E-2},{"$f":"Allocations!I128","v":3.7037037037037049E-2},{"$f":"Allocations!J128","v":0},{"$f":"Allocations!K128","v":0.16666666666666669}]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"Allocations!E129","v":0},null,null,{"$f":"Allocations!G129","v":0},{"$f":"Allocations!H129","v":7.4074074074074098E-2},{"$f":"Allocations!I129","v":3.7037037037037049E-2},{"$f":"Allocations!J129","v":0},{"$f":"Allocations!K129","v":0.16666666666666669}]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"Allocations!E130","v":1.6245891925955416E-3},null,null,{"$f":"Allocations!G130","v":2.1661189234607223E-3},{"$f":"Allocations!H130","v":5.1277587389512616E-2},{"$f":"Allocations!I130","v":2.5638793694756308E-2},{"$f":"Allocations!J130","v":5.415297308651805E-2},{"$f":"Allocations!K130","v":7.8730273105970125E-2}]
[null,"CO08","Network Land",null,{"$f":"Allocations!E131","v":1.6245891925955416E-3},null,null,{"$f":"Allocations!G131","v":2.1661189234607223E-3},{"$f":"Allocations!H131","v":5.1277587389512616E-2},{"$f":"Allocations!I131","v":2.5638793694756308E-2},{"$f":"Allocations!J131","v":5.415297308651805E-2},{"$f":"Allocations!K131","v":7.8730273105970125E-2}]
[null,"CO09","Network Buildings/Support",null,{"$f":"Allocations!E132","v":1.6245891925955416E-3},null,null,{"$f":"Allocations!G132","v":2.1661189234607223E-3},{"$f":"Allocations!H132","v":5.1277587389512616E-2},{"$f":"Allocations!I132","v":2.5638793694756308E-2},{"$f":"Allocations!J132","v":5.415297308651805E-2},{"$f":"Allocations!K132","v":7.8730273105970125E-2}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"Allocations!E133","v":3.1099018541165548E-3},null,null,{"$f":"Allocations!G133","v":4.1465358054887397E-3},{"$f":"Allocations!H133","v":9.8159131443249878E-2},{"$f":"Allocations!I133","v":4.9079565721624939E-2},{"$f":"Allocations!J133","v":0.10366339513721851},{"$f":"Allocations!K133","v":0.15071097568744909}]
[null,"CO11","LSS equipment",null,{"$f":"Allocations!E134","v":2.4038461538461496E-3},null,null,{"$f":"Allocations!G134","v":3.2051282051281998E-3},{"$f":"Allocations!H134","v":0.16025641025640999},{"$f":"Allocations!I134","v":8.0128205128204996E-2},{"$f":"Allocations!J134","v":8.0128205128204996E-2},{"$f":"Allocations!K134","v":8.0128205128204996E-2}]
[null,"CO12","Data Equipment",null,{"$f":"Allocations!E135","v":8.6206896551724015E-3},null,null,{"$f":"Allocations!G135","v":1.1494252873563203E-2},{"$f":"Allocations!H135","v":0},{"$f":"Allocations!I135","v":0},{"$f":"Allocations!J135","v":0.28735632183908005},{"$f":"Allocations!K135","v":0.28735632183908005}]
[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"]
[]
[null,"Y08","FY2017"]
[null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,"Code","Asset Class",null,"ULLS","Band 1","Band 4","WLR","PSTN","LCS","LSS","WADSL"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B154,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,{"$f":"SUM(F154:G154)","v":7.9172008755539633E-2},{"$f":"Allocations!E148","v":5.9379006566654721E-2},{"$f":"Allocations!F148","v":1.9793002188884908E-2},{"$f":"Allocations!G148","v":7.9172008755539633E-2},{"$f":"Allocations!H148","v":0},{"$f":"Allocations!I148","v":0},{"$f":"Allocations!J148","v":0},{"$f":"Allocations!K148","v":0}]
[null,"CA02","Copper cables",null,{"$f":"SUM(F155:G155)","v":0.16666666666666663},{"$f":"Allocations!E149","v":0.12499999999999997},{"$f":"Allocations!F149","v":4.1666666666666657E-2},{"$f":"Allocations!G149","v":0.16666666666666663},{"$f":"Allocations!H149","v":0},{"$f":"Allocations!I149","v":0},{"$f":"Allocations!J149","v":0},{"$f":"Allocations!K149","v":0}]
[null,"CA03","Other cables",null,{"$f":"Allocations!E150","v":8.6206896551724067E-3},null,null,{"$f":"Allocations!G150","v":1.1494252873563208E-2},{"$f":"Allocations!H150","v":0},{"$f":"Allocations!I150","v":0},{"$f":"Allocations!J150","v":0.28735632183908016},{"$f":"Allocations!K150","v":0.28735632183908016}]
[null,"CA04","Pair gain systems",null,{"$f":"Allocations!E151","v":8.6206896551724067E-3},null,null,{"$f":"Allocations!G151","v":1.1494252873563208E-2},{"$f":"Allocations!H151","v":0},{"$f":"Allocations!I151","v":0},{"$f":"Allocations!J151","v":0.28735632183908016},{"$f":"Allocations!K151","v":0.28735632183908016}]
[null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"Allocations!E152","v":8.6206896551724067E-3},null,null,{"$f":"Allocations!G152","v":1.1494252873563208E-2},{"$f":"Allocations!H152","v":0},{"$f":"Allocations!I152","v":0},{"$f":"Allocations!J152","v":0.28735632183908016},{"$f":"Allocations!K152","v":0.28735632183908016}]
[null,"CA06","Other CAN assets",null,{"$f":"SUM(F159:G159)","v":1.1494252873563208E-2},{"$f":"Allocations!E153","v":8.6206896551724067E-3},{"$f":"Allocations!F153","v":2.873563218390802E-3},{"$f":"Allocations!G153","v":1.1494252873563208E-2},{"$f":"Allocations!H153","v":0},{"$f":"Allocations!I153","v":0},{"$f":"Allocations!J153","v":0.28735632183908016},{"$f":"Allocations!K153","v":0.28735632183908016}]
[null,"CA07","Other Communications Plant and Equipment",null,{"$f":"SUM(F160:G160)","v":1.1494252873563208E-2},{"$f":"Allocations!E154","v":8.6206896551724067E-3},{"$f":"Allocations!F154","v":2.873563218390802E-3},{"$f":"Allocations!G154","v":1.1494252873563208E-2},{"$f":"Allocations!H154","v":0},{"$f":"Allocations!I154","v":0},{"$f":"Allocations!J154","v":0.28735632183908016},{"$f":"Allocations!K154","v":0.28735632183908016}]
[null,"CA08","Network Land",null,{"$f":"SUM(F161:G161)","v":1.1494252873563208E-2},{"$f":"Allocations!E155","v":8.6206896551724067E-3},{"$f":"Allocations!F155","v":2.873563218390802E-3},{"$f":"Allocations!G155","v":1.1494252873563208E-2},{"$f":"Allocations!H155","v":0},{"$f":"Allocations!I155","v":0},{"$f":"Allocations!J155","v":0.28735632183908016},{"$f":"Allocations!K155","v":0.28735632183908016}]
[null,"CA09","Network Buildings/Support",null,{"$f":"SUM(F162:G162)","v":1.1494252873563208E-2},{"$f":"Allocations!E156","v":8.6206896551724067E-3},{"$f":"Allocations!F156","v":2.873563218390802E-3},{"$f":"Allocations!G156","v":1.1494252873563208E-2},{"$f":"Allocations!H156","v":0},{"$f":"Allocations!I156","v":0},{"$f":"Allocations!J156","v":0.28735632183908016},{"$f":"Allocations!K156","v":0.28735632183908016}]
[null,"CA10","Indirect Capital Assets",null,{"$f":"SUM(F163:G163)","v":0.16682362997184932},{"$f":"Allocations!E157","v":0.125117722478887},{"$f":"Allocations!F157","v":4.1705907492962331E-2},{"$f":"Allocations!G157","v":0.16682362997184932},{"$f":"Allocations!H157","v":0},{"$f":"Allocations!I157","v":0},{"$f":"Allocations!J157","v":-2.5494426084169514E-4},{"$f":"Allocations!K157","v":-2.5494426084169514E-4}]
[null,"CA11","Spare CAN Asset Class 11"]
[null,"CA12","Spare CAN Asset Class 12"]
[null,"CA13","Spare CAN Asset Class 13"]
[null,"CA14","Spare CAN Asset Class 14"]
[null,"CA15","Spare CAN Asset Class 15"]
[null,"CA16","Spare CAN Asset Class 16"]
[null,"CA17","Spare CAN Asset Class 17"]
[null,"CA18","Spare CAN Asset Class 18"]
[null,"CA19","Spare CAN Asset Class 19"]
[null,"CA20","Spare CAN Asset Class 20"]
[null,"Core Asset Class"]
[null,"CO01",{"$f":"VLOOKUP(B175,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"Allocations!E169","v":4.3103448275862034E-3},null,null,{"$f":"Allocations!G169","v":5.7471264367816039E-3},{"$f":"Allocations!H169","v":0.11111111111111112},{"$f":"Allocations!I169","v":5.5555555555555559E-2},{"$f":"Allocations!J169","v":0.14367816091954008},{"$f":"Allocations!K169","v":0.14367816091954008}]
[null,"CO02","Switching Equipment - Trunk",null,{"$f":"Allocations!E170","v":0},null,null,{"$f":"Allocations!G170","v":0},{"$f":"Allocations!H170","v":0.22222222222222224},{"$f":"Allocations!I170","v":0.11111111111111112},{"$f":"Allocations!J170","v":0},{"$f":"Allocations!K170","v":0}]
[null,"CO03","Switching Equipment - Other",null,{"$f":"Allocations!E171","v":0},null,null,{"$f":"Allocations!G171","v":0},{"$f":"Allocations!H171","v":0.22222222222222224},{"$f":"Allocations!I171","v":0.11111111111111112},{"$f":"Allocations!J171","v":0},{"$f":"Allocations!K171","v":0}]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"Allocations!E172","v":0},null,null,{"$f":"Allocations!G172","v":0},{"$f":"Allocations!H172","v":7.4074074074074084E-2},{"$f":"Allocations!I172","v":3.7037037037037042E-2},{"$f":"Allocations!J172","v":0},{"$f":"Allocations!K172","v":0.16666666666666669}]
[null,"CO05","Transmission Equipment ",null,{"$f":"Allocations!E173","v":0},null,null,{"$f":"Allocations!G173","v":0},{"$f":"Allocations!H173","v":7.4074074074074098E-2},{"$f":"Allocations!I173","v":3.7037037037037049E-2},{"$f":"Allocations!J173","v":0},{"$f":"Allocations!K173","v":0.16666666666666669}]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"Allocations!E174","v":0},null,null,{"$f":"Allocations!G174","v":0},{"$f":"Allocations!H174","v":7.4074074074074098E-2},{"$f":"Allocations!I174","v":3.7037037037037049E-2},{"$f":"Allocations!J174","v":0},{"$f":"Allocations!K174","v":0.16666666666666669}]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"Allocations!E175","v":1.5705364606191131E-3},null,null,{"$f":"Allocations!G175","v":2.0940486141588169E-3},{"$f":"Allocations!H175","v":5.9216497092375628E-2},{"$f":"Allocations!I175","v":2.9608248546187814E-2},{"$f":"Allocations!J175","v":5.2351215353970429E-2},{"$f":"Allocations!K175","v":8.0701816642647139E-2}]
[null,"CO08","Network Land",null,{"$f":"Allocations!E176","v":1.5705364606191131E-3},null,null,{"$f":"Allocations!G176","v":2.0940486141588169E-3},{"$f":"Allocations!H176","v":5.9216497092375628E-2},{"$f":"Allocations!I176","v":2.9608248546187814E-2},{"$f":"Allocations!J176","v":5.2351215353970429E-2},{"$f":"Allocations!K176","v":8.0701816642647139E-2}]
[null,"CO09","Network Buildings/Support",null,{"$f":"Allocations!E177","v":1.5705364606191131E-3},null,null,{"$f":"Allocations!G177","v":2.0940486141588169E-3},{"$f":"Allocations!H177","v":5.9216497092375628E-2},{"$f":"Allocations!I177","v":2.9608248546187814E-2},{"$f":"Allocations!J177","v":5.2351215353970429E-2},{"$f":"Allocations!K177","v":8.0701816642647139E-2}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"Allocations!E178","v":2.7691979073140144E-3},null,null,{"$f":"Allocations!G178","v":3.6922638764186853E-3},{"$f":"Allocations!H178","v":0.10441158415515578},{"$f":"Allocations!I178","v":5.2205792077577889E-2},{"$f":"Allocations!J178","v":9.2306596910467123E-2},{"$f":"Allocations!K178","v":0.14229488290590916}]
[null,"CO11","LSS equipment",null,{"$f":"Allocations!E179","v":2.4038461538461588E-3},null,null,{"$f":"Allocations!G179","v":3.2051282051282115E-3},{"$f":"Allocations!H179","v":0.16025641025641058},{"$f":"Allocations!I179","v":8.0128205128205288E-2},{"$f":"Allocations!J179","v":8.0128205128205288E-2},{"$f":"Allocations!K179","v":8.0128205128205288E-2}]
[null,"CO12","Data Equipment",null,{"$f":"Allocations!E180","v":8.6206896551724067E-3},null,null,{"$f":"Allocations!G180","v":1.1494252873563208E-2},{"$f":"Allocations!H180","v":0},{"$f":"Allocations!I180","v":0},{"$f":"Allocations!J180","v":0.28735632183908016},{"$f":"Allocations!K180","v":0.28735632183908016}]
[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"]
[]
[null,"Y09","FY2018"]
[null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,"Code","Asset Class",null,"ULLS","Band 1","Band 4","WLR","PSTN","LCS","LSS","WADSL"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B200,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,{"$f":"SUM(F200:G200)","v":7.6510350029125387E-2},{"$f":"Allocations!E193","v":5.7382762521844044E-2},{"$f":"Allocations!F193","v":1.9127587507281347E-2},{"$f":"Allocations!G193","v":7.6510350029125387E-2},{"$f":"Allocations!H193","v":0},{"$f":"Allocations!I193","v":0},{"$f":"Allocations!J193","v":0},{"$f":"Allocations!K193","v":0}]
[null,"CA02","Copper cables",null,{"$f":"SUM(F201:G201)","v":0.16666666666666666},{"$f":"Allocations!E194","v":0.125},{"$f":"Allocations!F194","v":4.1666666666666664E-2},{"$f":"Allocations!G194","v":0.16666666666666666},{"$f":"Allocations!H194","v":0},{"$f":"Allocations!I194","v":0},{"$f":"Allocations!J194","v":0},{"$f":"Allocations!K194","v":0}]
[null,"CA03","Other cables",null,{"$f":"Allocations!E195","v":8.6206896551724171E-3},null,null,{"$f":"Allocations!G195","v":1.1494252873563222E-2},{"$f":"Allocations!H195","v":0},{"$f":"Allocations!I195","v":0},{"$f":"Allocations!J195","v":0.28735632183908055},{"$f":"Allocations!K195","v":0.28735632183908055}]
[null,"CA04","Pair gain systems",null,{"$f":"Allocations!E196","v":8.6206896551724171E-3},null,null,{"$f":"Allocations!G196","v":1.1494252873563222E-2},{"$f":"Allocations!H196","v":0},{"$f":"Allocations!I196","v":0},{"$f":"Allocations!J196","v":0.28735632183908055},{"$f":"Allocations!K196","v":0.28735632183908055}]
[null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"Allocations!E197","v":8.6206896551724171E-3},null,null,{"$f":"Allocations!G197","v":1.1494252873563222E-2},{"$f":"Allocations!H197","v":0},{"$f":"Allocations!I197","v":0},{"$f":"Allocations!J197","v":0.28735632183908055},{"$f":"Allocations!K197","v":0.28735632183908055}]
[null,"CA06","Other CAN assets",null,{"$f":"SUM(F205:G205)","v":1.1494252873563222E-2},{"$f":"Allocations!E198","v":8.6206896551724171E-3},{"$f":"Allocations!F198","v":2.8735632183908054E-3},{"$f":"Allocations!G198","v":1.1494252873563222E-2},{"$f":"Allocations!H198","v":0},{"$f":"Allocations!I198","v":0},{"$f":"Allocations!J198","v":0.28735632183908055},{"$f":"Allocations!K198","v":0.28735632183908055}]
[null,"CA07","Other Communications Plant and Equipment",null,{"$f":"SUM(F206:G206)","v":1.1494252873563222E-2},{"$f":"Allocations!E199","v":8.6206896551724171E-3},{"$f":"Allocations!F199","v":2.8735632183908054E-3},{"$f":"Allocations!G199","v":1.1494252873563222E-2},{"$f":"Allocations!H199","v":0},{"$f":"Allocations!I199","v":0},{"$f":"Allocations!J199","v":0.28735632183908055},{"$f":"Allocations!K199","v":0.28735632183908055}]
[null,"CA08","Network Land",null,{"$f":"SUM(F207:G207)","v":1.1494252873563222E-2},{"$f":"Allocations!E200","v":8.6206896551724171E-3},{"$f":"Allocations!F200","v":2.8735632183908054E-3},{"$f":"Allocations!G200","v":1.1494252873563222E-2},{"$f":"Allocations!H200","v":0},{"$f":"Allocations!I200","v":0},{"$f":"Allocations!J200","v":0.28735632183908055},{"$f":"Allocations!K200","v":0.28735632183908055}]
[null,"CA09","Network Buildings/Support",null,{"$f":"SUM(F208:G208)","v":1.1494252873563222E-2},{"$f":"Allocations!E201","v":8.6206896551724171E-3},{"$f":"Allocations!F201","v":2.8735632183908054E-3},{"$f":"Allocations!G201","v":1.1494252873563222E-2},{"$f":"Allocations!H201","v":0},{"$f":"Allocations!I201","v":0},{"$f":"Allocations!J201","v":0.28735632183908055},{"$f":"Allocations!K201","v":0.28735632183908055}]
[null,"CA10","Indirect Capital Assets",null,{"$f":"SUM(F209:G209)","v":0.1667200581853362},{"$f":"Allocations!E202","v":0.12504004363900215},{"$f":"Allocations!F202","v":4.1680014546334049E-2},{"$f":"Allocations!G202","v":0.1667200581853362},{"$f":"Allocations!H202","v":0},{"$f":"Allocations!I202","v":0},{"$f":"Allocations!J202","v":-8.6409751467906814E-5},{"$f":"Allocations!K202","v":-8.6409751467906814E-5}]
[null,"CA11","Spare CAN Asset Class 11"]
[null,"CA12","Spare CAN Asset Class 12"]
[null,"CA13","Spare CAN Asset Class 13"]
[null,"CA14","Spare CAN Asset Class 14"]
[null,"CA15","Spare CAN Asset Class 15"]
[null,"CA16","Spare CAN Asset Class 16"]
[null,"CA17","Spare CAN Asset Class 17"]
[null,"CA18","Spare CAN Asset Class 18"]
[null,"CA19","Spare CAN Asset Class 19"]
[null,"CA20","Spare CAN Asset Class 20"]
[null,"Core Asset Class"]
[null,"CO01",{"$f":"VLOOKUP(B221,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"Allocations!E214","v":4.3103448275862086E-3},null,null,{"$f":"Allocations!G214","v":5.7471264367816109E-3},{"$f":"Allocations!H214","v":0.11111111111111109},{"$f":"Allocations!I214","v":5.5555555555555546E-2},{"$f":"Allocations!J214","v":0.14367816091954028},{"$f":"Allocations!K214","v":0.14367816091954028}]
[null,"CO02","Switching Equipment - Trunk",null,{"$f":"Allocations!E215","v":0},null,null,{"$f":"Allocations!G215","v":0},{"$f":"Allocations!H215","v":0.22222222222222218},{"$f":"Allocations!I215","v":0.11111111111111109},{"$f":"Allocations!J215","v":0},{"$f":"Allocations!K215","v":0}]
[null,"CO03","Switching Equipment - Other",null,{"$f":"Allocations!E216","v":0},null,null,{"$f":"Allocations!G216","v":0},{"$f":"Allocations!H216","v":0.22222222222222218},{"$f":"Allocations!I216","v":0.11111111111111109},{"$f":"Allocations!J216","v":0},{"$f":"Allocations!K216","v":0}]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"Allocations!E217","v":0},null,null,{"$f":"Allocations!G217","v":0},{"$f":"Allocations!H217","v":7.407407407407407E-2},{"$f":"Allocations!I217","v":3.7037037037037035E-2},{"$f":"Allocations!J217","v":0},{"$f":"Allocations!K217","v":0.16666666666666669}]
[null,"CO05","Transmission Equipment ",null,{"$f":"Allocations!E218","v":0},null,null,{"$f":"Allocations!G218","v":0},{"$f":"Allocations!H218","v":7.4074074074074084E-2},{"$f":"Allocations!I218","v":3.7037037037037042E-2},{"$f":"Allocations!J218","v":0},{"$f":"Allocations!K218","v":0.16666666666666669}]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"Allocations!E219","v":0},null,null,{"$f":"Allocations!G219","v":0},{"$f":"Allocations!H219","v":7.4074074074074084E-2},{"$f":"Allocations!I219","v":3.7037037037037042E-2},{"$f":"Allocations!J219","v":0},{"$f":"Allocations!K219","v":0.16666666666666669}]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"Allocations!E220","v":1.4723901295989618E-3},null,null,{"$f":"Allocations!G220","v":1.963186839465282E-3},{"$f":"Allocations!H220","v":6.8934249316964721E-2},{"$f":"Allocations!I220","v":3.4467124658482361E-2},{"$f":"Allocations!J220","v":4.9079670986632053E-2},{"$f":"Allocations!K220","v":8.2043664223778817E-2}]
[null,"CO08","Network Land",null,{"$f":"Allocations!E221","v":1.4723901295989618E-3},null,null,{"$f":"Allocations!G221","v":1.963186839465282E-3},{"$f":"Allocations!H221","v":6.8934249316964721E-2},{"$f":"Allocations!I221","v":3.4467124658482361E-2},{"$f":"Allocations!J221","v":4.9079670986632053E-2},{"$f":"Allocations!K221","v":8.2043664223778817E-2}]
[null,"CO09","Network Buildings/Support",null,{"$f":"Allocations!E222","v":1.4723901295989618E-3},null,null,{"$f":"Allocations!G222","v":1.963186839465282E-3},{"$f":"Allocations!H222","v":6.8934249316964721E-2},{"$f":"Allocations!I222","v":3.4467124658482361E-2},{"$f":"Allocations!J222","v":4.9079670986632053E-2},{"$f":"Allocations!K222","v":8.2043664223778817E-2}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"Allocations!E223","v":2.3822663527635272E-3},null,null,{"$f":"Allocations!G223","v":3.1763551370180354E-3},{"$f":"Allocations!H223","v":0.11153276526347408},{"$f":"Allocations!I223","v":5.5766382631737041E-2},{"$f":"Allocations!J223","v":7.9408878425450899E-2},{"$f":"Allocations!K223","v":0.13274325656541322}]
[null,"CO11","LSS equipment",null,{"$f":"Allocations!E224","v":2.4038461538461548E-3},null,null,{"$f":"Allocations!G224","v":3.2051282051282068E-3},{"$f":"Allocations!H224","v":0.16025641025641033},{"$f":"Allocations!I224","v":8.0128205128205163E-2},{"$f":"Allocations!J224","v":8.0128205128205163E-2},{"$f":"Allocations!K224","v":8.0128205128205163E-2}]
[null,"CO12","Data Equipment",null,{"$f":"Allocations!E225","v":8.6206896551724171E-3},null,null,{"$f":"Allocations!G225","v":1.1494252873563222E-2},{"$f":"Allocations!H225","v":0},{"$f":"Allocations!I225","v":0},{"$f":"Allocations!J225","v":0.28735632183908055},{"$f":"Allocations!K225","v":0.28735632183908055}]
[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"]
[]
[null,"Y10","FY2019"]
[null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,"Code","Asset Class",null,"ULLS","Band 1","Band 4","WLR","PSTN","LCS","LSS","WADSL"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B246,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,{"$f":"SUM(F246:G246)","v":7.3929887769045549E-2},{"$f":"Allocations!E238","v":5.5447415826784162E-2},{"$f":"Allocations!F238","v":1.8482471942261387E-2},{"$f":"Allocations!G238","v":7.3929887769045535E-2},{"$f":"Allocations!H238","v":0},{"$f":"Allocations!I238","v":0},{"$f":"Allocations!J238","v":0},{"$f":"Allocations!K238","v":0}]
[null,"CA02","Copper cables",null,{"$f":"SUM(F247:G247)","v":0.16666666666666666},{"$f":"Allocations!E239","v":0.125},{"$f":"Allocations!F239","v":4.1666666666666664E-2},{"$f":"Allocations!G239","v":0.16666666666666666},{"$f":"Allocations!H239","v":0},{"$f":"Allocations!I239","v":0},{"$f":"Allocations!J239","v":0},{"$f":"Allocations!K239","v":0}]
[null,"CA03","Other cables",null,{"$f":"Allocations!E240","v":8.620689655172405E-3},null,null,{"$f":"Allocations!G240","v":1.1494252873563206E-2},{"$f":"Allocations!H240","v":0},{"$f":"Allocations!I240","v":0},{"$f":"Allocations!J240","v":0.28735632183908011},{"$f":"Allocations!K240","v":0.28735632183908011}]
[null,"CA04","Pair gain systems",null,{"$f":"Allocations!E241","v":8.620689655172405E-3},null,null,{"$f":"Allocations!G241","v":1.1494252873563206E-2},{"$f":"Allocations!H241","v":0},{"$f":"Allocations!I241","v":0},{"$f":"Allocations!J241","v":0.28735632183908011},{"$f":"Allocations!K241","v":0.28735632183908011}]
[null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"Allocations!E242","v":8.620689655172405E-3},null,null,{"$f":"Allocations!G242","v":1.1494252873563206E-2},{"$f":"Allocations!H242","v":0},{"$f":"Allocations!I242","v":0},{"$f":"Allocations!J242","v":0.28735632183908011},{"$f":"Allocations!K242","v":0.28735632183908011}]
[null,"CA06","Other CAN assets",null,{"$f":"SUM(F251:G251)","v":1.1494252873563206E-2},{"$f":"Allocations!E243","v":8.620689655172405E-3},{"$f":"Allocations!F243","v":2.8735632183908015E-3},{"$f":"Allocations!G243","v":1.1494252873563206E-2},{"$f":"Allocations!H243","v":0},{"$f":"Allocations!I243","v":0},{"$f":"Allocations!J243","v":0.28735632183908011},{"$f":"Allocations!K243","v":0.28735632183908011}]
[null,"CA07","Other Communications Plant and Equipment",null,{"$f":"SUM(F252:G252)","v":1.1494252873563206E-2},{"$f":"Allocations!E244","v":8.620689655172405E-3},{"$f":"Allocations!F244","v":2.8735632183908015E-3},{"$f":"Allocations!G244","v":1.1494252873563206E-2},{"$f":"Allocations!H244","v":0},{"$f":"Allocations!I244","v":0},{"$f":"Allocations!J244","v":0.28735632183908011},{"$f":"Allocations!K244","v":0.28735632183908011}]
[null,"CA08","Network Land",null,{"$f":"SUM(F253:G253)","v":1.1494252873563206E-2},{"$f":"Allocations!E245","v":8.620689655172405E-3},{"$f":"Allocations!F245","v":2.8735632183908015E-3},{"$f":"Allocations!G245","v":1.1494252873563206E-2},{"$f":"Allocations!H245","v":0},{"$f":"Allocations!I245","v":0},{"$f":"Allocations!J245","v":0.28735632183908011},{"$f":"Allocations!K245","v":0.28735632183908011}]
[null,"CA09","Network Buildings/Support",null,{"$f":"SUM(F254:G254)","v":1.1494252873563206E-2},{"$f":"Allocations!E246","v":8.620689655172405E-3},{"$f":"Allocations!F246","v":2.8735632183908015E-3},{"$f":"Allocations!G246","v":1.1494252873563206E-2},{"$f":"Allocations!H246","v":0},{"$f":"Allocations!I246","v":0},{"$f":"Allocations!J246","v":0.28735632183908011},{"$f":"Allocations!K246","v":0.28735632183908011}]
[null,"CA10","Indirect Capital Assets",null,{"$f":"SUM(F255:G255)","v":0.16668941715848531},{"$f":"Allocations!E247","v":0.12501706286886399},{"$f":"Allocations!F247","v":4.1672354289621329E-2},{"$f":"Allocations!G247","v":0.16668941715848531},{"$f":"Allocations!H247","v":0},{"$f":"Allocations!I247","v":0},{"$f":"Allocations!J247","v":-3.6696244841739394E-5},{"$f":"Allocations!K247","v":-3.6696244841739394E-5}]
[null,"CA11","Spare CAN Asset Class 11"]
[null,"CA12","Spare CAN Asset Class 12"]
[null,"CA13","Spare CAN Asset Class 13"]
[null,"CA14","Spare CAN Asset Class 14"]
[null,"CA15","Spare CAN Asset Class 15"]
[null,"CA16","Spare CAN Asset Class 16"]
[null,"CA17","Spare CAN Asset Class 17"]
[null,"CA18","Spare CAN Asset Class 18"]
[null,"CA19","Spare CAN Asset Class 19"]
[null,"CA20","Spare CAN Asset Class 20"]
[null,"Core Asset Class"]
[null,"CO01",{"$f":"VLOOKUP(B267,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"Allocations!E259","v":4.3103448275862025E-3},null,null,{"$f":"Allocations!G259","v":5.747126436781603E-3},{"$f":"Allocations!H259","v":0.11111111111111112},{"$f":"Allocations!I259","v":5.5555555555555559E-2},{"$f":"Allocations!J259","v":0.14367816091954005},{"$f":"Allocations!K259","v":0.14367816091954005}]
[null,"CO02","Switching Equipment - Trunk",null,{"$f":"Allocations!E260","v":0},null,null,{"$f":"Allocations!G260","v":0},{"$f":"Allocations!H260","v":0.22222222222222224},{"$f":"Allocations!I260","v":0.11111111111111112},{"$f":"Allocations!J260","v":0},{"$f":"Allocations!K260","v":0}]
[null,"CO03","Switching Equipment - Other",null,{"$f":"Allocations!E261","v":0},null,null,{"$f":"Allocations!G261","v":0},{"$f":"Allocations!H261","v":0.22222222222222224},{"$f":"Allocations!I261","v":0.11111111111111112},{"$f":"Allocations!J261","v":0},{"$f":"Allocations!K261","v":0}]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"Allocations!E262","v":0},null,null,{"$f":"Allocations!G262","v":0},{"$f":"Allocations!H262","v":7.4074074074074084E-2},{"$f":"Allocations!I262","v":3.7037037037037042E-2},{"$f":"Allocations!J262","v":0},{"$f":"Allocations!K262","v":0.16666666666666669}]
[null,"CO05","Transmission Equipment ",null,{"$f":"Allocations!E263","v":0},null,null,{"$f":"Allocations!G263","v":0},{"$f":"Allocations!H263","v":7.4074074074074098E-2},{"$f":"Allocations!I263","v":3.7037037037037049E-2},{"$f":"Allocations!J263","v":0},{"$f":"Allocations!K263","v":0.16666666666666669}]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"Allocations!E264","v":0},null,null,{"$f":"Allocations!G264","v":0},{"$f":"Allocations!H264","v":7.4074074074074098E-2},{"$f":"Allocations!I264","v":3.7037037037037049E-2},{"$f":"Allocations!J264","v":0},{"$f":"Allocations!K264","v":0.16666666666666669}]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"Allocations!E265","v":1.3166245756648096E-3},null,null,{"$f":"Allocations!G265","v":1.7554994342197461E-3},{"$f":"Allocations!H265","v":8.1277898109206007E-2},{"$f":"Allocations!I265","v":4.0638949054603003E-2},{"$f":"Allocations!J265","v":4.3887485855493652E-2},{"$f":"Allocations!K265","v":8.270534567511946E-2}]
[null,"CO08","Network Land",null,{"$f":"Allocations!E266","v":1.3166245756648096E-3},null,null,{"$f":"Allocations!G266","v":1.7554994342197461E-3},{"$f":"Allocations!H266","v":8.1277898109206007E-2},{"$f":"Allocations!I266","v":4.0638949054603003E-2},{"$f":"Allocations!J266","v":4.3887485855493652E-2},{"$f":"Allocations!K266","v":8.270534567511946E-2}]
[null,"CO09","Network Buildings/Support",null,{"$f":"Allocations!E267","v":1.3166245756648096E-3},null,null,{"$f":"Allocations!G267","v":1.7554994342197461E-3},{"$f":"Allocations!H267","v":8.1277898109206007E-2},{"$f":"Allocations!I267","v":4.0638949054603003E-2},{"$f":"Allocations!J267","v":4.3887485855493652E-2},{"$f":"Allocations!K267","v":8.270534567511946E-2}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"Allocations!E268","v":1.9393436523832026E-3},null,null,{"$f":"Allocations!G268","v":2.5857915365109368E-3},{"$f":"Allocations!H268","v":0.11971960624959975},{"$f":"Allocations!I268","v":5.9859803124799875E-2},{"$f":"Allocations!J268","v":6.4644788412773407E-2},{"$f":"Allocations!K268","v":0.12182218843379319}]
[null,"CO11","LSS equipment",null,{"$f":"Allocations!E269","v":2.4038461538461505E-3},null,null,{"$f":"Allocations!G269","v":3.2051282051282007E-3},{"$f":"Allocations!H269","v":0.16025641025641002},{"$f":"Allocations!I269","v":8.012820512820501E-2},{"$f":"Allocations!J269","v":8.012820512820501E-2},{"$f":"Allocations!K269","v":8.012820512820501E-2}]
[null,"CO12","Data Equipment",null,{"$f":"Allocations!E270","v":8.620689655172405E-3},null,null,{"$f":"Allocations!G270","v":1.1494252873563206E-2},{"$f":"Allocations!H270","v":0},{"$f":"Allocations!I270","v":0},{"$f":"Allocations!J270","v":0.28735632183908011},{"$f":"Allocations!K270","v":0.28735632183908011}]
[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"]

{"sheet":"Allocations","index":7,"n_rows":1362,"n_cols":44,"rows_kept":1362,"cut":false,"hidden":false,"merged":[[1283,13,1285,13],[7,1,7,7],[998,13,1000,13],[1055,13,1057,13],[1112,13,1114,13],[1169,13,1171,13],[1226,13,1228,13]]}
[]
[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,"FY2014",null,"ULLS","ULLS Band 1-3","ULLS Band 4","WLR","PSTN OTA","LCS","LSS","WADSL","Total","Other Fixed Line Services","Other Services","Total"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B13,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"SUM(E13:F13)","v":3.3333333333333333E-2},{"$f":"SUM(AE323:AG323)","v":2.5000000000000001E-2},{"$f":"AH323","v":8.3333333333333332E-3},{"$f":"SUM(S323:V323,AI323:AL323)*F305","v":3.3333333333333333E-2},{"$f":"H323","v":0},{"$f":"I323","v":0},{"$f":"N323","v":0},{"$f":"Q323","v":0},{"$f":"SUM(E13:K13)","v":6.6666666666666666E-2},{"$f":"SUM($C323:$AP323)-L13","v":0.1333333333333333},{"$f":"SUM($G296:$J296)","v":0.8},{"$f":"SUM(L13:N13)","v":1}]
[null,"CA02","Copper cables",0.16666666666666666,{"$f":"SUM(AE383:AG383)","v":0.125},{"$f":"AH383","v":4.1666666666666664E-2},{"$f":"SUM(S383:V383,AI383:AL383)*F365","v":0.16666666666666666},{"$f":"H383","v":0},{"$f":"I383","v":0},{"$f":"N383","v":0},{"$f":"Q383","v":0},0.33333333333333331,{"$f":"SUM($C$383:$AP$383)-L14","v":0.6666666666666663},0,0.99999999999999956]
[null,"CA03","Other cables",1.1494252873563236E-2,{"$f":"SUM(AE406:AG406)","v":8.6206896551724276E-3},{"$f":"AH406","v":2.8735632183908089E-3},{"$f":"MAX(O406,SUM(AI406:AL406))","v":1.1494252873563236E-2},{"$f":"H406","v":0},{"$f":"I406","v":0},{"$f":"N406","v":0.28735632183908089},{"$f":"Q406","v":0.28735632183908089},0.59770114942528818,{"$f":"SUM($C$406:$AP$406)-L15","v":0.4022988505747136},0,1.0000000000000018]
[null,"CA04","Pair gain systems",1.1494252873563236E-2,{"$f":"SUM(AE429:AG429)","v":8.6206896551724276E-3},{"$f":"AH429","v":2.8735632183908089E-3},{"$f":"MAX(O429,SUM(AI429:AL429))","v":1.1494252873563236E-2},{"$f":"H429","v":0},{"$f":"I429","v":0},{"$f":"N429","v":0.28735632183908089},{"$f":"Q429","v":0.28735632183908089},0.59770114942528818,{"$f":"SUM($C$429:$AP$429)-L16","v":0.4022988505747136},0,1.0000000000000018]
[null,"CA05","CAN Radio Bearer Equipment",1.1494252873563236E-2,{"$f":"SUM(AE452:AG452)","v":8.6206896551724276E-3},{"$f":"AH452","v":2.8735632183908089E-3},{"$f":"MAX(O452,SUM(AI452:AL452))","v":1.1494252873563236E-2},{"$f":"H452","v":0},{"$f":"I452","v":0},{"$f":"N452","v":0.28735632183908089},{"$f":"Q452","v":0.28735632183908089},0.59770114942528818,{"$f":"SUM($C$452:$AP$452)-L17","v":0.4022988505747136},0,1.0000000000000018]
[null,"CA06","Other CAN assets",1.1494252873563236E-2,{"$f":"SUM(AE475:AG475)","v":8.6206896551724276E-3},{"$f":"AH475","v":2.8735632183908089E-3},{"$f":"MAX(O475,SUM(AI475:AL475))","v":1.1494252873563236E-2},{"$f":"H475","v":0},{"$f":"I475","v":0},{"$f":"N475","v":0.28735632183908089},{"$f":"Q475","v":0.28735632183908089},0.59770114942528818,{"$f":"SUM($C$475:$AP$475)-L18","v":0.4022988505747136},0,1.0000000000000018]
[null,"CA07","Other Communications Plant and Equipment",1.1494252873563236E-2,{"$f":"SUM(AE498:AG498)","v":8.6206896551724276E-3},{"$f":"AH498","v":2.8735632183908089E-3},{"$f":"MAX(O498,SUM(AI498:AL498))","v":1.1494252873563236E-2},{"$f":"H498","v":0},{"$f":"I498","v":0},{"$f":"N498","v":0.28735632183908089},{"$f":"Q498","v":0.28735632183908089},0.59770114942528818,{"$f":"SUM($C$498:$AP$498)-L19","v":0.4022988505747136},0,1.0000000000000018]
[null,"CA08","Network Land",1.1494252873563236E-2,{"$f":"SUM(AE521:AG521)","v":8.6206896551724276E-3},{"$f":"AH521","v":2.8735632183908089E-3},{"$f":"MAX(O521,SUM(AI521:AL521))","v":1.1494252873563236E-2},{"$f":"H521","v":0},{"$f":"I521","v":0},{"$f":"N521","v":0.28735632183908089},{"$f":"Q521","v":0.28735632183908089},0.59770114942528818,{"$f":"SUM($C$521:$AP$521)-L20","v":0.4022988505747136},0,1.0000000000000018]
[null,"CA09","Network Buildings/Support",1.1494252873563236E-2,{"$f":"SUM(AE544:AG544)","v":8.6206896551724276E-3},{"$f":"AH544","v":2.8735632183908089E-3},{"$f":"MAX(O544,SUM(AI544:AL544))","v":1.1494252873563236E-2},{"$f":"H544","v":0},{"$f":"I544","v":0},{"$f":"N544","v":0.28735632183908089},{"$f":"Q544","v":0.28735632183908089},0.59770114942528818,{"$f":"SUM($C$544:$AP$544)-L21","v":0.4022988505747136},0,1.0000000000000018]
[null,"CA10","Indirect Capital Assets",3.6930186230199454E-2,{"$f":"E1048","v":2.7697639672649592E-2},9.2325465575498634E-3,3.6930186230199454E-2,0,0,0.20680868194919808,0.20680868194919808,0.4874777363587951,{"$f":"M1048","v":0.40416351053780364},{"$f":"N1048","v":0.10835875310340269},1.0000000000000013]
[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",{"$f":"VLOOKUP(B34,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"SUM(AE607:AG607)","v":4.3103448275862138E-3},{"$f":"AH607","v":1.4367816091954044E-3},{"$f":"MAX(O607,SUM(AI607:AL607))","v":5.7471264367816178E-3},{"$f":"H607","v":7.1428571428571425E-2},{"$f":"I607","v":7.1428571428571425E-2},{"$f":"N607","v":0.14367816091954044},{"$f":"Q607","v":0.14367816091954044},{"$f":"SUM(E34:K34)","v":0.441707717569787},{"$f":"SUM($C$607:$AP$607)-L34","v":0.55829228243021267},0,{"$f":"SUM(L34:N34)","v":0.99999999999999967}]
[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":0.14285714285714285},{"$f":"I630","v":0.14285714285714285},{"$f":"N630","v":0},{"$f":"Q630","v":0},0.2857142857142857,{"$f":"SUM($C$630:$AP$630)-L35","v":0.71428571428571408},0,0.99999999999999978]
[null,"CO03","Switching Equipment - Other",null,{"$f":"SUM(AE653:AG653)","v":0},{"$f":"AH653","v":0},{"$f":"MAX(O653,SUM(AI653:AL653))","v":0},{"$f":"H653","v":0.14285714285714285},{"$f":"I653","v":0.14285714285714285},{"$f":"N653","v":0},{"$f":"Q653","v":0},0.2857142857142857,{"$f":"SUM($C$653:$AP$653)-L36","v":0.71428571428571408},0,0.99999999999999978]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"SUM(AE706:AG706)","v":0},{"$f":"AH706","v":0},{"$f":"MAX(O706,SUM(AI706:AL706))","v":0},{"$f":"H706","v":4.7619047619047616E-2},{"$f":"I706","v":4.7619047619047616E-2},{"$f":"N706","v":0},{"$f":"Q706","v":0.16666666666666669},0.26190476190476192,{"$f":"SUM($C$706:$AP$706)-L37","v":0.40476190476190482},{"$f":"SUM($E$677,$F$677*(1-SUM($C$768:$AP$768)))","v":0.33333333333333331},1]
[null,"CO05","Transmission Equipment ",null,{"$f":"SUM(AE768:AG768)","v":0},{"$f":"AH768","v":0},{"$f":"MAX(O768,SUM(AI768:AL768))","v":0},{"$f":"H768","v":4.761904761904763E-2},{"$f":"I768","v":4.761904761904763E-2},{"$f":"N768","v":0},{"$f":"Q768","v":0.16666666666666669},0.26190476190476197,{"$f":"SUM($C$768:$AP$768)-L38","v":0.40476190476190477},{"$f":"$O$730","v":0.33333333333333331},1]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"SUM(AE830:AG830)","v":0},{"$f":"AH830","v":0},{"$f":"MAX(O830,SUM(AI830:AL830))","v":0},{"$f":"H830","v":4.761904761904763E-2},{"$f":"I830","v":4.761904761904763E-2},{"$f":"N830","v":0},{"$f":"Q830","v":0.16666666666666669},0.26190476190476197,{"$f":"SUM($C$830:$AP$830)-L39","v":0.40476190476190477},{"$f":"$O$792","v":0.33333333333333331},1]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"E$1049*(1-INDEX(TPA_alloc,MATCH($B$11,$B$852:$B$857,0)))","v":1.1129349355353949E-3},3.7097831184513158E-4,1.4839132473805263E-3,1.5784860338505735E-2,1.5784860338505735E-2,3.7097831184513159E-2,6.0532545794935069E-2,0.13216792415122075,{"$f":"M$1049*(1-INDEX(TPA_alloc,MATCH($B$11,$B$852:$B$857,0)))","v":0.15429597996126901},{"$f":"N1049*(1-INDEX(TPA_alloc,MATCH($B$11,$B$852:$B$857,0)))+INDEX(TPA_alloc,MATCH($B$11,$B$852:$B$857,0))","v":0.71353609588751044},1.0000000000000002]
[null,"CO08","Network Land",null,1.1129349355353949E-3,3.7097831184513158E-4,1.4839132473805263E-3,1.5784860338505735E-2,1.5784860338505735E-2,3.7097831184513159E-2,6.0532545794935069E-2,0.13216792415122075,{"$f":"M$1049*(1-INDEX(TPA_alloc,MATCH($B$11,$B$852:$B$857,0)))","v":0.15429597996126901},{"$f":"N1049*(1-INDEX(TPA_alloc,MATCH($B$11,$B$852:$B$857,0)))+INDEX(TPA_alloc,MATCH($B$11,$B$852:$B$857,0))","v":0.71353609588751044},{"$f":"SUM(L41:N41)","v":1.0000000000000002}]
[null,"CO09","Network Buildings/Support",null,1.1129349355353949E-3,3.7097831184513158E-4,1.4839132473805263E-3,1.5784860338505735E-2,1.5784860338505735E-2,3.7097831184513159E-2,6.0532545794935069E-2,0.13216792415122075,{"$f":"M$1049*(1-INDEX(TPA_alloc,MATCH($B$11,$B$852:$B$857,0)))","v":0.15429597996126901},{"$f":"N1049*(1-INDEX(TPA_alloc,MATCH($B$11,$B$852:$B$857,0)))+INDEX(TPA_alloc,MATCH($B$11,$B$852:$B$857,0))","v":0.71353609588751044},{"$f":"SUM(L42:N42)","v":1.0000000000000002}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"E1050","v":2.6620278355959544E-3},8.8734261186531813E-4,3.5493704474612725E-3,3.7755789903281801E-2,3.7755789903281801E-2,8.8734261186531799E-2,0.14478772902216913,0.31613231091018706,{"$f":"M1050","v":0.36906038301319083},{"$f":"N1050","v":0.31480730607662238},{"$f":"SUM(L43:N43)","v":1.0000000000000002}]
[null,"CO11","LSS equipment",null,{"$f":"SUM(AE914:AG914)","v":2.86259541984733E-3},{"$f":"AH914","v":9.5419847328244336E-4},{"$f":"O914","v":3.8167938931297734E-3},{"$f":"H914","v":9.5419847328244337E-2},{"$f":"I914","v":9.5419847328244337E-2},{"$f":"N914","v":9.5419847328244337E-2},{"$f":"Q914","v":9.5419847328244337E-2},0.38931297709923685,{"$f":"SUM($C$914:$AP$914)-L44","v":0.61068702290076471},0,{"$f":"SUM(L44:N44)","v":1.0000000000000016}]
[null,"CO12","Data Equipment",null,{"$f":"SUM(AE937:AG937)","v":8.6206896551724276E-3},{"$f":"AH937","v":2.8735632183908089E-3},{"$f":"MAX(O937,SUM(AI937:AL937))","v":1.1494252873563236E-2},{"$f":"H937","v":0},{"$f":"I937","v":0},{"$f":"N937","v":0.28735632183908089},{"$f":"Q937","v":0.28735632183908089},0.59770114942528818,{"$f":"SUM($C$937:$AP$937)-L45","v":0.4022988505747136},0,{"$f":"SUM(L45:N45)","v":1.0000000000000018}]
[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,"FY2015",null,"ULLS","ULLS Band 1-3","ULLS Band 4","WLR","PSTN OTA","LCS","LSS","WADSL","Total","Other Fixed Line Services","Other Services","Total"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B58,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"SUM(E58:F58)","v":8.2067554507856841E-2},{"$f":"SUM(AE324:AG324)","v":6.1550665880892627E-2},{"$f":"AH324","v":2.051688862696421E-2},{"$f":"SUM(S324:V324,AI324:AL324)*F306","v":8.2067554507856841E-2},{"$f":"H324","v":0},{"$f":"I324","v":0},{"$f":"N324","v":0},{"$f":"Q324","v":0},{"$f":"SUM(E58:K58)","v":0.16413510901571368},{"$f":"SUM($C324:$AP324)-L58","v":0.32827021803142742},{"$f":"SUM($G297:$J297)","v":0.50759467295285898},{"$f":"SUM(L58:N58)","v":1}]
[null,"CA02","Copper cables",{"$f":"SUM(E59:F59)","v":0.16666666666666666},{"$f":"SUM(AE384:AG384)","v":0.125},{"$f":"AH384","v":4.1666666666666664E-2},{"$f":"SUM(S384:V384,AI384:AL384)*F366","v":0.16666666666666666},{"$f":"H384","v":0},{"$f":"I384","v":0},{"$f":"N384","v":0},{"$f":"Q384","v":0},0.33333333333333331,{"$f":"SUM($C$384:$AP$384)-L59","v":0.6666666666666663},0,0.99999999999999956]
[null,"CA03","Other cables",1.149425287356323E-2,{"$f":"SUM(AE407:AG407)","v":8.6206896551724223E-3},{"$f":"AH407","v":2.8735632183908076E-3},{"$f":"MAX(O407,SUM(AI407:AL407))","v":1.149425287356323E-2},{"$f":"H407","v":0},{"$f":"I407","v":0},{"$f":"N407","v":0.28735632183908077},{"$f":"Q407","v":0.28735632183908077},0.59770114942528796,{"$f":"SUM($C$407:$AP$407)-L60","v":0.4022988505747136},0,1.0000000000000016]
[null,"CA04","Pair gain systems",1.149425287356323E-2,{"$f":"SUM(AE430:AG430)","v":8.6206896551724223E-3},{"$f":"AH430","v":2.8735632183908076E-3},{"$f":"MAX(O430,SUM(AI430:AL430))","v":1.149425287356323E-2},{"$f":"H430","v":0},{"$f":"I430","v":0},{"$f":"N430","v":0.28735632183908077},{"$f":"Q430","v":0.28735632183908077},0.59770114942528796,{"$f":"SUM($C$430:$AP$430)-L61","v":0.4022988505747136},0,1.0000000000000016]
[null,"CA05","CAN Radio Bearer Equipment",1.149425287356323E-2,{"$f":"SUM(AE453:AG453)","v":8.6206896551724223E-3},{"$f":"AH453","v":2.8735632183908076E-3},{"$f":"MAX(O453,SUM(AI453:AL453))","v":1.149425287356323E-2},{"$f":"H453","v":0},{"$f":"I453","v":0},{"$f":"N453","v":0.28735632183908077},{"$f":"Q453","v":0.28735632183908077},0.59770114942528796,{"$f":"SUM($C$453:$AP$453)-L62","v":0.4022988505747136},0,1.0000000000000016]
[null,"CA06","Other CAN assets",1.149425287356323E-2,{"$f":"SUM(AE476:AG476)","v":8.6206896551724223E-3},{"$f":"AH476","v":2.8735632183908076E-3},{"$f":"MAX(O476,SUM(AI476:AL476))","v":1.149425287356323E-2},{"$f":"H476","v":0},{"$f":"I476","v":0},{"$f":"N476","v":0.28735632183908077},{"$f":"Q476","v":0.28735632183908077},0.59770114942528796,{"$f":"SUM($C$476:$AP$476)-L63","v":0.4022988505747136},0,1.0000000000000016]
[null,"CA07","Other Communications Plant and Equipment",1.149425287356323E-2,{"$f":"SUM(AE499:AG499)","v":8.6206896551724223E-3},{"$f":"AH499","v":2.8735632183908076E-3},{"$f":"MAX(O499,SUM(AI499:AL499))","v":1.149425287356323E-2},{"$f":"H499","v":0},{"$f":"I499","v":0},{"$f":"N499","v":0.28735632183908077},{"$f":"Q499","v":0.28735632183908077},0.59770114942528796,{"$f":"SUM($C$499:$AP$499)-L64","v":0.4022988505747136},0,1.0000000000000016]
[null,"CA08","Network Land",1.149425287356323E-2,{"$f":"SUM(AE522:AG522)","v":8.6206896551724223E-3},{"$f":"AH522","v":2.8735632183908076E-3},{"$f":"MAX(O522,SUM(AI522:AL522))","v":1.149425287356323E-2},{"$f":"H522","v":0},{"$f":"I522","v":0},{"$f":"N522","v":0.28735632183908077},{"$f":"Q522","v":0.28735632183908077},0.59770114942528796,{"$f":"SUM($C$522:$AP$522)-L65","v":0.4022988505747136},0,1.0000000000000016]
[null,"CA09","Network Buildings/Support",1.149425287356323E-2,{"$f":"SUM(AE545:AG545)","v":8.6206896551724223E-3},{"$f":"AH545","v":2.8735632183908076E-3},{"$f":"MAX(O545,SUM(AI545:AL545))","v":1.149425287356323E-2},{"$f":"H545","v":0},{"$f":"I545","v":0},{"$f":"N545","v":0.28735632183908077},{"$f":"Q545","v":0.28735632183908077},0.59770114942528796,{"$f":"SUM($C$545:$AP$545)-L66","v":0.4022988505747136},0,1.0000000000000016]
[null,"CA10","Indirect Capital Assets",3.3553913353865733E-2,{"$f":"E1105","v":2.51654350153993E-2},8.388478338466435E-3,3.355391335386574E-2,0,0,0.2313378070482407,0.2313378070482407,0.5297834408042128,{"$f":"M1105","v":0.42107453415528184},{"$f":"N1105","v":4.9142025040506541E-2},1.0000000000000011]
[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",{"$f":"VLOOKUP(B79,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"SUM(AE608:AG608)","v":4.3103448275862112E-3},{"$f":"AH608","v":1.4367816091954038E-3},{"$f":"MAX(O608,SUM(AI608:AL608))","v":5.7471264367816152E-3},{"$f":"H608","v":0.11111111111111112},{"$f":"I608","v":5.5555555555555559E-2},{"$f":"N608","v":0.14367816091954039},{"$f":"Q608","v":0.14367816091954039},{"$f":"SUM(E79:K79)","v":0.46551724137931066},{"$f":"SUM($C$608:$AP$608)-L79","v":0.53448275862068884},0,{"$f":"SUM(L79:N79)","v":0.99999999999999956}]
[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":0.22222222222222224},{"$f":"I631","v":0.11111111111111112},{"$f":"N631","v":0},{"$f":"Q631","v":0},0.33333333333333337,{"$f":"SUM($C$631:$AP$631)-L80","v":0.66666666666666685},0,1.0000000000000002]
[null,"CO03","Switching Equipment - Other",null,{"$f":"SUM(AE654:AG654)","v":0},{"$f":"AH654","v":0},{"$f":"MAX(O654,SUM(AI654:AL654))","v":0},{"$f":"H654","v":0.22222222222222224},{"$f":"I654","v":0.11111111111111112},{"$f":"N654","v":0},{"$f":"Q654","v":0},0.33333333333333337,{"$f":"SUM($C$654:$AP$654)-L81","v":0.66666666666666685},0,1.0000000000000002]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"SUM(AE707:AG707)","v":0},{"$f":"AH707","v":0},{"$f":"MAX(O707,SUM(AI707:AL707))","v":0},{"$f":"H707","v":7.4074074074074084E-2},{"$f":"I707","v":3.7037037037037042E-2},{"$f":"N707","v":0},{"$f":"Q707","v":0.16666666666666669},0.27777777777777779,{"$f":"SUM($C$707:$AP$707)-L82","v":0.38888888888888895},{"$f":"SUM($E$678,$F$678*(1-SUM($C$769:$AP$769)))","v":0.33333333333333326},1]
[null,"CO05","Transmission Equipment ",null,{"$f":"SUM(AE769:AG769)","v":0},{"$f":"AH769","v":0},{"$f":"MAX(O769,SUM(AI769:AL769))","v":0},{"$f":"H769","v":7.4074074074074098E-2},{"$f":"I769","v":3.7037037037037049E-2},{"$f":"N769","v":0},{"$f":"Q769","v":0.16666666666666669},0.27777777777777785,{"$f":"SUM($C$769:$AP$769)-L83","v":0.38888888888888912},{"$f":"$O$731","v":0.33333333333333331},1.0000000000000002]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"SUM(AE831:AG831)","v":0},{"$f":"AH831","v":0},{"$f":"MAX(O831,SUM(AI831:AL831))","v":0},{"$f":"H831","v":7.4074074074074098E-2},{"$f":"I831","v":3.7037037037037049E-2},{"$f":"N831","v":0},{"$f":"Q831","v":0.16666666666666669},0.27777777777777785,{"$f":"SUM($C$831:$AP$831)-L84","v":0.38888888888888912},{"$f":"$O$793","v":0.33333333333333331},1.0000000000000002]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"E$1106*(1-INDEX(TPA_alloc,MATCH($B$56,$B$852:$B$857,0)))","v":1.0540348597969924E-3},3.5134495326566418E-4,1.4053798130626567E-3,4.944333246625264E-2,2.472166623312632E-2,3.5134495326566414E-2,6.8494399846949799E-2,0.1806046534990205,{"$f":"M$1106*(1-INDEX(TPA_alloc,MATCH($B$56,$B$852:$B$857,0)))","v":0.23087819537633428},{"$f":"N$1106*(1-INDEX(TPA_alloc,MATCH($B$56,$B$852:$B$857,0)))+INDEX(TPA_alloc,MATCH($B$56,$B$852:$B$857,0))","v":0.58851715112464542},1.0000000000000002]
[null,"CO08","Network Land",null,1.0540348597969924E-3,3.5134495326566418E-4,1.4053798130626567E-3,4.944333246625264E-2,2.472166623312632E-2,3.5134495326566414E-2,6.8494399846949799E-2,0.1806046534990205,{"$f":"M$1106*(1-INDEX(TPA_alloc,MATCH($B$56,$B$852:$B$857,0)))","v":0.23087819537633428},{"$f":"N$1106*(1-INDEX(TPA_alloc,MATCH($B$56,$B$852:$B$857,0)))+INDEX(TPA_alloc,MATCH($B$56,$B$852:$B$857,0))","v":0.58851715112464542},{"$f":"SUM(L86:N86)","v":1.0000000000000002}]
[null,"CO09","Network Buildings/Support",null,1.0540348597969924E-3,3.5134495326566418E-4,1.4053798130626567E-3,4.944333246625264E-2,2.472166623312632E-2,3.5134495326566414E-2,6.8494399846949799E-2,0.1806046534990205,{"$f":"M$1106*(1-INDEX(TPA_alloc,MATCH($B$56,$B$852:$B$857,0)))","v":0.23087819537633428},{"$f":"N$1106*(1-INDEX(TPA_alloc,MATCH($B$56,$B$852:$B$857,0)))+INDEX(TPA_alloc,MATCH($B$56,$B$852:$B$857,0))","v":0.58851715112464542},{"$f":"SUM(L87:N87)","v":1.0000000000000002}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"E1107","v":1.8872824833623409E-3},6.2909416112078042E-4,2.5163766444831217E-3,8.8529837903645214E-2,4.4264918951822607E-2,6.2909416112078051E-2,0.12264137171370376,0.32337829797021589,{"$f":"M1107","v":0.41339465186947061},{"$f":"N1107","v":0.26322705016031389},{"$f":"SUM(L88:N88)","v":1.0000000000000004}]
[null,"CO11","LSS equipment",null,{"$f":"SUM(AE915:AG915)","v":2.4038461538461514E-3},{"$f":"AH915","v":8.0128205128205039E-4},{"$f":"O915","v":3.2051282051282015E-3},{"$f":"H915","v":0.16025641025641008},{"$f":"I915","v":8.0128205128205038E-2},{"$f":"N915","v":8.0128205128205038E-2},{"$f":"Q915","v":8.0128205128205038E-2},0.4070512820512816,{"$f":"SUM($C$915:$AP$915)-L89","v":0.59294871794871729},0,{"$f":"SUM(L89:N89)","v":0.99999999999999889}]
[null,"CO12","Data Equipment",null,{"$f":"SUM(AE938:AG938)","v":8.6206896551724223E-3},{"$f":"AH938","v":2.8735632183908076E-3},{"$f":"MAX(O938,SUM(AI938:AL938))","v":1.149425287356323E-2},{"$f":"H938","v":0},{"$f":"I938","v":0},{"$f":"N938","v":0.28735632183908077},{"$f":"Q938","v":0.28735632183908077},0.59770114942528796,{"$f":"SUM($C$938:$AP$938)-L90","v":0.4022988505747136},0,{"$f":"SUM(L90:N90)","v":1.0000000000000016}]
[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,"FY2016",null,"ULLS","ULLS Band 1-3","ULLS Band 4","WLR","PSTN OTA","LCS","LSS","WADSL","Total","Other Fixed Line Services","Other Services","Total"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B103,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"SUM(E103:F103)","v":8.1039010845929238E-2},{"$f":"SUM(AE325:AG325)","v":6.0779258134446928E-2},{"$f":"AH325","v":2.0259752711482309E-2},{"$f":"SUM(S325:V325,AI325:AL325)*F307","v":8.1039010845929238E-2},{"$f":"H325","v":0},{"$f":"I325","v":0},{"$f":"N325","v":0},{"$f":"Q325","v":0},{"$f":"SUM(E103:K103)","v":0.16207802169185848},{"$f":"SUM($C325:$AP325)-L103","v":0.32415604338371662},{"$f":"SUM($G298:$J298)","v":0.51376593492442457},{"$f":"SUM(L103:N103)","v":0.99999999999999967}]
[null,"CA02","Copper cables",{"$f":"SUM(E104:F104)","v":0.16666666666666669},{"$f":"SUM(AE385:AG385)","v":0.125},{"$f":"AH385","v":4.1666666666666671E-2},{"$f":"SUM(S385:V385,AI385:AL385)*F367","v":0.16666666666666671},{"$f":"H385","v":0},{"$f":"I385","v":0},{"$f":"N385","v":0},{"$f":"Q385","v":0},0.33333333333333337,{"$f":"SUM($C$385:$AP$385)-L104","v":0.6666666666666663},0,{"$f":"SUM(L104:N104)","v":0.99999999999999967}]
[null,"CA03","Other cables",1.1494252873563203E-2,{"$f":"SUM(AE408:AG408)","v":8.6206896551724015E-3},{"$f":"AH408","v":2.8735632183908007E-3},{"$f":"MAX(O408,SUM(AI408:AL408))","v":1.1494252873563203E-2},{"$f":"H408","v":0},{"$f":"I408","v":0},{"$f":"N408","v":0.28735632183908005},{"$f":"Q408","v":0.28735632183908005},0.59770114942528652,{"$f":"SUM($C$408:$AP$408)-L105","v":0.40229885057471271},0,0.99999999999999922]
[null,"CA04","Pair gain systems",1.1494252873563203E-2,{"$f":"SUM(AE431:AG431)","v":8.6206896551724015E-3},{"$f":"AH431","v":2.8735632183908007E-3},{"$f":"MAX(O431,SUM(AI431:AL431))","v":1.1494252873563203E-2},{"$f":"H431","v":0},{"$f":"I431","v":0},{"$f":"N431","v":0.28735632183908005},{"$f":"Q431","v":0.28735632183908005},0.59770114942528652,{"$f":"SUM($C$431:$AP$431)-L106","v":0.40229885057471271},0,0.99999999999999922]
[null,"CA05","CAN Radio Bearer Equipment",1.1494252873563203E-2,{"$f":"SUM(AE454:AG454)","v":8.6206896551724015E-3},{"$f":"AH454","v":2.8735632183908007E-3},{"$f":"MAX(O454,SUM(AI454:AL454))","v":1.1494252873563203E-2},{"$f":"H454","v":0},{"$f":"I454","v":0},{"$f":"N454","v":0.28735632183908005},{"$f":"Q454","v":0.28735632183908005},0.59770114942528652,{"$f":"SUM($C$454:$AP$454)-L107","v":0.40229885057471271},0,0.99999999999999922]
[null,"CA06","Other CAN assets",1.1494252873563203E-2,{"$f":"SUM(AE477:AG477)","v":8.6206896551724015E-3},{"$f":"AH477","v":2.8735632183908007E-3},{"$f":"MAX(O477,SUM(AI477:AL477))","v":1.1494252873563203E-2},{"$f":"H477","v":0},{"$f":"I477","v":0},{"$f":"N477","v":0.28735632183908005},{"$f":"Q477","v":0.28735632183908005},0.59770114942528652,{"$f":"SUM($C$477:$AP$477)-L108","v":0.40229885057471271},0,0.99999999999999922]
[null,"CA07","Other Communications Plant and Equipment",1.1494252873563203E-2,{"$f":"SUM(AE500:AG500)","v":8.6206896551724015E-3},{"$f":"AH500","v":2.8735632183908007E-3},{"$f":"MAX(O500,SUM(AI500:AL500))","v":1.1494252873563203E-2},{"$f":"H500","v":0},{"$f":"I500","v":0},{"$f":"N500","v":0.28735632183908005},{"$f":"Q500","v":0.28735632183908005},0.59770114942528652,{"$f":"SUM($C$500:$AP$500)-L109","v":0.40229885057471271},0,0.99999999999999922]
[null,"CA08","Network Land",1.1494252873563203E-2,{"$f":"SUM(AE523:AG523)","v":8.6206896551724015E-3},{"$f":"AH523","v":2.8735632183908007E-3},{"$f":"MAX(O523,SUM(AI523:AL523))","v":1.1494252873563203E-2},{"$f":"H523","v":0},{"$f":"I523","v":0},{"$f":"N523","v":0.28735632183908005},{"$f":"Q523","v":0.28735632183908005},0.59770114942528652,{"$f":"SUM($C$523:$AP$523)-L110","v":0.40229885057471271},0,0.99999999999999922]
[null,"CA09","Network Buildings/Support",1.1494252873563203E-2,{"$f":"SUM(AE546:AG546)","v":8.6206896551724015E-3},{"$f":"AH546","v":2.8735632183908007E-3},{"$f":"MAX(O546,SUM(AI546:AL546))","v":1.1494252873563203E-2},{"$f":"H546","v":0},{"$f":"I546","v":0},{"$f":"N546","v":0.28735632183908005},{"$f":"Q546","v":0.28735632183908005},0.59770114942528652,{"$f":"SUM($C$546:$AP$546)-L111","v":0.40229885057471271},0,0.99999999999999922]
[null,"CA10","Indirect Capital Assets",0.16684799983354676,{"$f":"E1162","v":0.12513599987516005},4.1711999958386696E-2,0.16684799983354681,0,0,-2.9527498774509095E-4,-2.9527498774509095E-4,0.33310544969160344,{"$f":"M1162","v":0.66702585834938288},{"$f":"N1162","v":-1.3130804098661944E-4},0.99999999999999978]
[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",{"$f":"VLOOKUP(B124,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"SUM(AE609:AG609)","v":4.3103448275862008E-3},{"$f":"AH609","v":1.4367816091954003E-3},{"$f":"MAX(O609,SUM(AI609:AL609))","v":5.7471264367816013E-3},{"$f":"H609","v":0.1111111111111111},{"$f":"I609","v":5.5555555555555552E-2},{"$f":"N609","v":0.14367816091954003},{"$f":"Q609","v":0.14367816091954003},{"$f":"SUM(E124:K124)","v":0.46551724137930994},{"$f":"SUM($C$609:$AP$609)-L124","v":0.53448275862068806},0,{"$f":"SUM(L124:N124)","v":0.999999999999998}]
[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":0.22222222222222221},{"$f":"I632","v":0.1111111111111111},{"$f":"N632","v":0},{"$f":"Q632","v":0},0.33333333333333331,{"$f":"SUM($C$632:$AP$632)-L125","v":0.66666666666666652},0,0.99999999999999978]
[null,"CO03","Switching Equipment - Other",null,{"$f":"SUM(AE655:AG655)","v":0},{"$f":"AH655","v":0},{"$f":"MAX(O655,SUM(AI655:AL655))","v":0},{"$f":"H655","v":0.22222222222222221},{"$f":"I655","v":0.1111111111111111},{"$f":"N655","v":0},{"$f":"Q655","v":0},0.33333333333333331,{"$f":"SUM($C$655:$AP$655)-L126","v":0.66666666666666652},0,0.99999999999999978]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"SUM(AE708:AG708)","v":0},{"$f":"AH708","v":0},{"$f":"MAX(O708,SUM(AI708:AL708))","v":0},{"$f":"H708","v":7.407407407407407E-2},{"$f":"I708","v":3.7037037037037035E-2},{"$f":"N708","v":0},{"$f":"Q708","v":0.16666666666666669},0.27777777777777779,{"$f":"SUM($C$708:$AP$708)-L127","v":0.38888888888888895},{"$f":"SUM($E$679,$F$679*(1-SUM($C$770:$AP$770)))","v":0.33333333333333326},1]
[null,"CO05","Transmission Equipment ",null,{"$f":"SUM(AE770:AG770)","v":0},{"$f":"AH770","v":0},{"$f":"MAX(O770,SUM(AI770:AL770))","v":0},{"$f":"H770","v":7.4074074074074098E-2},{"$f":"I770","v":3.7037037037037049E-2},{"$f":"N770","v":0},{"$f":"Q770","v":0.16666666666666669},0.27777777777777785,{"$f":"SUM($C$770:$AP$770)-L128","v":0.38888888888888912},{"$f":"$O$732","v":0.33333333333333331},1.0000000000000002]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"SUM(AE832:AG832)","v":0},{"$f":"AH832","v":0},{"$f":"MAX(O832,SUM(AI832:AL832))","v":0},{"$f":"H832","v":7.4074074074074098E-2},{"$f":"I832","v":3.7037037037037049E-2},{"$f":"N832","v":0},{"$f":"Q832","v":0.16666666666666669},0.27777777777777785,{"$f":"SUM($C$832:$AP$832)-L129","v":0.38888888888888912},{"$f":"$O$794","v":0.33333333333333331},1.0000000000000002]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"E$1163*(1-INDEX(TPA_alloc,MATCH($B$101,$B$852:$B$857,0)))","v":1.6245891925955416E-3},5.4152973086518056E-4,2.1661189234607223E-3,5.1277587389512616E-2,2.5638793694756308E-2,5.415297308651805E-2,7.8730273105970125E-2,0.21413186512367854,{"$f":"M$1163*(1-INDEX(TPA_alloc,MATCH($B$101,$B$852:$B$857,0)))","v":0.25422422450911514},{"$f":"N1163*(1-INDEX(TPA_alloc,MATCH($B$101,$B$852:$B$857,0)))+INDEX(TPA_alloc,MATCH($B$101,$B$852:$B$857,0))","v":0.53164391036720593},0.99999999999999956]
[null,"CO08","Network Land",null,1.6245891925955416E-3,5.4152973086518056E-4,2.1661189234607223E-3,5.1277587389512616E-2,2.5638793694756308E-2,5.415297308651805E-2,7.8730273105970125E-2,0.21413186512367854,{"$f":"M$1163*(1-INDEX(TPA_alloc,MATCH($B$101,$B$852:$B$857,0)))","v":0.25422422450911514},{"$f":"N1163*(1-INDEX(TPA_alloc,MATCH($B$101,$B$852:$B$857,0)))+INDEX(TPA_alloc,MATCH($B$101,$B$852:$B$857,0))","v":0.53164391036720593},{"$f":"SUM(L131:N131)","v":0.99999999999999956}]
[null,"CO09","Network Buildings/Support",null,1.6245891925955416E-3,5.4152973086518056E-4,2.1661189234607223E-3,5.1277587389512616E-2,2.5638793694756308E-2,5.415297308651805E-2,7.8730273105970125E-2,0.21413186512367854,{"$f":"M$1163*(1-INDEX(TPA_alloc,MATCH($B$101,$B$852:$B$857,0)))","v":0.25422422450911514},{"$f":"N1163*(1-INDEX(TPA_alloc,MATCH($B$101,$B$852:$B$857,0)))+INDEX(TPA_alloc,MATCH($B$101,$B$852:$B$857,0))","v":0.53164391036720593},{"$f":"SUM(L132:N132)","v":0.99999999999999956}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"E1164","v":3.1099018541165548E-3},1.0366339513721849E-3,4.1465358054887397E-3,9.8159131443249878E-2,4.9079565721624939E-2,0.10366339513721851,0.15071097568744909,0.40990613960051991,{"$f":"M1164","v":0.48665372807208596},{"$f":"N1164","v":0.10344013232739346},{"$f":"SUM(L133:N133)","v":0.99999999999999933}]
[null,"CO11","LSS equipment",null,{"$f":"SUM(AE916:AG916)","v":2.4038461538461496E-3},{"$f":"AH916","v":8.0128205128204995E-4},{"$f":"O916","v":3.2051282051281998E-3},{"$f":"H916","v":0.16025641025640999},{"$f":"I916","v":8.0128205128204996E-2},{"$f":"N916","v":8.0128205128204996E-2},{"$f":"Q916","v":8.0128205128204996E-2},0.40705128205128138,{"$f":"SUM($C$916:$AP$916)-L134","v":0.59294871794871673},0,{"$f":"SUM(L134:N134)","v":0.99999999999999811}]
[null,"CO12","Data Equipment",null,{"$f":"SUM(AE939:AG939)","v":8.6206896551724015E-3},{"$f":"AH939","v":2.8735632183908007E-3},{"$f":"MAX(O939,SUM(AI939:AL939))","v":1.1494252873563203E-2},{"$f":"H939","v":0},{"$f":"I939","v":0},{"$f":"N939","v":0.28735632183908005},{"$f":"Q939","v":0.28735632183908005},0.59770114942528652,{"$f":"SUM($C$939:$AP$939)-L135","v":0.40229885057471271},0,{"$f":"SUM(L135:N135)","v":0.99999999999999922}]
[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,"FY2017",null,"ULLS","ULLS Band 1-3","ULLS Band 4","WLR","PSTN OTA","LCS","LSS","WADSL","Total","Other Fixed Line Services","Other Services","Total"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B148,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"SUM(E148:F148)","v":7.9172008755539633E-2},{"$f":"SUM(AE326:AG326)","v":5.9379006566654721E-2},{"$f":"AH326","v":1.9793002188884908E-2},{"$f":"SUM(S326:V326,AI326:AL326)*F308","v":7.9172008755539633E-2},{"$f":"H326","v":0},{"$f":"I326","v":0},{"$f":"N326","v":0},{"$f":"Q326","v":0},{"$f":"SUM(E148:K148)","v":0.15834401751107927},{"$f":"SUM($C326:$AP326)-L148","v":0.31668803502215859},{"$f":"SUM($G299:$J299)","v":0.52496794746676201},{"$f":"SUM(L148:N148)","v":0.99999999999999989}]
[null,"CA02","Copper cables",{"$f":"SUM(E149:F149)","v":0.16666666666666663},{"$f":"SUM(AE386:AG386)","v":0.12499999999999997},{"$f":"AH386","v":4.1666666666666657E-2},{"$f":"SUM(S386:V386,AI386:AL386)*F368","v":0.16666666666666663},{"$f":"H386","v":0},{"$f":"I386","v":0},{"$f":"N386","v":0},{"$f":"Q386","v":0},0.33333333333333326,{"$f":"SUM($C$386:$AP$386)-L149","v":0.66666666666666607},0,{"$f":"SUM(L149:N149)","v":0.99999999999999933}]
[null,"CA03","Other cables",1.1494252873563208E-2,{"$f":"SUM(AE409:AG409)","v":8.6206896551724067E-3},{"$f":"AH409","v":2.873563218390802E-3},{"$f":"MAX(O409,SUM(AI409:AL409))","v":1.1494252873563208E-2},{"$f":"H409","v":0},{"$f":"I409","v":0},{"$f":"N409","v":0.28735632183908016},{"$f":"Q409","v":0.28735632183908016},0.59770114942528674,{"$f":"SUM($C$409:$AP$409)-L150","v":0.40229885057471293},0,0.99999999999999967]
[null,"CA04","Pair gain systems",1.1494252873563208E-2,{"$f":"SUM(AE432:AG432)","v":8.6206896551724067E-3},{"$f":"AH432","v":2.873563218390802E-3},{"$f":"MAX(O432,SUM(AI432:AL432))","v":1.1494252873563208E-2},{"$f":"H432","v":0},{"$f":"I432","v":0},{"$f":"N432","v":0.28735632183908016},{"$f":"Q432","v":0.28735632183908016},0.59770114942528674,{"$f":"SUM($C$432:$AP$432)-L151","v":0.40229885057471293},0,0.99999999999999967]
[null,"CA05","CAN Radio Bearer Equipment",1.1494252873563208E-2,{"$f":"SUM(AE455:AG455)","v":8.6206896551724067E-3},{"$f":"AH455","v":2.873563218390802E-3},{"$f":"MAX(O455,SUM(AI455:AL455))","v":1.1494252873563208E-2},{"$f":"H455","v":0},{"$f":"I455","v":0},{"$f":"N455","v":0.28735632183908016},{"$f":"Q455","v":0.28735632183908016},0.59770114942528674,{"$f":"SUM($C$455:$AP$455)-L152","v":0.40229885057471293},0,0.99999999999999967]
[null,"CA06","Other CAN assets",1.1494252873563208E-2,{"$f":"SUM(AE478:AG478)","v":8.6206896551724067E-3},{"$f":"AH478","v":2.873563218390802E-3},{"$f":"MAX(O478,SUM(AI478:AL478))","v":1.1494252873563208E-2},{"$f":"H478","v":0},{"$f":"I478","v":0},{"$f":"N478","v":0.28735632183908016},{"$f":"Q478","v":0.28735632183908016},0.59770114942528674,{"$f":"SUM($C$478:$AP$478)-L153","v":0.40229885057471293},0,0.99999999999999967]
[null,"CA07","Other Communications Plant and Equipment",1.1494252873563208E-2,{"$f":"SUM(AE501:AG501)","v":8.6206896551724067E-3},{"$f":"AH501","v":2.873563218390802E-3},{"$f":"MAX(O501,SUM(AI501:AL501))","v":1.1494252873563208E-2},{"$f":"H501","v":0},{"$f":"I501","v":0},{"$f":"N501","v":0.28735632183908016},{"$f":"Q501","v":0.28735632183908016},0.59770114942528674,{"$f":"SUM($C$501:$AP$501)-L154","v":0.40229885057471293},0,0.99999999999999967]
[null,"CA08","Network Land",1.1494252873563208E-2,{"$f":"SUM(AE524:AG524)","v":8.6206896551724067E-3},{"$f":"AH524","v":2.873563218390802E-3},{"$f":"MAX(O524,SUM(AI524:AL524))","v":1.1494252873563208E-2},{"$f":"H524","v":0},{"$f":"I524","v":0},{"$f":"N524","v":0.28735632183908016},{"$f":"Q524","v":0.28735632183908016},0.59770114942528674,{"$f":"SUM($C$524:$AP$524)-L155","v":0.40229885057471293},0,0.99999999999999967]
[null,"CA09","Network Buildings/Support",1.1494252873563208E-2,{"$f":"SUM(AE547:AG547)","v":8.6206896551724067E-3},{"$f":"AH547","v":2.873563218390802E-3},{"$f":"MAX(O547,SUM(AI547:AL547))","v":1.1494252873563208E-2},{"$f":"H547","v":0},{"$f":"I547","v":0},{"$f":"N547","v":0.28735632183908016},{"$f":"Q547","v":0.28735632183908016},0.59770114942528674,{"$f":"SUM($C$547:$AP$547)-L156","v":0.40229885057471293},0,0.99999999999999967]
[null,"CA10","Indirect Capital Assets",0.16682362997184932,{"$f":"E1219","v":0.125117722478887},4.1705907492962331E-2,0.16682362997184932,0,0,-2.5494426084169514E-4,-2.5494426084169514E-4,0.33313737142201522,{"$f":"M1219","v":0.66697838900395334},{"$f":"N1219","v":-1.1576042596915183E-4},0.99999999999999933]
[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",{"$f":"VLOOKUP(B169,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"SUM(AE610:AG610)","v":4.3103448275862034E-3},{"$f":"AH610","v":1.436781609195401E-3},{"$f":"MAX(O610,SUM(AI610:AL610))","v":5.7471264367816039E-3},{"$f":"H610","v":0.11111111111111112},{"$f":"I610","v":5.5555555555555559E-2},{"$f":"N610","v":0.14367816091954008},{"$f":"Q610","v":0.14367816091954008},{"$f":"SUM(E169:K169)","v":0.46551724137931005},{"$f":"SUM($C$610:$AP$610)-L169","v":0.53448275862068872},0,{"$f":"SUM(L169:N169)","v":0.99999999999999878}]
[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":0.22222222222222224},{"$f":"I633","v":0.11111111111111112},{"$f":"N633","v":0},{"$f":"Q633","v":0},0.33333333333333337,{"$f":"SUM($C$633:$AP$633)-L170","v":0.66666666666666685},0,1.0000000000000002]
[null,"CO03","Switching Equipment - Other",null,{"$f":"SUM(AE656:AG656)","v":0},{"$f":"AH656","v":0},{"$f":"MAX(O656,SUM(AI656:AL656))","v":0},{"$f":"H656","v":0.22222222222222224},{"$f":"I656","v":0.11111111111111112},{"$f":"N656","v":0},{"$f":"Q656","v":0},0.33333333333333337,{"$f":"SUM($C$656:$AP$656)-L171","v":0.66666666666666685},0,1.0000000000000002]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"SUM(AE709:AG709)","v":0},{"$f":"AH709","v":0},{"$f":"MAX(O709,SUM(AI709:AL709))","v":0},{"$f":"H709","v":7.4074074074074084E-2},{"$f":"I709","v":3.7037037037037042E-2},{"$f":"N709","v":0},{"$f":"Q709","v":0.16666666666666669},0.27777777777777779,{"$f":"SUM($C$709:$AP$709)-L172","v":0.38888888888888895},{"$f":"SUM($E$680,$F$680*(1-SUM($C$771:$AP$771)))","v":0.33333333333333326},1]
[null,"CO05","Transmission Equipment ",null,{"$f":"SUM(AE771:AG771)","v":0},{"$f":"AH771","v":0},{"$f":"MAX(O771,SUM(AI771:AL771))","v":0},{"$f":"H771","v":7.4074074074074098E-2},{"$f":"I771","v":3.7037037037037049E-2},{"$f":"N771","v":0},{"$f":"Q771","v":0.16666666666666669},0.27777777777777785,{"$f":"SUM($C$771:$AP$771)-L173","v":0.38888888888888912},{"$f":"$O$733","v":0.33333333333333331},1.0000000000000002]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"SUM(AE833:AG833)","v":0},{"$f":"AH833","v":0},{"$f":"MAX(O833,SUM(AI833:AL833))","v":0},{"$f":"H833","v":7.4074074074074098E-2},{"$f":"I833","v":3.7037037037037049E-2},{"$f":"N833","v":0},{"$f":"Q833","v":0.16666666666666669},0.27777777777777785,{"$f":"SUM($C$833:$AP$833)-L174","v":0.38888888888888912},{"$f":"$O$795","v":0.33333333333333331},1.0000000000000002]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"E$1220*(1-INDEX(TPA_alloc,MATCH($B$146,$B$852:$B$857,0)))","v":1.5705364606191131E-3},5.2351215353970424E-4,2.0940486141588169E-3,5.9216497092375628E-2,2.9608248546187814E-2,5.2351215353970429E-2,8.0701816642647139E-2,0.22606587486349866,{"$f":"M$1220*(1-INDEX(TPA_alloc,MATCH($B$146,$B$852:$B$857,0)))","v":0.27929179406136223},{"$f":"N$1220*(1-INDEX(TPA_alloc,MATCH($B$146,$B$852:$B$857,0)))+INDEX(TPA_alloc,MATCH($B$146,$B$852:$B$857,0))","v":0.494642331075139},0.99999999999999989]
[null,"CO08","Network Land",null,1.5705364606191131E-3,5.2351215353970424E-4,2.0940486141588169E-3,5.9216497092375628E-2,2.9608248546187814E-2,5.2351215353970429E-2,8.0701816642647139E-2,0.22606587486349866,{"$f":"M$1220*(1-INDEX(TPA_alloc,MATCH($B$146,$B$852:$B$857,0)))","v":0.27929179406136223},{"$f":"N$1220*(1-INDEX(TPA_alloc,MATCH($B$146,$B$852:$B$857,0)))+INDEX(TPA_alloc,MATCH($B$146,$B$852:$B$857,0))","v":0.494642331075139},{"$f":"SUM(L176:N176)","v":0.99999999999999989}]
[null,"CO09","Network Buildings/Support",null,1.5705364606191131E-3,5.2351215353970424E-4,2.0940486141588169E-3,5.9216497092375628E-2,2.9608248546187814E-2,5.2351215353970429E-2,8.0701816642647139E-2,0.22606587486349866,{"$f":"M$1220*(1-INDEX(TPA_alloc,MATCH($B$146,$B$852:$B$857,0)))","v":0.27929179406136223},{"$f":"N$1220*(1-INDEX(TPA_alloc,MATCH($B$146,$B$852:$B$857,0)))+INDEX(TPA_alloc,MATCH($B$146,$B$852:$B$857,0))","v":0.494642331075139},{"$f":"SUM(L177:N177)","v":0.99999999999999989}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"E1221","v":2.7691979073140144E-3},9.2306596910467133E-4,3.6922638764186853E-3,0.10441158415515578,5.2205792077577889E-2,9.2306596910467123E-2,0.14229488290590916,0.39860338380194738,{"$f":"M1221","v":0.49245227413556347},{"$f":"N1221","v":0.10894434206248925},{"$f":"SUM(L178:N178)","v":1}]
[null,"CO11","LSS equipment",null,{"$f":"SUM(AE917:AG917)","v":2.4038461538461588E-3},{"$f":"AH917","v":8.0128205128205288E-4},{"$f":"O917","v":3.2051282051282115E-3},{"$f":"H917","v":0.16025641025641058},{"$f":"I917","v":8.0128205128205288E-2},{"$f":"N917","v":8.0128205128205288E-2},{"$f":"Q917","v":8.0128205128205288E-2},0.40705128205128283,{"$f":"SUM($C$917:$AP$917)-L179","v":0.59294871794871895},0,{"$f":"SUM(L179:N179)","v":1.0000000000000018}]
[null,"CO12","Data Equipment",null,{"$f":"SUM(AE940:AG940)","v":8.6206896551724067E-3},{"$f":"AH940","v":2.873563218390802E-3},{"$f":"MAX(O940,SUM(AI940:AL940))","v":1.1494252873563208E-2},{"$f":"H940","v":0},{"$f":"I940","v":0},{"$f":"N940","v":0.28735632183908016},{"$f":"Q940","v":0.28735632183908016},0.59770114942528674,{"$f":"SUM($C$940:$AP$940)-L180","v":0.40229885057471293},0,{"$f":"SUM(L180:N180)","v":0.99999999999999967}]
[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,"FY2018",null,"ULLS","ULLS Band 1-3","ULLS Band 4","WLR","PSTN OTA","LCS","LSS","WADSL","Total","Other Fixed Line Services","Other Services","Total"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B193,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"SUM(E193:F193)","v":7.6510350029125387E-2},{"$f":"SUM(AE327:AG327)","v":5.7382762521844044E-2},{"$f":"AH327","v":1.9127587507281347E-2},{"$f":"SUM(S327:V327,AI327:AL327)*F309","v":7.6510350029125387E-2},{"$f":"H327","v":0},{"$f":"I327","v":0},{"$f":"N327","v":0},{"$f":"Q327","v":0},{"$f":"SUM(E193:K193)","v":0.15302070005825077},{"$f":"SUM($C327:$AP327)-L193","v":0.30604140011650138},{"$f":"SUM($G300:$J300)","v":0.54093789982524754},{"$f":"SUM(L193:N193)","v":0.99999999999999967}]
[null,"CA02","Copper cables",{"$f":"SUM(E194:F194)","v":0.16666666666666666},{"$f":"SUM(AE387:AG387)","v":0.125},{"$f":"AH387","v":4.1666666666666664E-2},{"$f":"SUM(S387:V387,AI387:AL387)*F369","v":0.16666666666666666},{"$f":"H387","v":0},{"$f":"I387","v":0},{"$f":"N387","v":0},{"$f":"Q387","v":0},0.33333333333333331,{"$f":"SUM($C$387:$AP$387)-L194","v":0.6666666666666663},0,{"$f":"SUM(L194:N194)","v":0.99999999999999956}]
[null,"CA03","Other cables",1.1494252873563222E-2,{"$f":"SUM(AE410:AG410)","v":8.6206896551724171E-3},{"$f":"AH410","v":2.8735632183908054E-3},{"$f":"MAX(O410,SUM(AI410:AL410))","v":1.1494252873563222E-2},{"$f":"H410","v":0},{"$f":"I410","v":0},{"$f":"N410","v":0.28735632183908055},{"$f":"Q410","v":0.28735632183908055},0.59770114942528751,{"$f":"SUM($C$410:$AP$410)-L195","v":0.40229885057471337},0,1.0000000000000009]
[null,"CA04","Pair gain systems",1.1494252873563222E-2,{"$f":"SUM(AE433:AG433)","v":8.6206896551724171E-3},{"$f":"AH433","v":2.8735632183908054E-3},{"$f":"MAX(O433,SUM(AI433:AL433))","v":1.1494252873563222E-2},{"$f":"H433","v":0},{"$f":"I433","v":0},{"$f":"N433","v":0.28735632183908055},{"$f":"Q433","v":0.28735632183908055},0.59770114942528751,{"$f":"SUM($C$433:$AP$433)-L196","v":0.40229885057471337},0,1.0000000000000009]
[null,"CA05","CAN Radio Bearer Equipment",1.1494252873563222E-2,{"$f":"SUM(AE456:AG456)","v":8.6206896551724171E-3},{"$f":"AH456","v":2.8735632183908054E-3},{"$f":"MAX(O456,SUM(AI456:AL456))","v":1.1494252873563222E-2},{"$f":"H456","v":0},{"$f":"I456","v":0},{"$f":"N456","v":0.28735632183908055},{"$f":"Q456","v":0.28735632183908055},0.59770114942528751,{"$f":"SUM($C$456:$AP$456)-L197","v":0.40229885057471337},0,1.0000000000000009]
[null,"CA06","Other CAN assets",1.1494252873563222E-2,{"$f":"SUM(AE479:AG479)","v":8.6206896551724171E-3},{"$f":"AH479","v":2.8735632183908054E-3},{"$f":"MAX(O479,SUM(AI479:AL479))","v":1.1494252873563222E-2},{"$f":"H479","v":0},{"$f":"I479","v":0},{"$f":"N479","v":0.28735632183908055},{"$f":"Q479","v":0.28735632183908055},0.59770114942528751,{"$f":"SUM($C$479:$AP$479)-L198","v":0.40229885057471337},0,1.0000000000000009]
[null,"CA07","Other Communications Plant and Equipment",1.1494252873563222E-2,{"$f":"SUM(AE502:AG502)","v":8.6206896551724171E-3},{"$f":"AH502","v":2.8735632183908054E-3},{"$f":"MAX(O502,SUM(AI502:AL502))","v":1.1494252873563222E-2},{"$f":"H502","v":0},{"$f":"I502","v":0},{"$f":"N502","v":0.28735632183908055},{"$f":"Q502","v":0.28735632183908055},0.59770114942528751,{"$f":"SUM($C$502:$AP$502)-L199","v":0.40229885057471337},0,1.0000000000000009]
[null,"CA08","Network Land",1.1494252873563222E-2,{"$f":"SUM(AE525:AG525)","v":8.6206896551724171E-3},{"$f":"AH525","v":2.8735632183908054E-3},{"$f":"MAX(O525,SUM(AI525:AL525))","v":1.1494252873563222E-2},{"$f":"H525","v":0},{"$f":"I525","v":0},{"$f":"N525","v":0.28735632183908055},{"$f":"Q525","v":0.28735632183908055},0.59770114942528751,{"$f":"SUM($C$525:$AP$525)-L200","v":0.40229885057471337},0,1.0000000000000009]
[null,"CA09","Network Buildings/Support",1.1494252873563222E-2,{"$f":"SUM(AE548:AG548)","v":8.6206896551724171E-3},{"$f":"AH548","v":2.8735632183908054E-3},{"$f":"MAX(O548,SUM(AI548:AL548))","v":1.1494252873563222E-2},{"$f":"H548","v":0},{"$f":"I548","v":0},{"$f":"N548","v":0.28735632183908055},{"$f":"Q548","v":0.28735632183908055},0.59770114942528751,{"$f":"SUM($C$548:$AP$548)-L201","v":0.40229885057471337},0,1.0000000000000009]
[null,"CA10","Indirect Capital Assets",0.1667200581853362,{"$f":"E1276","v":0.12504004363900215},4.1680014546334049E-2,0.1667200581853362,0,0,-8.6409751467906814E-5,-8.6409751467906814E-5,0.3332672968677366,{"$f":"M1276","v":0.66677308464952423},{"$f":"N1276","v":-4.0381517261180982E-5},0.99999999999999956]
[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",{"$f":"VLOOKUP(B214,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"SUM(AE611:AG611)","v":4.3103448275862086E-3},{"$f":"AH611","v":1.4367816091954027E-3},{"$f":"MAX(O611,SUM(AI611:AL611))","v":5.7471264367816109E-3},{"$f":"H611","v":0.11111111111111109},{"$f":"I611","v":5.5555555555555546E-2},{"$f":"N611","v":0.14367816091954028},{"$f":"Q611","v":0.14367816091954028},{"$f":"SUM(E214:K214)","v":0.46551724137931044},{"$f":"SUM($C$611:$AP$611)-L214","v":0.53448275862068884},0,{"$f":"SUM(L214:N214)","v":0.99999999999999933}]
[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":0.22222222222222218},{"$f":"I634","v":0.11111111111111109},{"$f":"N634","v":0},{"$f":"Q634","v":0},0.33333333333333326,{"$f":"SUM($C$634:$AP$634)-L215","v":0.66666666666666652},0,0.99999999999999978]
[null,"CO03","Switching Equipment - Other",null,{"$f":"SUM(AE657:AG657)","v":0},{"$f":"AH657","v":0},{"$f":"MAX(O657,SUM(AI657:AL657))","v":0},{"$f":"H657","v":0.22222222222222218},{"$f":"I657","v":0.11111111111111109},{"$f":"N657","v":0},{"$f":"Q657","v":0},0.33333333333333326,{"$f":"SUM($C$657:$AP$657)-L216","v":0.66666666666666652},0,0.99999999999999978]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"SUM(AE710:AG710)","v":0},{"$f":"AH710","v":0},{"$f":"MAX(O710,SUM(AI710:AL710))","v":0},{"$f":"H710","v":7.407407407407407E-2},{"$f":"I710","v":3.7037037037037035E-2},{"$f":"N710","v":0},{"$f":"Q710","v":0.16666666666666669},0.27777777777777779,{"$f":"SUM($C$710:$AP$710)-L217","v":0.38888888888888895},{"$f":"SUM($E$681,$F$681*(1-SUM($C$772:$AP$772)))","v":0.33333333333333331},1]
[null,"CO05","Transmission Equipment ",null,{"$f":"SUM(AE772:AG772)","v":0},{"$f":"AH772","v":0},{"$f":"MAX(O772,SUM(AI772:AL772))","v":0},{"$f":"H772","v":7.4074074074074084E-2},{"$f":"I772","v":3.7037037037037042E-2},{"$f":"N772","v":0},{"$f":"Q772","v":0.16666666666666669},0.27777777777777779,{"$f":"SUM($C$772:$AP$772)-L218","v":0.38888888888888895},{"$f":"$O$734","v":0.33333333333333331},1]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"SUM(AE834:AG834)","v":0},{"$f":"AH834","v":0},{"$f":"MAX(O834,SUM(AI834:AL834))","v":0},{"$f":"H834","v":7.4074074074074084E-2},{"$f":"I834","v":3.7037037037037042E-2},{"$f":"N834","v":0},{"$f":"Q834","v":0.16666666666666669},0.27777777777777779,{"$f":"SUM($C$834:$AP$834)-L219","v":0.38888888888888895},{"$f":"$O$796","v":0.33333333333333331},1]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"E$1277*(1-INDEX(TPA_alloc,MATCH($B$191,$B$852:$B$857,0)))","v":1.4723901295989618E-3},4.9079670986632051E-4,1.963186839465282E-3,6.8934249316964721E-2,3.4467124658482361E-2,4.9079670986632053E-2,8.2043664223778817E-2,0.2384510828647885,{"$f":"M$1277*(1-INDEX(TPA_alloc,MATCH($B$191,$B$852:$B$857,0)))","v":0.30847828056932591},{"$f":"N$1277*(1-INDEX(TPA_alloc,MATCH($B$191,$B$852:$B$857,0)))+INDEX(TPA_alloc,MATCH($B$191,$B$852:$B$857,0))","v":0.45307063656588553},0.99999999999999989]
[null,"CO08","Network Land",null,1.4723901295989618E-3,4.9079670986632051E-4,1.963186839465282E-3,6.8934249316964721E-2,3.4467124658482361E-2,4.9079670986632053E-2,8.2043664223778817E-2,0.2384510828647885,{"$f":"M$1277*(1-INDEX(TPA_alloc,MATCH($B$191,$B$852:$B$857,0)))","v":0.30847828056932591},{"$f":"N$1277*(1-INDEX(TPA_alloc,MATCH($B$191,$B$852:$B$857,0)))+INDEX(TPA_alloc,MATCH($B$191,$B$852:$B$857,0))","v":0.45307063656588553},{"$f":"SUM(L221:N221)","v":0.99999999999999989}]
[null,"CO09","Network Buildings/Support",null,1.4723901295989618E-3,4.9079670986632051E-4,1.963186839465282E-3,6.8934249316964721E-2,3.4467124658482361E-2,4.9079670986632053E-2,8.2043664223778817E-2,0.2384510828647885,{"$f":"M$1277*(1-INDEX(TPA_alloc,MATCH($B$191,$B$852:$B$857,0)))","v":0.30847828056932591},{"$f":"N$1277*(1-INDEX(TPA_alloc,MATCH($B$191,$B$852:$B$857,0)))+INDEX(TPA_alloc,MATCH($B$191,$B$852:$B$857,0))","v":0.45307063656588553},{"$f":"SUM(L222:N222)","v":0.99999999999999989}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"E1278","v":2.3822663527635272E-3},7.9408878425450886E-4,3.1763551370180354E-3,0.11153276526347408,5.5766382631737041E-2,7.9408878425450899E-2,0.13274325656541322,0.38580399316011127,{"$f":"M1278","v":0.49910510372601602},{"$f":"N1278","v":0.11509090311387267},{"$f":"SUM(L223:N223)","v":1}]
[null,"CO11","LSS equipment",null,{"$f":"SUM(AE918:AG918)","v":2.4038461538461548E-3},{"$f":"AH918","v":8.0128205128205169E-4},{"$f":"O918","v":3.2051282051282068E-3},{"$f":"H918","v":0.16025641025641033},{"$f":"I918","v":8.0128205128205163E-2},{"$f":"N918","v":8.0128205128205163E-2},{"$f":"Q918","v":8.0128205128205163E-2},0.40705128205128227,{"$f":"SUM($C$918:$AP$918)-L224","v":0.59294871794871817},0,{"$f":"SUM(L224:N224)","v":1.0000000000000004}]
[null,"CO12","Data Equipment",null,{"$f":"SUM(AE941:AG941)","v":8.6206896551724171E-3},{"$f":"AH941","v":2.8735632183908054E-3},{"$f":"MAX(O941,SUM(AI941:AL941))","v":1.1494252873563222E-2},{"$f":"H941","v":0},{"$f":"I941","v":0},{"$f":"N941","v":0.28735632183908055},{"$f":"Q941","v":0.28735632183908055},0.59770114942528751,{"$f":"SUM($C$941:$AP$941)-L225","v":0.40229885057471337},0,{"$f":"SUM(L225:N225)","v":1.0000000000000009}]
[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,"FY2019",null,"ULLS","ULLS Band 1-3","ULLS Band 4","WLR","PSTN OTA","LCS","LSS","WADSL","Total","Other Fixed Line Services","Other Services","Total"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B238,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"SUM(E238:F238)","v":7.3929887769045549E-2},{"$f":"SUM(AE328:AG328)","v":5.5447415826784162E-2},{"$f":"AH328","v":1.8482471942261387E-2},{"$f":"SUM(S328:V328,AI328:AL328)*F310","v":7.3929887769045535E-2},{"$f":"H328","v":0},{"$f":"I328","v":0},{"$f":"N328","v":0},{"$f":"Q328","v":0},{"$f":"SUM(E238:K238)","v":0.1478597755380911},{"$f":"SUM($C328:$AP328)-L238","v":0.29571955107618209},{"$f":"SUM($G301:$J301)","v":0.55642067338572665},{"$f":"SUM(L238:N238)","v":0.99999999999999978}]
[null,"CA02","Copper cables",{"$f":"SUM(E239:F239)","v":0.16666666666666666},{"$f":"SUM(AE388:AG388)","v":0.125},{"$f":"AH388","v":4.1666666666666664E-2},{"$f":"SUM(S388:V388,AI388:AL388)*F370","v":0.16666666666666666},{"$f":"H388","v":0},{"$f":"I388","v":0},{"$f":"N388","v":0},{"$f":"Q388","v":0},{"$f":"SUM(E239:K239)","v":0.33333333333333331},{"$f":"SUM($C$388:$AP$388)-L239","v":0.6666666666666663},0,0.99999999999999956]
[null,"CA03","Other cables",1.1494252873563206E-2,{"$f":"SUM(AE411:AG411)","v":8.620689655172405E-3},{"$f":"AH411","v":2.8735632183908015E-3},{"$f":"MAX(O411,SUM(AI411:AL411))","v":1.1494252873563206E-2},{"$f":"H411","v":0},{"$f":"I411","v":0},{"$f":"N411","v":0.28735632183908011},{"$f":"Q411","v":0.28735632183908011},0.59770114942528663,{"$f":"SUM($C$411:$AP$411)-L240","v":0.40229885057471282},0,0.99999999999999944]
[null,"CA04","Pair gain systems",1.1494252873563206E-2,{"$f":"SUM(AE434:AG434)","v":8.620689655172405E-3},{"$f":"AH434","v":2.8735632183908015E-3},{"$f":"MAX(O434,SUM(AI434:AL434))","v":1.1494252873563206E-2},{"$f":"H434","v":0},{"$f":"I434","v":0},{"$f":"N434","v":0.28735632183908011},{"$f":"Q434","v":0.28735632183908011},0.59770114942528663,{"$f":"SUM($C$434:$AP$434)-L241","v":0.40229885057471282},0,0.99999999999999944]
[null,"CA05","CAN Radio Bearer Equipment",1.1494252873563206E-2,{"$f":"SUM(AE457:AG457)","v":8.620689655172405E-3},{"$f":"AH457","v":2.8735632183908015E-3},{"$f":"MAX(O457,SUM(AI457:AL457))","v":1.1494252873563206E-2},{"$f":"H457","v":0},{"$f":"I457","v":0},{"$f":"N457","v":0.28735632183908011},{"$f":"Q457","v":0.28735632183908011},0.59770114942528663,{"$f":"SUM($C$457:$AP$457)-L242","v":0.40229885057471282},0,0.99999999999999944]
[null,"CA06","Other CAN assets",1.1494252873563206E-2,{"$f":"SUM(AE480:AG480)","v":8.620689655172405E-3},{"$f":"AH480","v":2.8735632183908015E-3},{"$f":"MAX(O480,SUM(AI480:AL480))","v":1.1494252873563206E-2},{"$f":"H480","v":0},{"$f":"I480","v":0},{"$f":"N480","v":0.28735632183908011},{"$f":"Q480","v":0.28735632183908011},0.59770114942528663,{"$f":"SUM($C$480:$AP$480)-L243","v":0.40229885057471282},0,0.99999999999999944]
[null,"CA07","Other Communications Plant and Equipment",1.1494252873563206E-2,{"$f":"SUM(AE503:AG503)","v":8.620689655172405E-3},{"$f":"AH503","v":2.8735632183908015E-3},{"$f":"MAX(O503,SUM(AI503:AL503))","v":1.1494252873563206E-2},{"$f":"H503","v":0},{"$f":"I503","v":0},{"$f":"N503","v":0.28735632183908011},{"$f":"Q503","v":0.28735632183908011},0.59770114942528663,{"$f":"SUM($C$503:$AP$503)-L244","v":0.40229885057471282},0,0.99999999999999944]
[null,"CA08","Network Land",1.1494252873563206E-2,{"$f":"SUM(AE526:AG526)","v":8.620689655172405E-3},{"$f":"AH526","v":2.8735632183908015E-3},{"$f":"MAX(O526,SUM(AI526:AL526))","v":1.1494252873563206E-2},{"$f":"H526","v":0},{"$f":"I526","v":0},{"$f":"N526","v":0.28735632183908011},{"$f":"Q526","v":0.28735632183908011},0.59770114942528663,{"$f":"SUM($C$526:$AP$526)-L245","v":0.40229885057471282},0,0.99999999999999944]
[null,"CA09","Network Buildings/Support",1.1494252873563206E-2,{"$f":"SUM(AE549:AG549)","v":8.620689655172405E-3},{"$f":"AH549","v":2.8735632183908015E-3},{"$f":"MAX(O549,SUM(AI549:AL549))","v":1.1494252873563206E-2},{"$f":"H549","v":0},{"$f":"I549","v":0},{"$f":"N549","v":0.28735632183908011},{"$f":"Q549","v":0.28735632183908011},0.59770114942528663,{"$f":"SUM($C$549:$AP$549)-L246","v":0.40229885057471282},0,0.99999999999999944]
[null,"CA10","Indirect Capital Assets",0.16668941715848531,{"$f":"E1333","v":0.12501706286886399},4.1672354289621329E-2,0.16668941715848531,0,0,-3.6696244841739394E-5,-3.6696244841739394E-5,0.33330544182728711,{"$f":"M1333","v":0.66671216529033717},{"$f":"N1333","v":-1.7607117624918245E-5},0.99999999999999944]
[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",{"$f":"VLOOKUP(B259,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"SUM(AE612:AG612)","v":4.3103448275862025E-3},{"$f":"AH612","v":1.4367816091954008E-3},{"$f":"MAX(O612,SUM(AI612:AL612))","v":5.747126436781603E-3},{"$f":"H612","v":0.11111111111111112},{"$f":"I612","v":5.5555555555555559E-2},{"$f":"N612","v":0.14367816091954005},{"$f":"Q612","v":0.14367816091954005},{"$f":"SUM(E259:K259)","v":0.46551724137931},{"$f":"SUM($C$612:$AP$612)-L259","v":0.53448275862068861},0,{"$f":"SUM(L259:N259)","v":0.99999999999999867}]
[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":0.22222222222222224},{"$f":"I635","v":0.11111111111111112},{"$f":"N635","v":0},{"$f":"Q635","v":0},0.33333333333333337,{"$f":"SUM($C$635:$AP$635)-L260","v":0.66666666666666685},0,1.0000000000000002]
[null,"CO03","Switching Equipment - Other",null,{"$f":"SUM(AE658:AG658)","v":0},{"$f":"AH658","v":0},{"$f":"MAX(O658,SUM(AI658:AL658))","v":0},{"$f":"H658","v":0.22222222222222224},{"$f":"I658","v":0.11111111111111112},{"$f":"N658","v":0},{"$f":"Q658","v":0},0.33333333333333337,{"$f":"SUM($C$658:$AP$658)-L261","v":0.66666666666666685},0,1.0000000000000002]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"SUM(AE711:AG711)","v":0},{"$f":"AH711","v":0},{"$f":"MAX(O711,SUM(AI711:AL711))","v":0},{"$f":"H711","v":7.4074074074074084E-2},{"$f":"I711","v":3.7037037037037042E-2},{"$f":"N711","v":0},{"$f":"Q711","v":0.16666666666666669},0.27777777777777779,{"$f":"SUM($C$711:$AP$711)-L262","v":0.38888888888888895},{"$f":"SUM($E$682,$F$682*(1-SUM($C$773:$AP$773)))","v":0.33333333333333326},1]
[null,"CO05","Transmission Equipment ",null,{"$f":"SUM(AE773:AG773)","v":0},{"$f":"AH773","v":0},{"$f":"MAX(O773,SUM(AI773:AL773))","v":0},{"$f":"H773","v":7.4074074074074098E-2},{"$f":"I773","v":3.7037037037037049E-2},{"$f":"N773","v":0},{"$f":"Q773","v":0.16666666666666669},0.27777777777777785,{"$f":"SUM($C$773:$AP$773)-L263","v":0.38888888888888912},{"$f":"$O$735","v":0.33333333333333331},1.0000000000000002]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"SUM(AE835:AG835)","v":0},{"$f":"AH835","v":0},{"$f":"MAX(O835,SUM(AI835:AL835))","v":0},{"$f":"H835","v":7.4074074074074098E-2},{"$f":"I835","v":3.7037037037037049E-2},{"$f":"N835","v":0},{"$f":"Q835","v":0.16666666666666669},0.27777777777777785,{"$f":"SUM($C$835:$AP$835)-L264","v":0.38888888888888912},{"$f":"$O$797","v":0.33333333333333331},1.0000000000000002]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"E$1334*(1-INDEX(TPA_alloc,MATCH($B$236,$B$852:$B$857,0)))","v":1.3166245756648096E-3},4.3887485855493652E-4,1.7554994342197461E-3,8.1277898109206007E-2,4.0638949054603003E-2,4.3887485855493652E-2,8.270534567511946E-2,0.25202067756286162,{"$f":"M$1334*(1-INDEX(TPA_alloc,MATCH($B$236,$B$852:$B$857,0)))","v":0.34409403434493502},{"$f":"N$1334*(1-INDEX(TPA_alloc,MATCH($B$236,$B$852:$B$857,0)))+INDEX(TPA_alloc,MATCH($B$236,$B$852:$B$857,0))","v":0.40388528809220342},1]
[null,"CO08","Network Land",null,1.3166245756648096E-3,4.3887485855493652E-4,1.7554994342197461E-3,8.1277898109206007E-2,4.0638949054603003E-2,4.3887485855493652E-2,8.270534567511946E-2,0.25202067756286162,{"$f":"M$1334*(1-INDEX(TPA_alloc,MATCH($B$236,$B$852:$B$857,0)))","v":0.34409403434493502},{"$f":"N$1334*(1-INDEX(TPA_alloc,MATCH($B$236,$B$852:$B$857,0)))+INDEX(TPA_alloc,MATCH($B$236,$B$852:$B$857,0))","v":0.40388528809220342},{"$f":"SUM(L266:N266)","v":1}]
[null,"CO09","Network Buildings/Support",null,1.3166245756648096E-3,4.3887485855493652E-4,1.7554994342197461E-3,8.1277898109206007E-2,4.0638949054603003E-2,4.3887485855493652E-2,8.270534567511946E-2,0.25202067756286162,{"$f":"M$1334*(1-INDEX(TPA_alloc,MATCH($B$236,$B$852:$B$857,0)))","v":0.34409403434493502},{"$f":"N$1334*(1-INDEX(TPA_alloc,MATCH($B$236,$B$852:$B$857,0)))+INDEX(TPA_alloc,MATCH($B$236,$B$852:$B$857,0))","v":0.40388528809220342},{"$f":"SUM(L267:N267)","v":1}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"E1335","v":1.9393436523832026E-3},6.4644788412773421E-4,2.5857915365109368E-3,0.11971960624959975,5.9859803124799875E-2,6.4644788412773407E-2,0.12182218843379319,0.37121796929398809,{"$f":"M1335","v":0.50683892254770202},{"$f":"N1335","v":0.12194310815830976},{"$f":"SUM(L268:N268)","v":0.99999999999999989}]
[null,"CO11","LSS equipment",null,{"$f":"SUM(AE919:AG919)","v":2.4038461538461505E-3},{"$f":"AH919","v":8.0128205128205017E-4},{"$f":"O919","v":3.2051282051282007E-3},{"$f":"H919","v":0.16025641025641002},{"$f":"I919","v":8.012820512820501E-2},{"$f":"N919","v":8.012820512820501E-2},{"$f":"Q919","v":8.012820512820501E-2},0.40705128205128144,{"$f":"SUM($C$919:$AP$919)-L269","v":0.59294871794871695},0,{"$f":"SUM(L269:N269)","v":0.99999999999999845}]
[null,"CO12","Data Equipment",null,{"$f":"SUM(AE942:AG942)","v":8.620689655172405E-3},{"$f":"AH942","v":2.8735632183908015E-3},{"$f":"MAX(O942,SUM(AI942:AL942))","v":1.1494252873563206E-2},{"$f":"H942","v":0},{"$f":"I942","v":0},{"$f":"N942","v":0.28735632183908011},{"$f":"Q942","v":0.28735632183908011},0.59770114942528663,{"$f":"SUM($C$942:$AP$942)-L270","v":0.40229885057471282},0,{"$f":"SUM(L270:N270)","v":0.99999999999999944}]
[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$1341:$B$1362,0),MATCH(C$284,PSTN_Services,0))","v":0.04},1,1,1,1,1,1,0.04,0.04,1,0.04,1,0.04,1,1,0.04,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",{"$f":"INDEX(Demand,MATCH(C$284,PSTN_Services,0),MATCH($B56,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$13,$B$1341:$B$1362,0),MATCH(C$284,PSTN_Services,0))","v":3.944837383512545E-2},0.98620934587813625,0.98620934587813625,0.98620934587813625,0.98620934587813625,1.9724186917562725,0.98620934587813625,3.944837383512545E-2,3.944837383512545E-2,1.9724186917562725,3.944837383512545E-2,0.98620934587813625,3.944837383512545E-2,0.98620934587813625,0.98620934587813625,3.944837383512545E-2,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3]
[null,"FY2016",{"$f":"INDEX(Demand,MATCH(C$284,PSTN_Services,0),MATCH($B101,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$13,$B$1341:$B$1362,0),MATCH(C$284,PSTN_Services,0))","v":3.6018761648745519E-2},0.90046904121863802,0.90046904121863802,0.90046904121863802,0.90046904121863802,1.800938082437276,0.90046904121863802,3.6018761648745519E-2,3.6018761648745519E-2,1.800938082437276,3.6018761648745519E-2,0.90046904121863802,3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,3.6018761648745519E-2,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3]
[null,"FY2017",{"$f":"INDEX(Demand,MATCH(C$284,PSTN_Services,0),MATCH($B146,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$13,$B$1341:$B$1362,0),MATCH(C$284,PSTN_Services,0))","v":3.0037027956989246E-2},0.75092569892473116,0.75092569892473116,0.75092569892473116,0.75092569892473116,1.5018513978494623,0.75092569892473116,3.0037027956989246E-2,3.0037027956989246E-2,1.5018513978494623,3.0037027956989246E-2,0.75092569892473116,3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,3.0037027956989246E-2,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3]
[null,"FY2018",{"$f":"INDEX(Demand,MATCH(C$284,PSTN_Services,0),MATCH($B191,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$13,$B$1341:$B$1362,0),MATCH(C$284,PSTN_Services,0))","v":2.3725880017921145E-2},0.59314700044802859,0.59314700044802859,0.59314700044802859,0.59314700044802859,1.1862940008960572,0.59314700044802859,2.3725880017921145E-2,2.3725880017921145E-2,1.1862940008960572,2.3725880017921145E-2,0.59314700044802859,2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,2.3725880017921145E-2,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3]
[null,"FY2019",{"$f":"INDEX(Demand,MATCH(C$284,PSTN_Services,0),MATCH($B236,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$13,$B$1341:$B$1362,0),MATCH(C$284,PSTN_Services,0))","v":1.7645018817204303E-2},0.44112547043010752,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.88225094086021505,0.44112547043010752,1.7645018817204303E-2,1.7645018817204303E-2,0.88225094086021505,1.7645018817204303E-2,0.44112547043010752,1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,1.7645018817204303E-2,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3]
[]
[null,null,"Usage Allocation"]
[null,null,"Fixed Line Services Usage",null,null,null,"Other"]
[null,null,"Band 1","Band 2","Band 3","Band 4","Band 1","Band 2","Band 3","Band 4"]
[null,"FY2014",{"$f":"'Demand Forecasts'!F180","v":0.05},{"$f":"'Demand Forecasts'!F181","v":0.05},{"$f":"'Demand Forecasts'!F182","v":0.05},{"$f":"'Demand Forecasts'!F183","v":0.05},{"$f":"'Demand Forecasts'!F185","v":0.2},{"$f":"'Demand Forecasts'!F186","v":0.2},{"$f":"'Demand Forecasts'!F187","v":0.2},{"$f":"'Demand Forecasts'!F188","v":0.2}]
[null,"FY2015",{"$f":"'Demand Forecasts'!G180","v":0.12310133176178527},{"$f":"'Demand Forecasts'!G181","v":0.12310133176178527},{"$f":"'Demand Forecasts'!G182","v":0.12310133176178527},{"$f":"'Demand Forecasts'!G183","v":0.12310133176178527},{"$f":"'Demand Forecasts'!G185","v":0.12689866823821475},{"$f":"'Demand Forecasts'!G186","v":0.12689866823821475},{"$f":"'Demand Forecasts'!G187","v":0.12689866823821475},{"$f":"'Demand Forecasts'!G188","v":0.12689866823821475}]
[null,"FY2016",{"$f":"'Demand Forecasts'!H180","v":0.12155851626889384},{"$f":"'Demand Forecasts'!H181","v":0.12155851626889384},{"$f":"'Demand Forecasts'!H182","v":0.12155851626889384},{"$f":"'Demand Forecasts'!H183","v":0.12155851626889384},{"$f":"'Demand Forecasts'!H185","v":0.12844148373110614},{"$f":"'Demand Forecasts'!H186","v":0.12844148373110614},{"$f":"'Demand Forecasts'!H187","v":0.12844148373110614},{"$f":"'Demand Forecasts'!H188","v":0.12844148373110614}]
[null,"FY2017",{"$f":"'Demand Forecasts'!I180","v":0.11875801313330948},{"$f":"'Demand Forecasts'!I181","v":0.11875801313330948},{"$f":"'Demand Forecasts'!I182","v":0.11875801313330948},{"$f":"'Demand Forecasts'!I183","v":0.11875801313330948},{"$f":"'Demand Forecasts'!I185","v":0.1312419868666905},{"$f":"'Demand Forecasts'!I186","v":0.1312419868666905},{"$f":"'Demand Forecasts'!I187","v":0.1312419868666905},{"$f":"'Demand Forecasts'!I188","v":0.1312419868666905}]
[null,"FY2018",{"$f":"'Demand Forecasts'!J180","v":0.11476552504368809},{"$f":"'Demand Forecasts'!J181","v":0.11476552504368809},{"$f":"'Demand Forecasts'!J182","v":0.11476552504368809},{"$f":"'Demand Forecasts'!J183","v":0.11476552504368809},{"$f":"'Demand Forecasts'!J185","v":0.13523447495631188},{"$f":"'Demand Forecasts'!J186","v":0.13523447495631188},{"$f":"'Demand Forecasts'!J187","v":0.13523447495631188},{"$f":"'Demand Forecasts'!J188","v":0.13523447495631188}]
[null,"FY2019",{"$f":"'Demand Forecasts'!K180","v":0.11089483165356834},{"$f":"'Demand Forecasts'!K181","v":0.11089483165356834},{"$f":"'Demand Forecasts'!K182","v":0.11089483165356834},{"$f":"'Demand Forecasts'!K183","v":0.11089483165356834},{"$f":"'Demand Forecasts'!K185","v":0.13910516834643166},{"$f":"'Demand Forecasts'!K186","v":0.13910516834643166},{"$f":"'Demand Forecasts'!K187","v":0.13910516834643166},{"$f":"'Demand Forecasts'!K188","v":0.13910516834643166}]
[]
[null,null,"Basic Access Allocation"]
[null,null,"PSTN Retail access","WLR","Total","Wholesale %"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$304,PSTN_Services,0),MATCH($B305,Alloc_Years,0))","v":0.04},0.04,{"$f":"SUM(C305:D305)","v":0.08},{"$f":"D305/E305","v":0.5}]
[null,"FY2015",3.944837383512545E-2,3.944837383512545E-2,7.88967476702509E-2,0.5]
[null,"FY2016",3.6018761648745519E-2,3.6018761648745519E-2,7.2037523297491038E-2,0.5]
[null,"FY2017",3.0037027956989246E-2,3.0037027956989246E-2,6.0074055913978491E-2,0.5]
[null,"FY2018",2.3725880017921145E-2,2.3725880017921145E-2,4.745176003584229E-2,0.5]
[null,"FY2019",1.7645018817204303E-2,1.7645018817204303E-2,3.5290037634408605E-2,0.5]
[]
[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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3]
[null,"FY2015",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2]
[null,"FY2016",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2]
[null,"FY2017",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2]
[null,"FY2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2]
[null,"FY2019",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2]
[]
[]
[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":6.6666666666666666E-2},{"$f":"(AE286/SUMPRODUCT($C$314:$AP$314,$C286:$AP286))*$C296","v":8.3333333333333332E-3},{"$f":"(AF286/SUMPRODUCT($C$315:$AP$315,$C286:$AP286))*$D296","v":8.3333333333333332E-3},{"$f":"(AG286/SUMPRODUCT($C$316:$AP$316,$C286:$AP286))*$E296","v":8.3333333333333332E-3},{"$f":"(AH286/SUMPRODUCT($C$317:$AP$317,$C286:$AP286))*$F296","v":8.3333333333333332E-3},{"$f":"(SUM(AA286,W286,AM286)/SUMPRODUCT($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":9.9999999999999992E-2},{"$f":"SUM(G296:J296)","v":0.8}]
[null,"FY2015",0.16413510901571368,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,2.051688862696421E-2,0.24620266352357054,0.50759467295285898]
[null,"FY2016",0.16207802169185848,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,2.0259752711482309E-2,0.24311703253778774,0.51376593492442457]
[null,"FY2017",0.15834401751107927,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,1.9793002188884908E-2,0.23751602626661894,0.52496794746676201]
[null,"FY2018",0.15302070005825077,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,1.9127587507281347E-2,0.22953105008737618,0.54093789982524754]
[null,"FY2019",0.1478597755380911,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,1.8482471942261387E-2,0.22178966330713668,0.55642067338572665]
[]
[]
["CA02","Copper cables"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$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$1341:$B$1362,0),MATCH(C$344,PSTN_Services,0))","v":0.04},1,1,1,1,1,1,0.04,0.04,1,{"$f":"INDEX(Demand,MATCH(M$344,PSTN_Services,0),MATCH($B346,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$14,$B$1341:$B$1362,0),MATCH(M$344,PSTN_Services,0))","v":0.04},1,0.04,1,1,0.04,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(W$344,PSTN_Services,0),MATCH($B346,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$14,$B$1341:$B$1362,0),MATCH(W$344,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(AG$344,PSTN_Services,0),MATCH($B346,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$14,$B$1341:$B$1362,0),MATCH(AG$344,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",3.944837383512545E-2,0.98620934587813625,0.98620934587813625,0.98620934587813625,0.98620934587813625,1.9724186917562725,0.98620934587813625,3.944837383512545E-2,3.944837383512545E-2,1.9724186917562725,3.944837383512545E-2,0.98620934587813625,3.944837383512545E-2,0.98620934587813625,0.98620934587813625,3.944837383512545E-2,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3]
[null,"FY2016",3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,0.90046904121863802,0.90046904121863802,1.800938082437276,0.90046904121863802,3.6018761648745519E-2,3.6018761648745519E-2,1.800938082437276,3.6018761648745519E-2,0.90046904121863802,3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,3.6018761648745519E-2,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3]
[null,"FY2017",3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,0.75092569892473116,0.75092569892473116,1.5018513978494623,0.75092569892473116,3.0037027956989246E-2,3.0037027956989246E-2,1.5018513978494623,3.0037027956989246E-2,0.75092569892473116,3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,3.0037027956989246E-2,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3]
[null,"FY2018",2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,0.59314700044802859,0.59314700044802859,1.1862940008960572,0.59314700044802859,2.3725880017921145E-2,2.3725880017921145E-2,1.1862940008960572,2.3725880017921145E-2,0.59314700044802859,2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,2.3725880017921145E-2,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3]
[null,"FY2019",1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.88225094086021505,0.44112547043010752,1.7645018817204303E-2,1.7645018817204303E-2,0.88225094086021505,1.7645018817204303E-2,0.44112547043010752,1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,1.7645018817204303E-2,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3]
[]
[null,null,"Usage Allocation"]
[null,null,"CAN Usage"]
[null,null,"Band 1","Band 2","Band 3","Band 4"]
[null,"FY2014",0.25,0.25,0.25,0.25]
[null,"FY2015",0.25,0.25,0.25,0.25]
[null,"FY2016",0.25,0.25,0.25,0.25]
[null,"FY2017",0.25,0.25,0.25,0.25]
[null,"FY2018",0.25,0.25,0.25,0.25]
[null,"FY2019",0.25,0.25,0.25,0.25]
[]
[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":0.04},0.04,{"$f":"SUM(C365:D365)","v":0.08},{"$f":"D365/E365","v":0.5}]
[null,"FY2015",3.944837383512545E-2,3.944837383512545E-2,7.88967476702509E-2,0.5]
[null,"FY2016",3.6018761648745519E-2,3.6018761648745519E-2,7.2037523297491038E-2,0.5]
[null,"FY2017",3.0037027956989246E-2,3.0037027956989246E-2,6.0074055913978491E-2,0.5]
[null,"FY2018",2.3725880017921145E-2,2.3725880017921145E-2,4.745176003584229E-2,0.5]
[null,"FY2019",1.7645018817204303E-2,1.7645018817204303E-2,3.5290037634408605E-2,0.5]
[]
[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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2]
[null,"FY2015",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2]
[null,"FY2016",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2,4.1666666666666671E-2]
[null,"FY2017",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2,4.1666666666666657E-2]
[null,"FY2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2]
[null,"FY2019",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2]
[]
[]
["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$1341:$B$1362,0),MATCH(C$394,PSTN_Services,0))","v":0.04},1,1,1,1,1,1,0.04,0.04,1,{"$f":"INDEX(Demand,MATCH(M$394,PSTN_Services,0),MATCH($B396,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$15,$B$1341:$B$1362,0),MATCH(M$394,PSTN_Services,0))","v":0.04},1,0.04,1,1,0.04,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(W$394,PSTN_Services,0),MATCH($B396,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$15,$B$1341:$B$1362,0),MATCH(W$394,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(AG$394,PSTN_Services,0),MATCH($B396,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$15,$B$1341:$B$1362,0),MATCH(AG$394,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",3.944837383512545E-2,0.98620934587813625,0.98620934587813625,0.98620934587813625,0.98620934587813625,1.9724186917562725,0.98620934587813625,3.944837383512545E-2,3.944837383512545E-2,1.9724186917562725,3.944837383512545E-2,0.98620934587813625,3.944837383512545E-2,0.98620934587813625,0.98620934587813625,3.944837383512545E-2,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3]
[null,"FY2016",3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,0.90046904121863802,0.90046904121863802,1.800938082437276,0.90046904121863802,3.6018761648745519E-2,3.6018761648745519E-2,1.800938082437276,3.6018761648745519E-2,0.90046904121863802,3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,3.6018761648745519E-2,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3]
[null,"FY2017",3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,0.75092569892473116,0.75092569892473116,1.5018513978494623,0.75092569892473116,3.0037027956989246E-2,3.0037027956989246E-2,1.5018513978494623,3.0037027956989246E-2,0.75092569892473116,3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,3.0037027956989246E-2,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3]
[null,"FY2018",2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,0.59314700044802859,0.59314700044802859,1.1862940008960572,0.59314700044802859,2.3725880017921145E-2,2.3725880017921145E-2,1.1862940008960572,2.3725880017921145E-2,0.59314700044802859,2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,2.3725880017921145E-2,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3]
[null,"FY2019",1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.88225094086021505,0.44112547043010752,1.7645018817204303E-2,1.7645018817204303E-2,0.88225094086021505,1.7645018817204303E-2,0.44112547043010752,1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,1.7645018817204303E-2,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3]
[]
[]
[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":1.1494252873563236E-2},0,0,0,0,0,0,1.1494252873563236E-2,1.1494252873563236E-2,0,1.1494252873563236E-2,0.28735632183908089,1.1494252873563236E-2,0.28735632183908089,0.28735632183908089,1.1494252873563236E-2,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3]
[null,"FY2015",1.149425287356323E-2,0,0,0,0,0,0,1.149425287356323E-2,1.149425287356323E-2,0,1.149425287356323E-2,0.28735632183908077,1.149425287356323E-2,0.28735632183908077,0.28735632183908077,1.149425287356323E-2,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3]
[null,"FY2016",1.1494252873563203E-2,0,0,0,0,0,0,1.1494252873563203E-2,1.1494252873563203E-2,0,1.1494252873563203E-2,0.28735632183908005,1.1494252873563203E-2,0.28735632183908005,0.28735632183908005,1.1494252873563203E-2,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3]
[null,"FY2017",1.1494252873563208E-2,0,0,0,0,0,0,1.1494252873563208E-2,1.1494252873563208E-2,0,1.1494252873563208E-2,0.28735632183908016,1.1494252873563208E-2,0.28735632183908016,0.28735632183908016,1.1494252873563208E-2,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3]
[null,"FY2018",1.1494252873563222E-2,0,0,0,0,0,0,1.1494252873563222E-2,1.1494252873563222E-2,0,1.1494252873563222E-2,0.28735632183908055,1.1494252873563222E-2,0.28735632183908055,0.28735632183908055,1.1494252873563222E-2,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3]
[null,"FY2019",1.1494252873563206E-2,0,0,0,0,0,0,1.1494252873563206E-2,1.1494252873563206E-2,0,1.1494252873563206E-2,0.28735632183908011,1.1494252873563206E-2,0.28735632183908011,0.28735632183908011,1.1494252873563206E-2,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3]
[]
[]
["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$1341:$B$1362,0),MATCH(C$417,PSTN_Services,0))","v":0.04},1,1,1,1,1,1,0.04,0.04,1,{"$f":"INDEX(Demand,MATCH(M$417,PSTN_Services,0),MATCH($B419,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$16,$B$1341:$B$1362,0),MATCH(M$417,PSTN_Services,0))","v":0.04},1,0.04,1,1,0.04,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(W$417,PSTN_Services,0),MATCH($B419,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$16,$B$1341:$B$1362,0),MATCH(W$417,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(AG$417,PSTN_Services,0),MATCH($B419,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$16,$B$1341:$B$1362,0),MATCH(AG$417,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",3.944837383512545E-2,0.98620934587813625,0.98620934587813625,0.98620934587813625,0.98620934587813625,1.9724186917562725,0.98620934587813625,3.944837383512545E-2,3.944837383512545E-2,1.9724186917562725,3.944837383512545E-2,0.98620934587813625,3.944837383512545E-2,0.98620934587813625,0.98620934587813625,3.944837383512545E-2,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3]
[null,"FY2016",3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,0.90046904121863802,0.90046904121863802,1.800938082437276,0.90046904121863802,3.6018761648745519E-2,3.6018761648745519E-2,1.800938082437276,3.6018761648745519E-2,0.90046904121863802,3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,3.6018761648745519E-2,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3]
[null,"FY2017",3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,0.75092569892473116,0.75092569892473116,1.5018513978494623,0.75092569892473116,3.0037027956989246E-2,3.0037027956989246E-2,1.5018513978494623,3.0037027956989246E-2,0.75092569892473116,3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,3.0037027956989246E-2,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3]
[null,"FY2018",2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,0.59314700044802859,0.59314700044802859,1.1862940008960572,0.59314700044802859,2.3725880017921145E-2,2.3725880017921145E-2,1.1862940008960572,2.3725880017921145E-2,0.59314700044802859,2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,2.3725880017921145E-2,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3]
[null,"FY2019",1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.88225094086021505,0.44112547043010752,1.7645018817204303E-2,1.7645018817204303E-2,0.88225094086021505,1.7645018817204303E-2,0.44112547043010752,1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,1.7645018817204303E-2,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3]
[]
[]
[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":1.1494252873563236E-2},0,0,0,0,0,0,1.1494252873563236E-2,1.1494252873563236E-2,0,1.1494252873563236E-2,0.28735632183908089,1.1494252873563236E-2,0.28735632183908089,0.28735632183908089,1.1494252873563236E-2,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3]
[null,"FY2015",1.149425287356323E-2,0,0,0,0,0,0,1.149425287356323E-2,1.149425287356323E-2,0,1.149425287356323E-2,0.28735632183908077,1.149425287356323E-2,0.28735632183908077,0.28735632183908077,1.149425287356323E-2,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3]
[null,"FY2016",1.1494252873563203E-2,0,0,0,0,0,0,1.1494252873563203E-2,1.1494252873563203E-2,0,1.1494252873563203E-2,0.28735632183908005,1.1494252873563203E-2,0.28735632183908005,0.28735632183908005,1.1494252873563203E-2,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3]
[null,"FY2017",1.1494252873563208E-2,0,0,0,0,0,0,1.1494252873563208E-2,1.1494252873563208E-2,0,1.1494252873563208E-2,0.28735632183908016,1.1494252873563208E-2,0.28735632183908016,0.28735632183908016,1.1494252873563208E-2,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3]
[null,"FY2018",1.1494252873563222E-2,0,0,0,0,0,0,1.1494252873563222E-2,1.1494252873563222E-2,0,1.1494252873563222E-2,0.28735632183908055,1.1494252873563222E-2,0.28735632183908055,0.28735632183908055,1.1494252873563222E-2,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3]
[null,"FY2019",1.1494252873563206E-2,0,0,0,0,0,0,1.1494252873563206E-2,1.1494252873563206E-2,0,1.1494252873563206E-2,0.28735632183908011,1.1494252873563206E-2,0.28735632183908011,0.28735632183908011,1.1494252873563206E-2,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3]
[]
[]
["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$1341:$B$1362,0),MATCH(C$440,PSTN_Services,0))","v":0.04},1,1,1,1,1,1,0.04,0.04,1,{"$f":"INDEX(Demand,MATCH(M$440,PSTN_Services,0),MATCH($B442,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$17,$B$1341:$B$1362,0),MATCH(M$440,PSTN_Services,0))","v":0.04},1,0.04,1,1,0.04,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(W$440,PSTN_Services,0),MATCH($B442,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$17,$B$1341:$B$1362,0),MATCH(W$440,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(AG$440,PSTN_Services,0),MATCH($B442,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$17,$B$1341:$B$1362,0),MATCH(AG$440,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",3.944837383512545E-2,0.98620934587813625,0.98620934587813625,0.98620934587813625,0.98620934587813625,1.9724186917562725,0.98620934587813625,3.944837383512545E-2,3.944837383512545E-2,1.9724186917562725,3.944837383512545E-2,0.98620934587813625,3.944837383512545E-2,0.98620934587813625,0.98620934587813625,3.944837383512545E-2,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3]
[null,"FY2016",3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,0.90046904121863802,0.90046904121863802,1.800938082437276,0.90046904121863802,3.6018761648745519E-2,3.6018761648745519E-2,1.800938082437276,3.6018761648745519E-2,0.90046904121863802,3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,3.6018761648745519E-2,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3]
[null,"FY2017",3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,0.75092569892473116,0.75092569892473116,1.5018513978494623,0.75092569892473116,3.0037027956989246E-2,3.0037027956989246E-2,1.5018513978494623,3.0037027956989246E-2,0.75092569892473116,3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,3.0037027956989246E-2,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3]
[null,"FY2018",2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,0.59314700044802859,0.59314700044802859,1.1862940008960572,0.59314700044802859,2.3725880017921145E-2,2.3725880017921145E-2,1.1862940008960572,2.3725880017921145E-2,0.59314700044802859,2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,2.3725880017921145E-2,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3]
[null,"FY2019",1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.88225094086021505,0.44112547043010752,1.7645018817204303E-2,1.7645018817204303E-2,0.88225094086021505,1.7645018817204303E-2,0.44112547043010752,1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,1.7645018817204303E-2,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3]
[]
[]
[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":1.1494252873563236E-2},0,0,0,0,0,0,1.1494252873563236E-2,1.1494252873563236E-2,0,1.1494252873563236E-2,0.28735632183908089,1.1494252873563236E-2,0.28735632183908089,0.28735632183908089,1.1494252873563236E-2,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3]
[null,"FY2015",1.149425287356323E-2,0,0,0,0,0,0,1.149425287356323E-2,1.149425287356323E-2,0,1.149425287356323E-2,0.28735632183908077,1.149425287356323E-2,0.28735632183908077,0.28735632183908077,1.149425287356323E-2,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3]
[null,"FY2016",1.1494252873563203E-2,0,0,0,0,0,0,1.1494252873563203E-2,1.1494252873563203E-2,0,1.1494252873563203E-2,0.28735632183908005,1.1494252873563203E-2,0.28735632183908005,0.28735632183908005,1.1494252873563203E-2,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3]
[null,"FY2017",1.1494252873563208E-2,0,0,0,0,0,0,1.1494252873563208E-2,1.1494252873563208E-2,0,1.1494252873563208E-2,0.28735632183908016,1.1494252873563208E-2,0.28735632183908016,0.28735632183908016,1.1494252873563208E-2,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3]
[null,"FY2018",1.1494252873563222E-2,0,0,0,0,0,0,1.1494252873563222E-2,1.1494252873563222E-2,0,1.1494252873563222E-2,0.28735632183908055,1.1494252873563222E-2,0.28735632183908055,0.28735632183908055,1.1494252873563222E-2,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3]
[null,"FY2019",1.1494252873563206E-2,0,0,0,0,0,0,1.1494252873563206E-2,1.1494252873563206E-2,0,1.1494252873563206E-2,0.28735632183908011,1.1494252873563206E-2,0.28735632183908011,0.28735632183908011,1.1494252873563206E-2,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3]
[]
[]
["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$1341:$B$1362,0),MATCH(C$463,PSTN_Services,0))","v":0.04},1,1,1,1,1,1,0.04,0.04,1,{"$f":"INDEX(Demand,MATCH(M$463,PSTN_Services,0),MATCH($B465,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$18,$B$1341:$B$1362,0),MATCH(M$463,PSTN_Services,0))","v":0.04},1,0.04,1,1,0.04,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(W$463,PSTN_Services,0),MATCH($B465,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$18,$B$1341:$B$1362,0),MATCH(W$463,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(AG$463,PSTN_Services,0),MATCH($B465,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$18,$B$1341:$B$1362,0),MATCH(AG$463,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",3.944837383512545E-2,0.98620934587813625,0.98620934587813625,0.98620934587813625,0.98620934587813625,1.9724186917562725,0.98620934587813625,3.944837383512545E-2,3.944837383512545E-2,1.9724186917562725,3.944837383512545E-2,0.98620934587813625,3.944837383512545E-2,0.98620934587813625,0.98620934587813625,3.944837383512545E-2,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3]
[null,"FY2016",3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,0.90046904121863802,0.90046904121863802,1.800938082437276,0.90046904121863802,3.6018761648745519E-2,3.6018761648745519E-2,1.800938082437276,3.6018761648745519E-2,0.90046904121863802,3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,3.6018761648745519E-2,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3]
[null,"FY2017",3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,0.75092569892473116,0.75092569892473116,1.5018513978494623,0.75092569892473116,3.0037027956989246E-2,3.0037027956989246E-2,1.5018513978494623,3.0037027956989246E-2,0.75092569892473116,3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,3.0037027956989246E-2,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3]
[null,"FY2018",2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,0.59314700044802859,0.59314700044802859,1.1862940008960572,0.59314700044802859,2.3725880017921145E-2,2.3725880017921145E-2,1.1862940008960572,2.3725880017921145E-2,0.59314700044802859,2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,2.3725880017921145E-2,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3]
[null,"FY2019",1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.88225094086021505,0.44112547043010752,1.7645018817204303E-2,1.7645018817204303E-2,0.88225094086021505,1.7645018817204303E-2,0.44112547043010752,1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,1.7645018817204303E-2,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3]
[]
[]
[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":1.1494252873563236E-2},0,0,0,0,0,0,1.1494252873563236E-2,1.1494252873563236E-2,0,1.1494252873563236E-2,0.28735632183908089,1.1494252873563236E-2,0.28735632183908089,0.28735632183908089,1.1494252873563236E-2,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3]
[null,"FY2015",1.149425287356323E-2,0,0,0,0,0,0,1.149425287356323E-2,1.149425287356323E-2,0,1.149425287356323E-2,0.28735632183908077,1.149425287356323E-2,0.28735632183908077,0.28735632183908077,1.149425287356323E-2,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3]
[null,"FY2016",1.1494252873563203E-2,0,0,0,0,0,0,1.1494252873563203E-2,1.1494252873563203E-2,0,1.1494252873563203E-2,0.28735632183908005,1.1494252873563203E-2,0.28735632183908005,0.28735632183908005,1.1494252873563203E-2,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3]
[null,"FY2017",1.1494252873563208E-2,0,0,0,0,0,0,1.1494252873563208E-2,1.1494252873563208E-2,0,1.1494252873563208E-2,0.28735632183908016,1.1494252873563208E-2,0.28735632183908016,0.28735632183908016,1.1494252873563208E-2,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3]
[null,"FY2018",1.1494252873563222E-2,0,0,0,0,0,0,1.1494252873563222E-2,1.1494252873563222E-2,0,1.1494252873563222E-2,0.28735632183908055,1.1494252873563222E-2,0.28735632183908055,0.28735632183908055,1.1494252873563222E-2,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3]
[null,"FY2019",1.1494252873563206E-2,0,0,0,0,0,0,1.1494252873563206E-2,1.1494252873563206E-2,0,1.1494252873563206E-2,0.28735632183908011,1.1494252873563206E-2,0.28735632183908011,0.28735632183908011,1.1494252873563206E-2,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3]
[]
[]
["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$1341:$B$1362,0),MATCH(C$486,PSTN_Services,0))","v":0.04},1,1,1,1,1,1,0.04,0.04,1,{"$f":"INDEX(Demand,MATCH(M$486,PSTN_Services,0),MATCH($B488,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$19,$B$1341:$B$1362,0),MATCH(M$486,PSTN_Services,0))","v":0.04},1,0.04,1,1,0.04,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(W$486,PSTN_Services,0),MATCH($B488,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$19,$B$1341:$B$1362,0),MATCH(W$486,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(AG$486,PSTN_Services,0),MATCH($B488,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$19,$B$1341:$B$1362,0),MATCH(AG$486,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",3.944837383512545E-2,0.98620934587813625,0.98620934587813625,0.98620934587813625,0.98620934587813625,1.9724186917562725,0.98620934587813625,3.944837383512545E-2,3.944837383512545E-2,1.9724186917562725,3.944837383512545E-2,0.98620934587813625,3.944837383512545E-2,0.98620934587813625,0.98620934587813625,3.944837383512545E-2,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3]
[null,"FY2016",3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,0.90046904121863802,0.90046904121863802,1.800938082437276,0.90046904121863802,3.6018761648745519E-2,3.6018761648745519E-2,1.800938082437276,3.6018761648745519E-2,0.90046904121863802,3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,3.6018761648745519E-2,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3]
[null,"FY2017",3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,0.75092569892473116,0.75092569892473116,1.5018513978494623,0.75092569892473116,3.0037027956989246E-2,3.0037027956989246E-2,1.5018513978494623,3.0037027956989246E-2,0.75092569892473116,3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,3.0037027956989246E-2,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3]
[null,"FY2018",2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,0.59314700044802859,0.59314700044802859,1.1862940008960572,0.59314700044802859,2.3725880017921145E-2,2.3725880017921145E-2,1.1862940008960572,2.3725880017921145E-2,0.59314700044802859,2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,2.3725880017921145E-2,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3]
[null,"FY2019",1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.88225094086021505,0.44112547043010752,1.7645018817204303E-2,1.7645018817204303E-2,0.88225094086021505,1.7645018817204303E-2,0.44112547043010752,1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,1.7645018817204303E-2,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3]
[]
[]
[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":1.1494252873563236E-2},0,0,0,0,0,0,1.1494252873563236E-2,1.1494252873563236E-2,0,1.1494252873563236E-2,0.28735632183908089,1.1494252873563236E-2,0.28735632183908089,0.28735632183908089,1.1494252873563236E-2,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3]
[null,"FY2015",1.149425287356323E-2,0,0,0,0,0,0,1.149425287356323E-2,1.149425287356323E-2,0,1.149425287356323E-2,0.28735632183908077,1.149425287356323E-2,0.28735632183908077,0.28735632183908077,1.149425287356323E-2,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3]
[null,"FY2016",1.1494252873563203E-2,0,0,0,0,0,0,1.1494252873563203E-2,1.1494252873563203E-2,0,1.1494252873563203E-2,0.28735632183908005,1.1494252873563203E-2,0.28735632183908005,0.28735632183908005,1.1494252873563203E-2,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3]
[null,"FY2017",1.1494252873563208E-2,0,0,0,0,0,0,1.1494252873563208E-2,1.1494252873563208E-2,0,1.1494252873563208E-2,0.28735632183908016,1.1494252873563208E-2,0.28735632183908016,0.28735632183908016,1.1494252873563208E-2,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3]
[null,"FY2018",1.1494252873563222E-2,0,0,0,0,0,0,1.1494252873563222E-2,1.1494252873563222E-2,0,1.1494252873563222E-2,0.28735632183908055,1.1494252873563222E-2,0.28735632183908055,0.28735632183908055,1.1494252873563222E-2,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3]
[null,"FY2019",1.1494252873563206E-2,0,0,0,0,0,0,1.1494252873563206E-2,1.1494252873563206E-2,0,1.1494252873563206E-2,0.28735632183908011,1.1494252873563206E-2,0.28735632183908011,0.28735632183908011,1.1494252873563206E-2,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3]
[]
[]
["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$1341:$B$1362,0),MATCH(C$509,PSTN_Services,0))","v":0.04},1,1,1,1,1,1,0.04,0.04,1,{"$f":"INDEX(Demand,MATCH(M$509,PSTN_Services,0),MATCH($B511,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$20,$B$1341:$B$1362,0),MATCH(M$509,PSTN_Services,0))","v":0.04},1,0.04,1,1,0.04,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(W$509,PSTN_Services,0),MATCH($B511,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$20,$B$1341:$B$1362,0),MATCH(W$509,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(AG$509,PSTN_Services,0),MATCH($B511,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$20,$B$1341:$B$1362,0),MATCH(AG$509,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",3.944837383512545E-2,0.98620934587813625,0.98620934587813625,0.98620934587813625,0.98620934587813625,1.9724186917562725,0.98620934587813625,3.944837383512545E-2,3.944837383512545E-2,1.9724186917562725,3.944837383512545E-2,0.98620934587813625,3.944837383512545E-2,0.98620934587813625,0.98620934587813625,3.944837383512545E-2,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3]
[null,"FY2016",3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,0.90046904121863802,0.90046904121863802,1.800938082437276,0.90046904121863802,3.6018761648745519E-2,3.6018761648745519E-2,1.800938082437276,3.6018761648745519E-2,0.90046904121863802,3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,3.6018761648745519E-2,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3]
[null,"FY2017",3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,0.75092569892473116,0.75092569892473116,1.5018513978494623,0.75092569892473116,3.0037027956989246E-2,3.0037027956989246E-2,1.5018513978494623,3.0037027956989246E-2,0.75092569892473116,3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,3.0037027956989246E-2,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3]
[null,"FY2018",2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,0.59314700044802859,0.59314700044802859,1.1862940008960572,0.59314700044802859,2.3725880017921145E-2,2.3725880017921145E-2,1.1862940008960572,2.3725880017921145E-2,0.59314700044802859,2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,2.3725880017921145E-2,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3]
[null,"FY2019",1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.88225094086021505,0.44112547043010752,1.7645018817204303E-2,1.7645018817204303E-2,0.88225094086021505,1.7645018817204303E-2,0.44112547043010752,1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,1.7645018817204303E-2,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3]
[]
[]
[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":1.1494252873563236E-2},0,0,0,0,0,0,1.1494252873563236E-2,1.1494252873563236E-2,0,1.1494252873563236E-2,0.28735632183908089,1.1494252873563236E-2,0.28735632183908089,0.28735632183908089,1.1494252873563236E-2,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3]
[null,"FY2015",1.149425287356323E-2,0,0,0,0,0,0,1.149425287356323E-2,1.149425287356323E-2,0,1.149425287356323E-2,0.28735632183908077,1.149425287356323E-2,0.28735632183908077,0.28735632183908077,1.149425287356323E-2,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3]
[null,"FY2016",1.1494252873563203E-2,0,0,0,0,0,0,1.1494252873563203E-2,1.1494252873563203E-2,0,1.1494252873563203E-2,0.28735632183908005,1.1494252873563203E-2,0.28735632183908005,0.28735632183908005,1.1494252873563203E-2,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3]
[null,"FY2017",1.1494252873563208E-2,0,0,0,0,0,0,1.1494252873563208E-2,1.1494252873563208E-2,0,1.1494252873563208E-2,0.28735632183908016,1.1494252873563208E-2,0.28735632183908016,0.28735632183908016,1.1494252873563208E-2,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3]
[null,"FY2018",1.1494252873563222E-2,0,0,0,0,0,0,1.1494252873563222E-2,1.1494252873563222E-2,0,1.1494252873563222E-2,0.28735632183908055,1.1494252873563222E-2,0.28735632183908055,0.28735632183908055,1.1494252873563222E-2,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3]
[null,"FY2019",1.1494252873563206E-2,0,0,0,0,0,0,1.1494252873563206E-2,1.1494252873563206E-2,0,1.1494252873563206E-2,0.28735632183908011,1.1494252873563206E-2,0.28735632183908011,0.28735632183908011,1.1494252873563206E-2,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3]
[]
[]
["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$1341:$B$1362,0),MATCH(C$532,PSTN_Services,0))","v":0.04},1,1,1,1,1,1,0.04,0.04,1,{"$f":"INDEX(Demand,MATCH(M$532,PSTN_Services,0),MATCH($B534,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$21,$B$1341:$B$1362,0),MATCH(M$532,PSTN_Services,0))","v":0.04},1,0.04,1,1,0.04,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(W$532,PSTN_Services,0),MATCH($B534,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$21,$B$1341:$B$1362,0),MATCH(W$532,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(AG$532,PSTN_Services,0),MATCH($B534,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$21,$B$1341:$B$1362,0),MATCH(AG$532,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",3.944837383512545E-2,0.98620934587813625,0.98620934587813625,0.98620934587813625,0.98620934587813625,1.9724186917562725,0.98620934587813625,3.944837383512545E-2,3.944837383512545E-2,1.9724186917562725,3.944837383512545E-2,0.98620934587813625,3.944837383512545E-2,0.98620934587813625,0.98620934587813625,3.944837383512545E-2,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3]
[null,"FY2016",3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,0.90046904121863802,0.90046904121863802,1.800938082437276,0.90046904121863802,3.6018761648745519E-2,3.6018761648745519E-2,1.800938082437276,3.6018761648745519E-2,0.90046904121863802,3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,3.6018761648745519E-2,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3]
[null,"FY2017",3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,0.75092569892473116,0.75092569892473116,1.5018513978494623,0.75092569892473116,3.0037027956989246E-2,3.0037027956989246E-2,1.5018513978494623,3.0037027956989246E-2,0.75092569892473116,3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,3.0037027956989246E-2,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3]
[null,"FY2018",2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,0.59314700044802859,0.59314700044802859,1.1862940008960572,0.59314700044802859,2.3725880017921145E-2,2.3725880017921145E-2,1.1862940008960572,2.3725880017921145E-2,0.59314700044802859,2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,2.3725880017921145E-2,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3]
[null,"FY2019",1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.88225094086021505,0.44112547043010752,1.7645018817204303E-2,1.7645018817204303E-2,0.88225094086021505,1.7645018817204303E-2,0.44112547043010752,1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,1.7645018817204303E-2,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3]
[]
[]
[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":1.1494252873563236E-2},0,0,0,0,0,0,1.1494252873563236E-2,1.1494252873563236E-2,0,1.1494252873563236E-2,0.28735632183908089,1.1494252873563236E-2,0.28735632183908089,0.28735632183908089,1.1494252873563236E-2,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3]
[null,"FY2015",1.149425287356323E-2,0,0,0,0,0,0,1.149425287356323E-2,1.149425287356323E-2,0,1.149425287356323E-2,0.28735632183908077,1.149425287356323E-2,0.28735632183908077,0.28735632183908077,1.149425287356323E-2,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3]
[null,"FY2016",1.1494252873563203E-2,0,0,0,0,0,0,1.1494252873563203E-2,1.1494252873563203E-2,0,1.1494252873563203E-2,0.28735632183908005,1.1494252873563203E-2,0.28735632183908005,0.28735632183908005,1.1494252873563203E-2,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3]
[null,"FY2017",1.1494252873563208E-2,0,0,0,0,0,0,1.1494252873563208E-2,1.1494252873563208E-2,0,1.1494252873563208E-2,0.28735632183908016,1.1494252873563208E-2,0.28735632183908016,0.28735632183908016,1.1494252873563208E-2,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3]
[null,"FY2018",1.1494252873563222E-2,0,0,0,0,0,0,1.1494252873563222E-2,1.1494252873563222E-2,0,1.1494252873563222E-2,0.28735632183908055,1.1494252873563222E-2,0.28735632183908055,0.28735632183908055,1.1494252873563222E-2,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3]
[null,"FY2019",1.1494252873563206E-2,0,0,0,0,0,0,1.1494252873563206E-2,1.1494252873563206E-2,0,1.1494252873563206E-2,0.28735632183908011,1.1494252873563206E-2,0.28735632183908011,0.28735632183908011,1.1494252873563206E-2,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3]
[]
[]
["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$1341:$B$1362,0),MATCH(C$555,PSTN_Services,0))","v":0.04},1,1,1,1,1,1,0.04,0.04,1,{"$f":"INDEX(Demand,MATCH(M$555,PSTN_Services,0),MATCH($B557,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$22,$B$1341:$B$1362,0),MATCH(M$555,PSTN_Services,0))","v":0.04},1,0.04,1,1,0.04,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(W$555,PSTN_Services,0),MATCH($B557,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$22,$B$1341:$B$1362,0),MATCH(W$555,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(AG$555,PSTN_Services,0),MATCH($B557,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$22,$B$1341:$B$1362,0),MATCH(AG$555,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",3.944837383512545E-2,0.98620934587813625,0.98620934587813625,0.98620934587813625,0.98620934587813625,1.9724186917562725,0.98620934587813625,3.944837383512545E-2,3.944837383512545E-2,1.9724186917562725,3.944837383512545E-2,0.98620934587813625,3.944837383512545E-2,0.98620934587813625,0.98620934587813625,3.944837383512545E-2,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3]
[null,"FY2016",3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,0.90046904121863802,0.90046904121863802,1.800938082437276,0.90046904121863802,3.6018761648745519E-2,3.6018761648745519E-2,1.800938082437276,3.6018761648745519E-2,0.90046904121863802,3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,3.6018761648745519E-2,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3]
[null,"FY2017",3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,0.75092569892473116,0.75092569892473116,1.5018513978494623,0.75092569892473116,3.0037027956989246E-2,3.0037027956989246E-2,1.5018513978494623,3.0037027956989246E-2,0.75092569892473116,3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,3.0037027956989246E-2,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3]
[null,"FY2018",2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,0.59314700044802859,0.59314700044802859,1.1862940008960572,0.59314700044802859,2.3725880017921145E-2,2.3725880017921145E-2,1.1862940008960572,2.3725880017921145E-2,0.59314700044802859,2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,2.3725880017921145E-2,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3]
[null,"FY2019",1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.88225094086021505,0.44112547043010752,1.7645018817204303E-2,1.7645018817204303E-2,0.88225094086021505,1.7645018817204303E-2,0.44112547043010752,1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,1.7645018817204303E-2,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3]
[]
[]
["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$1341:$B$1362,0),MATCH(C$568,PSTN_Services,0))","v":0.04},1,1,1,1,1,1,0.04,0.04,1,{"$f":"INDEX(Demand,MATCH(M$568,PSTN_Services,0),MATCH($B570,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$34,$B$1341:$B$1362,0),MATCH(M$568,PSTN_Services,0))","v":0.04},1,0.04,1,1,0.04,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(W$568,PSTN_Services,0),MATCH($B570,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$34,$B$1341:$B$1362,0),MATCH(W$568,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(AG$568,PSTN_Services,0),MATCH($B570,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$34,$B$1341:$B$1362,0),MATCH(AG$568,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",3.944837383512545E-2,0.98620934587813625,0.98620934587813625,0.98620934587813625,0.98620934587813625,1.9724186917562725,0.98620934587813625,3.944837383512545E-2,3.944837383512545E-2,1.9724186917562725,3.944837383512545E-2,0.98620934587813625,3.944837383512545E-2,0.98620934587813625,0.98620934587813625,3.944837383512545E-2,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3]
[null,"FY2016",3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,0.90046904121863802,0.90046904121863802,1.800938082437276,0.90046904121863802,3.6018761648745519E-2,3.6018761648745519E-2,1.800938082437276,3.6018761648745519E-2,0.90046904121863802,3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,3.6018761648745519E-2,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3]
[null,"FY2017",3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,0.75092569892473116,0.75092569892473116,1.5018513978494623,0.75092569892473116,3.0037027956989246E-2,3.0037027956989246E-2,1.5018513978494623,3.0037027956989246E-2,0.75092569892473116,3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,3.0037027956989246E-2,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3]
[null,"FY2018",2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,0.59314700044802859,0.59314700044802859,1.1862940008960572,0.59314700044802859,2.3725880017921145E-2,2.3725880017921145E-2,1.1862940008960572,2.3725880017921145E-2,0.59314700044802859,2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,2.3725880017921145E-2,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3]
[null,"FY2019",1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.88225094086021505,0.44112547043010752,1.7645018817204303E-2,1.7645018817204303E-2,0.88225094086021505,1.7645018817204303E-2,0.44112547043010752,1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,1.7645018817204303E-2,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3]
[]
[null,null,"LOCAL SWITCH PORT","LOCAL SWITCH OTHER"]
[null,"Driver","SIO","MOU"]
[null,"FY2014",0.5,0.5]
[null,"FY2015",0.5,0.5]
[null,"FY2016",0.5,0.5]
[null,"FY2017",0.5,0.5]
[null,"FY2018",0.5,0.5]
[null,"FY2019",0.5,0.5]
[]
[]
[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":5.7471264367816178E-3},0,0,0,0,0,0,5.7471264367816178E-3,5.7471264367816178E-3,0,5.7471264367816178E-3,0.14367816091954044,5.7471264367816178E-3,0.14367816091954044,0.14367816091954044,5.7471264367816178E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3]
[null,"FY2015",5.7471264367816152E-3,0,0,0,0,0,0,5.7471264367816152E-3,5.7471264367816152E-3,0,5.7471264367816152E-3,0.14367816091954039,5.7471264367816152E-3,0.14367816091954039,0.14367816091954039,5.7471264367816152E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3]
[null,"FY2016",5.7471264367816013E-3,0,0,0,0,0,0,5.7471264367816013E-3,5.7471264367816013E-3,0,5.7471264367816013E-3,0.14367816091954003,5.7471264367816013E-3,0.14367816091954003,0.14367816091954003,5.7471264367816013E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3]
[null,"FY2017",5.7471264367816039E-3,0,0,0,0,0,0,5.7471264367816039E-3,5.7471264367816039E-3,0,5.7471264367816039E-3,0.14367816091954008,5.7471264367816039E-3,0.14367816091954008,0.14367816091954008,5.7471264367816039E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3]
[null,"FY2018",5.7471264367816109E-3,0,0,0,0,0,0,5.7471264367816109E-3,5.7471264367816109E-3,0,5.7471264367816109E-3,0.14367816091954028,5.7471264367816109E-3,0.14367816091954028,0.14367816091954028,5.7471264367816109E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3]
[null,"FY2019",5.747126436781603E-3,0,0,0,0,0,0,5.747126436781603E-3,5.747126436781603E-3,0,5.747126436781603E-3,0.14367816091954005,5.747126436781603E-3,0.14367816091954005,0.14367816091954005,5.747126436781603E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3]
[]
[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$578,0))","v":0},7.1428571428571425E-2,7.1428571428571425E-2,7.1428571428571425E-2,7.1428571428571425E-2,7.1428571428571425E-2,7.1428571428571425E-2,0,0,7.1428571428571425E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,5.5555555555555559E-2,5.5555555555555559E-2,5.5555555555555559E-2,5.5555555555555559E-2,0.11111111111111112,5.5555555555555559E-2,0,0,0.11111111111111112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,0.1111111111111111,5.5555555555555552E-2,0,0,0.1111111111111111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,5.5555555555555559E-2,5.5555555555555559E-2,5.5555555555555559E-2,5.5555555555555559E-2,0.11111111111111112,5.5555555555555559E-2,0,0,0.11111111111111112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,5.5555555555555546E-2,5.5555555555555546E-2,5.5555555555555546E-2,5.5555555555555546E-2,0.11111111111111109,5.5555555555555546E-2,0,0,0.11111111111111109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,5.5555555555555559E-2,5.5555555555555559E-2,5.5555555555555559E-2,5.5555555555555559E-2,0.11111111111111112,5.5555555555555559E-2,0,0,0.11111111111111112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Switching Equipment Local"]
[null,null,{"$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":5.7471264367816178E-3},7.1428571428571425E-2,7.1428571428571425E-2,7.1428571428571425E-2,7.1428571428571425E-2,7.1428571428571425E-2,7.1428571428571425E-2,5.7471264367816178E-3,5.7471264367816178E-3,7.1428571428571425E-2,5.7471264367816178E-3,0.14367816091954044,5.7471264367816178E-3,0.14367816091954044,0.14367816091954044,5.7471264367816178E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3,1.4367816091954044E-3]
[null,"FY2015",5.7471264367816152E-3,5.5555555555555559E-2,5.5555555555555559E-2,5.5555555555555559E-2,5.5555555555555559E-2,0.11111111111111112,5.5555555555555559E-2,5.7471264367816152E-3,5.7471264367816152E-3,0.11111111111111112,5.7471264367816152E-3,0.14367816091954039,5.7471264367816152E-3,0.14367816091954039,0.14367816091954039,5.7471264367816152E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3,1.4367816091954038E-3]
[null,"FY2016",5.7471264367816013E-3,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,0.1111111111111111,5.5555555555555552E-2,5.7471264367816013E-3,5.7471264367816013E-3,0.1111111111111111,5.7471264367816013E-3,0.14367816091954003,5.7471264367816013E-3,0.14367816091954003,0.14367816091954003,5.7471264367816013E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3,1.4367816091954003E-3]
[null,"FY2017",5.7471264367816039E-3,5.5555555555555559E-2,5.5555555555555559E-2,5.5555555555555559E-2,5.5555555555555559E-2,0.11111111111111112,5.5555555555555559E-2,5.7471264367816039E-3,5.7471264367816039E-3,0.11111111111111112,5.7471264367816039E-3,0.14367816091954008,5.7471264367816039E-3,0.14367816091954008,0.14367816091954008,5.7471264367816039E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3,1.436781609195401E-3]
[null,"FY2018",5.7471264367816109E-3,5.5555555555555546E-2,5.5555555555555546E-2,5.5555555555555546E-2,5.5555555555555546E-2,0.11111111111111109,5.5555555555555546E-2,5.7471264367816109E-3,5.7471264367816109E-3,0.11111111111111109,5.7471264367816109E-3,0.14367816091954028,5.7471264367816109E-3,0.14367816091954028,0.14367816091954028,5.7471264367816109E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3,1.4367816091954027E-3]
[null,"FY2019",5.747126436781603E-3,5.5555555555555559E-2,5.5555555555555559E-2,5.5555555555555559E-2,5.5555555555555559E-2,0.11111111111111112,5.5555555555555559E-2,5.747126436781603E-3,5.747126436781603E-3,0.11111111111111112,5.747126436781603E-3,0.14367816091954005,5.747126436781603E-3,0.14367816091954005,0.14367816091954005,5.747126436781603E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3,1.4367816091954008E-3]
[]
[]
["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$1341:$B$1362,0),MATCH(C$618,PSTN_Services,0))","v":0.04},1,1,1,1,1,1,0.04,0.04,1,{"$f":"INDEX(Demand,MATCH(M$618,PSTN_Services,0),MATCH($B620,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$35,$B$1341:$B$1362,0),MATCH(M$618,PSTN_Services,0))","v":0.04},1,0.04,1,1,0.04,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(W$618,PSTN_Services,0),MATCH($B620,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$35,$B$1341:$B$1362,0),MATCH(W$618,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(AG$618,PSTN_Services,0),MATCH($B620,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$35,$B$1341:$B$1362,0),MATCH(AG$618,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",3.944837383512545E-2,0.98620934587813625,0.98620934587813625,0.98620934587813625,0.98620934587813625,1.9724186917562725,0.98620934587813625,3.944837383512545E-2,3.944837383512545E-2,1.9724186917562725,3.944837383512545E-2,0.98620934587813625,3.944837383512545E-2,0.98620934587813625,0.98620934587813625,3.944837383512545E-2,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3]
[null,"FY2016",3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,0.90046904121863802,0.90046904121863802,1.800938082437276,0.90046904121863802,3.6018761648745519E-2,3.6018761648745519E-2,1.800938082437276,3.6018761648745519E-2,0.90046904121863802,3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,3.6018761648745519E-2,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3]
[null,"FY2017",3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,0.75092569892473116,0.75092569892473116,1.5018513978494623,0.75092569892473116,3.0037027956989246E-2,3.0037027956989246E-2,1.5018513978494623,3.0037027956989246E-2,0.75092569892473116,3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,3.0037027956989246E-2,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3]
[null,"FY2018",2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,0.59314700044802859,0.59314700044802859,1.1862940008960572,0.59314700044802859,2.3725880017921145E-2,2.3725880017921145E-2,1.1862940008960572,2.3725880017921145E-2,0.59314700044802859,2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,2.3725880017921145E-2,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3]
[null,"FY2019",1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.88225094086021505,0.44112547043010752,1.7645018817204303E-2,1.7645018817204303E-2,0.88225094086021505,1.7645018817204303E-2,0.44112547043010752,1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,1.7645018817204303E-2,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3]
[]
[]
[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:$AP620),0)","v":0},0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0,0,0.14285714285714285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,0.11111111111111112,0.11111111111111112,0.11111111111111112,0.11111111111111112,0.22222222222222224,0.11111111111111112,0,0,0.22222222222222224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.22222222222222221,0.1111111111111111,0,0,0.22222222222222221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,0.11111111111111112,0.11111111111111112,0.11111111111111112,0.11111111111111112,0.22222222222222224,0.11111111111111112,0,0,0.22222222222222224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,0.11111111111111109,0.11111111111111109,0.11111111111111109,0.11111111111111109,0.22222222222222218,0.11111111111111109,0,0,0.22222222222222218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,0.11111111111111112,0.11111111111111112,0.11111111111111112,0.11111111111111112,0.22222222222222224,0.11111111111111112,0,0,0.22222222222222224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["CO03","Switching Equipment - Other"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$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$1341:$B$1362,0),MATCH(C$641,PSTN_Services,0))","v":0.04},1,1,1,1,1,1,0.04,0.04,1,{"$f":"INDEX(Demand,MATCH(M$641,PSTN_Services,0),MATCH($B643,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$36,$B$1341:$B$1362,0),MATCH(M$641,PSTN_Services,0))","v":0.04},1,0.04,1,1,0.04,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(W$641,PSTN_Services,0),MATCH($B643,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$36,$B$1341:$B$1362,0),MATCH(W$641,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(AG$641,PSTN_Services,0),MATCH($B643,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$36,$B$1341:$B$1362,0),MATCH(AG$641,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",3.944837383512545E-2,0.98620934587813625,0.98620934587813625,0.98620934587813625,0.98620934587813625,1.9724186917562725,0.98620934587813625,3.944837383512545E-2,3.944837383512545E-2,1.9724186917562725,3.944837383512545E-2,0.98620934587813625,3.944837383512545E-2,0.98620934587813625,0.98620934587813625,3.944837383512545E-2,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3]
[null,"FY2016",3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,0.90046904121863802,0.90046904121863802,1.800938082437276,0.90046904121863802,3.6018761648745519E-2,3.6018761648745519E-2,1.800938082437276,3.6018761648745519E-2,0.90046904121863802,3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,3.6018761648745519E-2,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3]
[null,"FY2017",3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,0.75092569892473116,0.75092569892473116,1.5018513978494623,0.75092569892473116,3.0037027956989246E-2,3.0037027956989246E-2,1.5018513978494623,3.0037027956989246E-2,0.75092569892473116,3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,3.0037027956989246E-2,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3]
[null,"FY2018",2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,0.59314700044802859,0.59314700044802859,1.1862940008960572,0.59314700044802859,2.3725880017921145E-2,2.3725880017921145E-2,1.1862940008960572,2.3725880017921145E-2,0.59314700044802859,2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,2.3725880017921145E-2,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3]
[null,"FY2019",1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.88225094086021505,0.44112547043010752,1.7645018817204303E-2,1.7645018817204303E-2,0.88225094086021505,1.7645018817204303E-2,0.44112547043010752,1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,1.7645018817204303E-2,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3]
[]
[]
[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:$AP643),0)","v":0},0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0,0,0.14285714285714285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,0.11111111111111112,0.11111111111111112,0.11111111111111112,0.11111111111111112,0.22222222222222224,0.11111111111111112,0,0,0.22222222222222224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.22222222222222221,0.1111111111111111,0,0,0.22222222222222221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,0.11111111111111112,0.11111111111111112,0.11111111111111112,0.11111111111111112,0.22222222222222224,0.11111111111111112,0,0,0.22222222222222224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,0.11111111111111109,0.11111111111111109,0.11111111111111109,0.11111111111111109,0.22222222222222218,0.11111111111111109,0,0,0.22222222222222218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,0.11111111111111112,0.11111111111111112,0.11111111111111112,0.11111111111111112,0.22222222222222224,0.11111111111111112,0,0,0.22222222222222224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["CO04","Inter-exchange Cables "]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$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,{"$f":"TRANSPOSE(Service_Units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,null,null,"PSTN","PSTN","PSTN","PSTN","PSTN","PSTN",null,null,"PSTN",null,null,null,"DSL","DSL"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$664,PSTN_Services,0),MATCH($B667,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$37,$B$1341:$B$1362,0),MATCH(C$664,PSTN_Services,0))","v":0.04},1,1,1,1,1,1,0.04,0.04,1,{"$f":"INDEX(Demand,MATCH(M$664,PSTN_Services,0),MATCH($B667,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$37,$B$1341:$B$1362,0),MATCH(M$664,PSTN_Services,0))","v":0.04},1,0.04,1,1,0.04,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(W$664,PSTN_Services,0),MATCH($B667,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$37,$B$1341:$B$1362,0),MATCH(W$664,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(AG$664,PSTN_Services,0),MATCH($B667,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$37,$B$1341:$B$1362,0),MATCH(AG$664,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",3.944837383512545E-2,0.98620934587813625,0.98620934587813625,0.98620934587813625,0.98620934587813625,1.9724186917562725,0.98620934587813625,3.944837383512545E-2,3.944837383512545E-2,1.9724186917562725,3.944837383512545E-2,0.98620934587813625,3.944837383512545E-2,0.98620934587813625,0.98620934587813625,3.944837383512545E-2,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3]
[null,"FY2016",3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,0.90046904121863802,0.90046904121863802,1.800938082437276,0.90046904121863802,3.6018761648745519E-2,3.6018761648745519E-2,1.800938082437276,3.6018761648745519E-2,0.90046904121863802,3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,3.6018761648745519E-2,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3]
[null,"FY2017",3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,0.75092569892473116,0.75092569892473116,1.5018513978494623,0.75092569892473116,3.0037027956989246E-2,3.0037027956989246E-2,1.5018513978494623,3.0037027956989246E-2,0.75092569892473116,3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,3.0037027956989246E-2,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3]
[null,"FY2018",2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,0.59314700044802859,0.59314700044802859,1.1862940008960572,0.59314700044802859,2.3725880017921145E-2,2.3725880017921145E-2,1.1862940008960572,2.3725880017921145E-2,0.59314700044802859,2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,2.3725880017921145E-2,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3]
[null,"FY2019",1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.88225094086021505,0.44112547043010752,1.7645018817204303E-2,1.7645018817204303E-2,0.88225094086021505,1.7645018817204303E-2,0.44112547043010752,1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,1.7645018817204303E-2,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3]
[]
[]
[null,null,"Platform Allocation"]
[null,null,"DSL","PSTN","Other","Transmission Equipment"]
[null,"FY2014",0.25,0.25,0.25,0.25]
[null,"FY2015",0.25,0.25,0.25,0.25]
[null,"FY2016",0.25,0.25,0.25,0.25]
[null,"FY2017",0.25,0.25,0.25,0.25]
[null,"FY2018",0.25,0.25,0.25,0.25]
[null,"FY2019",0.25,0.25,0.25,0.25]
[]
[]
[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,null,"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$676:$F$676,0)),0)","v":0},3.5714285714285712E-2,3.5714285714285712E-2,3.5714285714285712E-2,3.5714285714285712E-2,3.5714285714285712E-2,3.5714285714285712E-2,0,0,3.5714285714285712E-2,0,0,0,0.125,0.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,2.777777777777778E-2,2.777777777777778E-2,2.777777777777778E-2,2.777777777777778E-2,5.5555555555555559E-2,2.777777777777778E-2,0,0,5.5555555555555559E-2,0,0,0,0.125,0.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,2.7777777777777776E-2,2.7777777777777776E-2,2.7777777777777776E-2,2.7777777777777776E-2,5.5555555555555552E-2,2.7777777777777776E-2,0,0,5.5555555555555552E-2,0,0,0,0.125,0.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,2.777777777777778E-2,2.777777777777778E-2,2.777777777777778E-2,2.777777777777778E-2,5.5555555555555559E-2,2.777777777777778E-2,0,0,5.5555555555555559E-2,0,0,0,0.125,0.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,2.7777777777777773E-2,2.7777777777777773E-2,2.7777777777777773E-2,2.7777777777777773E-2,5.5555555555555546E-2,2.7777777777777773E-2,0,0,5.5555555555555546E-2,0,0,0,0.125,0.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,2.777777777777778E-2,2.777777777777778E-2,2.777777777777778E-2,2.777777777777778E-2,5.5555555555555559E-2,2.777777777777778E-2,0,0,5.5555555555555559E-2,0,0,0,0.125,0.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Transmission Equipment Allocation"]
[null,null,{"$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",{"$f":"C768*$F677","v":0},1.1904761904761908E-2,1.1904761904761908E-2,1.1904761904761908E-2,1.1904761904761908E-2,1.1904761904761908E-2,1.1904761904761908E-2,0,0,1.1904761904761908E-2,0,0,0,4.1666666666666671E-2,4.1666666666666671E-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]
[null,"FY2015",0,9.2592592592592622E-3,9.2592592592592622E-3,9.2592592592592622E-3,9.2592592592592622E-3,1.8518518518518524E-2,9.2592592592592622E-3,0,0,1.8518518518518524E-2,0,0,0,4.1666666666666671E-2,4.1666666666666671E-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]
[null,"FY2016",0,9.2592592592592622E-3,9.2592592592592622E-3,9.2592592592592622E-3,9.2592592592592622E-3,1.8518518518518524E-2,9.2592592592592622E-3,0,0,1.8518518518518524E-2,0,0,0,4.1666666666666671E-2,4.1666666666666671E-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]
[null,"FY2017",0,9.2592592592592622E-3,9.2592592592592622E-3,9.2592592592592622E-3,9.2592592592592622E-3,1.8518518518518524E-2,9.2592592592592622E-3,0,0,1.8518518518518524E-2,0,0,0,4.1666666666666671E-2,4.1666666666666671E-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]
[null,"FY2018",0,9.2592592592592605E-3,9.2592592592592605E-3,9.2592592592592605E-3,9.2592592592592605E-3,1.8518518518518521E-2,9.2592592592592605E-3,0,0,1.8518518518518521E-2,0,0,0,4.1666666666666671E-2,4.1666666666666671E-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]
[null,"FY2019",0,9.2592592592592622E-3,9.2592592592592622E-3,9.2592592592592622E-3,9.2592592592592622E-3,1.8518518518518524E-2,9.2592592592592622E-3,0,0,1.8518518518518524E-2,0,0,0,4.1666666666666671E-2,4.1666666666666671E-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]
[]
[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},4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,0,0,4.7619047619047616E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,3.7037037037037035E-2,3.7037037037037035E-2,3.7037037037037035E-2,3.7037037037037035E-2,7.407407407407407E-2,3.7037037037037035E-2,0,0,7.407407407407407E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,3.7037037037037035E-2,3.7037037037037035E-2,3.7037037037037035E-2,3.7037037037037035E-2,7.407407407407407E-2,3.7037037037037035E-2,0,0,7.407407407407407E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["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,null,"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$1341:$B$1362,0),MATCH(C$717,PSTN_Services,0))","v":0.04},1,1,1,1,1,1,0.04,0.04,1,{"$f":"INDEX(Demand,MATCH(M$717,PSTN_Services,0),MATCH($B720,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$38,$B$1341:$B$1362,0),MATCH(M$717,PSTN_Services,0))","v":0.04},1,0.04,1,1,0.04,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(W$717,PSTN_Services,0),MATCH($B720,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$38,$B$1341:$B$1362,0),MATCH(W$717,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(AG$717,PSTN_Services,0),MATCH($B720,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$38,$B$1341:$B$1362,0),MATCH(AG$717,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",3.944837383512545E-2,0.98620934587813625,0.98620934587813625,0.98620934587813625,0.98620934587813625,1.9724186917562725,0.98620934587813625,3.944837383512545E-2,3.944837383512545E-2,1.9724186917562725,3.944837383512545E-2,0.98620934587813625,3.944837383512545E-2,0.98620934587813625,0.98620934587813625,3.944837383512545E-2,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3]
[null,"FY2016",3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,0.90046904121863802,0.90046904121863802,1.800938082437276,0.90046904121863802,3.6018761648745519E-2,3.6018761648745519E-2,1.800938082437276,3.6018761648745519E-2,0.90046904121863802,3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,3.6018761648745519E-2,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3]
[null,"FY2017",3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,0.75092569892473116,0.75092569892473116,1.5018513978494623,0.75092569892473116,3.0037027956989246E-2,3.0037027956989246E-2,1.5018513978494623,3.0037027956989246E-2,0.75092569892473116,3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,3.0037027956989246E-2,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3]
[null,"FY2018",2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,0.59314700044802859,0.59314700044802859,1.1862940008960572,0.59314700044802859,2.3725880017921145E-2,2.3725880017921145E-2,1.1862940008960572,2.3725880017921145E-2,0.59314700044802859,2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,2.3725880017921145E-2,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3]
[null,"FY2019",1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.88225094086021505,0.44112547043010752,1.7645018817204303E-2,1.7645018817204303E-2,0.88225094086021505,1.7645018817204303E-2,0.44112547043010752,1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,1.7645018817204303E-2,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3]
[]
[]
[null,null,"Platform Allocation",null,null,"SDH Allocation",null,null,"PDH Allocation"]
[null,null,"SDH","PDH","OTHER","DSL","PSTN","Other","DSL","PSTN","Other",null,null,null,"Remainder"]
[null,"FY2014",0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,null,null,null,{"$f":"((1-SUM(C759:AP759))*$E$730)+((1-SUM(C750:AP750))*$D$730)+((1-SUM(C740:AP740))*$C$730)","v":0.33333333333333331}]
[null,"FY2015",0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,null,null,null,0.33333333333333331]
[null,"FY2016",0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,null,null,null,0.33333333333333331]
[null,"FY2017",0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,null,null,null,0.33333333333333331]
[null,"FY2018",0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,null,null,null,0.33333333333333331]
[null,"FY2019",0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,null,null,null,0.33333333333333331]
[]
[null,null,"SDH Service Allocation"]
[null,null,{"$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,null,"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$739,$F$729:$H$729,0)+3),0)","v":0},4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,0,0,4.7619047619047623E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,3.7037037037037035E-2,3.7037037037037035E-2,3.7037037037037035E-2,3.7037037037037035E-2,7.407407407407407E-2,3.7037037037037035E-2,0,0,7.407407407407407E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"PDH Service Allocation"]
[null,null,{"$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,null,"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$749,$I$729:$K$729,0)+6),0)","v":0},4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,0,0,4.7619047619047623E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,3.7037037037037035E-2,3.7037037037037035E-2,3.7037037037037035E-2,3.7037037037037035E-2,7.407407407407407E-2,3.7037037037037035E-2,0,0,7.407407407407407E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other (weighted average of PDH and SDH)"]
[null,"MOU",{"$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*$D730)/SUM($C730:$D730)","v":0},4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,0,0,4.7619047619047623E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",{"$f":"(C741*$C731+C751*$D731)/SUM($C731:$D731)","v":0},3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",{"$f":"(C742*$C732+C752*$D732)/SUM($C732:$D732)","v":0},3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,3.7037037037037035E-2,3.7037037037037035E-2,3.7037037037037035E-2,3.7037037037037035E-2,7.407407407407407E-2,3.7037037037037035E-2,0,0,7.407407407407407E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Transmission Equipment"]
[null,null,{"$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",{"$f":"(C759*$E$730)+(C750*$D$730)+(C740*$C$730)","v":0},4.761904761904763E-2,4.761904761904763E-2,4.761904761904763E-2,4.761904761904763E-2,4.761904761904763E-2,4.761904761904763E-2,0,0,4.761904761904763E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,3.7037037037037049E-2,3.7037037037037049E-2,3.7037037037037049E-2,3.7037037037037049E-2,7.4074074074074098E-2,3.7037037037037049E-2,0,0,7.4074074074074098E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,3.7037037037037049E-2,3.7037037037037049E-2,3.7037037037037049E-2,3.7037037037037049E-2,7.4074074074074098E-2,3.7037037037037049E-2,0,0,7.4074074074074098E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,3.7037037037037049E-2,3.7037037037037049E-2,3.7037037037037049E-2,3.7037037037037049E-2,7.4074074074074098E-2,3.7037037037037049E-2,0,0,7.4074074074074098E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,3.7037037037037049E-2,3.7037037037037049E-2,3.7037037037037049E-2,3.7037037037037049E-2,7.4074074074074098E-2,3.7037037037037049E-2,0,0,7.4074074074074098E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["CO06","Core Radio Bearer Equipment"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$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,{"$f":"TRANSPOSE(Service_Units)","v":"SIO"},"MOU","MOU","MOU","MOU","MOU","MOU","SIO","SIO","MOU","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO","SIO"]
[null,null,null,"PSTN","PSTN","PSTN","PSTN","PSTN","PSTN",null,null,"PSTN",null,null,null,"DSL","DSL"]
[null,"FY2014",{"$f":"INDEX(Demand,MATCH(C$779,PSTN_Services,0),MATCH($B782,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$39,$B$1341:$B$1362,0),MATCH(C$779,PSTN_Services,0))","v":0.04},1,1,1,1,1,1,0.04,0.04,1,{"$f":"INDEX(Demand,MATCH(M$779,PSTN_Services,0),MATCH($B782,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$39,$B$1341:$B$1362,0),MATCH(M$779,PSTN_Services,0))","v":0.04},1,0.04,1,1,0.04,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(W$779,PSTN_Services,0),MATCH($B782,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$39,$B$1341:$B$1362,0),MATCH(W$779,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(AG$779,PSTN_Services,0),MATCH($B782,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$39,$B$1341:$B$1362,0),MATCH(AG$779,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",3.944837383512545E-2,0.98620934587813625,0.98620934587813625,0.98620934587813625,0.98620934587813625,1.9724186917562725,0.98620934587813625,3.944837383512545E-2,3.944837383512545E-2,1.9724186917562725,3.944837383512545E-2,0.98620934587813625,3.944837383512545E-2,0.98620934587813625,0.98620934587813625,3.944837383512545E-2,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3]
[null,"FY2016",3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,0.90046904121863802,0.90046904121863802,1.800938082437276,0.90046904121863802,3.6018761648745519E-2,3.6018761648745519E-2,1.800938082437276,3.6018761648745519E-2,0.90046904121863802,3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,3.6018761648745519E-2,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3]
[null,"FY2017",3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,0.75092569892473116,0.75092569892473116,1.5018513978494623,0.75092569892473116,3.0037027956989246E-2,3.0037027956989246E-2,1.5018513978494623,3.0037027956989246E-2,0.75092569892473116,3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,3.0037027956989246E-2,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3]
[null,"FY2018",2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,0.59314700044802859,0.59314700044802859,1.1862940008960572,0.59314700044802859,2.3725880017921145E-2,2.3725880017921145E-2,1.1862940008960572,2.3725880017921145E-2,0.59314700044802859,2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,2.3725880017921145E-2,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3]
[null,"FY2019",1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.88225094086021505,0.44112547043010752,1.7645018817204303E-2,1.7645018817204303E-2,0.88225094086021505,1.7645018817204303E-2,0.44112547043010752,1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,1.7645018817204303E-2,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3]
[]
[]
[null,null,"Platform Allocation",null,null,"SDH Allocation",null,null,"PDH Allocation"]
[null,null,"SDH","PDH","OTHER","DSL","PSTN","Other","DSL","PSTN","Other",null,null,null,"Remainder"]
[null,"FY2014",{"$f":"C730","v":0.33333333333333337},{"$f":"D730","v":0.33333333333333337},0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,null,null,null,{"$f":"((1-SUM(C821:AP821))*$E$792)+((1-SUM(C812:AP812))*$D$792)+((1-SUM(C802:AP802))*$C$792)","v":0.33333333333333331}]
[null,"FY2015",{"$f":"C731","v":0.33333333333333337},0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,null,null,null,0.33333333333333331]
[null,"FY2016",0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,null,null,null,0.33333333333333331]
[null,"FY2017",0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,null,null,null,0.33333333333333331]
[null,"FY2018",0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,null,null,null,0.33333333333333331]
[null,"FY2019",0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,0.33333333333333337,null,null,null,0.33333333333333331]
[]
[null,null,"SDH Service Allocation"]
[null,null,{"$f":"C779","v":"PSTN Retail access"},"PSTN local calls","PSTN national STD","PSTN international","PSTN fixed to mobile","PSTN OTA","LCS","ISDN-BRI","ISDN-PRI","ISDN voice","ULLS","LSS","WLR","ADSL retail","ADSL wholesale","Other DSL","PSTN Retail access Band 1","PSTN Retail access Band 2","PSTN Retail access Band 3","PSTN Retail access Band 4","ISDN-BRI Band 1","ISDN-BRI Band 2","ISDN-BRI Band 3","ISDN-BRI Band 4","ISDN-PRI Band 1","ISDN-PRI Band 2","ISDN-PRI Band 3","ISDN-PRI Band 4","ULLS Band 1","ULLS Band 2","ULLS Band 3","ULLS Band 4","WLR Band 1","WLR Band 2","WLR Band 3","WLR Band 4","Other DSL Band 1","Other DSL Band 2","Other DSL Band 3","Other DSL Band 4"]
[null,null,null,"PSTN","PSTN","PSTN","PSTN","PSTN","PSTN",null,null,"PSTN",null,null,null,"DSL","DSL"]
[null,"FY2014",{"$f":"IFERROR(IF(C$781=C$801,C782/SUMIF($C$781:$AP$781,C$801,$C782:$AP782),0)*OFFSET($B792,0,MATCH(C$801,$F$791:$H$791,0)+3),0)","v":0},4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,0,0,4.7619047619047623E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,3.7037037037037035E-2,3.7037037037037035E-2,3.7037037037037035E-2,3.7037037037037035E-2,7.407407407407407E-2,3.7037037037037035E-2,0,0,7.407407407407407E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"PDH Service Allocation"]
[null,null,{"$f":"C779","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,null,"PSTN",null,null,null,"DSL","DSL"]
[null,"FY2014",{"$f":"IFERROR(IF(C$781=C$811,C782/SUMIF($C$781:$AP$781,C$811,$C782:$AP782),0)*OFFSET($B792,0,MATCH(C$811,$I$791:$K$791,0)+6),0)","v":0},4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,0,0,4.7619047619047623E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,3.7037037037037035E-2,3.7037037037037035E-2,3.7037037037037035E-2,3.7037037037037035E-2,7.407407407407407E-2,3.7037037037037035E-2,0,0,7.407407407407407E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other (weighted average of PDH and SDH)"]
[null,"MOU",{"$f":"C779","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",{"$f":"(C802*$C792+C812*$D792)/SUM($C792:$D792)","v":0},4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,4.7619047619047623E-2,0,0,4.7619047619047623E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",{"$f":"(C803*$C793+C813*$D793)/SUM($C793:$D793)","v":0},3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",{"$f":"(C804*$C794+C814*$D794)/SUM($C794:$D794)","v":0},3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,3.7037037037037035E-2,3.7037037037037035E-2,3.7037037037037035E-2,3.7037037037037035E-2,7.407407407407407E-2,3.7037037037037035E-2,0,0,7.407407407407407E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Core Radio Bearer Equipment"]
[null,null,{"$f":"C779","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",{"$f":"(C821*$E$792)+(C812*$D$792)+(C802*$C$792)","v":0},4.761904761904763E-2,4.761904761904763E-2,4.761904761904763E-2,4.761904761904763E-2,4.761904761904763E-2,4.761904761904763E-2,0,0,4.761904761904763E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,3.7037037037037049E-2,3.7037037037037049E-2,3.7037037037037049E-2,3.7037037037037049E-2,7.4074074074074098E-2,3.7037037037037049E-2,0,0,7.4074074074074098E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,3.7037037037037049E-2,3.7037037037037049E-2,3.7037037037037049E-2,3.7037037037037049E-2,7.4074074074074098E-2,3.7037037037037049E-2,0,0,7.4074074074074098E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,3.7037037037037049E-2,3.7037037037037049E-2,3.7037037037037049E-2,3.7037037037037049E-2,7.4074074074074098E-2,3.7037037037037049E-2,0,0,7.4074074074074098E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,3.7037037037037042E-2,7.4074074074074084E-2,3.7037037037037042E-2,0,0,7.4074074074074084E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,3.7037037037037049E-2,3.7037037037037049E-2,3.7037037037037049E-2,3.7037037037037049E-2,7.4074074074074098E-2,3.7037037037037049E-2,0,0,7.4074074074074098E-2,0,0,0,0.16666666666666669,0.16666666666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["CO07","Other Communications Plant and Equipment"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$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$841,PSTN_Services,0),MATCH($B843,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$40,$B$1341:$B$1362,0),MATCH(C$841,PSTN_Services,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(Demand,MATCH(M$841,PSTN_Services,0),MATCH($B843,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$40,$B$1341:$B$1362,0),MATCH(M$841,PSTN_Services,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(Demand,MATCH(W$841,PSTN_Services,0),MATCH($B843,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$40,$B$1341:$B$1362,0),MATCH(W$841,PSTN_Services,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(Demand,MATCH(AG$841,PSTN_Services,0),MATCH($B843,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$40,$B$1341:$B$1362,0),MATCH(AG$841,PSTN_Services,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Proportion allocated to TPA"]
[null,"FY2014",{"$f":"'Demand Forecasts'!F241","v":0.66666666666666663}]
[null,"FY2015",{"$f":"'Demand Forecasts'!G241","v":0.52179734208387862}]
[null,"FY2016",{"$f":"'Demand Forecasts'!H241","v":0.48248931032830183}]
[null,"FY2017",{"$f":"'Demand Forecasts'!I241","v":0.4379411284977856}]
[null,"FY2018",{"$f":"'Demand Forecasts'!J241","v":0.38714265009159199}]
[null,"FY2019",{"$f":"'Demand Forecasts'!K241","v":0.32624956845295183}]
[]
[]
["CO08","Network Land"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$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$863,PSTN_Services,0),MATCH($B865,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$41,$B$1341:$B$1362,0),MATCH(C$863,PSTN_Services,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(Demand,MATCH(M$863,PSTN_Services,0),MATCH($B865,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$41,$B$1341:$B$1362,0),MATCH(M$863,PSTN_Services,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(Demand,MATCH(W$863,PSTN_Services,0),MATCH($B865,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$41,$B$1341:$B$1362,0),MATCH(W$863,PSTN_Services,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(Demand,MATCH(AG$863,PSTN_Services,0),MATCH($B865,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$41,$B$1341:$B$1362,0),MATCH(AG$863,PSTN_Services,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["CO09","Network Buildings/Support"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$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$876,PSTN_Services,0),MATCH($B878,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$42,$B$1341:$B$1362,0),MATCH(C$876,PSTN_Services,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(Demand,MATCH(M$876,PSTN_Services,0),MATCH($B878,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$42,$B$1341:$B$1362,0),MATCH(M$876,PSTN_Services,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(Demand,MATCH(W$876,PSTN_Services,0),MATCH($B878,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$42,$B$1341:$B$1362,0),MATCH(W$876,PSTN_Services,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(Demand,MATCH(AG$876,PSTN_Services,0),MATCH($B878,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$42,$B$1341:$B$1362,0),MATCH(AG$876,PSTN_Services,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["CO10","Indirect Capital Assets"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$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$889,PSTN_Services,0),MATCH($B891,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$43,$B$1341:$B$1362,0),MATCH(C$889,PSTN_Services,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(Demand,MATCH(M$889,PSTN_Services,0),MATCH($B891,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$43,$B$1341:$B$1362,0),MATCH(M$889,PSTN_Services,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(Demand,MATCH(W$889,PSTN_Services,0),MATCH($B891,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$43,$B$1341:$B$1362,0),MATCH(W$889,PSTN_Services,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(Demand,MATCH(AG$889,PSTN_Services,0),MATCH($B891,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$43,$B$1341:$B$1362,0),MATCH(AG$889,PSTN_Services,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"FY2015",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2016",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2017",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2018",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FY2019",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["CO11","LSS equipment"]
[]
[null,null,"Fixed Line Services Demand"]
[null,null,{"$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$902,PSTN_Services,0),MATCH($B904,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$44,$B$1341:$B$1362,0),MATCH(C$902,PSTN_Services,0))","v":0.04},1,1,1,1,1,1,0.04,0.04,1,{"$f":"INDEX(Demand,MATCH(M$902,PSTN_Services,0),MATCH($B904,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$44,$B$1341:$B$1362,0),MATCH(M$902,PSTN_Services,0))","v":0.04},1,0.04,1,1,0.04,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(W$902,PSTN_Services,0),MATCH($B904,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$44,$B$1341:$B$1362,0),MATCH(W$902,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(AG$902,PSTN_Services,0),MATCH($B904,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$44,$B$1341:$B$1362,0),MATCH(AG$902,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",3.944837383512545E-2,0.98620934587813625,0.98620934587813625,0.98620934587813625,0.98620934587813625,1.9724186917562725,0.98620934587813625,3.944837383512545E-2,3.944837383512545E-2,1.9724186917562725,3.944837383512545E-2,0.98620934587813625,3.944837383512545E-2,0.98620934587813625,0.98620934587813625,3.944837383512545E-2,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3]
[null,"FY2016",3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,0.90046904121863802,0.90046904121863802,1.800938082437276,0.90046904121863802,3.6018761648745519E-2,3.6018761648745519E-2,1.800938082437276,3.6018761648745519E-2,0.90046904121863802,3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,3.6018761648745519E-2,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3]
[null,"FY2017",3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,0.75092569892473116,0.75092569892473116,1.5018513978494623,0.75092569892473116,3.0037027956989246E-2,3.0037027956989246E-2,1.5018513978494623,3.0037027956989246E-2,0.75092569892473116,3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,3.0037027956989246E-2,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3]
[null,"FY2018",2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,0.59314700044802859,0.59314700044802859,1.1862940008960572,0.59314700044802859,2.3725880017921145E-2,2.3725880017921145E-2,1.1862940008960572,2.3725880017921145E-2,0.59314700044802859,2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,2.3725880017921145E-2,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3]
[null,"FY2019",1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.88225094086021505,0.44112547043010752,1.7645018817204303E-2,1.7645018817204303E-2,0.88225094086021505,1.7645018817204303E-2,0.44112547043010752,1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,1.7645018817204303E-2,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3]
[]
[]
[null,null,"Allocation"]
[null,null,{"$f":"C902","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",{"$f":"C904/SUM($C904:$AP904)","v":3.8167938931297734E-3},9.5419847328244337E-2,9.5419847328244337E-2,9.5419847328244337E-2,9.5419847328244337E-2,9.5419847328244337E-2,9.5419847328244337E-2,3.8167938931297734E-3,3.8167938931297734E-3,9.5419847328244337E-2,3.8167938931297734E-3,9.5419847328244337E-2,3.8167938931297734E-3,9.5419847328244337E-2,9.5419847328244337E-2,3.8167938931297734E-3,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4,9.5419847328244336E-4]
[null,"FY2015",{"$f":"C905/SUM($C905:$AP905)","v":3.2051282051282015E-3},8.0128205128205038E-2,8.0128205128205038E-2,8.0128205128205038E-2,8.0128205128205038E-2,0.16025641025641008,8.0128205128205038E-2,3.2051282051282015E-3,3.2051282051282015E-3,0.16025641025641008,3.2051282051282015E-3,8.0128205128205038E-2,3.2051282051282015E-3,8.0128205128205038E-2,8.0128205128205038E-2,3.2051282051282015E-3,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4,8.0128205128205039E-4]
[null,"FY2016",{"$f":"C906/SUM($C906:$AP906)","v":3.2051282051281998E-3},8.0128205128204996E-2,8.0128205128204996E-2,8.0128205128204996E-2,8.0128205128204996E-2,0.16025641025640999,8.0128205128204996E-2,3.2051282051281998E-3,3.2051282051281998E-3,0.16025641025640999,3.2051282051281998E-3,8.0128205128204996E-2,3.2051282051281998E-3,8.0128205128204996E-2,8.0128205128204996E-2,3.2051282051281998E-3,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4,8.0128205128204995E-4]
[null,"FY2017",3.2051282051282115E-3,8.0128205128205288E-2,8.0128205128205288E-2,8.0128205128205288E-2,8.0128205128205288E-2,0.16025641025641058,8.0128205128205288E-2,3.2051282051282115E-3,3.2051282051282115E-3,0.16025641025641058,3.2051282051282115E-3,8.0128205128205288E-2,3.2051282051282115E-3,8.0128205128205288E-2,8.0128205128205288E-2,3.2051282051282115E-3,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4,8.0128205128205288E-4]
[null,"FY2018",3.2051282051282068E-3,8.0128205128205163E-2,8.0128205128205163E-2,8.0128205128205163E-2,8.0128205128205163E-2,0.16025641025641033,8.0128205128205163E-2,3.2051282051282068E-3,3.2051282051282068E-3,0.16025641025641033,3.2051282051282068E-3,8.0128205128205163E-2,3.2051282051282068E-3,8.0128205128205163E-2,8.0128205128205163E-2,3.2051282051282068E-3,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4,8.0128205128205169E-4]
[null,"FY2019",3.2051282051282007E-3,8.012820512820501E-2,8.012820512820501E-2,8.012820512820501E-2,8.012820512820501E-2,0.16025641025641002,8.012820512820501E-2,3.2051282051282007E-3,3.2051282051282007E-3,0.16025641025641002,3.2051282051282007E-3,8.012820512820501E-2,3.2051282051282007E-3,8.012820512820501E-2,8.012820512820501E-2,3.2051282051282007E-3,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4,8.0128205128205017E-4]
[]
[]
["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$925,PSTN_Services,0),MATCH($B927,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$45,$B$1341:$B$1362,0),MATCH(C$925,PSTN_Services,0))","v":0.04},1,1,1,1,1,1,0.04,0.04,1,{"$f":"INDEX(Demand,MATCH(M$925,PSTN_Services,0),MATCH($B927,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$45,$B$1341:$B$1362,0),MATCH(M$925,PSTN_Services,0))","v":0.04},1,0.04,1,1,0.04,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(W$925,PSTN_Services,0),MATCH($B927,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$45,$B$1341:$B$1362,0),MATCH(W$925,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"INDEX(Demand,MATCH(AG$925,PSTN_Services,0),MATCH($B927,Alloc_Years,0))*INDEX(Routing_Factors,MATCH($B$45,$B$1341:$B$1362,0),MATCH(AG$925,PSTN_Services,0))","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"FY2015",3.944837383512545E-2,0.98620934587813625,0.98620934587813625,0.98620934587813625,0.98620934587813625,1.9724186917562725,0.98620934587813625,3.944837383512545E-2,3.944837383512545E-2,1.9724186917562725,3.944837383512545E-2,0.98620934587813625,3.944837383512545E-2,0.98620934587813625,0.98620934587813625,3.944837383512545E-2,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3,9.8620934587813625E-3]
[null,"FY2016",3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,0.90046904121863802,0.90046904121863802,1.800938082437276,0.90046904121863802,3.6018761648745519E-2,3.6018761648745519E-2,1.800938082437276,3.6018761648745519E-2,0.90046904121863802,3.6018761648745519E-2,0.90046904121863802,0.90046904121863802,3.6018761648745519E-2,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3,9.0046904121863797E-3]
[null,"FY2017",3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,0.75092569892473116,0.75092569892473116,1.5018513978494623,0.75092569892473116,3.0037027956989246E-2,3.0037027956989246E-2,1.5018513978494623,3.0037027956989246E-2,0.75092569892473116,3.0037027956989246E-2,0.75092569892473116,0.75092569892473116,3.0037027956989246E-2,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3,7.5092569892473114E-3]
[null,"FY2018",2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,0.59314700044802859,0.59314700044802859,1.1862940008960572,0.59314700044802859,2.3725880017921145E-2,2.3725880017921145E-2,1.1862940008960572,2.3725880017921145E-2,0.59314700044802859,2.3725880017921145E-2,0.59314700044802859,0.59314700044802859,2.3725880017921145E-2,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3,5.9314700044802863E-3]
[null,"FY2019",1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.44112547043010752,0.88225094086021505,0.44112547043010752,1.7645018817204303E-2,1.7645018817204303E-2,0.88225094086021505,1.7645018817204303E-2,0.44112547043010752,1.7645018817204303E-2,0.44112547043010752,0.44112547043010752,1.7645018817204303E-2,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3,4.4112547043010757E-3]
[]
[]
[null,null,"Allocation"]
[null,"SIO",{"$f":"C925","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$926=$B$936,C927/SUMIF($C$926:$AP$926,$B$936,$C927:$AP927),0)","v":1.1494252873563236E-2},0,0,0,0,0,0,1.1494252873563236E-2,1.1494252873563236E-2,0,1.1494252873563236E-2,0.28735632183908089,1.1494252873563236E-2,0.28735632183908089,0.28735632183908089,1.1494252873563236E-2,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3,2.8735632183908089E-3]
[null,"FY2015",1.149425287356323E-2,0,0,0,0,0,0,1.149425287356323E-2,1.149425287356323E-2,0,1.149425287356323E-2,0.28735632183908077,1.149425287356323E-2,0.28735632183908077,0.28735632183908077,1.149425287356323E-2,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3,2.8735632183908076E-3]
[null,"FY2016",1.1494252873563203E-2,0,0,0,0,0,0,1.1494252873563203E-2,1.1494252873563203E-2,0,1.1494252873563203E-2,0.28735632183908005,1.1494252873563203E-2,0.28735632183908005,0.28735632183908005,1.1494252873563203E-2,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3,2.8735632183908007E-3]
[null,"FY2017",1.1494252873563208E-2,0,0,0,0,0,0,1.1494252873563208E-2,1.1494252873563208E-2,0,1.1494252873563208E-2,0.28735632183908016,1.1494252873563208E-2,0.28735632183908016,0.28735632183908016,1.1494252873563208E-2,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3,2.873563218390802E-3]
[null,"FY2018",1.1494252873563222E-2,0,0,0,0,0,0,1.1494252873563222E-2,1.1494252873563222E-2,0,1.1494252873563222E-2,0.28735632183908055,1.1494252873563222E-2,0.28735632183908055,0.28735632183908055,1.1494252873563222E-2,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3,2.8735632183908054E-3]
[null,"FY2019",1.1494252873563206E-2,0,0,0,0,0,0,1.1494252873563206E-2,1.1494252873563206E-2,0,1.1494252873563206E-2,0.28735632183908011,1.1494252873563206E-2,0.28735632183908011,0.28735632183908011,1.1494252873563206E-2,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3,2.8735632183908015E-3]
[]
[]
["General Allocations"]
[]
[null,"Revenue Requirement (incl. Tax)",null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,"Code","Asset Class",null,{"$f":"INDEX(Alloc_Years,,MATCH(E947,'5. Service Demand'!$L$32:$Q$32))","v":"FY2014"},{"$f":"INDEX(Alloc_Years,,MATCH(F947,'5. Service Demand'!$L$32:$Q$32))","v":"FY2015"},{"$f":"INDEX(Alloc_Years,,MATCH(G947,'5. Service Demand'!$L$32:$Q$32))","v":"FY2016"},{"$f":"INDEX(Alloc_Years,,MATCH(H947,'5. Service Demand'!$L$32:$Q$32))","v":"FY2017"},{"$f":"INDEX(Alloc_Years,,MATCH(I947,'5. Service Demand'!$L$32:$Q$32))","v":"FY2018"},{"$f":"INDEX(Alloc_Years,,MATCH(J947,'5. Service Demand'!$L$32:$Q$32))","v":"FY2019"}]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B950,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,{"$f":"'6. Revenue Requirement'!L286","v":0.8921383333905305},{"$f":"'6. Revenue Requirement'!M286","v":7.2212343838679747},{"$f":"'6. Revenue Requirement'!N286","v":42.978271845291353},{"$f":"'6. Revenue Requirement'!O286","v":35.39497731244397},{"$f":"'6. Revenue Requirement'!P286","v":27.63660349063154},{"$f":"'6. Revenue Requirement'!Q286","v":20.385643191104041}]
[null,"CA02","Copper cables",null,{"$f":"'6. Revenue Requirement'!L287","v":0.95411057832826873},{"$f":"'6. Revenue Requirement'!M287","v":7.3194980287882219},{"$f":"'6. Revenue Requirement'!N287","v":-168375.86254047413},{"$f":"'6. Revenue Requirement'!O287","v":-160692.31907424226},{"$f":"'6. Revenue Requirement'!P287","v":-370350.0693438875},{"$f":"'6. Revenue Requirement'!Q287","v":-644330.37930418178}]
[null,"CA03","Other cables",null,{"$f":"'6. Revenue Requirement'!L288","v":0.4581548669529244},{"$f":"'6. Revenue Requirement'!M288","v":7.3194980287882219},{"$f":"'6. Revenue Requirement'!N288","v":43.072504431944658},{"$f":"'6. Revenue Requirement'!O288","v":35.483597873048588},{"$f":"'6. Revenue Requirement'!P288","v":27.719631518674078},{"$f":"'6. Revenue Requirement'!Q288","v":20.463098169678336}]
[null,"CA04","Pair gain systems",null,{"$f":"'6. Revenue Requirement'!L289","v":0.74753671069945804},{"$f":"'6. Revenue Requirement'!M289","v":10.000361434838736},{"$f":"'6. Revenue Requirement'!N289","v":43.219968451195285},{"$f":"'6. Revenue Requirement'!O289","v":35.622342792360755},{"$f":"'6. Revenue Requirement'!P289","v":27.849617975370109},{"$f":"'6. Revenue Requirement'!Q289","v":20.584276097577561}]
[null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"'6. Revenue Requirement'!L290","v":0.64295830627927786},{"$f":"'6. Revenue Requirement'!M290","v":10.025393703848394},{"$f":"'6. Revenue Requirement'!N290","v":0.62698418646874687},{"$f":"'6. Revenue Requirement'!O290","v":0.604385154908188},{"$f":"'6. Revenue Requirement'!P290","v":0.58183929460349815},{"$f":"'6. Revenue Requirement'!Q290","v":0.55935533334674847}]
[null,"CA06","Other CAN assets",null,{"$f":"'6. Revenue Requirement'!L291","v":0.58000243217688352},{"$f":"'6. Revenue Requirement'!M291","v":10.000361434838736},{"$f":"'6. Revenue Requirement'!N291","v":0.62696521408423145},{"$f":"'6. Revenue Requirement'!O291","v":0.60436901521597242},{"$f":"'6. Revenue Requirement'!P291","v":0.581826248866953},{"$f":"'6. Revenue Requirement'!Q291","v":0.55934576018289417}]
[null,"CA07","Other Communications Plant and Equipment",null,{"$f":"'6. Revenue Requirement'!L292","v":1.0979544664944161},{"$f":"'6. Revenue Requirement'!M292","v":7.8941697773194566},{"$f":"'6. Revenue Requirement'!N292","v":42.59732216828089},{"$f":"'6. Revenue Requirement'!O292","v":35.021227351566139},{"$f":"'6. Revenue Requirement'!P292","v":27.27007273937296},{"$f":"'6. Revenue Requirement'!Q292","v":20.026351132558535}]
[null,"CA08","Network Land",null,{"$f":"'6. Revenue Requirement'!L293","v":7.0927899989763024E-2},{"$f":"'6. Revenue Requirement'!M293","v":6.8638788081507087},{"$f":"'6. Revenue Requirement'!N293","v":5.2965764532778604E-2},{"$f":"'6. Revenue Requirement'!O293","v":5.2262954945171358E-2},{"$f":"'6. Revenue Requirement'!P293","v":5.1590773700593326E-2},{"$f":"'6. Revenue Requirement'!Q293","v":5.0972487020197119E-2}]
[null,"CA09","Network Buildings/Support",null,{"$f":"'6. Revenue Requirement'!L294","v":1.1427693723081398},{"$f":"'6. Revenue Requirement'!M294","v":7.9447183478361598},{"$f":"'6. Revenue Requirement'!N294","v":42.597360415539214},{"$f":"'6. Revenue Requirement'!O294","v":35.021259795213915},{"$f":"'6. Revenue Requirement'!P294","v":27.270098886969677},{"$f":"'6. Revenue Requirement'!Q294","v":20.026370268027982}]
[null,"CA10","Indirect Capital Assets",null,{"$f":"'6. Revenue Requirement'!L295","v":0.85486344243336787},{"$f":"'6. Revenue Requirement'!M295","v":7.5487798669354635},{"$f":"'6. Revenue Requirement'!N295","v":0.69844861487094168},{"$f":"'6. Revenue Requirement'!O295","v":0.67175977375981955},{"$f":"'6. Revenue Requirement'!P295","v":0.64516372784561526},{"$f":"'6. Revenue Requirement'!Q295","v":0.61868002577704417}]
[null,"CA11","Spare CAN Asset Class 11",null,{"$f":"'6. Revenue Requirement'!L296","v":0},{"$f":"'6. Revenue Requirement'!M296","v":0},{"$f":"'6. Revenue Requirement'!N296","v":0},{"$f":"'6. Revenue Requirement'!O296","v":0},{"$f":"'6. Revenue Requirement'!P296","v":0},{"$f":"'6. Revenue Requirement'!Q296","v":0}]
[null,"CA12","Spare CAN Asset Class 12",null,{"$f":"'6. Revenue Requirement'!L297","v":0},{"$f":"'6. Revenue Requirement'!M297","v":0},{"$f":"'6. Revenue Requirement'!N297","v":0},{"$f":"'6. Revenue Requirement'!O297","v":0},{"$f":"'6. Revenue Requirement'!P297","v":0},{"$f":"'6. Revenue Requirement'!Q297","v":0}]
[null,"CA13","Spare CAN Asset Class 13",null,{"$f":"'6. Revenue Requirement'!L298","v":0},{"$f":"'6. Revenue Requirement'!M298","v":0},{"$f":"'6. Revenue Requirement'!N298","v":0},{"$f":"'6. Revenue Requirement'!O298","v":0},{"$f":"'6. Revenue Requirement'!P298","v":0},{"$f":"'6. Revenue Requirement'!Q298","v":0}]
[null,"CA14","Spare CAN Asset Class 14",null,{"$f":"'6. Revenue Requirement'!L299","v":0},{"$f":"'6. Revenue Requirement'!M299","v":0},{"$f":"'6. Revenue Requirement'!N299","v":0},{"$f":"'6. Revenue Requirement'!O299","v":0},{"$f":"'6. Revenue Requirement'!P299","v":0},{"$f":"'6. Revenue Requirement'!Q299","v":0}]
[null,"CA15","Spare CAN Asset Class 15",null,{"$f":"'6. Revenue Requirement'!L300","v":0},{"$f":"'6. Revenue Requirement'!M300","v":0},{"$f":"'6. Revenue Requirement'!N300","v":0},{"$f":"'6. Revenue Requirement'!O300","v":0},{"$f":"'6. Revenue Requirement'!P300","v":0},{"$f":"'6. Revenue Requirement'!Q300","v":0}]
[null,"CA16","Spare CAN Asset Class 16",null,{"$f":"'6. Revenue Requirement'!L301","v":0},{"$f":"'6. Revenue Requirement'!M301","v":0},{"$f":"'6. Revenue Requirement'!N301","v":0},{"$f":"'6. Revenue Requirement'!O301","v":0},{"$f":"'6. Revenue Requirement'!P301","v":0},{"$f":"'6. Revenue Requirement'!Q301","v":0}]
[null,"CA17","Spare CAN Asset Class 17",null,{"$f":"'6. Revenue Requirement'!L302","v":0},{"$f":"'6. Revenue Requirement'!M302","v":0},{"$f":"'6. Revenue Requirement'!N302","v":0},{"$f":"'6. Revenue Requirement'!O302","v":0},{"$f":"'6. Revenue Requirement'!P302","v":0},{"$f":"'6. Revenue Requirement'!Q302","v":0}]
[null,"CA18","Spare CAN Asset Class 18",null,{"$f":"'6. Revenue Requirement'!L303","v":0},{"$f":"'6. Revenue Requirement'!M303","v":0},{"$f":"'6. Revenue Requirement'!N303","v":0},{"$f":"'6. Revenue Requirement'!O303","v":0},{"$f":"'6. Revenue Requirement'!P303","v":0},{"$f":"'6. Revenue Requirement'!Q303","v":0}]
[null,"CA19","Spare CAN Asset Class 19",null,{"$f":"'6. Revenue Requirement'!L304","v":0},{"$f":"'6. Revenue Requirement'!M304","v":0},{"$f":"'6. Revenue Requirement'!N304","v":0},{"$f":"'6. Revenue Requirement'!O304","v":0},{"$f":"'6. Revenue Requirement'!P304","v":0},{"$f":"'6. Revenue Requirement'!Q304","v":0}]
[null,"CA20","Spare CAN Asset Class 20",null,{"$f":"'6. Revenue Requirement'!L305","v":0},{"$f":"'6. Revenue Requirement'!M305","v":0},{"$f":"'6. Revenue Requirement'!N305","v":0},{"$f":"'6. Revenue Requirement'!O305","v":0},{"$f":"'6. Revenue Requirement'!P305","v":0},{"$f":"'6. Revenue Requirement'!Q305","v":0}]
[null,null,"Total",null,{"$f":"SUM(E950:E969)","v":7.4414164090530299},82.137893815212067,-168159.39174938193,-160513.84289221879,-370210.46289923147,-644227.10521171661]
[null,"Core Asset Class"]
[null,"CO01",{"$f":"VLOOKUP(B972,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"'6. Revenue Requirement'!L308","v":0.72620370713280136},{"$f":"'6. Revenue Requirement'!M308","v":9.2631878884261685},{"$f":"'6. Revenue Requirement'!N308","v":0.44832171673567445},{"$f":"'6. Revenue Requirement'!O308","v":0.43920766217894397},{"$f":"'6. Revenue Requirement'!P308","v":0.42981410604838671},{"$f":"'6. Revenue Requirement'!Q308","v":0.42028749143793259}]
[null,"CO02","Switching Equipment - Trunk",null,{"$f":"'6. Revenue Requirement'!L309","v":0.34185815425916583},{"$f":"'6. Revenue Requirement'!M309","v":6.8910997803454999},{"$f":"'6. Revenue Requirement'!N309","v":0.45880486921085833},{"$f":"'6. Revenue Requirement'!O309","v":0.44916610750712549},{"$f":"'6. Revenue Requirement'!P309","v":0.43925795801217588},{"$f":"'6. Revenue Requirement'!Q309","v":0.42923660298387117}]
[null,"CO03","Switching Equipment - Other",null,{"$f":"'6. Revenue Requirement'!L310","v":0.37040726462220941},{"$f":"'6. Revenue Requirement'!M310","v":6.9369376506145999},{"$f":"'6. Revenue Requirement'!N310","v":0.50179148175235944},{"$f":"'6. Revenue Requirement'!O310","v":0.48920485205780395},{"$f":"'6. Revenue Requirement'!P310","v":0.47629301465658358},{"$f":"'6. Revenue Requirement'!Q310","v":0.46320346208990848}]
[null,"CO04","Inter-exchange Cables ",null,{"$f":"'6. Revenue Requirement'!L311","v":0.54021507336011576},{"$f":"'6. Revenue Requirement'!M311","v":6.8283742736614679},{"$f":"'6. Revenue Requirement'!N311","v":0.40043184365018258},{"$f":"'6. Revenue Requirement'!O311","v":0.39476101598832747},{"$f":"'6. Revenue Requirement'!P311","v":0.38888992911123438},{"$f":"'6. Revenue Requirement'!Q311","v":0.38298473752108969}]
[null,"CO05","Transmission Equipment ",null,{"$f":"'6. Revenue Requirement'!L312","v":1.3796121421759682},{"$f":"'6. Revenue Requirement'!M312","v":9.896631977397222},{"$f":"'6. Revenue Requirement'!N312","v":6.1251830289415143E-3},{"$f":"'6. Revenue Requirement'!O312","v":4.9800299426486358E-3},{"$f":"'6. Revenue Requirement'!P312","v":3.8253539457992298E-3},{"$f":"'6. Revenue Requirement'!Q312","v":2.6633687254048193E-3}]
[null,"CO06","Core Radio Bearer Equipment",null,{"$f":"'6. Revenue Requirement'!L313","v":0.45669958493913554},{"$f":"'6. Revenue Requirement'!M313","v":6.9942349884509758},{"$f":"'6. Revenue Requirement'!N313","v":0.55552474742923585},{"$f":"'6. Revenue Requirement'!O313","v":0.53925328274615225},{"$f":"'6. Revenue Requirement'!P313","v":0.52258683546209328},{"$f":"'6. Revenue Requirement'!Q313","v":0.50566203597245507}]
[null,"CO07","Other Communications Plant and Equipment",null,{"$f":"'6. Revenue Requirement'!L314","v":1.0750571426973963},{"$f":"'6. Revenue Requirement'!M314","v":7.5109622781257057},{"$f":"'6. Revenue Requirement'!N314","v":4.3223214401857954E-3},{"$f":"'6. Revenue Requirement'!O314","v":3.459912997399056E-3},{"$f":"'6. Revenue Requirement'!P314","v":2.6073780893960227E-3},{"$f":"'6. Revenue Requirement'!Q314","v":1.7773253510971819E-3}]
[null,"CO08","Network Land",null,{"$f":"'6. Revenue Requirement'!L315","v":8.6427172076457379E-2},{"$f":"'6. Revenue Requirement'!M315","v":6.4806660494687485},{"$f":"'6. Revenue Requirement'!N315","v":5.8004324477647813E-2},{"$f":"'6. Revenue Requirement'!O315","v":5.7910570491425534E-2},{"$f":"'6. Revenue Requirement'!P315","v":5.7832366163964088E-2},{"$f":"'6. Revenue Requirement'!Q315","v":5.7826023269216063E-2}]
[null,"CO09","Network Buildings/Support",null,{"$f":"'6. Revenue Requirement'!L316","v":1.29989559250688},{"$f":"'6. Revenue Requirement'!M316","v":7.55866471918032},{"$f":"'6. Revenue Requirement'!N316","v":4.3586697126185327E-3},{"$f":"'6. Revenue Requirement'!O316","v":3.4907786427694934E-3},{"$f":"'6. Revenue Requirement'!P316","v":2.6322830742977E-3},{"$f":"'6. Revenue Requirement'!Q316","v":1.7955745201152671E-3}]
[null,"CO10","Indirect Capital Assets",null,{"$f":"'6. Revenue Requirement'!L317","v":0.77055265160993314},{"$f":"'6. Revenue Requirement'!M317","v":47.25974063094894},{"$f":"'6. Revenue Requirement'!N317","v":0.74969534663370974},{"$f":"'6. Revenue Requirement'!O317","v":0.71911247427958536},{"$f":"'6. Revenue Requirement'!P317","v":0.68683887032872615},{"$f":"'6. Revenue Requirement'!Q317","v":0.65265297903032238}]
[null,"CO11","LSS equipment",null,{"$f":"'6. Revenue Requirement'!L318","v":1},{"$f":"'6. Revenue Requirement'!M318","v":3.1944763361426232E-6},{"$f":"'6. Revenue Requirement'!N318","v":5.9163199602719679E-6},{"$f":"'6. Revenue Requirement'!O318","v":2.0346235338118744E-6},{"$f":"'6. Revenue Requirement'!P318","v":1.8581260062705785E-6},{"$f":"'6. Revenue Requirement'!Q318","v":1.6918177875103082E-6}]
[null,"CO12","Data Equipment",null,{"$f":"'6. Revenue Requirement'!L319","v":1.8189223391229166},{"$f":"'6. Revenue Requirement'!M319","v":9.857382503025617},{"$f":"'6. Revenue Requirement'!N319","v":1.005337958014316},{"$f":"'6. Revenue Requirement'!O319","v":0.78606608093079999},{"$f":"'6. Revenue Requirement'!P319","v":0.57550633452026856},{"$f":"'6. Revenue Requirement'!Q319","v":0.37433127778644354}]
[null,"CO13","Spare Core Asset Class 13",null,{"$f":"'6. Revenue Requirement'!L320","v":0},{"$f":"'6. Revenue Requirement'!M320","v":0},{"$f":"'6. Revenue Requirement'!N320","v":0},{"$f":"'6. Revenue Requirement'!O320","v":0},{"$f":"'6. Revenue Requirement'!P320","v":0},{"$f":"'6. Revenue Requirement'!Q320","v":0}]
[null,"CO14","Spare Core Asset Class 14",null,{"$f":"'6. Revenue Requirement'!L321","v":0},{"$f":"'6. Revenue Requirement'!M321","v":0},{"$f":"'6. Revenue Requirement'!N321","v":0},{"$f":"'6. Revenue Requirement'!O321","v":0},{"$f":"'6. Revenue Requirement'!P321","v":0},{"$f":"'6. Revenue Requirement'!Q321","v":0}]
[null,"CO15","Spare Core Asset Class 15",null,{"$f":"'6. Revenue Requirement'!L322","v":0},{"$f":"'6. Revenue Requirement'!M322","v":0},{"$f":"'6. Revenue Requirement'!N322","v":0},{"$f":"'6. Revenue Requirement'!O322","v":0},{"$f":"'6. Revenue Requirement'!P322","v":0},{"$f":"'6. Revenue Requirement'!Q322","v":0}]
[null,"CO16","Spare Core Asset Class 16",null,{"$f":"'6. Revenue Requirement'!L323","v":0},{"$f":"'6. Revenue Requirement'!M323","v":0},{"$f":"'6. Revenue Requirement'!N323","v":0},{"$f":"'6. Revenue Requirement'!O323","v":0},{"$f":"'6. Revenue Requirement'!P323","v":0},{"$f":"'6. Revenue Requirement'!Q323","v":0}]
[null,"CO17","Spare Core Asset Class 17",null,{"$f":"'6. Revenue Requirement'!L324","v":0},{"$f":"'6. Revenue Requirement'!M324","v":0},{"$f":"'6. Revenue Requirement'!N324","v":0},{"$f":"'6. Revenue Requirement'!O324","v":0},{"$f":"'6. Revenue Requirement'!P324","v":0},{"$f":"'6. Revenue Requirement'!Q324","v":0}]
[null,"CO18","Spare Core Asset Class 18",null,{"$f":"'6. Revenue Requirement'!L325","v":0},{"$f":"'6. Revenue Requirement'!M325","v":0},{"$f":"'6. Revenue Requirement'!N325","v":0},{"$f":"'6. Revenue Requirement'!O325","v":0},{"$f":"'6. Revenue Requirement'!P325","v":0},{"$f":"'6. Revenue Requirement'!Q325","v":0}]
[null,"CO19","Spare Core Asset Class 19",null,{"$f":"'6. Revenue Requirement'!L326","v":0},{"$f":"'6. Revenue Requirement'!M326","v":0},{"$f":"'6. Revenue Requirement'!N326","v":0},{"$f":"'6. Revenue Requirement'!O326","v":0},{"$f":"'6. Revenue Requirement'!P326","v":0},{"$f":"'6. Revenue Requirement'!Q326","v":0}]
[null,"CO20","Spare Core Asset Class 20",null,{"$f":"'6. Revenue Requirement'!L327","v":0},{"$f":"'6. Revenue Requirement'!M327","v":0},{"$f":"'6. Revenue Requirement'!N327","v":0},{"$f":"'6. Revenue Requirement'!O327","v":0},{"$f":"'6. Revenue Requirement'!P327","v":0},{"$f":"'6. Revenue Requirement'!Q327","v":0}]
[null,null,"Total",null,{"$f":"SUM(E972:E991)","v":9.8658508245029815},125.47788593412159,4.19272437840569,3.8866148023865144,3.5860862875389321,3.2924225705056442]
[]
[]
[null,"Direct Network Asset Total Revenue Requirement"]
[null,{"$f":"E947","v":"Y05"},"CAN CA01-CA09",{"$f":"SUM(OFFSET($D$950,,MATCH(B996,$E$947:$J$947,0),9,1))","v":6.5865529666196618}]
[null,{"$f":"INDEX(Alloc_Years,,MATCH(B996,'5. Service Demand'!$L$32:$Q$32))","v":"FY2014"},"Core CO01-CO06,C012",{"$f":"SUM(OFFSET($D$972,,MATCH(B996,$E$947:$J$947,0),6,1),OFFSET($D$972,11,MATCH(B996,$E$947:$J$947,0),1,1))","v":5.6339182656123121}]
[null,null,"Core CO01-CO09,C012",{"$f":"SUM(OFFSET($D$972,,MATCH(B996,$E$947:$J$947,0),9,1),OFFSET($D$972,11,MATCH(B996,$E$947:$J$947,0),1,1))","v":8.0952981728930471},null,null,null,null,null,null,null,null,"used in Check sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other Fixed Line Services","Other Services"]
[null,"Direct Network Asset Cost by Service",null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,null,"ULLS","Band 1-3","Band 4","WLR","PSTN","LCS","LSS","WADSL"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B1003,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"$E950*D13","v":2.9737944446351017E-2},2.2303458334763264E-2,7.4344861115877544E-3,2.9737944446351017E-2,0,0,0,0,null,{"$f":"$E950*M13","v":0.11895177778540404},0.71371066671242445]
[null,"CA02","Copper cables",0.15901842972137811,0.11926382229103359,3.9754607430344528E-2,0.15901842972137811,0,0,0,0,null,0.63607371888551212,0]
[null,"CA03","Other cables",5.2661478960106334E-3,3.9496109220079753E-3,1.3165369740026584E-3,5.2661478960106334E-3,0,0,0.13165369740026583,0.13165369740026583,null,0.18431517636037231,0]
[null,"CA04","Pair gain systems",8.5923759850512552E-3,6.4442819887884414E-3,2.1480939962628138E-3,8.5923759850512552E-3,0,0,0.21480939962628137,0.21480939962628137,null,0.30073315947679419,0]
[null,"CA05","CAN Radio Bearer Equipment",7.3903253595319403E-3,5.5427440196489557E-3,1.8475813398829851E-3,7.3903253595319403E-3,0,0,0.18475813398829852,0.18475813398829852,null,0.25866138758361812,0]
[null,"CA06","Other CAN assets",6.666694622722809E-3,5.000020967042107E-3,1.6666736556807023E-3,6.666694622722809E-3,0,0,0.16666736556807021,0.16666736556807021,null,0.23333431179529851,0]
[null,"CA07","Other Communications Plant and Equipment",1.2620166281545031E-2,9.4651247111587743E-3,3.1550415703862577E-3,1.2620166281545031E-2,0,0,0.31550415703862578,0.31550415703862578,null,0.44170581985407648,0]
[null,"CA08","Network Land",8.1526321827313946E-4,6.1144741370485465E-4,2.0381580456828487E-4,8.1526321827313946E-4,0,0,2.0381580456828485E-2,2.0381580456828485E-2,null,2.8534212639559905E-2,0]
[null,"CA09","Network Buildings/Support",1.3135280141472892E-2,9.8514601061046696E-3,3.2838200353682229E-3,1.3135280141472892E-2,0,0,0.32838200353682229,0.32838200353682229,null,0.45973480495155156,0]
[null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0.34550460992430154,9.263193669576221E-2]
[null,"CA11","Spare CAN Asset Class 11",{"$f":"$E960*D23","v":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,null,0,0]
[null,"CA13","Spare CAN Asset Class 13",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,null,0,0]
[null,"CA15","Spare CAN Asset Class 15",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,null,0,0]
[null,"CA17","Spare CAN Asset Class 17",0,0,0,0,0,0,0,0,null,{"$f":"$E966*M29","v":0},0]
[null,"CA18","Spare CAN Asset Class 18",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,null,0,0]
[null,"CA20","Spare CAN Asset Class 20",0,0,0,0,0,0,0,0,null,0,0]
[null,"Core Asset Class"]
[null,"CO01",{"$f":"VLOOKUP(B1024,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"$E972*D34","v":0},3.1301883928138039E-3,1.0433961309379346E-3,4.1735845237517383E-3,5.1871693366628668E-2,5.1871693366628668E-2,0.10433961309379346,0.10433961309379346,null,{"$f":"$E972*M34","v":0.40543392516445337},0]
[null,"CO02","Switching Equipment - Trunk",0,0,0,0,4.8836879179880832E-2,4.8836879179880832E-2,0,0,null,0.24418439589940408,0]
[null,"CO03","Switching Equipment - Other",0,0,0,0,5.2915323517458486E-2,5.2915323517458486E-2,0,0,null,0.26457661758729234,0]
[null,"CO04","Inter-exchange Cables ",0,0,0,0,2.5724527302862652E-2,2.5724527302862652E-2,0,9.0035845560019298E-2,null,0.21865848207433261,0.18007169112003857]
[null,"CO05","Transmission Equipment ",0,0,0,0,6.569581629409374E-2,6.569581629409374E-2,0,0.22993535702932805,null,0.55841443849979666,0.45987071405865604]
[null,"CO06","Core Radio Bearer Equipment",0,0,0,0,2.1747599282815982E-2,2.1747599282815982E-2,0,7.6116597489855928E-2,null,0.18485459390393583,0.15223319497971183]
[null,"CO07","Other Communications Plant and Equipment",0,1.1964686518047927E-3,3.988228839349308E-4,1.5952915357397232E-3,1.6969626853391432E-2,1.6969626853391432E-2,3.988228839349308E-2,6.5075945722502179E-2,null,0.16587699534685657,0.7670920764562823]
[null,"CO08","Network Land",0,9.6187819183418574E-5,3.2062606394472856E-5,1.2825042557789142E-4,1.3642408406788825E-3,1.3642408406788825E-3,3.2062606394472853E-3,5.2316567516448899E-3,null,1.3335365210818215E-2,6.1668906942033454E-2]
[null,"CO09","Network Buildings/Support",0,1.4466992174493884E-3,4.822330724831294E-4,1.9289322899325176E-3,2.0518670382360264E-2,2.0518670382360264E-2,4.8223307248312947E-2,7.8685989482056976E-2,null,0.20056866429318346,0.92752242613874136]
[null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0.28438045673499174,0.24257560444352119]
[null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,0.61068702290076471,0]
[null,"CO12","Data Equipment",{"$f":"$E983*D45","v":0},1.568036499243896E-2,5.2267883308129868E-3,2.0907153323251947E-2,0,0,0.52267883308129859,0.52267883308129859,null,0.73175036631381873,0]
[null,"CO13","Spare Core Asset Class 13",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO14","Spare Core Asset Class 14",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO15","Spare Core Asset Class 15",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO16","Spare Core Asset Class 16",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO17","Spare Core Asset Class 17",0,0,0,0,0,0,0,0,null,{"$f":"$E988*M50","v":0},0]
[null,"CO18","Spare Core Asset Class 18",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO19","Spare Core Asset Class 19",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO20","Spare Core Asset Class 20",0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"CAN Total","CA01-CA09",{"$f":"SUM(D1003:D1011)","v":0.24324262767233681},0.1824319707542526,6.0810656918084204E-2,0.24324262767233681,0,0,1.3621563376151926,1.3621563376151926,null,{"$f":"SUM(M1003:M1011)","v":2.6620443693321874},{"$f":"SUM(N1003:N1011)","v":0.71371066671242445}]
[null,"Core Total","CO01-CO06 + CO12",{"$f":"SUM(D1024:D1029,D1035)","v":0},1.8810553385252764E-2,6.2701844617509212E-3,2.5080737847003685E-2,0.26679183894374037,0.26679183894374037,0.62701844617509206,1.0231062462542952,null,{"$f":"SUM(M1024:M1029,M1035)","v":2.6078728194430338},{"$f":"SUM(N1024:N1029,N1035)","v":0.79217560015840638}]
[]
[null,null,"CAN General Allocator",{"$f":"D1045/$D996","v":3.6930186230199454E-2},2.7697639672649592E-2,9.2325465575498634E-3,3.6930186230199454E-2,0,0,0.20680868194919808,0.20680868194919808,null,{"$f":"M1045/$D996","v":0.40416351053780364},{"$f":"N1045/$D996","v":0.10835875310340269}]
[null,null,"Core Primary General Allocator",0,3.3388048066061841E-3,1.1129349355353947E-3,4.4517397421415788E-3,4.7354581015517198E-2,4.7354581015517198E-2,0.11129349355353946,0.18159763738480519,null,{"$f":"M1046/$D997","v":0.46288793988380694},{"$f":"N1046/$D997","v":0.14060828766253147}]
[null,null,"Core Secondary General Allocator",{"$f":"SUM(D1024:D1032,D1035)/$D998","v":0},2.6620278355959544E-3,8.8734261186531813E-4,3.5493704474612725E-3,3.7755789903281801E-2,3.7755789903281801E-2,8.8734261186531799E-2,0.14478772902216913,null,{"$f":"SUM(M1024:M1032,M1035)/$D998","v":0.36906038301319083},{"$f":"SUM(N1024:N1032,N1035)/$D998","v":0.31480730607662238}]
[]
[null,"Direct Network Asset Total Revenue Requirement"]
[null,{"$f":"F947","v":"Y06"},"CAN CA01-CA09",{"$f":"SUM(OFFSET($D$950,,MATCH(B1053,$E$947:$J$947,0),9,1))","v":74.589113948276605}]
[null,{"$f":"INDEX(Alloc_Years,,MATCH(B1053,'5. Service Demand'!$L$32:$Q$32))","v":"FY2015"},"Core CO01-CO06,C012",{"$f":"SUM(OFFSET($D$972,,MATCH(B1053,$E$947:$J$947,0),6,1),OFFSET($D$972,11,MATCH(B1053,$E$947:$J$947,0),1,1))","v":56.667849061921551}]
[null,null,"Core CO01-CO09,C012",{"$f":"SUM(OFFSET($D$972,,MATCH(B1053,$E$947:$J$947,0),9,1),OFFSET($D$972,11,MATCH(B1053,$E$947:$J$947,0),1,1))","v":78.218142108696313}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other Fixed Line Services","Other Services"]
[null,"Direct Network Asset Cost by Service",null,null,{"$f":"E1000","v":"S01"},"S02","S03","S04","S05","S06","S07"]
[null,null,null,{"$f":"D1001","v":"ULLS"},"Band 1-3","Band 4","WLR","PSTN","LCS","LSS","WADSL"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B1060,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"$F950*D58","v":0.59262904641209502},0.44447178480907124,0.14815726160302375,0.59262904641209502,0,0,0,0,null,{"$f":"$F950*M58","v":2.3705161856483805},3.6654601053954048]
[null,"CA02","Copper cables",1.2199163381313702,0.91493725359852773,0.30497908453284256,1.2199163381313702,0,0,0,0,null,4.8796653525254783,0]
[null,"CA03","Other cables",8.4132161250439416E-2,6.3099120937829559E-2,2.1033040312609854E-2,8.4132161250439416E-2,0,0,2.1033040312609854,2.1033040312609854,null,2.9446256437653835,0]
[null,"CA04","Pair gain systems",0.11494668315906605,8.6210012369299524E-2,2.8736670789766511E-2,0.11494668315906605,0,0,2.8736670789766512,2.8736670789766512,null,4.0231339105673172,0]
[null,"CA05","CAN Radio Bearer Equipment",0.11523441038906213,8.642580779179658E-2,2.8808602597265531E-2,0.11523441038906213,0,0,2.8808602597265534,2.8808602597265534,null,4.0332043636171795,0]
[null,"CA06","Other CAN assets",0.11494668315906605,8.6210012369299524E-2,2.8736670789766511E-2,0.11494668315906605,0,0,2.8736670789766512,2.8736670789766512,null,4.0231339105673172,0]
[null,"CA07","Other Communications Plant and Equipment",9.073758364735017E-2,6.8053187735512624E-2,2.2684395911837543E-2,9.073758364735017E-2,0,0,2.2684395911837543,2.2684395911837543,null,3.1758154276572603,0]
[null,"CA08","Network Land",7.8895158714376051E-2,5.9171369035782032E-2,1.9723789678594013E-2,7.8895158714376051E-2,0,0,1.9723789678594013,1.9723789678594013,null,2.7613305550031653,0]
[null,"CA09","Network Buildings/Support",9.1318601699266297E-2,6.8488951274449719E-2,2.2829650424816574E-2,9.1318601699266297E-2,0,0,2.2829650424816577,2.2829650424816577,null,3.1961510594743245,0]
[null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,3.1785989659106209,0.3709623292462142]
[null,"CA11","Spare CAN Asset Class 11",{"$f":"$F960*D68","v":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,null,0,0]
[null,"CA13","Spare CAN Asset Class 13",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,null,0,0]
[null,"CA15","Spare CAN Asset Class 15",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,null,0,0]
[null,"CA17","Spare CAN Asset Class 17",0,0,0,0,0,0,0,0,null,{"$f":"$F966*M74","v":0},0]
[null,"CA18","Spare CAN Asset Class 18",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,null,0,0]
[null,"CA20","Spare CAN Asset Class 20",0,0,0,0,0,0,0,0,null,0,0]
[null,"Core Asset Class"]
[null,"CO01",{"$f":"VLOOKUP(B1081,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"$F972*D79","v":0},3.9927534001836976E-2,1.3309178000612324E-2,5.3236712002449296E-2,1.0292430987140189,0.51462154935700943,1.3309178000612325,1.3309178000612325,null,{"$f":"$F972*M79","v":4.9510142162277724},0]
[null,"CO02","Switching Equipment - Trunk",0,0,0,0,1.5313555067434446,0.76567775337172228,0,0,null,4.5940665202303341,0]
[null,"CO03","Switching Equipment - Other",0,0,0,0,1.5415417001365779,0.77077085006828894,0,0,null,4.6246251004097347,0]
[null,"CO04","Inter-exchange Cables ",0,0,0,0,0.50580550175270134,0.25290275087635067,0,1.1380623789435782,null,2.6554788842016825,2.2761247578871555]
[null,"CO05","Transmission Equipment ",0,0,0,0,0.73308385017757227,0.36654192508878614,0,1.6494386628995372,null,3.8486902134322554,3.298877325799074]
[null,"CO06","Core Radio Bearer Equipment",0,0,0,0,0.51809148062599841,0.25904574031299921,0,1.165705831408496,null,2.7199802732864922,2.3314116628169916]
[null,"CO07","Other Communications Plant and Equipment",0,7.9168160717647262E-3,2.6389386905882428E-3,1.0555754762352971E-2,0.37136700505885162,0.18568350252942581,0.26389386905882423,0.51445885351329901,null,1.7341174163133835,4.4203301221272167]
[null,"CO08","Network Land",0,6.8308479308429211E-3,2.276949310280974E-3,9.107797241123896E-3,0.32042572608663938,0.16021286304331969,0.22769493102809737,0.44388933166686501,null,1.4962444823380221,3.8139831208235582]
[null,"CO09","Network Buildings/Support",0,7.9670961075337023E-3,2.6556987025112343E-3,1.0622794810044937E-2,0.37372557271136669,0.18686278635568335,0.26556987025112339,0.51772620358456933,null,1.7451308698191188,4.4484038268383701]
[null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,19.536924025572613,12.440042117626222]
[null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,1.8941606480332841E-6,0]
[null,"CO12","Data Equipment",{"$f":"$F983*D90","v":0},8.497743537091057E-2,2.8325811790303527E-2,0.11330324716121411,0,0,2.832581179030353,2.832581179030353,null,3.9656136506424988,0]
[null,"CO13","Spare Core Asset Class 13",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO14","Spare Core Asset Class 14",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO15","Spare Core Asset Class 15",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO16","Spare Core Asset Class 16",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO17","Spare Core Asset Class 17",0,0,0,0,0,0,0,0,null,{"$f":"$F988*M95","v":0},0]
[null,"CO18","Spare Core Asset Class 18",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO19","Spare Core Asset Class 19",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO20","Spare Core Asset Class 20",0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"CAN Total","CA01-CA09",{"$f":"SUM(D1060:D1068)","v":2.5027566665620915},1.8770674999215684,0.62568916664052288,2.5027566665620915,0,0,17.255282050465652,17.255282050465652,null,{"$f":"SUM(M1060:M1068)","v":31.407576408825808},{"$f":"SUM(N1060:N1068)","v":3.6654601053954048}]
[null,"Core Total","CO01-CO06 + CO12",{"$f":"SUM(D1081:D1086,D1092)","v":0},0.12490496937274755,4.1634989790915851E-2,0.1665399591636634,5.8591211381503134,2.9295605690751567,4.1634989790915853,8.1167058523431965,null,{"$f":"SUM(M1081:M1086,M1092)","v":27.35946885843077},{"$f":"SUM(N1081:N1086,N1092)","v":7.9064137465032207}]
[]
[null,null,"CAN General Allocator",{"$f":"D1102/$D1053","v":3.355391335386574E-2},2.51654350153993E-2,8.388478338466435E-3,3.355391335386574E-2,0,0,0.2313378070482407,0.2313378070482407,null,{"$f":"M1102/$D1053","v":0.42107453415528184},{"$f":"N1102/$D1053","v":4.9142025040506541E-2}]
[null,null,"Core Primary General Allocator",0,2.2041593503268949E-3,7.3471978344229834E-4,2.9388791337691933E-3,0.10339409797869671,5.1697048989348356E-2,7.3471978344229832E-2,0.14323299695871616,null,{"$f":"M1103/$D1054","v":0.48280408223249821},{"$f":"N1103/$D1054","v":0.13952203722897263}]
[null,null,"Core Secondary General Allocator",{"$f":"SUM(D1081:D1089,D1092)/$D1055","v":0},1.8872824833623409E-3,6.2909416112078042E-4,2.5163766444831217E-3,8.8529837903645214E-2,4.4264918951822607E-2,6.2909416112078051E-2,0.12264137171370376,null,{"$f":"SUM(M1081:M1089,M1092)/$D1055","v":0.41339465186947061},{"$f":"SUM(N1081:N1089,N1092)/$D1055","v":0.26322705016031389}]
[]
[null,"Direct Network Asset Total Revenue Requirement"]
[null,{"$f":"G947","v":"Y07"},"CAN CA01-CA09",{"$f":"SUM(OFFSET($D$950,,MATCH(B1110,$E$947:$J$947,0),9,1))","v":-168160.09019799679}]
[null,{"$f":"INDEX(Alloc_Years,,MATCH(B1110,'5. Service Demand'!$L$32:$Q$32))","v":"FY2016"},"Core CO01-CO06,C012",{"$f":"SUM(OFFSET($D$972,,MATCH(B1110,$E$947:$J$947,0),6,1),OFFSET($D$972,11,MATCH(B1110,$E$947:$J$947,0),1,1))","v":3.3763377998215685}]
[null,null,"Core CO01-CO09,C012",{"$f":"SUM(OFFSET($D$972,,MATCH(B1110,$E$947:$J$947,0),9,1),OFFSET($D$972,11,MATCH(B1110,$E$947:$J$947,0),1,1))","v":3.4430231154520206}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other Fixed Line Services","Other Services"]
[null,"Direct Network Asset Cost by Service",null,null,{"$f":"E1057","v":"S01"},"S02","S03","S04","S05","S06","S07"]
[null,null,null,{"$f":"D1058","v":"ULLS"},"Band 1-3","Band 4","WLR","PSTN","LCS","LSS","WADSL"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B1117,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"$G950*D103","v":3.4829166382098613},2.612187478657396,0.87072915955246533,3.4829166382098613,0,0,0,0,null,{"$f":"$G950*M103","v":13.931666552839431},22.080772016032185]
[null,"CA02","Copper cables",-28062.643756745692,-21046.982817559267,-7015.6609391864231,-28062.643756745696,0,0,0,0,null,-112250.5750269827,0]
[null,"CA03","Other cables",0.49508625783844368,0.37131469337883272,0.12377156445961092,0.49508625783844368,0,0,12.377156445961091,12.377156445961091,null,17.328019024345554,0]
[null,"CA04","Pair gain systems",0.49678124656546235,0.37258593492409675,0.12419531164136559,0.49678124656546235,0,0,12.41953116413656,12.41953116413656,null,17.387343629791211,0]
[null,"CA05","CAN Radio Bearer Equipment",7.2067147869970807E-3,5.4050360902478103E-3,1.8016786967492702E-3,7.2067147869970807E-3,0,0,0.18016786967492701,0.18016786967492701,null,0.25223501754489819,0]
[null,"CA06","Other CAN assets",7.2064967136118456E-3,5.404872535208884E-3,1.8016241784029614E-3,7.2064967136118456E-3,0,0,0.18016241784029613,0.18016241784029613,null,0.252227384976415,0]
[null,"CA07","Other Communications Plant and Equipment",0.4896243927388601,0.36721829455414506,0.12240609818471503,0.4896243927388601,0,0,12.240609818471503,12.240609818471503,null,17.13685374586013,0]
[null,"CA08","Network Land",6.0880189118136239E-4,4.5660141838602179E-4,1.522004727953406E-4,6.0880189118136239E-4,0,0,1.522004727953406E-2,1.522004727953406E-2,null,2.1308066191347719E-2,0]
[null,"CA09","Network Buildings/Support",0.48962483236251902,0.36721862427188923,0.12240620809062976,0.48962483236251902,0,0,12.240620809062975,12.240620809062975,null,17.136869132688194,0]
[null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0.46588328684722741,-9.1711919348521183E-5]
[null,"CA11","Spare CAN Asset Class 11",{"$f":"$G960*D113","v":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,null,0,0]
[null,"CA13","Spare CAN Asset Class 13",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,null,0,0]
[null,"CA15","Spare CAN Asset Class 15",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,null,0,0]
[null,"CA17","Spare CAN Asset Class 17",0,0,0,0,0,0,0,0,null,{"$f":"$G966*M119","v":0},0]
[null,"CA18","Spare CAN Asset Class 18",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,null,0,0]
[null,"CA20","Spare CAN Asset Class 20",0,0,0,0,0,0,0,0,null,0,0]
[null,"Core Asset Class"]
[null,"CO01",{"$f":"VLOOKUP(B1138,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"$G972*D124","v":0},1.9324211928261803E-3,6.4414039760872673E-4,2.5765615904349069E-3,4.9813524081741604E-2,2.4906762040870802E-2,6.4414039760872677E-2,6.4414039760872677E-2,null,{"$f":"$G972*M124","v":0.23962022791044596},0]
[null,"CO02","Switching Equipment - Trunk",0,0,0,0,0.10195663760241296,5.0978318801206478E-2,0,0,null,0.3058699128072388,0]
[null,"CO03","Switching Equipment - Other",0,0,0,0,0.11150921816719098,5.5754609083595488E-2,0,0,null,0.3345276545015729,0]
[null,"CO04","Inter-exchange Cables ",0,0,0,0,2.966161804816167E-2,1.4830809024080835E-2,0,6.6738640608363778E-2,null,0.1557234947528488,0.1334772812167275]
[null,"CO05","Transmission Equipment ",0,0,0,0,4.5371726140307526E-4,2.2685863070153763E-4,0,1.0208638381569192E-3,null,2.3820156223661459E-3,2.041727676313838E-3]
[null,"CO06","Core Radio Bearer Equipment",0,0,0,0,4.1149981291054523E-2,2.0574990645527261E-2,0,9.2587457904872647E-2,null,0.21603740177803629,0.18517491580974527]
[null,"CO07","Other Communications Plant and Equipment",0,7.0219966986498398E-6,2.3406655662166136E-6,9.3626622648664542E-6,2.2163821537469117E-4,1.1081910768734558E-4,2.3406655662166131E-4,3.4029754743761779E-4,null,1.0988388162103556E-3,2.2979358723243895E-3]
[null,"CO08","Network Land",0,9.4233198670191671E-5,3.1411066223397224E-5,1.2564426489358889E-4,2.9743218173722314E-3,1.4871609086861157E-3,3.1411066223397221E-3,4.5666963074525203E-3,null,1.4746104408505101E-2,3.0837645883504922E-2]
[null,"CO09","Network Buildings/Support",0,7.0810477092135834E-6,2.3603492364045281E-6,9.4413969456181123E-6,2.2350206709081865E-4,1.1175103354540932E-4,2.3603492364045276E-4,3.431592568531774E-4,null,1.1080794275818142E-3,2.3172602100156223E-3]
[null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0.36484203535758958,7.7548585861022049E-2]
[null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,3.5080743354176661E-6,0]
[null,"CO12","Data Equipment",{"$f":"$G983*D135","v":0},8.6667065346061611E-3,2.8889021782020534E-3,1.1555608712808214E-2,0,0,0.28889021782020535,0.28889021782020535,null,0.40444630494828809,0]
[null,"CO13","Spare Core Asset Class 13",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO14","Spare Core Asset Class 14",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO15","Spare Core Asset Class 15",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO16","Spare Core Asset Class 16",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO17","Spare Core Asset Class 17",0,0,0,0,0,0,0,0,null,{"$f":"$G988*M140","v":0},0]
[null,"CO18","Spare Core Asset Class 18",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO19","Spare Core Asset Class 19",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO20","Spare Core Asset Class 20",0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"CAN Total","CA01-CA09",{"$f":"SUM(D1117:D1125)","v":-28057.17470136458},-21042.881026023431,-7014.293675341145,-28057.174701364584,0,0,49.653468572426888,49.653468572426888,null,{"$f":"SUM(M1117:M1125)","v":-112167.12850442846},{"$f":"SUM(N1117:N1125)","v":22.080772016032185}]
[null,"Core Total","CO01-CO06 + CO12",{"$f":"SUM(D1138:D1143,D1149)","v":0},1.0599127727432342E-2,3.5330425758107803E-3,1.4132170303243121E-2,0.33454469645196483,0.16727234822598241,0.35330425758107803,0.51365121993247143,null,{"$f":"SUM(M1138:M1143,M1149)","v":1.6586070123207968},{"$f":"SUM(N1138:N1143,N1149)","v":0.32069392470278657}]
[]
[null,null,"CAN General Allocator",{"$f":"D1159/$D1110","v":0.16684799983354678},0.12513599987516005,4.1711999958386696E-2,0.16684799983354681,0,0,-2.9527498774509095E-4,-2.9527498774509095E-4,null,{"$f":"M1159/$D1110","v":0.66702585834938288},{"$f":"N1159/$D1110","v":-1.3130804098661944E-4}]
[null,null,"Core Primary General Allocator",0,3.139237942362426E-3,1.046412647454142E-3,4.1856505898165679E-3,9.90850786522737E-2,4.954253932613685E-2,0.1046412647454142,0.15213265093309583,null,{"$f":"M1160/$D1111","v":0.49124439278808246},{"$f":"N1160/$D1111","v":9.4982772375363178E-2}]
[null,null,"Core Secondary General Allocator",{"$f":"SUM(D1138:D1146,D1149)/$D1112","v":0},3.1099018541165548E-3,1.0366339513721849E-3,4.1465358054887397E-3,9.8159131443249878E-2,4.9079565721624939E-2,0.10366339513721851,0.15071097568744909,null,{"$f":"SUM(M1138:M1146,M1149)/$D1112","v":0.48665372807208596},{"$f":"SUM(N1138:N1146,N1149)/$D1112","v":0.10344013232739346}]
[]
[null,"Direct Network Asset Total Revenue Requirement"]
[null,{"$f":"H947","v":"Y08"},"CAN CA01-CA09",{"$f":"SUM(OFFSET($D$950,,MATCH(B1167,$E$947:$J$947,0),9,1))","v":-160514.51465199256}]
[null,{"$f":"INDEX(Alloc_Years,,MATCH(B1167,'5. Service Demand'!$L$32:$Q$32))","v":"FY2017"},"Core CO01-CO06,C012",{"$f":"SUM(OFFSET($D$972,,MATCH(B1167,$E$947:$J$947,0),6,1),OFFSET($D$972,11,MATCH(B1167,$E$947:$J$947,0),1,1))","v":3.102639031351802}]
[null,null,"Core CO01-CO09,C012",{"$f":"SUM(OFFSET($D$972,,MATCH(B1167,$E$947:$J$947,0),9,1),OFFSET($D$972,11,MATCH(B1167,$E$947:$J$947,0),1,1))","v":3.1675002934833953}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other Fixed Line Services","Other Services"]
[null,"Direct Network Asset Cost by Service",null,null,{"$f":"E1114","v":"S01"},"S02","S03","S04","S05","S06","S07"]
[null,null,null,{"$f":"D1115","v":"ULLS"},"Band 1-3","Band 4","WLR","PSTN","LCS","LSS","WADSL"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B1174,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"$H950*D148","v":2.8022914536829409},2.1017185902622053,0.70057286342073521,2.8022914536829409,0,0,0,0,null,{"$f":"$H950*M148","v":11.209165814731765},18.581228590346321]
[null,"CA02","Copper cables",-26782.053179040369,-20086.539884280279,-6695.5132947600923,-26782.053179040369,0,0,0,0,null,-107128.2127161614,0]
[null,"CA03","Other cables",0.40785744681665004,0.30589308511248758,0.10196436170416251,0.40785744681665004,0,0,10.19643617041625,10.19643617041625,null,14.275010638582776,0]
[null,"CA04","Pair gain systems",0.40945221600414622,0.30708916200310971,0.10236305400103655,0.40945221600414622,0,0,10.236305400103655,10.236305400103655,null,14.330827560145142,0]
[null,"CA05","CAN Radio Bearer Equipment",6.9469558035423849E-3,5.2102168526567891E-3,1.7367389508855962E-3,6.9469558035423849E-3,0,0,0.1736738950885596,0.1736738950885596,null,0.24314345312398386,0]
[null,"CA06","Other CAN assets",6.9467702898387568E-3,5.2100777173790681E-3,1.7366925724596892E-3,6.9467702898387568E-3,0,0,0.17366925724596891,0.17366925724596891,null,0.2431369601443569,0]
[null,"CA07","Other Communications Plant and Equipment",0.4025428431214495,0.30190713234108718,0.10063571078036238,0.4025428431214495,0,0,10.063571078036237,10.063571078036237,null,14.088999509250757,0]
[null,"CA08","Network Land",6.0072362005944037E-4,4.5054271504458031E-4,1.5018090501486009E-4,6.0072362005944037E-4,0,0,1.5018090501486007E-2,1.5018090501486007E-2,null,2.1025326702080446E-2,0]
[null,"CA09","Network Buildings/Support",0.40254321603694115,0.30190741202770593,0.10063580400923529,0.40254321603694115,0,0,10.063580400923529,10.063580400923529,null,14.089012561292964,0]
[null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0.44804925169998461,-7.7763197559377773E-5]
[null,"CA11","Spare CAN Asset Class 11",{"$f":"$H960*D158","v":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,null,0,0]
[null,"CA13","Spare CAN Asset Class 13",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,null,0,0]
[null,"CA15","Spare CAN Asset Class 15",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,null,0,0]
[null,"CA17","Spare CAN Asset Class 17",0,0,0,0,0,0,0,0,null,{"$f":"$H966*M164","v":0},0]
[null,"CA18","Spare CAN Asset Class 18",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,null,0,0]
[null,"CA20","Spare CAN Asset Class 20",0,0,0,0,0,0,0,0,null,0,0]
[null,"Core Asset Class"]
[null,"CO01",{"$f":"VLOOKUP(B1195,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"$H972*D169","v":0},1.8931364749092397E-3,6.3104549163641322E-4,2.5241819665456529E-3,4.8800851353215997E-2,2.4400425676607999E-2,6.3104549163641305E-2,6.3104549163641305E-2,null,{"$f":"$H972*M169","v":0.23474892288874549},0]
[null,"CO02","Switching Equipment - Trunk",0,0,0,0,9.9814690557138999E-2,4.99073452785695E-2,0,0,null,0.29944407167141707,0]
[null,"CO03","Switching Equipment - Other",0,0,0,0,0.10871218934617867,5.4356094673089335E-2,0,0,null,0.32613656803853608,0]
[null,"CO04","Inter-exchange Cables ",0,0,0,0,2.9241556739876114E-2,1.4620778369938057E-2,0,6.5793502664721254E-2,null,0.1535181728843496,0.13158700532944245]
[null,"CO05","Transmission Equipment ",0,0,0,0,3.6889110686286203E-4,1.8444555343143101E-4,0,8.3000499044143944E-4,null,1.9366783110300262E-3,1.6600099808828784E-3]
[null,"CO06","Core Radio Bearer Equipment",0,0,0,0,3.9944687610826105E-2,1.9972343805413052E-2,0,8.9875547124358718E-2,null,0.2097096099568371,0.17975109424871741]
[null,"CO07","Other Communications Plant and Equipment",0,5.43391951298518E-6,1.811306504328393E-6,7.245226017313572E-6,2.0488392795035384E-4,1.0244196397517692E-4,1.8113065043283931E-4,2.7922126431561027E-4,null,9.6632530833980765E-4,1.7114194303506404E-3]
[null,"CO08","Network Land",0,9.0950662412037116E-5,3.031688747067903E-5,1.2126754988271612E-4,3.4292611291233139E-3,1.7146305645616569E-3,3.031688747067903E-3,4.6734882414701156E-3,null,1.6173947127667222E-2,2.8645019581769883E-2]
[null,"CO09","Network Buildings/Support",0,5.4823951344199917E-6,1.8274650448066635E-6,7.3098601792266539E-6,2.0671168334968664E-4,1.0335584167484332E-4,1.8274650448066635E-4,2.8171217796885232E-4,null,9.7494582981017886E-4,1.7266868851268122E-3]
[null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0.35412857331823372,7.8343235379318144E-2]
[null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,1.206427415882043E-6,0]
[null,"CO12","Data Equipment",{"$f":"$H983*D180","v":0},6.776431732162063E-3,2.2588105773873541E-3,9.0352423095494162E-3,0,0,0.2258810577387354,0.2258810577387354,null,0.31623348083423009,0]
[null,"CO13","Spare Core Asset Class 13",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO14","Spare Core Asset Class 14",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO15","Spare Core Asset Class 15",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO16","Spare Core Asset Class 16",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO17","Spare Core Asset Class 17",0,0,0,0,0,0,0,0,null,{"$f":"$H988*M185","v":0},0]
[null,"CO18","Spare Core Asset Class 18",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO19","Spare Core Asset Class 19",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO20","Spare Core Asset Class 20",0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"CAN Total","CA01-CA09",{"$f":"SUM(D1174:D1182)","v":-26777.613997414996},-20083.210498061246,-6694.4034993537489,-26777.613997414996,0,0,40.922254292315685,40.922254292315685,null,{"$f":"SUM(M1174:M1182)","v":-107059.71239433746},{"$f":"SUM(N1174:N1182)","v":18.581228590346321}]
[null,"Core Total","CO01-CO06 + CO12",{"$f":"SUM(D1195:D1200,D1206)","v":0},8.6695682070713036E-3,2.8898560690237673E-3,1.1559424276095069E-2,0.32688286671409877,0.16344143335704939,0.28898560690237673,0.44548466168189815,null,{"$f":"SUM(M1195:M1200,M1206)","v":1.5417275045851455},{"$f":"SUM(N1195:N1200,N1206)","v":0.31299810955904273}]
[]
[null,null,"CAN General Allocator",{"$f":"D1216/$D1167","v":0.16682362997184932},0.125117722478887,4.1705907492962331E-2,0.16682362997184932,0,0,-2.5494426084169514E-4,-2.5494426084169514E-4,null,{"$f":"M1216/$D1167","v":0.66697838900395334},{"$f":"N1216/$D1167","v":-1.1576042596915183E-4}]
[null,null,"Core Primary General Allocator",0,2.7942561540244735E-3,9.3141871800815764E-4,3.7256748720326306E-3,0.10535639609087165,5.2678198045435824E-2,9.3141871800815762E-2,0.1435824977318754,null,{"$f":"M1217/$D1168","v":0.49690843472481672},{"$f":"N1217/$D1168","v":0.10088125186211921}]
[null,null,"Core Secondary General Allocator",{"$f":"SUM(D1195:D1203,D1206)/$D1169","v":0},2.7691979073140144E-3,9.2306596910467133E-4,3.6922638764186853E-3,0.10441158415515578,5.2205792077577889E-2,9.2306596910467123E-2,0.14229488290590916,null,{"$f":"SUM(M1195:M1203,M1206)/$D1169","v":0.49245227413556347},{"$f":"SUM(N1195:N1203,N1206)/$D1169","v":0.10894434206248925}]
[]
[null,"Direct Network Asset Total Revenue Requirement"]
[null,{"$f":"I947","v":"Y09"},"CAN CA01-CA09",{"$f":"SUM(OFFSET($D$950,,MATCH(B1224,$E$947:$J$947,0),9,1))","v":-370211.10806295933}]
[null,{"$f":"INDEX(Alloc_Years,,MATCH(B1224,'5. Service Demand'!$L$32:$Q$32))","v":"FY2018"},"Core CO01-CO06,C012",{"$f":"SUM(OFFSET($D$972,,MATCH(B1224,$E$947:$J$947,0),6,1),OFFSET($D$972,11,MATCH(B1224,$E$947:$J$947,0),1,1))","v":2.836173531756542}]
[null,null,"Core CO01-CO09,C012",{"$f":"SUM(OFFSET($D$972,,MATCH(B1224,$E$947:$J$947,0),9,1),OFFSET($D$972,11,MATCH(B1224,$E$947:$J$947,0),1,1))","v":2.8992455590841995}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other Fixed Line Services","Other Services"]
[null,"Direct Network Asset Cost by Service",null,null,{"$f":"E1171","v":"S01"},"S02","S03","S04","S05","S06","S07"]
[null,null,null,{"$f":"D1172","v":"ULLS"},"Band 1-3","Band 4","WLR","PSTN","LCS","LSS","WADSL"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B1231,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"$I950*D193","v":2.1144862066843677},1.5858646550132758,0.52862155167109193,2.1144862066843677,0,0,0,0,null,{"$f":"$I950*M193","v":8.4579448267374655},14.94968625052533]
[null,"CA02","Copper cables",-61725.011557314581,-46293.758667985938,-15431.252889328645,-61725.011557314581,0,0,0,0,null,-246900.04622925821,0]
[null,"CA03","Other cables",0.31861645423763318,0.23896234067822489,7.9654113559408296E-2,0.31861645423763318,0,0,7.9654113559408293,7.9654113559408293,null,11.151575898317178,0]
[null,"CA04","Pair gain systems",0.32011055144103584,0.24008291358077688,8.002763786025896E-2,0.32011055144103584,0,0,8.0027637860258967,8.0027637860258967,null,11.203869300436271,0]
[null,"CA05","CAN Radio Bearer Equipment",6.6878079839482567E-3,5.0158559879611925E-3,1.6719519959870642E-3,6.6878079839482567E-3,0,0,0.16719519959870641,0.16719519959870641,null,0.23407327943818934,0]
[null,"CA06","Other CAN assets",6.6876580329534845E-3,5.0157435247151138E-3,1.6719145082383711E-3,6.6876580329534845E-3,0,0,0.16719145082383713,0.16719145082383713,null,0.23406803115337232,0]
[null,"CA07","Other Communications Plant and Equipment",0.31344911194681574,0.23508683396011182,7.8362277986703935E-2,0.31344911194681574,0,0,7.836227798670393,7.836227798670393,null,10.970718918138568,0]
[null,"CA08","Network Land",5.9299739885739476E-4,4.447480491430461E-4,1.4824934971434869E-4,5.9299739885739476E-4,0,0,1.4824934971434868E-2,1.4824934971434868E-2,null,2.0754908960008846E-2,0]
[null,"CA09","Network Buildings/Support",0.3134494124939044,0.23508705937042834,7.83623531234761E-2,0.3134494124939044,0,0,7.8362353123476112,7.8362353123476112,null,10.970729437286671,0]
[null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0.43017780891960705,-2.6052690212285584E-5]
[null,"CA11","Spare CAN Asset Class 11",{"$f":"$I960*D203","v":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,null,0,0]
[null,"CA13","Spare CAN Asset Class 13",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,null,0,0]
[null,"CA15","Spare CAN Asset Class 15",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,null,0,0]
[null,"CA17","Spare CAN Asset Class 17",0,0,0,0,0,0,0,0,null,{"$f":"$I966*M209","v":0},0]
[null,"CA18","Spare CAN Asset Class 18",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,null,0,0]
[null,"CA20","Spare CAN Asset Class 20",0,0,0,0,0,0,0,0,null,0,0]
[null,"Core Asset Class"]
[null,"CO01",{"$f":"VLOOKUP(B1252,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"$I972*D214","v":0},1.8526470088292538E-3,6.1754900294308458E-4,2.4701960117723383E-3,4.7757122894265182E-2,2.3878561447132591E-2,6.1754900294308454E-2,6.1754900294308454E-2,null,{"$f":"$I972*M214","v":0.22972822909482704},0]
[null,"CO02","Switching Equipment - Trunk",0,0,0,0,9.7612879558261284E-2,4.8806439779130642E-2,0,0,null,0.29283863867478382,0]
[null,"CO03","Switching Equipment - Other",0,0,0,0,0.10584289214590745,5.2921446072953723E-2,0,0,null,0.31752867643772231,0]
[null,"CO04","Inter-exchange Cables ",0,0,0,0,2.880666141564699E-2,1.4403330707823495E-2,0,6.4814988185205744E-2,null,0.15123497243214673,0.12962997637041146]
[null,"CO05","Transmission Equipment ",0,0,0,0,2.8335955154068374E-4,1.4167977577034187E-4,0,6.3755899096653841E-4,null,1.4876376455885895E-3,1.2751179819330766E-3]
[null,"CO06","Core Radio Bearer Equipment",0,0,0,0,3.8710135960155066E-2,1.9355067980077533E-2,0,8.7097805910348894E-2,null,0.20322821379081407,0.17419561182069776]
[null,"CO07","Other Communications Plant and Equipment",0,3.8390777629593036E-6,1.2796925876531008E-6,5.1187703506124034E-6,1.7973765127801656E-4,8.986882563900828E-5,1.2796925876531009E-4,2.1391885247084525E-4,null,8.043195098110192E-4,1.1813264507305984E-3]
[null,"CO08","Network Land",0,8.5151805111173705E-5,2.8383935037057895E-5,1.1353574014823158E-4,3.9866307477366952E-3,1.9933153738683476E-3,2.8383935037057896E-3,4.7447792308228974E-3,null,1.7840028875515303E-2,2.6202146952018588E-2]
[null,"CO09","Network Buildings/Support",0,3.8757476169063438E-6,1.2919158723021145E-6,5.1676634892084579E-6,1.8145445771646402E-4,9.0727228858232008E-5,1.2919158723021144E-4,2.1596214868961673E-4,null,8.1200215673109363E-4,1.1926101680936651E-3]
[null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0.34280478561847855,7.9048905879845172E-2]
[null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,1.1017734332053113E-6,0]
[null,"CO12","Data Equipment",{"$f":"$I983*D225","v":0},4.9612615044850759E-3,1.6537538348283583E-3,6.6150153393134334E-3,0,0,0.16537538348283584,0.16537538348283584,null,0.23152553687597052,0]
[null,"CO13","Spare Core Asset Class 13",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO14","Spare Core Asset Class 14",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO15","Spare Core Asset Class 15",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO16","Spare Core Asset Class 16",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO17","Spare Core Asset Class 17",0,0,0,0,0,0,0,0,null,{"$f":"$I988*M230","v":0},0]
[null,"CO18","Spare Core Asset Class 18",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO19","Spare Core Asset Class 19",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO20","Spare Core Asset Class 20",0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"CAN Total","CA01-CA09",{"$f":"SUM(D1231:D1239)","v":-61721.617477114363},-46291.213107835771,-15430.404369278591,-61721.617477114363,0,0,31.989849838378706,31.989849838378706,null,{"$f":"SUM(M1231:M1239)","v":-246846.80249465775},{"$f":"SUM(N1231:N1239)","v":14.94968625052533}]
[null,"Core Total","CO01-CO06 + CO12",{"$f":"SUM(D1252:D1257,D1263)","v":0},6.8139085133143299E-3,2.2713028377714427E-3,9.0852113510857709E-3,0.31901305152577658,0.15950652576288829,0.22713028377714428,0.37968063686366549,null,{"$f":"SUM(M1252:M1257,M1263)","v":1.4275719049518532},{"$f":"SUM(N1252:N1257,N1263)","v":0.3051007061730423}]
[]
[null,null,"CAN General Allocator",{"$f":"D1273/$D1224","v":0.1667200581853362},0.12504004363900215,4.1680014546334049E-2,0.1667200581853362,0,0,-8.6409751467906814E-5,-8.6409751467906814E-5,null,{"$f":"M1273/$D1224","v":0.66677308464952423},{"$f":"N1273/$D1224","v":-4.0381517261180982E-5}]
[null,null,"Core Primary General Allocator",0,2.4025005652930681E-3,8.0083352176435582E-4,3.2033340870574233E-3,0.11248008908968295,5.6240044544841473E-2,8.0083352176435585E-2,0.13387073555704326,null,{"$f":"M1274/$D1225","v":0.50334434369666647},{"$f":"N1274/$D1225","v":0.10757476676121532}]
[null,null,"Core Secondary General Allocator",{"$f":"SUM(D1252:D1260,D1263)/$D1226","v":0},2.3822663527635272E-3,7.9408878425450886E-4,3.1763551370180354E-3,0.11153276526347408,5.5766382631737041E-2,7.9408878425450899E-2,0.13274325656541322,null,{"$f":"SUM(M1252:M1260,M1263)/$D1226","v":0.49910510372601602},{"$f":"SUM(N1252:N1260,N1263)/$D1226","v":0.11509090311387267}]
[]
[null,"Direct Network Asset Total Revenue Requirement"]
[null,{"$f":"J947","v":"Y10"},"CAN CA01-CA09",{"$f":"SUM(OFFSET($D$950,,MATCH(B1281,$E$947:$J$947,0),9,1))","v":-644227.72389174241}]
[null,{"$f":"INDEX(Alloc_Years,,MATCH(B1281,'5. Service Demand'!$L$32:$Q$32))","v":"FY2019"},"Core CO01-CO06,C012",{"$f":"SUM(OFFSET($D$972,,MATCH(B1281,$E$947:$J$947,0),6,1),OFFSET($D$972,11,MATCH(B1281,$E$947:$J$947,0),1,1))","v":2.5783689765171052}]
[null,null,"Core CO01-CO09,C012",{"$f":"SUM(OFFSET($D$972,,MATCH(B1281,$E$947:$J$947,0),9,1),OFFSET($D$972,11,MATCH(B1281,$E$947:$J$947,0),1,1))","v":2.6397678996575342}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other Fixed Line Services","Other Services"]
[null,"Direct Network Asset Cost by Service",null,null,{"$f":"E1228","v":"S01"},"S02","S03","S04","S05","S06","S07"]
[null,null,null,{"$f":"D1229","v":"ULLS"},"Band 1-3","Band 4","WLR","PSTN","LCS","LSS","WADSL"]
[null,"CAN Asset Class"]
[null,"CA01",{"$f":"VLOOKUP(B1288,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"$J950*D238","v":1.5071083132181293},1.130331234913597,0.37677707830453233,1.5071083132181291,0,0,0,0,null,{"$f":"$J950*M238","v":6.0284332528725146},11.342993311795263]
[null,"CA02","Copper cables",-107388.39655069695,-80541.297413022723,-26847.099137674239,-107388.39655069695,0,0,0,0,null,-429553.58620278764,0]
[null,"CA03","Other cables",0.23520802493883119,0.1764060187041234,5.8802006234707799E-2,0.23520802493883119,0,0,5.8802006234707793,5.8802006234707793,null,8.2322808728591035,0]
[null,"CA04","Pair gain systems",0.23660087468479929,0.17745065601359949,5.9150218671199822E-2,0.23660087468479929,0,0,5.9150218671199815,5.9150218671199815,null,8.2810306139679888,0]
[null,"CA05","CAN Radio Bearer Equipment",6.4293716476637687E-3,4.8220287357478272E-3,1.6073429119159422E-3,6.4293716476637687E-3,0,0,0.16073429119159419,0.16073429119159419,null,0.22502800766823225,0]
[null,"CA06","Other CAN assets",6.4292616112976275E-3,4.821946208473221E-3,1.6073154028244069E-3,6.4292616112976275E-3,0,0,0.16073154028244066,0.16073154028244066,null,0.22502415639541729,0]
[null,"CA07","Other Communications Plant and Equipment",0.2301879440523967,0.17264095803929755,5.7546986013099176E-2,0.2301879440523967,0,0,5.7546986013099168,5.7546986013099168,null,8.0565780418338964,0]
[null,"CA08","Network Land",5.85890655404564E-4,4.3941799155342297E-4,1.46472663851141E-4,5.85890655404564E-4,0,0,1.4647266385114096E-2,1.4647266385114096E-2,null,2.050617293915977E-2,0]
[null,"CA09","Network Buildings/Support",0.23018816400032138,0.17264112300024104,5.7547041000080346E-2,0.23018816400032138,0,0,5.7547041000080341,5.7547041000080341,null,8.0565857400112613,0]
[null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0.41248149960769476,-1.0893171986043868E-5]
[null,"CA11","Spare CAN Asset Class 11",{"$f":"$J960*D248","v":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,null,0,0]
[null,"CA13","Spare CAN Asset Class 13",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,null,0,0]
[null,"CA15","Spare CAN Asset Class 15",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,null,0,0]
[null,"CA17","Spare CAN Asset Class 17",0,0,0,0,0,0,0,0,null,{"$f":"$J966*M254","v":0},0]
[null,"CA18","Spare CAN Asset Class 18",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,null,0,0]
[null,"CA20","Spare CAN Asset Class 20",0,0,0,0,0,0,0,0,null,0,0]
[null,"Core Asset Class"]
[null,"CO01",{"$f":"VLOOKUP(B1309,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"$J972*D259","v":0},1.8115840148186732E-3,6.0386133827289106E-4,2.4154453530915642E-3,4.6698610159770289E-2,2.3349305079885144E-2,6.0386133827289093E-2,6.0386133827289093E-2,null,{"$f":"$J972*M259","v":0.22463641783751526},0]
[null,"CO02","Switching Equipment - Trunk",0,0,0,0,9.5385911774193602E-2,4.7692955887096801E-2,0,0,null,0.28615773532258088,0]
[null,"CO03","Switching Equipment - Other",0,0,0,0,0.10293410268664634,5.1467051343323168E-2,0,0,null,0.30880230805993908,0]
[null,"CO04","Inter-exchange Cables ",0,0,0,0,2.8369239816377019E-2,1.418461990818851E-2,0,6.3830789586848291E-2,null,0.14893850903597936,0.12766157917369653]
[null,"CO05","Transmission Equipment ",0,0,0,0,1.9728657225220891E-4,9.8643286126104456E-5,0,4.4389478756746991E-4,null,1.0357545043240971E-3,8.8778957513493972E-4]
[null,"CO06","Core Radio Bearer Equipment",0,0,0,0,3.7456447109070756E-2,1.8728223554535378E-2,0,8.4277005995409188E-2,null,0.19664634732262154,0.16855401199081835]
[null,"CO07","Other Communications Plant and Equipment",0,2.3400702362066357E-6,7.8002341206887856E-7,3.1200936482755142E-6,1.4445726879338554E-4,7.2228634396692771E-5,7.8002341206887861E-5,1.4699430753964548E-4,null,6.1156705040255738E-4,7.1783556146146185E-4]
[null,"CO08","Network Land",0,7.6135163349215002E-5,2.5378387783071669E-5,1.0151355113228667E-4,4.6999776273359186E-3,2.3499888136679593E-3,2.5378387783071667E-3,4.7825212434980157E-3,null,1.9897589636828642E-2,2.3355080067313787E-2]
[null,"CO09","Network Buildings/Support",0,2.3640975406213079E-6,7.8803251354043593E-7,3.1521300541617437E-6,1.4594052289341515E-4,7.2970261446707573E-5,7.8803251354043588E-5,1.485036113715699E-4,null,6.1784648059343291E-4,7.2520613234777461E-4]
[null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0.33078993268927653,7.9586532811737679E-2]
[null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,1.0031611881070722E-6,0]
[null,"CO12","Data Equipment",{"$f":"$J983*D270","v":0},3.2269937740210617E-3,1.0756645913403539E-3,4.3026583653614156E-3,0,0,0.10756645913403537,0.10756645913403537,null,0.15059304278764976,0]
[null,"CO13","Spare Core Asset Class 13",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO14","Spare Core Asset Class 14",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO15","Spare Core Asset Class 15",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO16","Spare Core Asset Class 16",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO17","Spare Core Asset Class 17",0,0,0,0,0,0,0,0,null,{"$f":"$J988*M275","v":0},0]
[null,"CO18","Spare Core Asset Class 18",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO19","Spare Core Asset Class 19",0,0,0,0,0,0,0,0,null,0,0]
[null,"CO20","Spare Core Asset Class 20",0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"CAN Total","CA01-CA09",{"$f":"SUM(D1288:D1296)","v":-107385.94381285214},-80539.457859639107,-26846.485953213036,-107385.94381285214,0,0,23.640738289767864,23.640738289767864,null,{"$f":"SUM(M1288:M1296)","v":-429514.46073592908},{"$f":"SUM(N1288:N1296)","v":11.342993311795263}]
[null,"Core Total","CO01-CO06 + CO12",{"$f":"SUM(D1309:D1314,D1320)","v":0},5.0385777888397347E-3,1.679525929613245E-3,6.7181037184529798E-3,0.31104159811831023,0.15552079905915511,0.16795259296132448,0.31650428333114944,null,{"$f":"SUM(M1309:M1314,M1320)","v":1.3168101148706102},{"$f":"SUM(N1309:N1314,N1320)","v":0.29710338073964981}]
[]
[null,null,"CAN General Allocator",{"$f":"D1330/$D1281","v":0.16668941715848531},0.12501706286886399,4.1672354289621329E-2,0.16668941715848531,0,0,-3.6696244841739394E-5,-3.6696244841739394E-5,null,{"$f":"M1330/$D1281","v":0.66671216529033717},{"$f":"N1330/$D1281","v":-1.7607117624918245E-5}]
[null,null,"Core Primary General Allocator",0,1.9541725155434939E-3,6.5139083851449792E-4,2.6055633540579917E-3,0.12063502196588997,6.0317510982944987E-2,6.5139083851449786E-2,0.12275368118906224,null,{"$f":"M1331/$D1282","v":0.51071438062731223},{"$f":"N1331/$D1282","v":0.11522919467522487}]
[null,null,"Core Secondary General Allocator",{"$f":"SUM(D1309:D1317,D1320)/$D1283","v":0},1.9393436523832026E-3,6.4644788412773421E-4,2.5857915365109368E-3,0.11971960624959975,5.9859803124799875E-2,6.4644788412773407E-2,0.12182218843379319,null,{"$f":"SUM(M1309:M1317,M1320)/$D1283","v":0.50683892254770202},{"$f":"SUM(N1309:N1317,N1320)/$D1283","v":0.12194310815830976}]
[]
[]
["Routing Factors"]
[null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43]
[null,"Code","Asset Class","Basis of allocation",{"$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"]
[null,"CO08","Network Land","General 1"]
[null,"CO09","Network Buildings/Support","General 1"]
[null,"CO10","Indirect Capital Assets","General 2"]
[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":"G. Revenue Disaggregate","index":8,"n_rows":779,"n_cols":23,"rows_kept":779,"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,{"$f":"VLOOKUP(H11,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C14,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8092224998691044},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":42.596920503820975},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":34.940365362853164},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":27.194312017357841},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":19.955390685616393},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C14,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},{"$f":"SUM(OFFSET(H14,0,0,1,Model_period))","v":134.07440583953826}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8092224998691044},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":42.596920503820975},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":34.940365362853164},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":27.194312017357841},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":19.955390685616393},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C15,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},133.98641470567168]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8092224998691044},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":42.597318481886852},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":34.940641308565333},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":27.194486333121855},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":19.955482841257908},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C16,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},131.5075765439785]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":9.3372313471547912},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":42.598817554445915},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":34.941963195594312},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":27.195590763024125},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":19.956319761120977},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C17,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},134.86837547270866]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":9.3622636161644497},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":5.8332897193788631E-3},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":4.5893422801001919E-3},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":3.3966975405029247E-3},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":2.2659253125150241E-3},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C18,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},9.6939097002845998]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":9.3372313471547912},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":5.8143173348634454E-3},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":4.5732025878845667E-3},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":3.383651803957811E-3},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":2.2563521486606447E-3},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C19,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},9.354040329785839]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8092224998691044},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":42.597318481886852},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":34.940641308565333},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":27.194486333121855},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":19.955482841257908},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C20,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},131.5052839587768]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8092224998691044},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":3.1213105781974309E-3},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":2.4234784223991367E-3},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":1.7562746096300356E-3},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.1429653610427663E-3},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C21,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.8437083867760125]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8597710703858068},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":42.597356729145176},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":34.940673752213108},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":27.194512480718572},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":19.955501976727355},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C22,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},131.78002303233438]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8092224998691044},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":4.3152447757939657E-3},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.2513155589091415E-3},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.2792219016828821E-3},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.4194322855940592E-3},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C23,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.8204877143910849]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C33,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H14:H33)","v":1.3000000000000003},{"$f":"SUM(I14:I33)","v":1.3000000000000003},1.3000000000000003,1.3000000000000003,1.3000000000000003,75.751832380074475,255.60373641741501,209.6594876294937,163.17851579055787,119.74065346670474,0,0,830.4342256842458]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C36,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":8.8114999771114366},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":6.1214783863627765E-3},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":4.9773230383490128E-3},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":3.8227193719540175E-3},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":2.6608019998501506E-3},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C36,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},{"$f":"SUM(OFFSET(H36,0,0,1,Model_period))","v":10.863542154039258}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.425830277839923},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":3.8678567751759076E-3},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.0733389492441001E-3},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.2940994101632883E-3},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.546514571036545E-3},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C37,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},{"$f":"SUM(OFFSET(H37,0,0,1,Model_period))","v":6.4922458227010882}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.425830277839923},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":3.8678567751759076E-3},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.0733389492441001E-3},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.2940994101632883E-3},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.546514571036545E-3},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C38,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.4422844277157036]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.425830277839923},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":4.3186167976070576E-3},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.4572060930994331E-3},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.6047435155508105E-3},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.7747586255425134E-3},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C39,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},7.7491081765223155]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":8.8114999771114366},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":6.1214783863627765E-3},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":4.9773230383490128E-3},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":3.8227193719540175E-3},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":2.6608019998501506E-3},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C40,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},10.362689000054948]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.425830277839923},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":3.8678567751759076E-3},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.0733389492441001E-3},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.2940994101632883E-3},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.546514571036545E-3},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C41,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.6328623457995812]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.425830277839923},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":4.3186167976070576E-3},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.4572060930994331E-3},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.6047435155508105E-3},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.7747586255425134E-3},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C42,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.4488173056258606]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.425830277839923},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":2.9663367303136073E-3},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":2.3056046615334363E-3},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":1.6728111993882426E-3},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.0900264620246078E-3},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C43,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.651263940828847]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.4735327188945373},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":4.3549650700397948E-3},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.4880717384698705E-3},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.6296485004524877E-3},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.7930077945605986E-3},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C44,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},7.6208223637996166]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":46.519443906828769},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":3.6838658949020421E-2},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.2786336116199521E-2},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.76637936689853E-2},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":2.116088040607882E-2},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C45,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},46.637893575969059]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":1},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":1},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":1},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":1},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":3.1944763361426232E-6},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":2.21167738153454E-6},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":2.0346235338118744E-6},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":1.8581260062705785E-6},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.6918177875103082E-6},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C46,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},5.0000109907210444]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":1},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":1},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":1},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":1},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":8.8114999771114366},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":5.9038533862858008E-3},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":4.6132941897641605E-3},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":3.3888823320307572E-3},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":2.2397316006402476E-3},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C47,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},13.827645738620159]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H36:H55)","v":3.3000000000000003},{"$f":"SUM(I36:I55)","v":3.3000000000000003},3.3000000000000003,3.3000000000000003,3.3000000000000003,117.98246141857349,8.254978650650853E-2,6.9284416440129989E-2,5.5094217832362583E-2,3.9796003044986747E-2,0,0,134.72918584239747]
[]
[]
[null,"G.1.2","Return on capital"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(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,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C63,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.1187028088803733},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.17535717289007829},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.23029453618159262},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.2196221276662714},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.21296683607994202},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.20978475634953983},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.20291380940558407},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.19605499654005695},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0.24439623736521607},{"$f":"VLOOKUP($C63,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0.23196491906568079},{"$f":"SUM(OFFSET($H63,0,0,1,Model_period))","v":1.6843218004875038}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11741256095776056},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.17148642912224002},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.22255554602988589},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.20963314821614026},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":-7259.2927089456671},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":-6927.7841019581665},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":-15964.500351384477},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":-27773.783153768105},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":-42148.541073005865},{"$f":"VLOOKUP($C64,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0.18040744722453589},-57924.520603615594]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11741256095776056},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.17148642912224002},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.22255554602988589},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.20963314821614026},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.19798626876695849},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.18981263362886483},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.17795009209938709},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.16609968522024579},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0.19928253071808508},{"$f":"VLOOKUP($C65,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0.18040744722453589},1.5715611205355484]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11540550863369628},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.16546527215004719},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.21051711690500877},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.1940947357381585},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.17468316405787299},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.15874480423351456},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.13911757719560264},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.11950248423611938},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0.12910560839412946},{"$f":"VLOOKUP($C66,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0.100206935471644},1.3961554196440855]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11540550863369628},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.16546527215004719},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.21051711690500877},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.1940947357381585},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.17468316405787299},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.15527133949296176},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.13585959546986306},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.11644785259058024},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0.1252659888418525},{"$f":"VLOOKUP($C67,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0.100206935471644},1.3863693415322542]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11540550863369628},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.16546527215004719},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.21051711690500877},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.1940947357381585},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.17468316405787299},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.15527133949296176},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.13585959546986306},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.11644785259058024},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0.1252659888418525},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0.100206935471644},1.3863693415322542]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":6.0095025136672323E-2},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":6.0095025136672323E-2},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":4.6552041323525584E-2},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":1.5889747387740323E-7},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":3.4735621060359018E-3},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":3.2580589232137787E-3},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":3.0546903907281578E-3},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":3.8396727508554856E-3},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0.3553648881303158]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":5.84073454534597E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":5.8401504134782491E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":5.8395662816105275E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":5.8389821497428065E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":4.5226596573208586E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":4.5222230548564085E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":4.521770561055595E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":4.5213180672547829E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":4.52086557345397E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":5.8354978627460391E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":5.8349137288270764E-2},0.51809588981332866]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":6.0095025136672323E-2},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":6.0095025136672323E-2},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":4.6552041323525584E-2},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":1.5889747387740323E-7},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":3.4735621060359018E-3},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":3.2580589232137787E-3},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":3.0546903907281578E-3},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":3.8396727508554856E-3},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0.3553648881303158]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0.10694211913963803},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.14944989453494628},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.18581996837280554},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.21618053969699752},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.18632552949916759},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.16303161170333014},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.13973747347802806},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.11644337661670788},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":9.3149281471111414E-2},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":9.0177554279163796E-2},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":6.0106679595197887E-2},1.4154929812848696]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H63:H82)","v":0.58413186772136916},{"$f":"SUM(I63:I82)","v":0.6470420223685257},1.0280189948105689,1.3791315290469552,1.7017173904241611,1.5458288400324549,-7258.1494521885998,-6926.7233147816687,-15963.5404780397,-27772.924133578945,-42147.561544773293,1.0118564368131531,-57914.451507944505]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C85,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11819308130600777},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.17382799016698169},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.22723715735622699},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.21567586417979981},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.20704858726493622},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.19842110859514953},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.18979366962218877},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.18116623084223313},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0.22273401457654787},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0.2115965351284384},{"$f":"SUM(OFFSET($H85,0,0,1,Model_period))","v":1.6299884458275891}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11801467665497986},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.17329277621389791},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.22616707476734904},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.21429467195953483},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.20497720017968418},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.19565948796490226},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.18634185518049559},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.177024222524759},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0.21649602144937544},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0.2044676007504036},1.614396721939668]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11741256095776056},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.17148642912224002},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.22255554602988589},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.20963314821614026},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.19798626876695849},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.18633914888284542},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.17469210842910765},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.16304506810403988},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0.19544295007204646},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0.18040744722453589},1.5617750350030437]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11883862445117466},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.17576461960248232},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.23110916672387752},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.22067359918733781},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.21454373790236134},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.20841367486246182},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.20228365151938824},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.19615362836931971},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0.2453055335970758},{"$f":"VLOOKUP($C88,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0.23739202136474857},1.6864054591124689]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":6.0095025136672323E-2},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":6.0095025136672323E-2},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":4.6552041323525584E-2},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":1.5889747387740323E-7},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":1.1604002474007051E-7},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":1.1287940149812308E-7},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":1.0991178334773427E-7},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":1.3815722526933605E-7},{"$f":"VLOOKUP($C89,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0.34557891554154757]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11665991633623646},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.1692284952576677},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.21804113510805698},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.20380624353689711},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.18924760450105144},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.17468872503027447},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.16012992498987275},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.14557112507814107},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0.16912661085038538},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0.15033225531720143},1.4959979263322634]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":6.0095025136672323E-2},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":6.0095025136672323E-2},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":4.6552041323525584E-2},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":1.5889747387740323E-7},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":1.1604002474007051E-7},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":1.1287940149812308E-7},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":1.0991178334773427E-7},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":1.3815722526933605E-7},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0.34557891554154757]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":5.84073454534597E-2},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":5.8401504134782491E-2},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":5.8395662816105275E-2},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":5.8389821497428065E-2},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":4.5226596573208586E-2},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":4.5222230548564085E-2},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":4.521770561055595E-2},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":4.5213180672547829E-2},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":4.52086557345397E-2},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":5.8354978627460391E-2},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":5.8349137288270764E-2},0.51809588981332866]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":6.0095025136672323E-2},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":6.0095025136672323E-2},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":4.6552041323525584E-2},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":1.5889747387740323E-7},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":1.1604002474007051E-7},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":1.1287940149812308E-7},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":1.0991178334773427E-7},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":1.3815722526933605E-7},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0.34557891554154757]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0.10694211913963803},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.14944989453494628},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.18581996837280554},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.21618053969699752},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.18632552949916759},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.16303161170333014},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.1397374921525697},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.11644341229863517},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":9.3149332637705709E-2},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":9.0177639237810539E-2},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":6.0106679595197887E-2},1.4154930868079325]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":1.5889747387740323E-7},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},1.5889747387740323E-7]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11038787782353555},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.15041237971956506},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.18042104409281581},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.15524870454320402},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.11642540228515906},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":7.7601879597649484E-2},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":4.6552118520999761E-2},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":2.3276079406951818E-2},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":1.0015890721357232E-2},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0.97895024248394602]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$513:$S$554,R$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$513:$S$554,S$3,FALSE)*WACC","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H85:H104)","v":0.64254505449350607},{"$f":"SUM(I85:I104)","v":0.70725359209045424},1.0879928453652095,1.4385133966817625,1.7603865606826548,1.590540481665867,1.3384832787419403,1.2260795708164829,1.1214502598714404,1.0245946724330399,1.2076540536037348,1.1026516766687966,11.937839712842361]
[]
[]
[null,"G.1.3","Return of capital (Depreciation)"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(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($C112,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":2.945106505136386E-2},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":5.8902130102727719E-2},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":8.8296190127024277E-2},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.11769025015132083},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.14708431017561738},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.14708782178244109},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.22384871760631159},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.2190862829275545},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.21459200929358735},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},{"$f":"SUM(OFFSET($H112,0,0,1,Model_period))","v":2.2460387772179486}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":5.1539363839886755E-2},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.10307872767977351},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.15451833272229248},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.20595793776481144},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.2573975428073304},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":-160433.23748113774},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":-153106.69692745115},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":-352816.31326938194},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":-613799.17322572251},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},-1280153.6484117885]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":5.1539363839886755E-2},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.10307872767977351},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.15451833272229248},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.20595793776481144},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.2573975428073304},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.25740105441415412},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.33416266749149759},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.32940008424289846},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.32490567467815601},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},3.0183613856408016]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":8.5898939733144594E-2},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.17179787946628919},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.25753055453715412},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.34326322960801908},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.42899590467888404},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.42899941628570776},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.50576031210957828},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.50099787743082114},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.49650360379685404},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},4.2197477176464524]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":8.5898939733144594E-2},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.17179787946628919},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.25753055453715412},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.34326322960801908},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.42899590467888404},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.42899941628570776},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.42899733918582988},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.42899704204614592},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.42899677018459526},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},4.0034770757257698]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":8.5898939733144594E-2},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.17179787946628919},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.25753055453715412},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.34326322960801908},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.42899590467888404},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.42899941628570776},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.42899733918582988},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.42899704204614592},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.42899677018459526},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},4.0034770757257698]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":7.6765124684167158E-2},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":7.2002541435568071E-2},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":6.7508131870825591E-2},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},6.3642301657439937]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":1.0000035116068238E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":1.0000035116068238E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":1.0000035116068238E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":1.0000035116068238E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":1.0000000000000002E-4},1.0000014046427296E-3]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":7.6765124684167158E-2},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":7.2002541435568071E-2},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":6.7508131870825591E-2},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},6.3642301657439937]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0.2},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0.30307872767977351},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.40615745535954706},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.50903666544458503},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.6119158755296229},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.51479508561466081},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.51479859722148458},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.51479723737507954},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.5147967916655537},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.51479638387322757},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},4.6041728197635354]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H112:H131)","v":8.2000999999999991},{"$f":"SUM(I112:I131)","v":2.7549798932058147},3.2482852328161593,3.7366453863284157,4.2289958917353827,4.5213463971423495,-160431.03108839184,-153104.10673358847,-352813.74688917829,-613796.6293182465,1E-4,1.0000000000000002E-4,-1280118.8236766036]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C134,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":3.8177306548064262E-2},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":7.6354613096128524E-2},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.11445802423873516},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.15256143538134181},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.19066484652394844},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.19066835813077215},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.19066741098852272},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.19066734113929307},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.19066727555544274},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},{"$f":"SUM(OFFSET($H134,0,0,1,Model_period))","v":2.3348866116022489}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":4.1231491071909404E-2},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":8.2462982143818808E-2},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.12361466617783398},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.16476635021184916},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.20591803424586433},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.20592154585268804},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.20591974388891385},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.20591969732276075},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.20591965360019385},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},2.4416741645158315]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":5.1539363839886755E-2},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.10307872767977351},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.15451833272229248},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.20595793776481144},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.2573975428073304},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.25740105441415412},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.25739925245037992},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.25739920588422682},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.25739916216165992},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},2.8020905797245161]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":2.7125980968361451E-2},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":5.4251961936722902E-2},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":8.1325438274890777E-2},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.10839891461305866},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.13547239095122654},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.13547590255805025},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.13547495541580082},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.13547488556657117},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.13547481998272085},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},1.9484752502674036]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":2.5644645742900345E-6},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":2.4946153446401117E-6},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":2.4290314942941695E-6},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},6.1479618558648461]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":6.4424204799858442E-2},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.12884840959971688},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.19314791590286559},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.2574474222060143},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.32174692850916298},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.32175044011598669},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.3217486381522125},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.3217485915860594},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.3217485478634925},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},3.2526110987353691]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":2.5644645742900345E-6},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":2.4946153446401117E-6},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":2.4290314942941695E-6},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},6.1479618558648461]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":1.0000035116068238E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":1.0000035116068238E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":1.0000035116068238E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":1.0000035116068238E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":1.0000000000000002E-4},1.0000014046427296E-3]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":2.5644645742900345E-6},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":2.4946153446401117E-6},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":2.4290314942941695E-6},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},6.1479618558648461]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0.2},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0.30307872767977351},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.40615745535954706},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.50903666544458503},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.6119158755296229},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.51479508561466081},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.51479859722148458},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.51479765007923506},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.51479758023000544},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.51479751464615509},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},4.6041751518050695]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},3.5116068237278205E-6]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0.17179787946628919},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.34359575893257838},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.51506110907430824},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.68652645921603817},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.85799180935776809},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.85799532096459175},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.68619608165189749},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.51439775647608244},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.34293199854202644},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},5.97649417368158]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$312:$S$355,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$312:$S$355,S$3,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H134:H153)","v":9.2000999999999991},{"$f":"SUM(I134:I153)","v":3.7898367847673486},4.2872117391414921,4.7776384543866488,5.274050697473875,5.5704629405610984,2.4841252660361834,2.3123114263718456,2.140512542402194,1.9690462597973353,1E-4,1.0000000000000002E-4,41.805296110938023]
[]
[]
[null,"G.1.4","Tax Allowance"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H158,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",{"$f":"VLOOKUP(C161,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":7.4448408177722625E-3},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":1.4352726997478584E-2},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":2.1339427783710101E-2},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":2.8514593053463436E-2},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":4.5305446156981503E-2},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":2.1296683607994204E-2},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":2.0978475634953985E-2},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":2.0291380940558407E-2},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":1.9605499654005695E-2},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C161,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},{"$f":"SUM(OFFSET($H161,0,0,1,Model_period))","v":0.20906797707915947}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":7.4448408177722625E-3},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":1.4196719095332081E-2},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":2.0868392263795509E-2},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":2.7556367302737542E-2},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":4.3244837895646406E-2},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":-725.9292708945668},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":-692.77841019581672},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":-1596.4500351384477},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":-2777.3783153768109},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},-5792.4127815458342]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":7.4448408177722625E-3},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":1.4196719095332081E-2},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":2.0868392263795509E-2},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":2.7556367302737542E-2},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":4.3244837895646406E-2},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":1.9798626876695851E-2},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":1.8981263362886483E-2},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":1.7795009209938709E-2},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":1.6609968522024579E-2},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C163,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0.19643492777907073]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":7.4448408177722625E-3},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":1.3954040136437515E-2},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":2.0135670343928377E-2},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":2.606579391271948E-2},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":4.0039447266902915E-2},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":1.7468316405787301E-2},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":1.5874480423351458E-2},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":1.3911757719560264E-2},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":1.1950248423611939E-2},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C164,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0.17678349788231287]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":7.4448408177722625E-3},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":1.3954040136437515E-2},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":2.0135670343928377E-2},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":2.606579391271948E-2},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":4.0039447266902915E-2},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":1.7468316405787301E-2},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":1.5527133949296177E-2},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":1.3585959546986307E-2},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":1.1644785259058025E-2},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C165,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0.17580489007112968]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":7.4448408177722625E-3},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":1.3954040136437515E-2},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":2.0135670343928377E-2},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":2.606579391271948E-2},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":4.0039447266902915E-2},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":1.7468316405787301E-2},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":1.5527133949296177E-2},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":1.3585959546986307E-2},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":1.1644785259058025E-2},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C166,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0.17580489007112968]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":7.4448408177722625E-3},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":7.2803687668369635E-3},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":7.3130367462534525E-3},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":7.4408416922174189E-3},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":9.603135276448134E-3},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":1.5889747387740324E-8},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":3.4735621060359018E-4},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":3.258058923213779E-4},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":3.0546903907281578E-4},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C167,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},4.9999772763514742E-2]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":7.221758069052296E-3},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":7.0615080889399572E-3},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":7.1062392772908911E-3},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":7.2297069052071252E-3},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":9.3297117083967849E-3},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":4.522223054856409E-3},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":4.5217705610555948E-3},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":4.5213180672547832E-3},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":4.5208655734539699E-3},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C168,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},6.5974003737749157E-2]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":7.4448408177722625E-3},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":7.2803687668369635E-3},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":7.3130367462534525E-3},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":7.4408416922174189E-3},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":9.603135276448134E-3},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":1.5889747387740324E-8},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":3.4735621060359018E-4},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":3.258058923213779E-4},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":3.0546903907281578E-4},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C169,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},4.9999772763514742E-2]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":9.9389024322413463E-3},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":1.3222825071439466E-2},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":1.8070453060834973E-2},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":2.2612658099525822E-2},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":2.6767027206747483E-2},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":3.843675195253117E-2},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":1.6303161170333015E-2},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":1.3973747347802807E-2},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":1.1644337661670789E-2},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":9.3149281471111411E-3},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C170,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0.18028479215023799]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C180,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H161:H180)","v":9.9389024322413477E-2},{"$f":"SUM(I161:I180)","v":8.000330968266986E-2},0.12430098428090416,0.16782819421240985,0.21070312689348644,0.31888619796280726,-725.81494521885998,-692.67233147816705,-1596.3540478039699,-2777.292413357894,0,0,-5791.1326270215359]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C183,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":9.1423149396667675E-4},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":1.4718985600873384E-2},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":1.5289821838417046E-2},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":2.0352457221932997E-2},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":4.5347200610983636E-2},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":4.4483292953603308E-2},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":4.5141819556922709E-2},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":4.5530375914950842E-2},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":4.5793183040406596E-2},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C183,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},{"$f":"SUM(OFFSET($H183,0,0,1,Model_period))","v":0.27757136823205719}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":9.1423149396667675E-4},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":1.4696768264117354E-2},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":1.5242744690598531E-2},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":2.025661545746341E-2},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":4.5056796300177344E-2},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":4.4038266403310197E-2},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":4.4513536704065264E-2},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":4.4702306098756237E-2},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":4.4746212287881768E-2},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C184,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0.27416747770033684]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":9.1423149396667675E-4},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":1.4621784752565732E-2},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":1.5083859316711043E-2},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":1.9933149502378549E-2},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":4.4076681751206055E-2},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":4.253630179607093E-2},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":4.2393111775334523E-2},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":4.1907600933085841E-2},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":4.1212717253172076E-2},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C185,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0.26267943857449144]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":9.1423149396667675E-4},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":1.4799377279924831E-2},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":1.5460166781181407E-2},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":2.0699253080211109E-2},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":4.6398005682980137E-2},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":4.6093586392163904E-2},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":4.741517961696539E-2},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":4.852664850972415E-2},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":4.9581530543506599E-2},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C186,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0.28988797938062422]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":9.1423149396667675E-4},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":7.4983511551619132E-3},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":5.2859279269826479E-3},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":5.3824006715052991E-3},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":9.787858111878758E-3},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":3.4138281132203961E-8},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":2.6399700592768286E-8},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":2.707909907372041E-8},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":2.7782277026690649E-8},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C187,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},2.8868884758853124E-2]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":9.1423149396667675E-4},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":1.4528055363126208E-2},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":1.4885252599351683E-2},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":1.9528817058522475E-2},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":4.2851538564991964E-2},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":4.0658846037021863E-2},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":3.9742580614421118E-2},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":3.8414219475997859E-2},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":3.6795848459784994E-2},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C188,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0.24831938966718486]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":9.1423149396667675E-4},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":7.4983511551619132E-3},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":5.2859279269826479E-3},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":5.3824006715052991E-3},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":9.787858111878758E-3},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":3.4138281132203961E-8},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":2.6399700592768286E-8},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":2.707909907372041E-8},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":2.7782277026690649E-8},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C189,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},2.8868884758853124E-2]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":8.8683678135528256E-4},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":7.2729375436421315E-3},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":5.1364528792907926E-3},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":5.2296743985393067E-3},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":9.5091750556175678E-3},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":9.7157568476094417E-3},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":1.0287259868175469E-2},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":1.0846373940867335E-2},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":1.1427340721491078E-2},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C190,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},7.0311808036588402E-2]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":9.1423149396667675E-4},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":7.4983511551619132E-3},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":5.2859279269826479E-3},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":5.3824006715052991E-3},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":9.787858111878758E-3},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":3.4138281132203961E-8},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":2.6399700592768286E-8},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":2.707909907372041E-8},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":2.7782277026690649E-8},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C191,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},2.8868884758853124E-2]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":1.6237718730888152E-3},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":1.8611502648083571E-2},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":1.6344630158303231E-2},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":1.9362173148030543E-2},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":3.9176109006349664E-2},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":3.5026478759874628E-2},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":3.1790995931581072E-2},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":2.7934084131100264E-2},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":2.3545251340382736E-2},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C192,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0.21341499699679453]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":3.4138281132203961E-8},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},3.4138281132203961E-8]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":9.1423149396667675E-4},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":1.374697711779684E-2},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":1.3230196621357021E-2},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":1.6159380026388524E-2},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":3.2642012013207801E-2},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":2.5013381378279562E-2},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":1.7654825491488908E-2},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":1.1167577191155536E-2},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":5.8834682368249938E-3},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C194,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0.13641204957046588]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C202,'6. Revenue Requirement'!$C$182:$S$225,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'6. Revenue Requirement'!$C$182:$S$225,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'6. Revenue Requirement'!$C$182:$S$225,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'6. Revenue Requirement'!$C$182:$S$225,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'6. Revenue Requirement'!$C$182:$S$225,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'6. Revenue Requirement'!$C$182:$S$225,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'6. Revenue Requirement'!$C$182:$S$225,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'6. Revenue Requirement'!$C$182:$S$225,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'6. Revenue Requirement'!$C$182:$S$225,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'6. Revenue Requirement'!$C$182:$S$225,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'6. Revenue Requirement'!$C$182:$S$225,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'6. Revenue Requirement'!$C$182:$S$225,S$3,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H183:H202)","v":0},{"$f":"SUM(I183:I202)","v":1.0738692100144187E-2},0.13549144203561581,0.12653090866615871,0.15766872190798284,0.3344210933211505,0.28756604712105832,0.27893938875805624,0.26902926743293526,0.25898563523028195,0,0,1.8593711965733839]
[]
[]
[null,"G.2","Calculation of Revenue Requirement by Service"]
[]
[]
[null,"G.2.1","Revenue Requirement Allocated to Services"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Service","Building Block",null,null,{"$f":"VLOOKUP(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,"S01",{"$f":"VLOOKUP($C213,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},"Operating expenditure",null,null,{"$f":"H617","v":6.4020674132262173E-2},7.6824808958714616E-2,8.4507289854586082E-2,8.8732654347315434E-2,9.3169287064681167E-2,{"$f":"M617","v":1.6986517569220612},8.648678169024226,7.0451620979265117,5.4289737337528763,3.9451656526980821,null,null,{"$f":"SUM(OFFSET($H213,0,0,1,Model_period))","v":27.173886124681317}]
[null,null,null,null,"Return on capital",null,null,2.4871366630385913E-2,3.2551874864430501E-2,5.2394124719046357E-2,7.1159607784300846E-2,9.0417047089078828E-2,{"$f":"M618","v":4.7276731067224548E-2},-907.37634778926235,-865.94128405708022,-1995.5347229375907,-3471.6989319708528,null,null,-7240.2326160026314]
[null,null,null,null,"Return of capital",null,null,0.31726868880520798,0.16890531157596977,0.20560335021554971,0.23632258741944215,0.26993422492511032,{"$f":"M619","v":7.5619769824930003E-2},-20054.077626222883,-19138.254391107406,-44101.957276147739,-76724.815533267654,null,null,-160017.8311728129]
[null,null,null,null,"Tax payments",null,null,4.231819901560659E-3,4.0248664468461436E-3,6.335137099596086E-3,8.6594992745582765E-3,1.1195251722376724E-2,{"$f":"M620","v":9.7526301953461091E-3},-90.737634778926264,-86.594128405708048,-199.55347229375906,-347.16989319708523,null,null,-724.01092947083839]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H213:H216)","v":0.41039254946941678},{"$f":"SUM(I213:I216)","v":0.28230686184596104},0.34883990188877823,0.40487434882561674,0.46471581080124708,{"$f":"SUM(M213:M216)","v":1.8313008880095618},-21043.542930622047,-20083.744641472269,-46291.616497645336,-80539.739192782901,0,0,-167954.90083216171]
[]
[null,null,"S02",{"$f":"VLOOKUP($C219,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 4"},"Operating expenditure",null,null,{"$f":"H641","v":0},{"$f":"I641","v":0},0,0,0,0.56621725230735365,2.8828927230080756,2.3483873659755039,1.8096579112509585,1.3150552175660273,null,null,8.9222104701079186]
[null,null,null,null,"Return on capital",null,null,{"$f":"H642","v":0},{"$f":"I642","v":0},0,0,0,1.5758910355741517E-2,-302.45878259642086,-288.6470946856935,-665.17824097919674,-1157.232977323617,null,null,-2413.5013366745725]
[null,null,null,null,"Return of capital",null,null,{"$f":"H643","v":0},{"$f":"I643","v":0},0,0,0,2.5206589941643334E-2,-6684.6925420742955,-6379.4181303691357,-14700.652425382581,-25574.938511089218,null,null,-53339.676402325291]
[null,null,null,null,"Tax payments",null,null,{"$f":"H644","v":0},{"$f":"I644","v":0},0,0,0,3.2508767317820371E-3,-30.245878259642094,-28.864709468569348,-66.517824097919686,-115.72329773236176,null,null,-241.34845868176109]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H219:H222)","v":0},{"$f":"SUM(I219:I222)","v":0},0,0,0,{"$f":"SUM(M219:M222)","v":0.61043362933652057},-7014.5143102073507,-6694.5815471574233,-15430.538832548447,-26846.579730927631,0,0,-55985.603987211514]
[]
[null,null,"S03",{"$f":"VLOOKUP($C225,Services,2,FALSE)","v":"Wholesale Line Rental"},"Operating expenditure",null,null,{"$f":"H679","v":3.9908983650253083E-2},3.9310348895499281E-2,3.8720693662066791E-2,3.8139883257135798E-2,3.7567785008278745E-2,{"$f":"M679","v":2.8542147605418666},12.511184887440551,10.197072608394917,7.8640063459011591,5.719107202941748,null,null,39.339233499693478]
[null,null,null,null,"Return on capital",null,null,4.4737840466749237E-2,4.7987860928632733E-2,7.199032634702994E-2,9.3199294878083663E-2,0.11181768711677023,{"$f":"M680","v":7.3594422471169388E-2},-1209.8255368447576,-1154.5799446443214,-2660.7056733782388,-4628.9256590745581,null,null,-9653.5934865096679]
[null,null,null,null,"Return of capital",null,null,0.59562186856633526,0.22413795360776012,0.25537804368657702,0.28523195485740216,0.31446037440878311,{"$f":"M681","v":0.1287919230019294},-26738.74425492459,-25517.647052095606,-58802.586581932417,-102299.73330299438,null,null,-213356.90756982885]
[null,null,null,null,"Tax payments",null,null,7.4591408206064859E-3,5.8231027101476648E-3,8.7112126473673362E-3,1.1254435682616281E-2,1.3733109757923592E-2,{"$f":"M682","v":1.5196289893625505E-2},-120.98217445212234,-115.45765747308828,-266.07027573170745,-462.89231705380098,null,null,-965.34024741920678]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H225:H228)","v":0.68772783350394406},{"$f":"SUM(I225:I228)","v":0.31725926614203981},0.37480027634304108,0.42782556867523791,0.47757895629175567,{"$f":"SUM(M225:M228)","v":3.0717973959085909},-28057.040781334028,-26777.487581604622,-61721.498524696457,-107385.8321719198,0,0,-223936.50207025802]
[]
[null,null,"S04",{"$f":"VLOOKUP($C231,Services,2,FALSE)","v":"PSTN FOAS & FTAS"},"Operating expenditure",null,null,{"$f":"H703","v":0.10522641433558234},0.10522641433511398,0.10522641433477944,0.10522641433454048,0.1052264143343698,{"$f":"M703","v":10.513519975349725},7.672332158616701E-3,6.7428031979343177E-3,5.6522480371296773E-3,4.3383201672599937E-3,null,null,{"$f":"SUM(OFFSET($H231,0,0,1,Model_period))","v":11.064057750585052}]
[null,null,null,null,"Return on capital",null,null,8.0243866016852822E-2,8.8125761167174868E-2,0.14462009219975108,0.19791378822918254,0.2481869001407323,{"$f":"M704","v":0.1763963165271743},0.16078528774812642,0.15258120075053661,0.14426742167962334,0.13583977132622715,null,null,{"$f":"SUM(OFFSET($H232,0,0,1,Model_period))","v":1.5289604057853814}]
[null,null,null,null,"Return of capital",null,null,1.1569294887904356,0.3247126800764828,0.377005191604463,0.42871584607759189,0.48090714102771026,{"$f":"M705","v":0.38153240967136282},0.20855306289676132,0.21177071270245756,0.21543764194814763,0.21965344564516942,null,null,{"$f":"SUM(OFFSET($H233,0,0,1,Model_period))","v":4.0052176204405816}]
[null,null,null,null,"Tax payments",null,null,0,1.3380708501853746E-3,1.801003096935859E-2,1.7408396418111479E-2,2.222881735947746E-2,{"$f":"M706","v":3.7088429820445031E-2},3.4543867949107965E-2,3.47130054903226E-2,3.4608898992414289E-2,3.4336065190460292E-2,null,null,{"$f":"SUM(OFFSET($H234,0,0,1,Model_period))","v":0.23427558303988308}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H231:H234)","v":1.3423997691428706},{"$f":"SUM(I231:I234)","v":0.51940292642895702},0.64486172910835216,0.74926444505942635,0.85654927286228977,{"$f":"SUM(M231:M234)","v":11.108537131368708},0.41155455075261244,0.4058077221412511,0.39996621065731497,0.39416760232911685,0,0,16.832511359850898]
[]
[null,null,"S05",{"$f":"VLOOKUP($C237,Services,2,FALSE)","v":"Local Carriage Service"},"Operating expenditure",null,null,{"$f":"H727","v":1.1999454996267575E-11},1.1999454996267575E-11,1.1999454996267575E-11,1.1999454996267575E-11,1.1999454996267575E-11,{"$f":"M727","v":5.2567599876748625},3.8361660793083505E-3,3.3714015989671589E-3,2.8261240185648386E-3,2.1691600836299969E-3,null,null,{"$f":"SUM(OFFSET($H237,0,0,1,Model_period))","v":5.2689628395153303}]
[null,null,null,null,"Return on capital",null,null,5.2792150481424231E-12,5.8153812637923434E-12,8.9545420698151442E-12,1.1908513742980869E-11,1.4690159437434331E-11,{"$f":"M728","v":8.8198158263587151E-2},8.039264387406321E-2,7.6290600375268303E-2,7.2133710839811668E-2,6.7919885663113577E-2,null,null,{"$f":"SUM(OFFSET($H238,0,0,1,Model_period))","v":0.38493499906249173}]
[null,null,null,null,"Return of capital",null,null,7.540809102260031E-11,3.084632793087131E-11,3.3852933673852209E-11,3.6803054840575785E-11,3.9803841043874152E-11,{"$f":"M729","v":0.19076620483568141},0.10427653144838066,0.10588535635122878,0.10771882097407381,0.10982672282258471,null,null,{"$f":"SUM(OFFSET($H239,0,0,1,Model_period))","v":0.61847363664866362}]
[null,null,null,null,"Tax payments",null,null,0,8.8298722742756128E-14,1.1151395185880866E-12,1.0474668280730313E-12,1.3157216232249462E-12,{"$f":"M730","v":1.8544214910222515E-2},1.7271933974553982E-2,1.73565027451613E-2,1.7304449496207144E-2,1.7168032595230146E-2,null,null,{"$f":"SUM(OFFSET($H240,0,0,1,Model_period))","v":8.7645133724941718E-2}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H237:H240)","v":9.2686761067010305E-11},{"$f":"SUM(I237:I240)","v":4.8749462913673984E-11},5.5922070258523014E-11,6.1758490407897271E-11,6.7809177100801011E-11,{"$f":"SUM(M237:M240)","v":5.554268565684354},0.20577727537630622,0.20290386107062555,0.19998310532865748,0.19708380116455843,0,0,6.360016608951427]
[]
[null,null,"S06",{"$f":"VLOOKUP($C243,Services,2,FALSE)","v":"Line Sharing Service"},"Operating expenditure",null,null,{"$f":"H751","v":1},1,1,1,1,{"$f":"M751","v":24.876531687450321},48.974144829109932,40.170925985081659,31.264866963490146,22.941808878501131,null,null,{"$f":"SUM(OFFSET($H243,0,0,1,Model_period))","v":173.22827834363318}]
[null,null,null,null,"Return on capital",null,null,0,0,0,0,0,{"$f":"M752","v":0.4025982101248039},0.30298168066709208,0.27042493067639761,0.23615825645472466,0.20446066834472795,null,null,{"$f":"SUM(OFFSET($H244,0,0,1,Model_period))","v":1.416623746267746}]
[null,null,null,null,"Return of capital",null,null,0,0,0,0,0,{"$f":"M753","v":1.5327938960288767},0.7709887560394566,0.80402499972603081,0.74262998280582049,0.68061661810865126,null,null,{"$f":"SUM(OFFSET($H245,0,0,1,Model_period))","v":4.5310542527088362}]
[null,null,null,null,"Tax payments",null,null,0,0,0,0,0,{"$f":"M754","v":8.3417031266947134E-2},3.977897690261141E-2,3.5467276664312201E-2,3.0905978557587466E-2,2.6667408210544152E-2,null,null,{"$f":"SUM(OFFSET($H246,0,0,1,Model_period))","v":0.21623667160200236}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H243:H246)","v":1},{"$f":"SUM(I243:I246)","v":1},1,1,1,{"$f":"SUM(M243:M246)","v":26.895340824870949},50.087894242719095,41.280843192148403,32.274561181308279,23.853553573165051,0,0,179.39219301421176]
[]
[null,null,"S07",{"$f":"VLOOKUP($C249,Services,2,FALSE)","v":"Wholesale ADSL"},"Operating expenditure",null,null,{"$f":"H775","v":2.1031327049875998E-2},2.1031327049893744E-2,2.1031327049904406E-2,2.6163951759585635E-2,2.6163951759589084E-2,{"$f":"M775","v":31.910442403448307},48.978548735315641,40.174745163922758,31.268023677438833,22.944196620708812]
[null,null,null,null,"Return on capital",null,null,4.005267632656179E-3,4.1285789159152585E-3,4.1286070268678424E-3,1.0980539760868926E-2,1.1551986712499929E-2,{"$f":"M776","v":0.49684781063928535},0.37906195523936886,0.34254254344309554,0.30426138942677611,0.26849576068586994]
[null,null,null,null,"Return of capital",null,null,6.8567867188624135E-2,7.0678403852023466E-2,7.0678452728721516E-2,0.11885994840149537,0.12079668751132512,{"$f":"M777","v":1.87985633178038},0.87141639057311826,0.9059661920383808,0.84629418111920718,0.78625977139224057]
[null,null,null,null,"Tax payments",null,null,0,6.2686903658017409E-5,5.1414944689358517E-4,9.658427073342005E-4,1.034651718626819E-3,{"$f":"M778","v":0.10323359979346636},5.6124421160381993E-2,5.1874403332638278E-2,4.7243516323604066E-2,4.285348599642512E-2]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H249:H252)","v":9.3604461871156314E-2},{"$f":"SUM(I249:I252)","v":9.5900996721490481E-2},{"$f":"SUM(J249:J252)","v":9.635253625238735E-2},{"$f":"SUM(K249:K252)","v":0.15697028262928414},{"$f":"SUM(L249:L252)","v":0.15954727770204097},{"$f":"SUM(M249:M252)","v":34.390380145661446},50.285151502288514,41.47512830273687,32.46582276430842,24.041805638783348]
[]
[null,null,null,"Total for all declared services",null,null,null,{"$f":"H217+H223+H229+H235+H241+H247+H253","v":3.5341246140800746},{"$f":"I217+I223+I229+I235+I241+I247+I253","v":2.2148700511871979},2.4648544436484809,2.7389346452513239,2.9583913177251424,83.462058580840136,-56014.107644592281,-53472.449087156216,-123378.31352162863,-214723.66448501486,{"$f":"R217+R229+R235+R241+R247","v":0},0,-391688.81818143674]
[]
[]
[null,"G.2.2","Aggregate Revenue Requirement"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,"Building Block",null,null,null,{"$f":"VLOOKUP(H260,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,{"$f":"H34+H56","v":4.6000000000000005},{"$f":"I34+I56","v":4.6000000000000005},4.6000000000000005,4.6000000000000005,4.6000000000000005,193.73429379864797,255.68628620392153,209.72877204593382,163.23361000839023,119.78044946974973,0,0,{"$f":"SUM(OFFSET($H262,0,0,1,Model_period))","v":965.16341152664336}]
[null,null,null,"Return on capital",null,null,null,{"$f":"H83+H105","v":1.2266769222148752},{"$f":"I83+I105","v":1.3542956144589799},2.1160118401757781,2.8176449257287177,3.4621039511068159,3.1363693216983219,-7256.8109689098574,-6925.4972352108525,-15962.419027779828,-27771.899538906513,-42146.353890719685,2.1145081134819499,{"$f":"SUM(OFFSET($H263,0,0,1,Model_period))","v":-57902.513668231666}]
[null,null,null,"Return of capital",null,null,null,{"$f":"H132+H154","v":17.400199999999998},{"$f":"I132+I154","v":6.5448166779731629},7.5354969719576514,8.5142838407150645,9.5030465892092586,10.091809337703449,-160428.54696312582,-153101.79442216211,-352811.6063766359,-613794.66027198674,2.0000000000000001E-4,2.0000000000000004E-4,{"$f":"SUM(OFFSET($H264,0,0,1,Model_period))","v":-1280077.0183804929}]
[null,null,null,"Tax payments",null,null,null,{"$f":"H181+H203","v":9.9389024322413477E-2},{"$f":"I181+I203","v":9.0742001782814052E-2},0.25979242631652,0.29435910287856859,0.36837184880146928,0.6533072912839577,-725.52737917173897,-692.39339208940896,-1596.0850185365371,-2777.0334277226639,0,0,{"$f":"SUM(OFFSET($H265,0,0,1,Model_period))","v":-5789.2732558249627}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H262:H265)","v":23.326265946537287},{"$f":"SUM(I262:I265)","v":12.589854294214959},14.511301238449951,16.226287869322352,17.933522389117545,207.61577974933368,-168155.1990250035,-160509.95627741644,-370206.8768129439,-644223.81278914609,-42146.353690719683,2.1147081134819499,-1342803.6418930229]
[]
[]
[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,{"$f":"VLOOKUP(H271,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"H262-H213-H219-H225-H231-H237-H243-H249","v":3.3698126008200271},{"$f":"I262-I213-I219-I225-I231-I237-I243-I249","v":3.3576071007487798},3.3505142750866641,3.3417370962894242,3.3378725618210825,116.05795597495344,133.67932836178517,109.78236461983559,85.589603004500574,62.908608417083045,{"$f":"R262-R213-R225-R231-R237-R243","v":0},0,{"$f":"SUM(OFFSET($H273,0,0,1,Model_period))","v":524.77540401292379}]
[null,null,null,"Return on capital",null,null,null,{"$f":"H263-H214-H220-H226-H232-H238-H244-H250","v":1.0728185814629521},{"$f":"I263-I214-I220-I226-I232-I238-I244-I250","v":1.1815015385770111},1.8428786898741285,2.4443916950643731,3.0001303300330444,1.8356987622493355,-4838.0735232469442,-4617.1707510990027,-10641.757211263202,-18514.71868662351,{"$f":"R263-R214-R226-R232-R238-R244","v":-42146.353890719685},2.1145081134819499,{"$f":"SUM(OFFSET($H274,0,0,1,Model_period))","v":-38600.342752635392}]
[null,null,null,"Return of capital",null,null,null,15.261812086573986,5.7563823288300799,6.6268319336884867,7.4451535039223291,8.3169481612965246,5.8772422126186452,-106952.98777464498,-102068.50249585077,-235208.32217380003,-409196.96928119345,{"$f":"R264-R215-R227-R233-R239-R245","v":2.0000000000000001E-4},2.0000000000000004E-4,{"$f":"SUM(OFFSET($H275,0,0,1,Model_period))","v":-853377.49735526228}]
[null,null,null,"Tax payments",null,null,null,8.7698063600246332E-2,7.949327487188855E-2,0.22622189615218921,0.2560709287949009,0.32018001824174896,0.38282421867212302,-483.70941088103501,-461.61630793027575,-1064.0735092565205,-1851.3689447314086,{"$f":"R265-R216-R228-R234-R240-R246","v":0},0,{"$f":"SUM(OFFSET($H276,0,0,1,Model_period))","v":-3859.4156843989067}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H273:H276)","v":19.792141332457213},{"$f":"SUM(I273:I276)","v":10.374984243027759},12.046446794801469,13.487353224071029,14.975131071392399,124.15372116849355,-112141.09138041118,-107037.50719026022,-246828.56329131525,-429500.14830413129,-42146.353690719683,2.1147081134819499,-895312.48038828373]
[]
[]
[null,"G.3","Detailed Revenue Requirement Calculations"]
[]
[]
[null,"G.3.1","S01",{"$f":"VLOOKUP(C283,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 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,{"$f":"VLOOKUP(H284,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C287,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C287,'E. Allocation Factors Calc'!$C$816:$M$859, $W287, FALSE)","v":5.8985661295815027E-2},{"$f":"VLOOKUP($C287,'E. Allocation Factors Calc'!$C$862:$M$905, $W287, FALSE)","v":7.0782793554978032E-2},{"$f":"VLOOKUP($C287,'E. Allocation Factors Calc'!$C$908:$M$951, $W287, FALSE)","v":7.7861072910475837E-2},{"$f":"VLOOKUP($C287,'E. Allocation Factors Calc'!$C$954:$M$997, $W287, FALSE)","v":8.1754126555999673E-2},{"$f":"VLOOKUP($C287,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W287, FALSE)","v":8.5841832883799624E-2},{"$f":"VLOOKUP($C287,'Allocation Summary'!$B$62:$L$102, $W287, FALSE)","v":6.1550665880892627E-2},{"$f":"VLOOKUP($C287,'Allocation Summary'!$B$108:$L$148, $W287, FALSE)","v":6.0779258134446928E-2},{"$f":"VLOOKUP($C287,'Allocation Summary'!$B$154:$L$194, $W287, FALSE)","v":5.9379006566654721E-2},{"$f":"VLOOKUP($C287,'Allocation Summary'!$B$200:$L$240, $W287, FALSE)","v":5.7382762521844044E-2},{"$f":"VLOOKUP($C287,'Allocation Summary'!$B$246:$L$286, $W287, FALSE)","v":5.5447415826784162E-2},null,null,null,null,null,5]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C288,'E. Allocation Factors Calc'!$C$816:$M$859, $W288, FALSE)","v":5.8985661295815034E-2},{"$f":"VLOOKUP($C288,'E. Allocation Factors Calc'!$C$862:$M$905, $W288, FALSE)","v":7.0782793554978032E-2},{"$f":"VLOOKUP($C288,'E. Allocation Factors Calc'!$C$908:$M$951, $W288, FALSE)","v":7.7861072910475837E-2},{"$f":"VLOOKUP($C288,'E. Allocation Factors Calc'!$C$954:$M$997, $W288, FALSE)","v":8.1754126555999673E-2},{"$f":"VLOOKUP($C288,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W288, FALSE)","v":8.5841832883799637E-2},{"$f":"VLOOKUP($C288,'Allocation Summary'!$B$62:$L$102, $W288, FALSE)","v":0.125},{"$f":"VLOOKUP($C288,'Allocation Summary'!$B$108:$L$148, $W288, FALSE)","v":0.125},{"$f":"VLOOKUP($C288,'Allocation Summary'!$B$154:$L$194, $W288, FALSE)","v":0.12499999999999997},{"$f":"VLOOKUP($C288,'Allocation Summary'!$B$200:$L$240, $W288, FALSE)","v":0.125},{"$f":"VLOOKUP($C288,'Allocation Summary'!$B$246:$L$286, $W288, FALSE)","v":0.125},null,null,null,null,null,5]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C289,'E. Allocation Factors Calc'!$C$816:$M$859, $W289, FALSE)","v":0},{"$f":"VLOOKUP($C289,'E. Allocation Factors Calc'!$C$862:$M$905, $W289, FALSE)","v":0},{"$f":"VLOOKUP($C289,'E. Allocation Factors Calc'!$C$908:$M$951, $W289, FALSE)","v":0},{"$f":"VLOOKUP($C289,'E. Allocation Factors Calc'!$C$954:$M$997, $W289, FALSE)","v":0},{"$f":"VLOOKUP($C289,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W289, FALSE)","v":0},{"$f":"VLOOKUP($C289,'Allocation Summary'!$B$62:$L$102, $W289, FALSE)","v":0},{"$f":"VLOOKUP($C289,'Allocation Summary'!$B$108:$L$148, $W289, FALSE)","v":0},{"$f":"VLOOKUP($C289,'Allocation Summary'!$B$154:$L$194, $W289, FALSE)","v":0},{"$f":"VLOOKUP($C289,'Allocation Summary'!$B$200:$L$240, $W289, FALSE)","v":0},{"$f":"VLOOKUP($C289,'Allocation Summary'!$B$246:$L$286, $W289, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C290,'E. Allocation Factors Calc'!$C$816:$M$859, $W290, FALSE)","v":0},{"$f":"VLOOKUP($C290,'E. Allocation Factors Calc'!$C$862:$M$905, $W290, FALSE)","v":0},{"$f":"VLOOKUP($C290,'E. Allocation Factors Calc'!$C$908:$M$951, $W290, FALSE)","v":0},{"$f":"VLOOKUP($C290,'E. Allocation Factors Calc'!$C$954:$M$997, $W290, FALSE)","v":0},{"$f":"VLOOKUP($C290,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W290, FALSE)","v":0},{"$f":"VLOOKUP($C290,'Allocation Summary'!$B$62:$L$102, $W290, FALSE)","v":0},{"$f":"VLOOKUP($C290,'Allocation Summary'!$B$108:$L$148, $W290, FALSE)","v":0},{"$f":"VLOOKUP($C290,'Allocation Summary'!$B$154:$L$194, $W290, FALSE)","v":0},{"$f":"VLOOKUP($C290,'Allocation Summary'!$B$200:$L$240, $W290, FALSE)","v":0},{"$f":"VLOOKUP($C290,'Allocation Summary'!$B$246:$L$286, $W290, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C291,'E. Allocation Factors Calc'!$C$816:$M$859, $W291, FALSE)","v":0},{"$f":"VLOOKUP($C291,'E. Allocation Factors Calc'!$C$862:$M$905, $W291, FALSE)","v":0},{"$f":"VLOOKUP($C291,'E. Allocation Factors Calc'!$C$908:$M$951, $W291, FALSE)","v":0},{"$f":"VLOOKUP($C291,'E. Allocation Factors Calc'!$C$954:$M$997, $W291, FALSE)","v":0},{"$f":"VLOOKUP($C291,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W291, FALSE)","v":0},{"$f":"VLOOKUP($C291,'Allocation Summary'!$B$62:$L$102, $W291, FALSE)","v":0},{"$f":"VLOOKUP($C291,'Allocation Summary'!$B$108:$L$148, $W291, FALSE)","v":0},{"$f":"VLOOKUP($C291,'Allocation Summary'!$B$154:$L$194, $W291, FALSE)","v":0},{"$f":"VLOOKUP($C291,'Allocation Summary'!$B$200:$L$240, $W291, FALSE)","v":0},{"$f":"VLOOKUP($C291,'Allocation Summary'!$B$246:$L$286, $W291, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C292,'E. Allocation Factors Calc'!$C$816:$M$859, $W292, FALSE)","v":7.7095243125665541E-2},{"$f":"VLOOKUP($C292,'E. Allocation Factors Calc'!$C$862:$M$905, $W292, FALSE)","v":9.2514291750798644E-2},{"$f":"VLOOKUP($C292,'E. Allocation Factors Calc'!$C$908:$M$951, $W292, FALSE)","v":0.1017657209258785},{"$f":"VLOOKUP($C292,'E. Allocation Factors Calc'!$C$954:$M$997, $W292, FALSE)","v":0.10685400697217246},{"$f":"VLOOKUP($C292,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W292, FALSE)","v":0.11219670732078105},{"$f":"VLOOKUP($C292,'Allocation Summary'!$B$62:$L$102, $W292, FALSE)","v":8.6206896551724223E-3},{"$f":"VLOOKUP($C292,'Allocation Summary'!$B$108:$L$148, $W292, FALSE)","v":8.6206896551724015E-3},{"$f":"VLOOKUP($C292,'Allocation Summary'!$B$154:$L$194, $W292, FALSE)","v":8.6206896551724067E-3},{"$f":"VLOOKUP($C292,'Allocation Summary'!$B$200:$L$240, $W292, FALSE)","v":8.6206896551724171E-3},{"$f":"VLOOKUP($C292,'Allocation Summary'!$B$246:$L$286, $W292, FALSE)","v":8.620689655172405E-3},null,null,null,null,null,5]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C293,'E. Allocation Factors Calc'!$C$816:$M$859, $W293, FALSE)","v":3.4661143638899848E-2},{"$f":"VLOOKUP($C293,'E. Allocation Factors Calc'!$C$862:$M$905, $W293, FALSE)","v":4.1593372366679815E-2},{"$f":"VLOOKUP($C293,'E. Allocation Factors Calc'!$C$908:$M$951, $W293, FALSE)","v":4.5752709603347791E-2},{"$f":"VLOOKUP($C293,'E. Allocation Factors Calc'!$C$954:$M$997, $W293, FALSE)","v":4.8040345083515186E-2},{"$f":"VLOOKUP($C293,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W293, FALSE)","v":5.0442362337690942E-2},{"$f":"VLOOKUP($C293,'Allocation Summary'!$B$62:$L$102, $W293, FALSE)","v":8.6206896551724223E-3},{"$f":"VLOOKUP($C293,'Allocation Summary'!$B$108:$L$148, $W293, FALSE)","v":8.6206896551724015E-3},{"$f":"VLOOKUP($C293,'Allocation Summary'!$B$154:$L$194, $W293, FALSE)","v":8.6206896551724067E-3},{"$f":"VLOOKUP($C293,'Allocation Summary'!$B$200:$L$240, $W293, FALSE)","v":8.6206896551724171E-3},{"$f":"VLOOKUP($C293,'Allocation Summary'!$B$246:$L$286, $W293, FALSE)","v":8.620689655172405E-3},null,null,null,null,null,5]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C294,'E. Allocation Factors Calc'!$C$816:$M$859, $W294, FALSE)","v":8.0536305045679837E-2},{"$f":"VLOOKUP($C294,'E. Allocation Factors Calc'!$C$862:$M$905, $W294, FALSE)","v":9.6643566054815805E-2},{"$f":"VLOOKUP($C294,'E. Allocation Factors Calc'!$C$908:$M$951, $W294, FALSE)","v":0.10630792266029737},{"$f":"VLOOKUP($C294,'E. Allocation Factors Calc'!$C$954:$M$997, $W294, FALSE)","v":0.11162331879331226},{"$f":"VLOOKUP($C294,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W294, FALSE)","v":0.11720448473297786},{"$f":"VLOOKUP($C294,'Allocation Summary'!$B$62:$L$102, $W294, FALSE)","v":8.6206896551724223E-3},{"$f":"VLOOKUP($C294,'Allocation Summary'!$B$108:$L$148, $W294, FALSE)","v":8.6206896551724015E-3},{"$f":"VLOOKUP($C294,'Allocation Summary'!$B$154:$L$194, $W294, FALSE)","v":8.6206896551724067E-3},{"$f":"VLOOKUP($C294,'Allocation Summary'!$B$200:$L$240, $W294, FALSE)","v":8.6206896551724171E-3},{"$f":"VLOOKUP($C294,'Allocation Summary'!$B$246:$L$286, $W294, FALSE)","v":8.620689655172405E-3},null,null,null,null,null,5]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C295,'E. Allocation Factors Calc'!$C$816:$M$859, $W295, FALSE)","v":8.0536305045679837E-2},{"$f":"VLOOKUP($C295,'E. Allocation Factors Calc'!$C$862:$M$905, $W295, FALSE)","v":9.6643566054815805E-2},{"$f":"VLOOKUP($C295,'E. Allocation Factors Calc'!$C$908:$M$951, $W295, FALSE)","v":0.10630792266029737},{"$f":"VLOOKUP($C295,'E. Allocation Factors Calc'!$C$954:$M$997, $W295, FALSE)","v":0.11162331879331226},{"$f":"VLOOKUP($C295,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W295, FALSE)","v":0.11720448473297786},{"$f":"VLOOKUP($C295,'Allocation Summary'!$B$62:$L$102, $W295, FALSE)","v":8.6206896551724223E-3},{"$f":"VLOOKUP($C295,'Allocation Summary'!$B$108:$L$148, $W295, FALSE)","v":8.6206896551724015E-3},{"$f":"VLOOKUP($C295,'Allocation Summary'!$B$154:$L$194, $W295, FALSE)","v":8.6206896551724067E-3},{"$f":"VLOOKUP($C295,'Allocation Summary'!$B$200:$L$240, $W295, FALSE)","v":8.6206896551724171E-3},{"$f":"VLOOKUP($C295,'Allocation Summary'!$B$246:$L$286, $W295, FALSE)","v":8.620689655172405E-3},null,null,null,null,null,5]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C296,'E. Allocation Factors Calc'!$C$816:$M$859, $W296, FALSE)","v":3.4983103864140545E-2},{"$f":"VLOOKUP($C296,'E. Allocation Factors Calc'!$C$862:$M$905, $W296, FALSE)","v":4.1979724636968654E-2},{"$f":"VLOOKUP($C296,'E. Allocation Factors Calc'!$C$908:$M$951, $W296, FALSE)","v":4.6177697100665514E-2},{"$f":"VLOOKUP($C296,'E. Allocation Factors Calc'!$C$954:$M$997, $W296, FALSE)","v":4.8486581955698806E-2},{"$f":"VLOOKUP($C296,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W296, FALSE)","v":5.0910911053483734E-2},{"$f":"VLOOKUP($C296,'Allocation Summary'!$B$62:$L$102, $W296, FALSE)","v":2.51654350153993E-2},{"$f":"VLOOKUP($C296,'Allocation Summary'!$B$108:$L$148, $W296, FALSE)","v":0.12513599987516005},{"$f":"VLOOKUP($C296,'Allocation Summary'!$B$154:$L$194, $W296, FALSE)","v":0.125117722478887},{"$f":"VLOOKUP($C296,'Allocation Summary'!$B$200:$L$240, $W296, FALSE)","v":0.12504004363900215},{"$f":"VLOOKUP($C296,'Allocation Summary'!$B$246:$L$286, $W296, FALSE)","v":0.12501706286886399},null,null,null,null,null,5]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C297,'E. Allocation Factors Calc'!$C$816:$M$859, $W297, FALSE)","v":0},{"$f":"VLOOKUP($C297,'E. Allocation Factors Calc'!$C$862:$M$905, $W297, FALSE)","v":0},{"$f":"VLOOKUP($C297,'E. Allocation Factors Calc'!$C$908:$M$951, $W297, FALSE)","v":0},{"$f":"VLOOKUP($C297,'E. Allocation Factors Calc'!$C$954:$M$997, $W297, FALSE)","v":0},{"$f":"VLOOKUP($C297,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W297, FALSE)","v":0},{"$f":"VLOOKUP($C297,'Allocation Summary'!$B$62:$L$102, $W297, FALSE)","v":0},{"$f":"VLOOKUP($C297,'Allocation Summary'!$B$108:$L$148, $W297, FALSE)","v":0},{"$f":"VLOOKUP($C297,'Allocation Summary'!$B$154:$L$194, $W297, FALSE)","v":0},{"$f":"VLOOKUP($C297,'Allocation Summary'!$B$200:$L$240, $W297, FALSE)","v":0},{"$f":"VLOOKUP($C297,'Allocation Summary'!$B$246:$L$286, $W297, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C298,'E. Allocation Factors Calc'!$C$816:$M$859, $W298, FALSE)","v":0},{"$f":"VLOOKUP($C298,'E. Allocation Factors Calc'!$C$862:$M$905, $W298, FALSE)","v":0},{"$f":"VLOOKUP($C298,'E. Allocation Factors Calc'!$C$908:$M$951, $W298, FALSE)","v":0},{"$f":"VLOOKUP($C298,'E. Allocation Factors Calc'!$C$954:$M$997, $W298, FALSE)","v":0},{"$f":"VLOOKUP($C298,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W298, FALSE)","v":0},{"$f":"VLOOKUP($C298,'Allocation Summary'!$B$62:$L$102, $W298, FALSE)","v":0},{"$f":"VLOOKUP($C298,'Allocation Summary'!$B$108:$L$148, $W298, FALSE)","v":0},{"$f":"VLOOKUP($C298,'Allocation Summary'!$B$154:$L$194, $W298, FALSE)","v":0},{"$f":"VLOOKUP($C298,'Allocation Summary'!$B$200:$L$240, $W298, FALSE)","v":0},{"$f":"VLOOKUP($C298,'Allocation Summary'!$B$246:$L$286, $W298, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C299,'E. Allocation Factors Calc'!$C$816:$M$859, $W299, FALSE)","v":0},{"$f":"VLOOKUP($C299,'E. Allocation Factors Calc'!$C$862:$M$905, $W299, FALSE)","v":0},{"$f":"VLOOKUP($C299,'E. Allocation Factors Calc'!$C$908:$M$951, $W299, FALSE)","v":0},{"$f":"VLOOKUP($C299,'E. Allocation Factors Calc'!$C$954:$M$997, $W299, FALSE)","v":0},{"$f":"VLOOKUP($C299,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W299, FALSE)","v":0},{"$f":"VLOOKUP($C299,'Allocation Summary'!$B$62:$L$102, $W299, FALSE)","v":0},{"$f":"VLOOKUP($C299,'Allocation Summary'!$B$108:$L$148, $W299, FALSE)","v":0},{"$f":"VLOOKUP($C299,'Allocation Summary'!$B$154:$L$194, $W299, FALSE)","v":0},{"$f":"VLOOKUP($C299,'Allocation Summary'!$B$200:$L$240, $W299, FALSE)","v":0},{"$f":"VLOOKUP($C299,'Allocation Summary'!$B$246:$L$286, $W299, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C300,'E. Allocation Factors Calc'!$C$816:$M$859, $W300, FALSE)","v":0},{"$f":"VLOOKUP($C300,'E. Allocation Factors Calc'!$C$862:$M$905, $W300, FALSE)","v":0},{"$f":"VLOOKUP($C300,'E. Allocation Factors Calc'!$C$908:$M$951, $W300, FALSE)","v":0},{"$f":"VLOOKUP($C300,'E. Allocation Factors Calc'!$C$954:$M$997, $W300, FALSE)","v":0},{"$f":"VLOOKUP($C300,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W300, FALSE)","v":0},{"$f":"VLOOKUP($C300,'Allocation Summary'!$B$62:$L$102, $W300, FALSE)","v":0},{"$f":"VLOOKUP($C300,'Allocation Summary'!$B$108:$L$148, $W300, FALSE)","v":0},{"$f":"VLOOKUP($C300,'Allocation Summary'!$B$154:$L$194, $W300, FALSE)","v":0},{"$f":"VLOOKUP($C300,'Allocation Summary'!$B$200:$L$240, $W300, FALSE)","v":0},{"$f":"VLOOKUP($C300,'Allocation Summary'!$B$246:$L$286, $W300, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C301,'E. Allocation Factors Calc'!$C$816:$M$859, $W301, FALSE)","v":0},{"$f":"VLOOKUP($C301,'E. Allocation Factors Calc'!$C$862:$M$905, $W301, FALSE)","v":0},{"$f":"VLOOKUP($C301,'E. Allocation Factors Calc'!$C$908:$M$951, $W301, FALSE)","v":0},{"$f":"VLOOKUP($C301,'E. Allocation Factors Calc'!$C$954:$M$997, $W301, FALSE)","v":0},{"$f":"VLOOKUP($C301,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W301, FALSE)","v":0},{"$f":"VLOOKUP($C301,'Allocation Summary'!$B$62:$L$102, $W301, FALSE)","v":0},{"$f":"VLOOKUP($C301,'Allocation Summary'!$B$108:$L$148, $W301, FALSE)","v":0},{"$f":"VLOOKUP($C301,'Allocation Summary'!$B$154:$L$194, $W301, FALSE)","v":0},{"$f":"VLOOKUP($C301,'Allocation Summary'!$B$200:$L$240, $W301, FALSE)","v":0},{"$f":"VLOOKUP($C301,'Allocation Summary'!$B$246:$L$286, $W301, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C302,'E. Allocation Factors Calc'!$C$816:$M$859, $W302, FALSE)","v":0},{"$f":"VLOOKUP($C302,'E. Allocation Factors Calc'!$C$862:$M$905, $W302, FALSE)","v":0},{"$f":"VLOOKUP($C302,'E. Allocation Factors Calc'!$C$908:$M$951, $W302, FALSE)","v":0},{"$f":"VLOOKUP($C302,'E. Allocation Factors Calc'!$C$954:$M$997, $W302, FALSE)","v":0},{"$f":"VLOOKUP($C302,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W302, FALSE)","v":0},{"$f":"VLOOKUP($C302,'Allocation Summary'!$B$62:$L$102, $W302, FALSE)","v":0},{"$f":"VLOOKUP($C302,'Allocation Summary'!$B$108:$L$148, $W302, FALSE)","v":0},{"$f":"VLOOKUP($C302,'Allocation Summary'!$B$154:$L$194, $W302, FALSE)","v":0},{"$f":"VLOOKUP($C302,'Allocation Summary'!$B$200:$L$240, $W302, FALSE)","v":0},{"$f":"VLOOKUP($C302,'Allocation Summary'!$B$246:$L$286, $W302, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C303,'E. Allocation Factors Calc'!$C$816:$M$859, $W303, FALSE)","v":0},{"$f":"VLOOKUP($C303,'E. Allocation Factors Calc'!$C$862:$M$905, $W303, FALSE)","v":0},{"$f":"VLOOKUP($C303,'E. Allocation Factors Calc'!$C$908:$M$951, $W303, FALSE)","v":0},{"$f":"VLOOKUP($C303,'E. Allocation Factors Calc'!$C$954:$M$997, $W303, FALSE)","v":0},{"$f":"VLOOKUP($C303,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W303, FALSE)","v":0},{"$f":"VLOOKUP($C303,'Allocation Summary'!$B$62:$L$102, $W303, FALSE)","v":0},{"$f":"VLOOKUP($C303,'Allocation Summary'!$B$108:$L$148, $W303, FALSE)","v":0},{"$f":"VLOOKUP($C303,'Allocation Summary'!$B$154:$L$194, $W303, FALSE)","v":0},{"$f":"VLOOKUP($C303,'Allocation Summary'!$B$200:$L$240, $W303, FALSE)","v":0},{"$f":"VLOOKUP($C303,'Allocation Summary'!$B$246:$L$286, $W303, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C304,'E. Allocation Factors Calc'!$C$816:$M$859, $W304, FALSE)","v":0},{"$f":"VLOOKUP($C304,'E. Allocation Factors Calc'!$C$862:$M$905, $W304, FALSE)","v":0},{"$f":"VLOOKUP($C304,'E. Allocation Factors Calc'!$C$908:$M$951, $W304, FALSE)","v":0},{"$f":"VLOOKUP($C304,'E. Allocation Factors Calc'!$C$954:$M$997, $W304, FALSE)","v":0},{"$f":"VLOOKUP($C304,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W304, FALSE)","v":0},{"$f":"VLOOKUP($C304,'Allocation Summary'!$B$62:$L$102, $W304, FALSE)","v":0},{"$f":"VLOOKUP($C304,'Allocation Summary'!$B$108:$L$148, $W304, FALSE)","v":0},{"$f":"VLOOKUP($C304,'Allocation Summary'!$B$154:$L$194, $W304, FALSE)","v":0},{"$f":"VLOOKUP($C304,'Allocation Summary'!$B$200:$L$240, $W304, FALSE)","v":0},{"$f":"VLOOKUP($C304,'Allocation Summary'!$B$246:$L$286, $W304, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C305,'E. Allocation Factors Calc'!$C$816:$M$859, $W305, FALSE)","v":0},{"$f":"VLOOKUP($C305,'E. Allocation Factors Calc'!$C$862:$M$905, $W305, FALSE)","v":0},{"$f":"VLOOKUP($C305,'E. Allocation Factors Calc'!$C$908:$M$951, $W305, FALSE)","v":0},{"$f":"VLOOKUP($C305,'E. Allocation Factors Calc'!$C$954:$M$997, $W305, FALSE)","v":0},{"$f":"VLOOKUP($C305,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W305, FALSE)","v":0},{"$f":"VLOOKUP($C305,'Allocation Summary'!$B$62:$L$102, $W305, FALSE)","v":0},{"$f":"VLOOKUP($C305,'Allocation Summary'!$B$108:$L$148, $W305, FALSE)","v":0},{"$f":"VLOOKUP($C305,'Allocation Summary'!$B$154:$L$194, $W305, FALSE)","v":0},{"$f":"VLOOKUP($C305,'Allocation Summary'!$B$200:$L$240, $W305, FALSE)","v":0},{"$f":"VLOOKUP($C305,'Allocation Summary'!$B$246:$L$286, $W305, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C306,'E. Allocation Factors Calc'!$C$816:$M$859, $W306, FALSE)","v":0},{"$f":"VLOOKUP($C306,'E. Allocation Factors Calc'!$C$862:$M$905, $W306, FALSE)","v":0},{"$f":"VLOOKUP($C306,'E. Allocation Factors Calc'!$C$908:$M$951, $W306, FALSE)","v":0},{"$f":"VLOOKUP($C306,'E. Allocation Factors Calc'!$C$954:$M$997, $W306, FALSE)","v":0},{"$f":"VLOOKUP($C306,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W306, FALSE)","v":0},{"$f":"VLOOKUP($C306,'Allocation Summary'!$B$62:$L$102, $W306, FALSE)","v":0},{"$f":"VLOOKUP($C306,'Allocation Summary'!$B$108:$L$148, $W306, FALSE)","v":0},{"$f":"VLOOKUP($C306,'Allocation Summary'!$B$154:$L$194, $W306, FALSE)","v":0},{"$f":"VLOOKUP($C306,'Allocation Summary'!$B$200:$L$240, $W306, FALSE)","v":0},{"$f":"VLOOKUP($C306,'Allocation Summary'!$B$246:$L$286, $W306, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C308,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C308,'E. Allocation Factors Calc'!$C$816:$M$859, $W308, FALSE)","v":0},{"$f":"VLOOKUP($C308,'E. Allocation Factors Calc'!$C$862:$M$905, $W308, FALSE)","v":0},{"$f":"VLOOKUP($C308,'E. Allocation Factors Calc'!$C$908:$M$951, $W308, FALSE)","v":0},{"$f":"VLOOKUP($C308,'E. Allocation Factors Calc'!$C$954:$M$997, $W308, FALSE)","v":0},{"$f":"VLOOKUP($C308,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W308, FALSE)","v":0},{"$f":"VLOOKUP($C308,'Allocation Summary'!$B$62:$L$102, $W308, FALSE)","v":0},{"$f":"VLOOKUP($C308,'Allocation Summary'!$B$108:$L$148, $W308, FALSE)","v":0},{"$f":"VLOOKUP($C308,'Allocation Summary'!$B$154:$L$194, $W308, FALSE)","v":0},{"$f":"VLOOKUP($C308,'Allocation Summary'!$B$200:$L$240, $W308, FALSE)","v":0},{"$f":"VLOOKUP($C308,'Allocation Summary'!$B$246:$L$286, $W308, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C309,'E. Allocation Factors Calc'!$C$816:$M$859, $W309, FALSE)","v":0},{"$f":"VLOOKUP($C309,'E. Allocation Factors Calc'!$C$862:$M$905, $W309, FALSE)","v":0},{"$f":"VLOOKUP($C309,'E. Allocation Factors Calc'!$C$908:$M$951, $W309, FALSE)","v":0},{"$f":"VLOOKUP($C309,'E. Allocation Factors Calc'!$C$954:$M$997, $W309, FALSE)","v":0},{"$f":"VLOOKUP($C309,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W309, FALSE)","v":0},{"$f":"VLOOKUP($C309,'Allocation Summary'!$B$62:$L$102, $W309, FALSE)","v":0},{"$f":"VLOOKUP($C309,'Allocation Summary'!$B$108:$L$148, $W309, FALSE)","v":0},{"$f":"VLOOKUP($C309,'Allocation Summary'!$B$154:$L$194, $W309, FALSE)","v":0},{"$f":"VLOOKUP($C309,'Allocation Summary'!$B$200:$L$240, $W309, FALSE)","v":0},{"$f":"VLOOKUP($C309,'Allocation Summary'!$B$246:$L$286, $W309, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C310,'E. Allocation Factors Calc'!$C$816:$M$859, $W310, FALSE)","v":0},{"$f":"VLOOKUP($C310,'E. Allocation Factors Calc'!$C$862:$M$905, $W310, FALSE)","v":0},{"$f":"VLOOKUP($C310,'E. Allocation Factors Calc'!$C$908:$M$951, $W310, FALSE)","v":0},{"$f":"VLOOKUP($C310,'E. Allocation Factors Calc'!$C$954:$M$997, $W310, FALSE)","v":0},{"$f":"VLOOKUP($C310,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W310, FALSE)","v":0},{"$f":"VLOOKUP($C310,'Allocation Summary'!$B$62:$L$102, $W310, FALSE)","v":0},{"$f":"VLOOKUP($C310,'Allocation Summary'!$B$108:$L$148, $W310, FALSE)","v":0},{"$f":"VLOOKUP($C310,'Allocation Summary'!$B$154:$L$194, $W310, FALSE)","v":0},{"$f":"VLOOKUP($C310,'Allocation Summary'!$B$200:$L$240, $W310, FALSE)","v":0},{"$f":"VLOOKUP($C310,'Allocation Summary'!$B$246:$L$286, $W310, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C311,'E. Allocation Factors Calc'!$C$816:$M$859, $W311, FALSE)","v":0},{"$f":"VLOOKUP($C311,'E. Allocation Factors Calc'!$C$862:$M$905, $W311, FALSE)","v":0},{"$f":"VLOOKUP($C311,'E. Allocation Factors Calc'!$C$908:$M$951, $W311, FALSE)","v":0},{"$f":"VLOOKUP($C311,'E. Allocation Factors Calc'!$C$954:$M$997, $W311, FALSE)","v":0},{"$f":"VLOOKUP($C311,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W311, FALSE)","v":0},{"$f":"VLOOKUP($C311,'Allocation Summary'!$B$62:$L$102, $W311, FALSE)","v":0},{"$f":"VLOOKUP($C311,'Allocation Summary'!$B$108:$L$148, $W311, FALSE)","v":0},{"$f":"VLOOKUP($C311,'Allocation Summary'!$B$154:$L$194, $W311, FALSE)","v":0},{"$f":"VLOOKUP($C311,'Allocation Summary'!$B$200:$L$240, $W311, FALSE)","v":0},{"$f":"VLOOKUP($C311,'Allocation Summary'!$B$246:$L$286, $W311, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C312,'E. Allocation Factors Calc'!$C$816:$M$859, $W312, FALSE)","v":0},{"$f":"VLOOKUP($C312,'E. Allocation Factors Calc'!$C$862:$M$905, $W312, FALSE)","v":0},{"$f":"VLOOKUP($C312,'E. Allocation Factors Calc'!$C$908:$M$951, $W312, FALSE)","v":0},{"$f":"VLOOKUP($C312,'E. Allocation Factors Calc'!$C$954:$M$997, $W312, FALSE)","v":0},{"$f":"VLOOKUP($C312,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W312, FALSE)","v":0},{"$f":"VLOOKUP($C312,'Allocation Summary'!$B$62:$L$102, $W312, FALSE)","v":0},{"$f":"VLOOKUP($C312,'Allocation Summary'!$B$108:$L$148, $W312, FALSE)","v":0},{"$f":"VLOOKUP($C312,'Allocation Summary'!$B$154:$L$194, $W312, FALSE)","v":0},{"$f":"VLOOKUP($C312,'Allocation Summary'!$B$200:$L$240, $W312, FALSE)","v":0},{"$f":"VLOOKUP($C312,'Allocation Summary'!$B$246:$L$286, $W312, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C313,'E. Allocation Factors Calc'!$C$816:$M$859, $W313, FALSE)","v":0},{"$f":"VLOOKUP($C313,'E. Allocation Factors Calc'!$C$862:$M$905, $W313, FALSE)","v":0},{"$f":"VLOOKUP($C313,'E. Allocation Factors Calc'!$C$908:$M$951, $W313, FALSE)","v":0},{"$f":"VLOOKUP($C313,'E. Allocation Factors Calc'!$C$954:$M$997, $W313, FALSE)","v":0},{"$f":"VLOOKUP($C313,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W313, FALSE)","v":0},{"$f":"VLOOKUP($C313,'Allocation Summary'!$B$62:$L$102, $W313, FALSE)","v":0},{"$f":"VLOOKUP($C313,'Allocation Summary'!$B$108:$L$148, $W313, FALSE)","v":0},{"$f":"VLOOKUP($C313,'Allocation Summary'!$B$154:$L$194, $W313, FALSE)","v":0},{"$f":"VLOOKUP($C313,'Allocation Summary'!$B$200:$L$240, $W313, FALSE)","v":0},{"$f":"VLOOKUP($C313,'Allocation Summary'!$B$246:$L$286, $W313, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C314,'E. Allocation Factors Calc'!$C$816:$M$859, $W314, FALSE)","v":0},{"$f":"VLOOKUP($C314,'E. Allocation Factors Calc'!$C$862:$M$905, $W314, FALSE)","v":0},{"$f":"VLOOKUP($C314,'E. Allocation Factors Calc'!$C$908:$M$951, $W314, FALSE)","v":0},{"$f":"VLOOKUP($C314,'E. Allocation Factors Calc'!$C$954:$M$997, $W314, FALSE)","v":0},{"$f":"VLOOKUP($C314,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W314, FALSE)","v":0},{"$f":"VLOOKUP($C314,'Allocation Summary'!$B$62:$L$102, $W314, FALSE)","v":0},{"$f":"VLOOKUP($C314,'Allocation Summary'!$B$108:$L$148, $W314, FALSE)","v":0},{"$f":"VLOOKUP($C314,'Allocation Summary'!$B$154:$L$194, $W314, FALSE)","v":0},{"$f":"VLOOKUP($C314,'Allocation Summary'!$B$200:$L$240, $W314, FALSE)","v":0},{"$f":"VLOOKUP($C314,'Allocation Summary'!$B$246:$L$286, $W314, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C315,'E. Allocation Factors Calc'!$C$816:$M$859, $W315, FALSE)","v":0},{"$f":"VLOOKUP($C315,'E. Allocation Factors Calc'!$C$862:$M$905, $W315, FALSE)","v":0},{"$f":"VLOOKUP($C315,'E. Allocation Factors Calc'!$C$908:$M$951, $W315, FALSE)","v":0},{"$f":"VLOOKUP($C315,'E. Allocation Factors Calc'!$C$954:$M$997, $W315, FALSE)","v":0},{"$f":"VLOOKUP($C315,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W315, FALSE)","v":0},{"$f":"VLOOKUP($C315,'Allocation Summary'!$B$62:$L$102, $W315, FALSE)","v":0},{"$f":"VLOOKUP($C315,'Allocation Summary'!$B$108:$L$148, $W315, FALSE)","v":0},{"$f":"VLOOKUP($C315,'Allocation Summary'!$B$154:$L$194, $W315, FALSE)","v":0},{"$f":"VLOOKUP($C315,'Allocation Summary'!$B$200:$L$240, $W315, FALSE)","v":0},{"$f":"VLOOKUP($C315,'Allocation Summary'!$B$246:$L$286, $W315, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C316,'E. Allocation Factors Calc'!$C$816:$M$859, $W316, FALSE)","v":0},{"$f":"VLOOKUP($C316,'E. Allocation Factors Calc'!$C$862:$M$905, $W316, FALSE)","v":0},{"$f":"VLOOKUP($C316,'E. Allocation Factors Calc'!$C$908:$M$951, $W316, FALSE)","v":0},{"$f":"VLOOKUP($C316,'E. Allocation Factors Calc'!$C$954:$M$997, $W316, FALSE)","v":0},{"$f":"VLOOKUP($C316,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W316, FALSE)","v":0},{"$f":"VLOOKUP($C316,'Allocation Summary'!$B$62:$L$102, $W316, FALSE)","v":0},{"$f":"VLOOKUP($C316,'Allocation Summary'!$B$108:$L$148, $W316, FALSE)","v":0},{"$f":"VLOOKUP($C316,'Allocation Summary'!$B$154:$L$194, $W316, FALSE)","v":0},{"$f":"VLOOKUP($C316,'Allocation Summary'!$B$200:$L$240, $W316, FALSE)","v":0},{"$f":"VLOOKUP($C316,'Allocation Summary'!$B$246:$L$286, $W316, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C317,'E. Allocation Factors Calc'!$C$816:$M$859, $W317, FALSE)","v":0},{"$f":"VLOOKUP($C317,'E. Allocation Factors Calc'!$C$862:$M$905, $W317, FALSE)","v":0},{"$f":"VLOOKUP($C317,'E. Allocation Factors Calc'!$C$908:$M$951, $W317, FALSE)","v":0},{"$f":"VLOOKUP($C317,'E. Allocation Factors Calc'!$C$954:$M$997, $W317, FALSE)","v":0},{"$f":"VLOOKUP($C317,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W317, FALSE)","v":0},{"$f":"VLOOKUP($C317,'Allocation Summary'!$B$62:$L$102, $W317, FALSE)","v":0},{"$f":"VLOOKUP($C317,'Allocation Summary'!$B$108:$L$148, $W317, FALSE)","v":0},{"$f":"VLOOKUP($C317,'Allocation Summary'!$B$154:$L$194, $W317, FALSE)","v":0},{"$f":"VLOOKUP($C317,'Allocation Summary'!$B$200:$L$240, $W317, FALSE)","v":0},{"$f":"VLOOKUP($C317,'Allocation Summary'!$B$246:$L$286, $W317, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C318,'E. Allocation Factors Calc'!$C$816:$M$859, $W318, FALSE)","v":0},{"$f":"VLOOKUP($C318,'E. Allocation Factors Calc'!$C$862:$M$905, $W318, FALSE)","v":0},{"$f":"VLOOKUP($C318,'E. Allocation Factors Calc'!$C$908:$M$951, $W318, FALSE)","v":0},{"$f":"VLOOKUP($C318,'E. Allocation Factors Calc'!$C$954:$M$997, $W318, FALSE)","v":0},{"$f":"VLOOKUP($C318,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W318, FALSE)","v":0},{"$f":"VLOOKUP($C318,'Allocation Summary'!$B$62:$L$102, $W318, FALSE)","v":0},{"$f":"VLOOKUP($C318,'Allocation Summary'!$B$108:$L$148, $W318, FALSE)","v":0},{"$f":"VLOOKUP($C318,'Allocation Summary'!$B$154:$L$194, $W318, FALSE)","v":0},{"$f":"VLOOKUP($C318,'Allocation Summary'!$B$200:$L$240, $W318, FALSE)","v":0},{"$f":"VLOOKUP($C318,'Allocation Summary'!$B$246:$L$286, $W318, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C319,'E. Allocation Factors Calc'!$C$816:$M$859, $W319, FALSE)","v":0},{"$f":"VLOOKUP($C319,'E. Allocation Factors Calc'!$C$862:$M$905, $W319, FALSE)","v":0},{"$f":"VLOOKUP($C319,'E. Allocation Factors Calc'!$C$908:$M$951, $W319, FALSE)","v":0},{"$f":"VLOOKUP($C319,'E. Allocation Factors Calc'!$C$954:$M$997, $W319, FALSE)","v":0},{"$f":"VLOOKUP($C319,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W319, FALSE)","v":0},{"$f":"VLOOKUP($C319,'Allocation Summary'!$B$62:$L$102, $W319, FALSE)","v":0},{"$f":"VLOOKUP($C319,'Allocation Summary'!$B$108:$L$148, $W319, FALSE)","v":0},{"$f":"VLOOKUP($C319,'Allocation Summary'!$B$154:$L$194, $W319, FALSE)","v":0},{"$f":"VLOOKUP($C319,'Allocation Summary'!$B$200:$L$240, $W319, FALSE)","v":0},{"$f":"VLOOKUP($C319,'Allocation Summary'!$B$246:$L$286, $W319, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C320,'E. Allocation Factors Calc'!$C$816:$M$859, $W320, FALSE)","v":0},{"$f":"VLOOKUP($C320,'E. Allocation Factors Calc'!$C$862:$M$905, $W320, FALSE)","v":0},{"$f":"VLOOKUP($C320,'E. Allocation Factors Calc'!$C$908:$M$951, $W320, FALSE)","v":0},{"$f":"VLOOKUP($C320,'E. Allocation Factors Calc'!$C$954:$M$997, $W320, FALSE)","v":0},{"$f":"VLOOKUP($C320,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W320, FALSE)","v":0},{"$f":"VLOOKUP($C320,'Allocation Summary'!$B$62:$L$102, $W320, FALSE)","v":0},{"$f":"VLOOKUP($C320,'Allocation Summary'!$B$108:$L$148, $W320, FALSE)","v":0},{"$f":"VLOOKUP($C320,'Allocation Summary'!$B$154:$L$194, $W320, FALSE)","v":0},{"$f":"VLOOKUP($C320,'Allocation Summary'!$B$200:$L$240, $W320, FALSE)","v":0},{"$f":"VLOOKUP($C320,'Allocation Summary'!$B$246:$L$286, $W320, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C321,'E. Allocation Factors Calc'!$C$816:$M$859, $W321, FALSE)","v":0},{"$f":"VLOOKUP($C321,'E. Allocation Factors Calc'!$C$862:$M$905, $W321, FALSE)","v":0},{"$f":"VLOOKUP($C321,'E. Allocation Factors Calc'!$C$908:$M$951, $W321, FALSE)","v":0},{"$f":"VLOOKUP($C321,'E. Allocation Factors Calc'!$C$954:$M$997, $W321, FALSE)","v":0},{"$f":"VLOOKUP($C321,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W321, FALSE)","v":0},{"$f":"VLOOKUP($C321,'Allocation Summary'!$B$62:$L$102, $W321, FALSE)","v":0},{"$f":"VLOOKUP($C321,'Allocation Summary'!$B$108:$L$148, $W321, FALSE)","v":0},{"$f":"VLOOKUP($C321,'Allocation Summary'!$B$154:$L$194, $W321, FALSE)","v":0},{"$f":"VLOOKUP($C321,'Allocation Summary'!$B$200:$L$240, $W321, FALSE)","v":0},{"$f":"VLOOKUP($C321,'Allocation Summary'!$B$246:$L$286, $W321, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C322,'E. Allocation Factors Calc'!$C$816:$M$859, $W322, FALSE)","v":0},{"$f":"VLOOKUP($C322,'E. Allocation Factors Calc'!$C$862:$M$905, $W322, FALSE)","v":0},{"$f":"VLOOKUP($C322,'E. Allocation Factors Calc'!$C$908:$M$951, $W322, FALSE)","v":0},{"$f":"VLOOKUP($C322,'E. Allocation Factors Calc'!$C$954:$M$997, $W322, FALSE)","v":0},{"$f":"VLOOKUP($C322,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W322, FALSE)","v":0},{"$f":"VLOOKUP($C322,'Allocation Summary'!$B$62:$L$102, $W322, FALSE)","v":0},{"$f":"VLOOKUP($C322,'Allocation Summary'!$B$108:$L$148, $W322, FALSE)","v":0},{"$f":"VLOOKUP($C322,'Allocation Summary'!$B$154:$L$194, $W322, FALSE)","v":0},{"$f":"VLOOKUP($C322,'Allocation Summary'!$B$200:$L$240, $W322, FALSE)","v":0},{"$f":"VLOOKUP($C322,'Allocation Summary'!$B$246:$L$286, $W322, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C323,'E. Allocation Factors Calc'!$C$816:$M$859, $W323, FALSE)","v":0},{"$f":"VLOOKUP($C323,'E. Allocation Factors Calc'!$C$862:$M$905, $W323, FALSE)","v":0},{"$f":"VLOOKUP($C323,'E. Allocation Factors Calc'!$C$908:$M$951, $W323, FALSE)","v":0},{"$f":"VLOOKUP($C323,'E. Allocation Factors Calc'!$C$954:$M$997, $W323, FALSE)","v":0},{"$f":"VLOOKUP($C323,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W323, FALSE)","v":0},{"$f":"VLOOKUP($C323,'Allocation Summary'!$B$62:$L$102, $W323, FALSE)","v":0},{"$f":"VLOOKUP($C323,'Allocation Summary'!$B$108:$L$148, $W323, FALSE)","v":0},{"$f":"VLOOKUP($C323,'Allocation Summary'!$B$154:$L$194, $W323, FALSE)","v":0},{"$f":"VLOOKUP($C323,'Allocation Summary'!$B$200:$L$240, $W323, FALSE)","v":0},{"$f":"VLOOKUP($C323,'Allocation Summary'!$B$246:$L$286, $W323, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C324,'E. Allocation Factors Calc'!$C$816:$M$859, $W324, FALSE)","v":0},{"$f":"VLOOKUP($C324,'E. Allocation Factors Calc'!$C$862:$M$905, $W324, FALSE)","v":0},{"$f":"VLOOKUP($C324,'E. Allocation Factors Calc'!$C$908:$M$951, $W324, FALSE)","v":0},{"$f":"VLOOKUP($C324,'E. Allocation Factors Calc'!$C$954:$M$997, $W324, FALSE)","v":0},{"$f":"VLOOKUP($C324,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W324, FALSE)","v":0},{"$f":"VLOOKUP($C324,'Allocation Summary'!$B$62:$L$102, $W324, FALSE)","v":0},{"$f":"VLOOKUP($C324,'Allocation Summary'!$B$108:$L$148, $W324, FALSE)","v":0},{"$f":"VLOOKUP($C324,'Allocation Summary'!$B$154:$L$194, $W324, FALSE)","v":0},{"$f":"VLOOKUP($C324,'Allocation Summary'!$B$200:$L$240, $W324, FALSE)","v":0},{"$f":"VLOOKUP($C324,'Allocation Summary'!$B$246:$L$286, $W324, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C325,'E. Allocation Factors Calc'!$C$816:$M$859, $W325, FALSE)","v":0},{"$f":"VLOOKUP($C325,'E. Allocation Factors Calc'!$C$862:$M$905, $W325, FALSE)","v":0},{"$f":"VLOOKUP($C325,'E. Allocation Factors Calc'!$C$908:$M$951, $W325, FALSE)","v":0},{"$f":"VLOOKUP($C325,'E. Allocation Factors Calc'!$C$954:$M$997, $W325, FALSE)","v":0},{"$f":"VLOOKUP($C325,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W325, FALSE)","v":0},{"$f":"VLOOKUP($C325,'Allocation Summary'!$B$62:$L$102, $W325, FALSE)","v":0},{"$f":"VLOOKUP($C325,'Allocation Summary'!$B$108:$L$148, $W325, FALSE)","v":0},{"$f":"VLOOKUP($C325,'Allocation Summary'!$B$154:$L$194, $W325, FALSE)","v":0},{"$f":"VLOOKUP($C325,'Allocation Summary'!$B$200:$L$240, $W325, FALSE)","v":0},{"$f":"VLOOKUP($C325,'Allocation Summary'!$B$246:$L$286, $W325, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C326,'E. Allocation Factors Calc'!$C$816:$M$859, $W326, FALSE)","v":0},{"$f":"VLOOKUP($C326,'E. Allocation Factors Calc'!$C$862:$M$905, $W326, FALSE)","v":0},{"$f":"VLOOKUP($C326,'E. Allocation Factors Calc'!$C$908:$M$951, $W326, FALSE)","v":0},{"$f":"VLOOKUP($C326,'E. Allocation Factors Calc'!$C$954:$M$997, $W326, FALSE)","v":0},{"$f":"VLOOKUP($C326,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W326, FALSE)","v":0},{"$f":"VLOOKUP($C326,'Allocation Summary'!$B$62:$L$102, $W326, FALSE)","v":0},{"$f":"VLOOKUP($C326,'Allocation Summary'!$B$108:$L$148, $W326, FALSE)","v":0},{"$f":"VLOOKUP($C326,'Allocation Summary'!$B$154:$L$194, $W326, FALSE)","v":0},{"$f":"VLOOKUP($C326,'Allocation Summary'!$B$200:$L$240, $W326, FALSE)","v":0},{"$f":"VLOOKUP($C326,'Allocation Summary'!$B$246:$L$286, $W326, FALSE)","v":0},null,null,null,null,null,5]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C327,'E. Allocation Factors Calc'!$C$816:$M$859, $W327, FALSE)","v":0},{"$f":"VLOOKUP($C327,'E. Allocation Factors Calc'!$C$862:$M$905, $W327, FALSE)","v":0},{"$f":"VLOOKUP($C327,'E. Allocation Factors Calc'!$C$908:$M$951, $W327, FALSE)","v":0},{"$f":"VLOOKUP($C327,'E. Allocation Factors Calc'!$C$954:$M$997, $W327, FALSE)","v":0},{"$f":"VLOOKUP($C327,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W327, FALSE)","v":0},{"$f":"VLOOKUP($C327,'Allocation Summary'!$B$62:$L$102, $W327, FALSE)","v":0},{"$f":"VLOOKUP($C327,'Allocation Summary'!$B$108:$L$148, $W327, FALSE)","v":0},{"$f":"VLOOKUP($C327,'Allocation Summary'!$B$154:$L$194, $W327, FALSE)","v":0},{"$f":"VLOOKUP($C327,'Allocation Summary'!$B$200:$L$240, $W327, FALSE)","v":0},{"$f":"VLOOKUP($C327,'Allocation Summary'!$B$246:$L$286, $W327, FALSE)","v":0},null,null,null,null,null,5]
[]
[]
[null,"G.3.2","S02",{"$f":"VLOOKUP(C330,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 4"}]
[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,{"$f":"VLOOKUP(H331,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C334,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C334,'E. Allocation Factors Calc'!$C$816:$M$859, $W334, FALSE)","v":0},{"$f":"VLOOKUP($C334,'E. Allocation Factors Calc'!$C$862:$M$905, $W334, FALSE)","v":0},{"$f":"VLOOKUP($C334,'E. Allocation Factors Calc'!$C$908:$M$951, $W334, FALSE)","v":0},{"$f":"VLOOKUP($C334,'E. Allocation Factors Calc'!$C$954:$M$997, $W334, FALSE)","v":0},{"$f":"VLOOKUP($C334,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W334, FALSE)","v":0},{"$f":"VLOOKUP($C334,'Allocation Summary'!$B$62:$L$102, $W334, FALSE)","v":2.051688862696421E-2},{"$f":"VLOOKUP($C334,'Allocation Summary'!$B$108:$L$148, $W334, FALSE)","v":2.0259752711482309E-2},{"$f":"VLOOKUP($C334,'Allocation Summary'!$B$154:$L$194, $W334, FALSE)","v":1.9793002188884908E-2},{"$f":"VLOOKUP($C334,'Allocation Summary'!$B$200:$L$240, $W334, FALSE)","v":1.9127587507281347E-2},{"$f":"VLOOKUP($C334,'Allocation Summary'!$B$246:$L$286, $W334, FALSE)","v":1.8482471942261387E-2},null,null,null,null,null,6]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C335,'E. Allocation Factors Calc'!$C$816:$M$859, $W335, FALSE)","v":0},{"$f":"VLOOKUP($C335,'E. Allocation Factors Calc'!$C$862:$M$905, $W335, FALSE)","v":0},{"$f":"VLOOKUP($C335,'E. Allocation Factors Calc'!$C$908:$M$951, $W335, FALSE)","v":0},{"$f":"VLOOKUP($C335,'E. Allocation Factors Calc'!$C$954:$M$997, $W335, FALSE)","v":0},{"$f":"VLOOKUP($C335,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W335, FALSE)","v":0},{"$f":"VLOOKUP($C335,'Allocation Summary'!$B$62:$L$102, $W335, FALSE)","v":4.1666666666666664E-2},{"$f":"VLOOKUP($C335,'Allocation Summary'!$B$108:$L$148, $W335, FALSE)","v":4.1666666666666671E-2},{"$f":"VLOOKUP($C335,'Allocation Summary'!$B$154:$L$194, $W335, FALSE)","v":4.1666666666666657E-2},{"$f":"VLOOKUP($C335,'Allocation Summary'!$B$200:$L$240, $W335, FALSE)","v":4.1666666666666664E-2},{"$f":"VLOOKUP($C335,'Allocation Summary'!$B$246:$L$286, $W335, FALSE)","v":4.1666666666666664E-2},null,null,null,null,null,6]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C336,'E. Allocation Factors Calc'!$C$816:$M$859, $W336, FALSE)","v":0},{"$f":"VLOOKUP($C336,'E. Allocation Factors Calc'!$C$862:$M$905, $W336, FALSE)","v":0},{"$f":"VLOOKUP($C336,'E. Allocation Factors Calc'!$C$908:$M$951, $W336, FALSE)","v":0},{"$f":"VLOOKUP($C336,'E. Allocation Factors Calc'!$C$954:$M$997, $W336, FALSE)","v":0},{"$f":"VLOOKUP($C336,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W336, FALSE)","v":0},{"$f":"VLOOKUP($C336,'Allocation Summary'!$B$62:$L$102, $W336, FALSE)","v":0},{"$f":"VLOOKUP($C336,'Allocation Summary'!$B$108:$L$148, $W336, FALSE)","v":0},{"$f":"VLOOKUP($C336,'Allocation Summary'!$B$154:$L$194, $W336, FALSE)","v":0},{"$f":"VLOOKUP($C336,'Allocation Summary'!$B$200:$L$240, $W336, FALSE)","v":0},{"$f":"VLOOKUP($C336,'Allocation Summary'!$B$246:$L$286, $W336, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C337,'E. Allocation Factors Calc'!$C$816:$M$859, $W337, FALSE)","v":0},{"$f":"VLOOKUP($C337,'E. Allocation Factors Calc'!$C$862:$M$905, $W337, FALSE)","v":0},{"$f":"VLOOKUP($C337,'E. Allocation Factors Calc'!$C$908:$M$951, $W337, FALSE)","v":0},{"$f":"VLOOKUP($C337,'E. Allocation Factors Calc'!$C$954:$M$997, $W337, FALSE)","v":0},{"$f":"VLOOKUP($C337,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W337, FALSE)","v":0},{"$f":"VLOOKUP($C337,'Allocation Summary'!$B$62:$L$102, $W337, FALSE)","v":0},{"$f":"VLOOKUP($C337,'Allocation Summary'!$B$108:$L$148, $W337, FALSE)","v":0},{"$f":"VLOOKUP($C337,'Allocation Summary'!$B$154:$L$194, $W337, FALSE)","v":0},{"$f":"VLOOKUP($C337,'Allocation Summary'!$B$200:$L$240, $W337, FALSE)","v":0},{"$f":"VLOOKUP($C337,'Allocation Summary'!$B$246:$L$286, $W337, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C338,'E. Allocation Factors Calc'!$C$816:$M$859, $W338, FALSE)","v":0},{"$f":"VLOOKUP($C338,'E. Allocation Factors Calc'!$C$862:$M$905, $W338, FALSE)","v":0},{"$f":"VLOOKUP($C338,'E. Allocation Factors Calc'!$C$908:$M$951, $W338, FALSE)","v":0},{"$f":"VLOOKUP($C338,'E. Allocation Factors Calc'!$C$954:$M$997, $W338, FALSE)","v":0},{"$f":"VLOOKUP($C338,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W338, FALSE)","v":0},{"$f":"VLOOKUP($C338,'Allocation Summary'!$B$62:$L$102, $W338, FALSE)","v":0},{"$f":"VLOOKUP($C338,'Allocation Summary'!$B$108:$L$148, $W338, FALSE)","v":0},{"$f":"VLOOKUP($C338,'Allocation Summary'!$B$154:$L$194, $W338, FALSE)","v":0},{"$f":"VLOOKUP($C338,'Allocation Summary'!$B$200:$L$240, $W338, FALSE)","v":0},{"$f":"VLOOKUP($C338,'Allocation Summary'!$B$246:$L$286, $W338, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C339,'E. Allocation Factors Calc'!$C$816:$M$859, $W339, FALSE)","v":0},{"$f":"VLOOKUP($C339,'E. Allocation Factors Calc'!$C$862:$M$905, $W339, FALSE)","v":0},{"$f":"VLOOKUP($C339,'E. Allocation Factors Calc'!$C$908:$M$951, $W339, FALSE)","v":0},{"$f":"VLOOKUP($C339,'E. Allocation Factors Calc'!$C$954:$M$997, $W339, FALSE)","v":0},{"$f":"VLOOKUP($C339,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W339, FALSE)","v":0},{"$f":"VLOOKUP($C339,'Allocation Summary'!$B$62:$L$102, $W339, FALSE)","v":2.8735632183908076E-3},{"$f":"VLOOKUP($C339,'Allocation Summary'!$B$108:$L$148, $W339, FALSE)","v":2.8735632183908007E-3},{"$f":"VLOOKUP($C339,'Allocation Summary'!$B$154:$L$194, $W339, FALSE)","v":2.873563218390802E-3},{"$f":"VLOOKUP($C339,'Allocation Summary'!$B$200:$L$240, $W339, FALSE)","v":2.8735632183908054E-3},{"$f":"VLOOKUP($C339,'Allocation Summary'!$B$246:$L$286, $W339, FALSE)","v":2.8735632183908015E-3},null,null,null,null,null,6]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C340,'E. Allocation Factors Calc'!$C$816:$M$859, $W340, FALSE)","v":0},{"$f":"VLOOKUP($C340,'E. Allocation Factors Calc'!$C$862:$M$905, $W340, FALSE)","v":0},{"$f":"VLOOKUP($C340,'E. Allocation Factors Calc'!$C$908:$M$951, $W340, FALSE)","v":0},{"$f":"VLOOKUP($C340,'E. Allocation Factors Calc'!$C$954:$M$997, $W340, FALSE)","v":0},{"$f":"VLOOKUP($C340,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W340, FALSE)","v":0},{"$f":"VLOOKUP($C340,'Allocation Summary'!$B$62:$L$102, $W340, FALSE)","v":2.8735632183908076E-3},{"$f":"VLOOKUP($C340,'Allocation Summary'!$B$108:$L$148, $W340, FALSE)","v":2.8735632183908007E-3},{"$f":"VLOOKUP($C340,'Allocation Summary'!$B$154:$L$194, $W340, FALSE)","v":2.873563218390802E-3},{"$f":"VLOOKUP($C340,'Allocation Summary'!$B$200:$L$240, $W340, FALSE)","v":2.8735632183908054E-3},{"$f":"VLOOKUP($C340,'Allocation Summary'!$B$246:$L$286, $W340, FALSE)","v":2.8735632183908015E-3},null,null,null,null,null,6]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C341,'E. Allocation Factors Calc'!$C$816:$M$859, $W341, FALSE)","v":0},{"$f":"VLOOKUP($C341,'E. Allocation Factors Calc'!$C$862:$M$905, $W341, FALSE)","v":0},{"$f":"VLOOKUP($C341,'E. Allocation Factors Calc'!$C$908:$M$951, $W341, FALSE)","v":0},{"$f":"VLOOKUP($C341,'E. Allocation Factors Calc'!$C$954:$M$997, $W341, FALSE)","v":0},{"$f":"VLOOKUP($C341,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W341, FALSE)","v":0},{"$f":"VLOOKUP($C341,'Allocation Summary'!$B$62:$L$102, $W341, FALSE)","v":2.8735632183908076E-3},{"$f":"VLOOKUP($C341,'Allocation Summary'!$B$108:$L$148, $W341, FALSE)","v":2.8735632183908007E-3},{"$f":"VLOOKUP($C341,'Allocation Summary'!$B$154:$L$194, $W341, FALSE)","v":2.873563218390802E-3},{"$f":"VLOOKUP($C341,'Allocation Summary'!$B$200:$L$240, $W341, FALSE)","v":2.8735632183908054E-3},{"$f":"VLOOKUP($C341,'Allocation Summary'!$B$246:$L$286, $W341, FALSE)","v":2.8735632183908015E-3},null,null,null,null,null,6]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C342,'E. Allocation Factors Calc'!$C$816:$M$859, $W342, FALSE)","v":0},{"$f":"VLOOKUP($C342,'E. Allocation Factors Calc'!$C$862:$M$905, $W342, FALSE)","v":0},{"$f":"VLOOKUP($C342,'E. Allocation Factors Calc'!$C$908:$M$951, $W342, FALSE)","v":0},{"$f":"VLOOKUP($C342,'E. Allocation Factors Calc'!$C$954:$M$997, $W342, FALSE)","v":0},{"$f":"VLOOKUP($C342,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W342, FALSE)","v":0},{"$f":"VLOOKUP($C342,'Allocation Summary'!$B$62:$L$102, $W342, FALSE)","v":2.8735632183908076E-3},{"$f":"VLOOKUP($C342,'Allocation Summary'!$B$108:$L$148, $W342, FALSE)","v":2.8735632183908007E-3},{"$f":"VLOOKUP($C342,'Allocation Summary'!$B$154:$L$194, $W342, FALSE)","v":2.873563218390802E-3},{"$f":"VLOOKUP($C342,'Allocation Summary'!$B$200:$L$240, $W342, FALSE)","v":2.8735632183908054E-3},{"$f":"VLOOKUP($C342,'Allocation Summary'!$B$246:$L$286, $W342, FALSE)","v":2.8735632183908015E-3},null,null,null,null,null,6]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C343,'E. Allocation Factors Calc'!$C$816:$M$859, $W343, FALSE)","v":0},{"$f":"VLOOKUP($C343,'E. Allocation Factors Calc'!$C$862:$M$905, $W343, FALSE)","v":0},{"$f":"VLOOKUP($C343,'E. Allocation Factors Calc'!$C$908:$M$951, $W343, FALSE)","v":0},{"$f":"VLOOKUP($C343,'E. Allocation Factors Calc'!$C$954:$M$997, $W343, FALSE)","v":0},{"$f":"VLOOKUP($C343,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W343, FALSE)","v":0},{"$f":"VLOOKUP($C343,'Allocation Summary'!$B$62:$L$102, $W343, FALSE)","v":8.388478338466435E-3},{"$f":"VLOOKUP($C343,'Allocation Summary'!$B$108:$L$148, $W343, FALSE)","v":4.1711999958386696E-2},{"$f":"VLOOKUP($C343,'Allocation Summary'!$B$154:$L$194, $W343, FALSE)","v":4.1705907492962331E-2},{"$f":"VLOOKUP($C343,'Allocation Summary'!$B$200:$L$240, $W343, FALSE)","v":4.1680014546334049E-2},{"$f":"VLOOKUP($C343,'Allocation Summary'!$B$246:$L$286, $W343, FALSE)","v":4.1672354289621329E-2},null,null,null,null,null,6]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C344,'E. Allocation Factors Calc'!$C$816:$M$859, $W344, FALSE)","v":0},{"$f":"VLOOKUP($C344,'E. Allocation Factors Calc'!$C$862:$M$905, $W344, FALSE)","v":0},{"$f":"VLOOKUP($C344,'E. Allocation Factors Calc'!$C$908:$M$951, $W344, FALSE)","v":0},{"$f":"VLOOKUP($C344,'E. Allocation Factors Calc'!$C$954:$M$997, $W344, FALSE)","v":0},{"$f":"VLOOKUP($C344,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W344, FALSE)","v":0},{"$f":"VLOOKUP($C344,'Allocation Summary'!$B$62:$L$102, $W344, FALSE)","v":0},{"$f":"VLOOKUP($C344,'Allocation Summary'!$B$108:$L$148, $W344, FALSE)","v":0},{"$f":"VLOOKUP($C344,'Allocation Summary'!$B$154:$L$194, $W344, FALSE)","v":0},{"$f":"VLOOKUP($C344,'Allocation Summary'!$B$200:$L$240, $W344, FALSE)","v":0},{"$f":"VLOOKUP($C344,'Allocation Summary'!$B$246:$L$286, $W344, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C345,'E. Allocation Factors Calc'!$C$816:$M$859, $W345, FALSE)","v":0},{"$f":"VLOOKUP($C345,'E. Allocation Factors Calc'!$C$862:$M$905, $W345, FALSE)","v":0},{"$f":"VLOOKUP($C345,'E. Allocation Factors Calc'!$C$908:$M$951, $W345, FALSE)","v":0},{"$f":"VLOOKUP($C345,'E. Allocation Factors Calc'!$C$954:$M$997, $W345, FALSE)","v":0},{"$f":"VLOOKUP($C345,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W345, FALSE)","v":0},{"$f":"VLOOKUP($C345,'Allocation Summary'!$B$62:$L$102, $W345, FALSE)","v":0},{"$f":"VLOOKUP($C345,'Allocation Summary'!$B$108:$L$148, $W345, FALSE)","v":0},{"$f":"VLOOKUP($C345,'Allocation Summary'!$B$154:$L$194, $W345, FALSE)","v":0},{"$f":"VLOOKUP($C345,'Allocation Summary'!$B$200:$L$240, $W345, FALSE)","v":0},{"$f":"VLOOKUP($C345,'Allocation Summary'!$B$246:$L$286, $W345, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C346,'E. Allocation Factors Calc'!$C$816:$M$859, $W346, FALSE)","v":0},{"$f":"VLOOKUP($C346,'E. Allocation Factors Calc'!$C$862:$M$905, $W346, FALSE)","v":0},{"$f":"VLOOKUP($C346,'E. Allocation Factors Calc'!$C$908:$M$951, $W346, FALSE)","v":0},{"$f":"VLOOKUP($C346,'E. Allocation Factors Calc'!$C$954:$M$997, $W346, FALSE)","v":0},{"$f":"VLOOKUP($C346,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W346, FALSE)","v":0},{"$f":"VLOOKUP($C346,'Allocation Summary'!$B$62:$L$102, $W346, FALSE)","v":0},{"$f":"VLOOKUP($C346,'Allocation Summary'!$B$108:$L$148, $W346, FALSE)","v":0},{"$f":"VLOOKUP($C346,'Allocation Summary'!$B$154:$L$194, $W346, FALSE)","v":0},{"$f":"VLOOKUP($C346,'Allocation Summary'!$B$200:$L$240, $W346, FALSE)","v":0},{"$f":"VLOOKUP($C346,'Allocation Summary'!$B$246:$L$286, $W346, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C347,'E. Allocation Factors Calc'!$C$816:$M$859, $W347, FALSE)","v":0},{"$f":"VLOOKUP($C347,'E. Allocation Factors Calc'!$C$862:$M$905, $W347, FALSE)","v":0},{"$f":"VLOOKUP($C347,'E. Allocation Factors Calc'!$C$908:$M$951, $W347, FALSE)","v":0},{"$f":"VLOOKUP($C347,'E. Allocation Factors Calc'!$C$954:$M$997, $W347, FALSE)","v":0},{"$f":"VLOOKUP($C347,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W347, FALSE)","v":0},{"$f":"VLOOKUP($C347,'Allocation Summary'!$B$62:$L$102, $W347, FALSE)","v":0},{"$f":"VLOOKUP($C347,'Allocation Summary'!$B$108:$L$148, $W347, FALSE)","v":0},{"$f":"VLOOKUP($C347,'Allocation Summary'!$B$154:$L$194, $W347, FALSE)","v":0},{"$f":"VLOOKUP($C347,'Allocation Summary'!$B$200:$L$240, $W347, FALSE)","v":0},{"$f":"VLOOKUP($C347,'Allocation Summary'!$B$246:$L$286, $W347, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C348,'E. Allocation Factors Calc'!$C$816:$M$859, $W348, FALSE)","v":0},{"$f":"VLOOKUP($C348,'E. Allocation Factors Calc'!$C$862:$M$905, $W348, FALSE)","v":0},{"$f":"VLOOKUP($C348,'E. Allocation Factors Calc'!$C$908:$M$951, $W348, FALSE)","v":0},{"$f":"VLOOKUP($C348,'E. Allocation Factors Calc'!$C$954:$M$997, $W348, FALSE)","v":0},{"$f":"VLOOKUP($C348,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W348, FALSE)","v":0},{"$f":"VLOOKUP($C348,'Allocation Summary'!$B$62:$L$102, $W348, FALSE)","v":0},{"$f":"VLOOKUP($C348,'Allocation Summary'!$B$108:$L$148, $W348, FALSE)","v":0},{"$f":"VLOOKUP($C348,'Allocation Summary'!$B$154:$L$194, $W348, FALSE)","v":0},{"$f":"VLOOKUP($C348,'Allocation Summary'!$B$200:$L$240, $W348, FALSE)","v":0},{"$f":"VLOOKUP($C348,'Allocation Summary'!$B$246:$L$286, $W348, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C349,'E. Allocation Factors Calc'!$C$816:$M$859, $W349, FALSE)","v":0},{"$f":"VLOOKUP($C349,'E. Allocation Factors Calc'!$C$862:$M$905, $W349, FALSE)","v":0},{"$f":"VLOOKUP($C349,'E. Allocation Factors Calc'!$C$908:$M$951, $W349, FALSE)","v":0},{"$f":"VLOOKUP($C349,'E. Allocation Factors Calc'!$C$954:$M$997, $W349, FALSE)","v":0},{"$f":"VLOOKUP($C349,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W349, FALSE)","v":0},{"$f":"VLOOKUP($C349,'Allocation Summary'!$B$62:$L$102, $W349, FALSE)","v":0},{"$f":"VLOOKUP($C349,'Allocation Summary'!$B$108:$L$148, $W349, FALSE)","v":0},{"$f":"VLOOKUP($C349,'Allocation Summary'!$B$154:$L$194, $W349, FALSE)","v":0},{"$f":"VLOOKUP($C349,'Allocation Summary'!$B$200:$L$240, $W349, FALSE)","v":0},{"$f":"VLOOKUP($C349,'Allocation Summary'!$B$246:$L$286, $W349, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C350,'E. Allocation Factors Calc'!$C$816:$M$859, $W350, FALSE)","v":0},{"$f":"VLOOKUP($C350,'E. Allocation Factors Calc'!$C$862:$M$905, $W350, FALSE)","v":0},{"$f":"VLOOKUP($C350,'E. Allocation Factors Calc'!$C$908:$M$951, $W350, FALSE)","v":0},{"$f":"VLOOKUP($C350,'E. Allocation Factors Calc'!$C$954:$M$997, $W350, FALSE)","v":0},{"$f":"VLOOKUP($C350,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W350, FALSE)","v":0},{"$f":"VLOOKUP($C350,'Allocation Summary'!$B$62:$L$102, $W350, FALSE)","v":0},{"$f":"VLOOKUP($C350,'Allocation Summary'!$B$108:$L$148, $W350, FALSE)","v":0},{"$f":"VLOOKUP($C350,'Allocation Summary'!$B$154:$L$194, $W350, FALSE)","v":0},{"$f":"VLOOKUP($C350,'Allocation Summary'!$B$200:$L$240, $W350, FALSE)","v":0},{"$f":"VLOOKUP($C350,'Allocation Summary'!$B$246:$L$286, $W350, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C351,'E. Allocation Factors Calc'!$C$816:$M$859, $W351, FALSE)","v":0},{"$f":"VLOOKUP($C351,'E. Allocation Factors Calc'!$C$862:$M$905, $W351, FALSE)","v":0},{"$f":"VLOOKUP($C351,'E. Allocation Factors Calc'!$C$908:$M$951, $W351, FALSE)","v":0},{"$f":"VLOOKUP($C351,'E. Allocation Factors Calc'!$C$954:$M$997, $W351, FALSE)","v":0},{"$f":"VLOOKUP($C351,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W351, FALSE)","v":0},{"$f":"VLOOKUP($C351,'Allocation Summary'!$B$62:$L$102, $W351, FALSE)","v":0},{"$f":"VLOOKUP($C351,'Allocation Summary'!$B$108:$L$148, $W351, FALSE)","v":0},{"$f":"VLOOKUP($C351,'Allocation Summary'!$B$154:$L$194, $W351, FALSE)","v":0},{"$f":"VLOOKUP($C351,'Allocation Summary'!$B$200:$L$240, $W351, FALSE)","v":0},{"$f":"VLOOKUP($C351,'Allocation Summary'!$B$246:$L$286, $W351, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C352,'E. Allocation Factors Calc'!$C$816:$M$859, $W352, FALSE)","v":0},{"$f":"VLOOKUP($C352,'E. Allocation Factors Calc'!$C$862:$M$905, $W352, FALSE)","v":0},{"$f":"VLOOKUP($C352,'E. Allocation Factors Calc'!$C$908:$M$951, $W352, FALSE)","v":0},{"$f":"VLOOKUP($C352,'E. Allocation Factors Calc'!$C$954:$M$997, $W352, FALSE)","v":0},{"$f":"VLOOKUP($C352,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W352, FALSE)","v":0},{"$f":"VLOOKUP($C352,'Allocation Summary'!$B$62:$L$102, $W352, FALSE)","v":0},{"$f":"VLOOKUP($C352,'Allocation Summary'!$B$108:$L$148, $W352, FALSE)","v":0},{"$f":"VLOOKUP($C352,'Allocation Summary'!$B$154:$L$194, $W352, FALSE)","v":0},{"$f":"VLOOKUP($C352,'Allocation Summary'!$B$200:$L$240, $W352, FALSE)","v":0},{"$f":"VLOOKUP($C352,'Allocation Summary'!$B$246:$L$286, $W352, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C353,'E. Allocation Factors Calc'!$C$816:$M$859, $W353, FALSE)","v":0},{"$f":"VLOOKUP($C353,'E. Allocation Factors Calc'!$C$862:$M$905, $W353, FALSE)","v":0},{"$f":"VLOOKUP($C353,'E. Allocation Factors Calc'!$C$908:$M$951, $W353, FALSE)","v":0},{"$f":"VLOOKUP($C353,'E. Allocation Factors Calc'!$C$954:$M$997, $W353, FALSE)","v":0},{"$f":"VLOOKUP($C353,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W353, FALSE)","v":0},{"$f":"VLOOKUP($C353,'Allocation Summary'!$B$62:$L$102, $W353, FALSE)","v":0},{"$f":"VLOOKUP($C353,'Allocation Summary'!$B$108:$L$148, $W353, FALSE)","v":0},{"$f":"VLOOKUP($C353,'Allocation Summary'!$B$154:$L$194, $W353, FALSE)","v":0},{"$f":"VLOOKUP($C353,'Allocation Summary'!$B$200:$L$240, $W353, FALSE)","v":0},{"$f":"VLOOKUP($C353,'Allocation Summary'!$B$246:$L$286, $W353, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C355,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C355,'E. Allocation Factors Calc'!$C$816:$M$859, $W355, FALSE)","v":0},{"$f":"VLOOKUP($C355,'E. Allocation Factors Calc'!$C$862:$M$905, $W355, FALSE)","v":0},{"$f":"VLOOKUP($C355,'E. Allocation Factors Calc'!$C$908:$M$951, $W355, FALSE)","v":0},{"$f":"VLOOKUP($C355,'E. Allocation Factors Calc'!$C$954:$M$997, $W355, FALSE)","v":0},{"$f":"VLOOKUP($C355,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W355, FALSE)","v":0},{"$f":"VLOOKUP($C355,'Allocation Summary'!$B$62:$L$102, $W355, FALSE)","v":0},{"$f":"VLOOKUP($C355,'Allocation Summary'!$B$108:$L$148, $W355, FALSE)","v":0},{"$f":"VLOOKUP($C355,'Allocation Summary'!$B$154:$L$194, $W355, FALSE)","v":0},{"$f":"VLOOKUP($C355,'Allocation Summary'!$B$200:$L$240, $W355, FALSE)","v":0},{"$f":"VLOOKUP($C355,'Allocation Summary'!$B$246:$L$286, $W355, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C356,'E. Allocation Factors Calc'!$C$816:$M$859, $W356, FALSE)","v":0},{"$f":"VLOOKUP($C356,'E. Allocation Factors Calc'!$C$862:$M$905, $W356, FALSE)","v":0},{"$f":"VLOOKUP($C356,'E. Allocation Factors Calc'!$C$908:$M$951, $W356, FALSE)","v":0},{"$f":"VLOOKUP($C356,'E. Allocation Factors Calc'!$C$954:$M$997, $W356, FALSE)","v":0},{"$f":"VLOOKUP($C356,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W356, FALSE)","v":0},{"$f":"VLOOKUP($C356,'Allocation Summary'!$B$62:$L$102, $W356, FALSE)","v":0},{"$f":"VLOOKUP($C356,'Allocation Summary'!$B$108:$L$148, $W356, FALSE)","v":0},{"$f":"VLOOKUP($C356,'Allocation Summary'!$B$154:$L$194, $W356, FALSE)","v":0},{"$f":"VLOOKUP($C356,'Allocation Summary'!$B$200:$L$240, $W356, FALSE)","v":0},{"$f":"VLOOKUP($C356,'Allocation Summary'!$B$246:$L$286, $W356, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C357,'E. Allocation Factors Calc'!$C$816:$M$859, $W357, FALSE)","v":0},{"$f":"VLOOKUP($C357,'E. Allocation Factors Calc'!$C$862:$M$905, $W357, FALSE)","v":0},{"$f":"VLOOKUP($C357,'E. Allocation Factors Calc'!$C$908:$M$951, $W357, FALSE)","v":0},{"$f":"VLOOKUP($C357,'E. Allocation Factors Calc'!$C$954:$M$997, $W357, FALSE)","v":0},{"$f":"VLOOKUP($C357,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W357, FALSE)","v":0},{"$f":"VLOOKUP($C357,'Allocation Summary'!$B$62:$L$102, $W357, FALSE)","v":0},{"$f":"VLOOKUP($C357,'Allocation Summary'!$B$108:$L$148, $W357, FALSE)","v":0},{"$f":"VLOOKUP($C357,'Allocation Summary'!$B$154:$L$194, $W357, FALSE)","v":0},{"$f":"VLOOKUP($C357,'Allocation Summary'!$B$200:$L$240, $W357, FALSE)","v":0},{"$f":"VLOOKUP($C357,'Allocation Summary'!$B$246:$L$286, $W357, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C358,'E. Allocation Factors Calc'!$C$816:$M$859, $W358, FALSE)","v":0},{"$f":"VLOOKUP($C358,'E. Allocation Factors Calc'!$C$862:$M$905, $W358, FALSE)","v":0},{"$f":"VLOOKUP($C358,'E. Allocation Factors Calc'!$C$908:$M$951, $W358, FALSE)","v":0},{"$f":"VLOOKUP($C358,'E. Allocation Factors Calc'!$C$954:$M$997, $W358, FALSE)","v":0},{"$f":"VLOOKUP($C358,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W358, FALSE)","v":0},{"$f":"VLOOKUP($C358,'Allocation Summary'!$B$62:$L$102, $W358, FALSE)","v":0},{"$f":"VLOOKUP($C358,'Allocation Summary'!$B$108:$L$148, $W358, FALSE)","v":0},{"$f":"VLOOKUP($C358,'Allocation Summary'!$B$154:$L$194, $W358, FALSE)","v":0},{"$f":"VLOOKUP($C358,'Allocation Summary'!$B$200:$L$240, $W358, FALSE)","v":0},{"$f":"VLOOKUP($C358,'Allocation Summary'!$B$246:$L$286, $W358, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C359,'E. Allocation Factors Calc'!$C$816:$M$859, $W359, FALSE)","v":0},{"$f":"VLOOKUP($C359,'E. Allocation Factors Calc'!$C$862:$M$905, $W359, FALSE)","v":0},{"$f":"VLOOKUP($C359,'E. Allocation Factors Calc'!$C$908:$M$951, $W359, FALSE)","v":0},{"$f":"VLOOKUP($C359,'E. Allocation Factors Calc'!$C$954:$M$997, $W359, FALSE)","v":0},{"$f":"VLOOKUP($C359,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W359, FALSE)","v":0},{"$f":"VLOOKUP($C359,'Allocation Summary'!$B$62:$L$102, $W359, FALSE)","v":0},{"$f":"VLOOKUP($C359,'Allocation Summary'!$B$108:$L$148, $W359, FALSE)","v":0},{"$f":"VLOOKUP($C359,'Allocation Summary'!$B$154:$L$194, $W359, FALSE)","v":0},{"$f":"VLOOKUP($C359,'Allocation Summary'!$B$200:$L$240, $W359, FALSE)","v":0},{"$f":"VLOOKUP($C359,'Allocation Summary'!$B$246:$L$286, $W359, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C360,'E. Allocation Factors Calc'!$C$816:$M$859, $W360, FALSE)","v":0},{"$f":"VLOOKUP($C360,'E. Allocation Factors Calc'!$C$862:$M$905, $W360, FALSE)","v":0},{"$f":"VLOOKUP($C360,'E. Allocation Factors Calc'!$C$908:$M$951, $W360, FALSE)","v":0},{"$f":"VLOOKUP($C360,'E. Allocation Factors Calc'!$C$954:$M$997, $W360, FALSE)","v":0},{"$f":"VLOOKUP($C360,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W360, FALSE)","v":0},{"$f":"VLOOKUP($C360,'Allocation Summary'!$B$62:$L$102, $W360, FALSE)","v":0},{"$f":"VLOOKUP($C360,'Allocation Summary'!$B$108:$L$148, $W360, FALSE)","v":0},{"$f":"VLOOKUP($C360,'Allocation Summary'!$B$154:$L$194, $W360, FALSE)","v":0},{"$f":"VLOOKUP($C360,'Allocation Summary'!$B$200:$L$240, $W360, FALSE)","v":0},{"$f":"VLOOKUP($C360,'Allocation Summary'!$B$246:$L$286, $W360, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C361,'E. Allocation Factors Calc'!$C$816:$M$859, $W361, FALSE)","v":0},{"$f":"VLOOKUP($C361,'E. Allocation Factors Calc'!$C$862:$M$905, $W361, FALSE)","v":0},{"$f":"VLOOKUP($C361,'E. Allocation Factors Calc'!$C$908:$M$951, $W361, FALSE)","v":0},{"$f":"VLOOKUP($C361,'E. Allocation Factors Calc'!$C$954:$M$997, $W361, FALSE)","v":0},{"$f":"VLOOKUP($C361,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W361, FALSE)","v":0},{"$f":"VLOOKUP($C361,'Allocation Summary'!$B$62:$L$102, $W361, FALSE)","v":0},{"$f":"VLOOKUP($C361,'Allocation Summary'!$B$108:$L$148, $W361, FALSE)","v":0},{"$f":"VLOOKUP($C361,'Allocation Summary'!$B$154:$L$194, $W361, FALSE)","v":0},{"$f":"VLOOKUP($C361,'Allocation Summary'!$B$200:$L$240, $W361, FALSE)","v":0},{"$f":"VLOOKUP($C361,'Allocation Summary'!$B$246:$L$286, $W361, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C362,'E. Allocation Factors Calc'!$C$816:$M$859, $W362, FALSE)","v":0},{"$f":"VLOOKUP($C362,'E. Allocation Factors Calc'!$C$862:$M$905, $W362, FALSE)","v":0},{"$f":"VLOOKUP($C362,'E. Allocation Factors Calc'!$C$908:$M$951, $W362, FALSE)","v":0},{"$f":"VLOOKUP($C362,'E. Allocation Factors Calc'!$C$954:$M$997, $W362, FALSE)","v":0},{"$f":"VLOOKUP($C362,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W362, FALSE)","v":0},{"$f":"VLOOKUP($C362,'Allocation Summary'!$B$62:$L$102, $W362, FALSE)","v":0},{"$f":"VLOOKUP($C362,'Allocation Summary'!$B$108:$L$148, $W362, FALSE)","v":0},{"$f":"VLOOKUP($C362,'Allocation Summary'!$B$154:$L$194, $W362, FALSE)","v":0},{"$f":"VLOOKUP($C362,'Allocation Summary'!$B$200:$L$240, $W362, FALSE)","v":0},{"$f":"VLOOKUP($C362,'Allocation Summary'!$B$246:$L$286, $W362, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C363,'E. Allocation Factors Calc'!$C$816:$M$859, $W363, FALSE)","v":0},{"$f":"VLOOKUP($C363,'E. Allocation Factors Calc'!$C$862:$M$905, $W363, FALSE)","v":0},{"$f":"VLOOKUP($C363,'E. Allocation Factors Calc'!$C$908:$M$951, $W363, FALSE)","v":0},{"$f":"VLOOKUP($C363,'E. Allocation Factors Calc'!$C$954:$M$997, $W363, FALSE)","v":0},{"$f":"VLOOKUP($C363,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W363, FALSE)","v":0},{"$f":"VLOOKUP($C363,'Allocation Summary'!$B$62:$L$102, $W363, FALSE)","v":0},{"$f":"VLOOKUP($C363,'Allocation Summary'!$B$108:$L$148, $W363, FALSE)","v":0},{"$f":"VLOOKUP($C363,'Allocation Summary'!$B$154:$L$194, $W363, FALSE)","v":0},{"$f":"VLOOKUP($C363,'Allocation Summary'!$B$200:$L$240, $W363, FALSE)","v":0},{"$f":"VLOOKUP($C363,'Allocation Summary'!$B$246:$L$286, $W363, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C364,'E. Allocation Factors Calc'!$C$816:$M$859, $W364, FALSE)","v":0},{"$f":"VLOOKUP($C364,'E. Allocation Factors Calc'!$C$862:$M$905, $W364, FALSE)","v":0},{"$f":"VLOOKUP($C364,'E. Allocation Factors Calc'!$C$908:$M$951, $W364, FALSE)","v":0},{"$f":"VLOOKUP($C364,'E. Allocation Factors Calc'!$C$954:$M$997, $W364, FALSE)","v":0},{"$f":"VLOOKUP($C364,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W364, FALSE)","v":0},{"$f":"VLOOKUP($C364,'Allocation Summary'!$B$62:$L$102, $W364, FALSE)","v":0},{"$f":"VLOOKUP($C364,'Allocation Summary'!$B$108:$L$148, $W364, FALSE)","v":0},{"$f":"VLOOKUP($C364,'Allocation Summary'!$B$154:$L$194, $W364, FALSE)","v":0},{"$f":"VLOOKUP($C364,'Allocation Summary'!$B$200:$L$240, $W364, FALSE)","v":0},{"$f":"VLOOKUP($C364,'Allocation Summary'!$B$246:$L$286, $W364, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C365,'E. Allocation Factors Calc'!$C$816:$M$859, $W365, FALSE)","v":0},{"$f":"VLOOKUP($C365,'E. Allocation Factors Calc'!$C$862:$M$905, $W365, FALSE)","v":0},{"$f":"VLOOKUP($C365,'E. Allocation Factors Calc'!$C$908:$M$951, $W365, FALSE)","v":0},{"$f":"VLOOKUP($C365,'E. Allocation Factors Calc'!$C$954:$M$997, $W365, FALSE)","v":0},{"$f":"VLOOKUP($C365,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W365, FALSE)","v":0},{"$f":"VLOOKUP($C365,'Allocation Summary'!$B$62:$L$102, $W365, FALSE)","v":0},{"$f":"VLOOKUP($C365,'Allocation Summary'!$B$108:$L$148, $W365, FALSE)","v":0},{"$f":"VLOOKUP($C365,'Allocation Summary'!$B$154:$L$194, $W365, FALSE)","v":0},{"$f":"VLOOKUP($C365,'Allocation Summary'!$B$200:$L$240, $W365, FALSE)","v":0},{"$f":"VLOOKUP($C365,'Allocation Summary'!$B$246:$L$286, $W365, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C366,'E. Allocation Factors Calc'!$C$816:$M$859, $W366, FALSE)","v":0},{"$f":"VLOOKUP($C366,'E. Allocation Factors Calc'!$C$862:$M$905, $W366, FALSE)","v":0},{"$f":"VLOOKUP($C366,'E. Allocation Factors Calc'!$C$908:$M$951, $W366, FALSE)","v":0},{"$f":"VLOOKUP($C366,'E. Allocation Factors Calc'!$C$954:$M$997, $W366, FALSE)","v":0},{"$f":"VLOOKUP($C366,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W366, FALSE)","v":0},{"$f":"VLOOKUP($C366,'Allocation Summary'!$B$62:$L$102, $W366, FALSE)","v":0},{"$f":"VLOOKUP($C366,'Allocation Summary'!$B$108:$L$148, $W366, FALSE)","v":0},{"$f":"VLOOKUP($C366,'Allocation Summary'!$B$154:$L$194, $W366, FALSE)","v":0},{"$f":"VLOOKUP($C366,'Allocation Summary'!$B$200:$L$240, $W366, FALSE)","v":0},{"$f":"VLOOKUP($C366,'Allocation Summary'!$B$246:$L$286, $W366, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C367,'E. Allocation Factors Calc'!$C$816:$M$859, $W367, FALSE)","v":0},{"$f":"VLOOKUP($C367,'E. Allocation Factors Calc'!$C$862:$M$905, $W367, FALSE)","v":0},{"$f":"VLOOKUP($C367,'E. Allocation Factors Calc'!$C$908:$M$951, $W367, FALSE)","v":0},{"$f":"VLOOKUP($C367,'E. Allocation Factors Calc'!$C$954:$M$997, $W367, FALSE)","v":0},{"$f":"VLOOKUP($C367,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W367, FALSE)","v":0},{"$f":"VLOOKUP($C367,'Allocation Summary'!$B$62:$L$102, $W367, FALSE)","v":0},{"$f":"VLOOKUP($C367,'Allocation Summary'!$B$108:$L$148, $W367, FALSE)","v":0},{"$f":"VLOOKUP($C367,'Allocation Summary'!$B$154:$L$194, $W367, FALSE)","v":0},{"$f":"VLOOKUP($C367,'Allocation Summary'!$B$200:$L$240, $W367, FALSE)","v":0},{"$f":"VLOOKUP($C367,'Allocation Summary'!$B$246:$L$286, $W367, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C368,'E. Allocation Factors Calc'!$C$816:$M$859, $W368, FALSE)","v":0},{"$f":"VLOOKUP($C368,'E. Allocation Factors Calc'!$C$862:$M$905, $W368, FALSE)","v":0},{"$f":"VLOOKUP($C368,'E. Allocation Factors Calc'!$C$908:$M$951, $W368, FALSE)","v":0},{"$f":"VLOOKUP($C368,'E. Allocation Factors Calc'!$C$954:$M$997, $W368, FALSE)","v":0},{"$f":"VLOOKUP($C368,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W368, FALSE)","v":0},{"$f":"VLOOKUP($C368,'Allocation Summary'!$B$62:$L$102, $W368, FALSE)","v":0},{"$f":"VLOOKUP($C368,'Allocation Summary'!$B$108:$L$148, $W368, FALSE)","v":0},{"$f":"VLOOKUP($C368,'Allocation Summary'!$B$154:$L$194, $W368, FALSE)","v":0},{"$f":"VLOOKUP($C368,'Allocation Summary'!$B$200:$L$240, $W368, FALSE)","v":0},{"$f":"VLOOKUP($C368,'Allocation Summary'!$B$246:$L$286, $W368, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C369,'E. Allocation Factors Calc'!$C$816:$M$859, $W369, FALSE)","v":0},{"$f":"VLOOKUP($C369,'E. Allocation Factors Calc'!$C$862:$M$905, $W369, FALSE)","v":0},{"$f":"VLOOKUP($C369,'E. Allocation Factors Calc'!$C$908:$M$951, $W369, FALSE)","v":0},{"$f":"VLOOKUP($C369,'E. Allocation Factors Calc'!$C$954:$M$997, $W369, FALSE)","v":0},{"$f":"VLOOKUP($C369,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W369, FALSE)","v":0},{"$f":"VLOOKUP($C369,'Allocation Summary'!$B$62:$L$102, $W369, FALSE)","v":0},{"$f":"VLOOKUP($C369,'Allocation Summary'!$B$108:$L$148, $W369, FALSE)","v":0},{"$f":"VLOOKUP($C369,'Allocation Summary'!$B$154:$L$194, $W369, FALSE)","v":0},{"$f":"VLOOKUP($C369,'Allocation Summary'!$B$200:$L$240, $W369, FALSE)","v":0},{"$f":"VLOOKUP($C369,'Allocation Summary'!$B$246:$L$286, $W369, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C370,'E. Allocation Factors Calc'!$C$816:$M$859, $W370, FALSE)","v":0},{"$f":"VLOOKUP($C370,'E. Allocation Factors Calc'!$C$862:$M$905, $W370, FALSE)","v":0},{"$f":"VLOOKUP($C370,'E. Allocation Factors Calc'!$C$908:$M$951, $W370, FALSE)","v":0},{"$f":"VLOOKUP($C370,'E. Allocation Factors Calc'!$C$954:$M$997, $W370, FALSE)","v":0},{"$f":"VLOOKUP($C370,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W370, FALSE)","v":0},{"$f":"VLOOKUP($C370,'Allocation Summary'!$B$62:$L$102, $W370, FALSE)","v":0},{"$f":"VLOOKUP($C370,'Allocation Summary'!$B$108:$L$148, $W370, FALSE)","v":0},{"$f":"VLOOKUP($C370,'Allocation Summary'!$B$154:$L$194, $W370, FALSE)","v":0},{"$f":"VLOOKUP($C370,'Allocation Summary'!$B$200:$L$240, $W370, FALSE)","v":0},{"$f":"VLOOKUP($C370,'Allocation Summary'!$B$246:$L$286, $W370, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C371,'E. Allocation Factors Calc'!$C$816:$M$859, $W371, FALSE)","v":0},{"$f":"VLOOKUP($C371,'E. Allocation Factors Calc'!$C$862:$M$905, $W371, FALSE)","v":0},{"$f":"VLOOKUP($C371,'E. Allocation Factors Calc'!$C$908:$M$951, $W371, FALSE)","v":0},{"$f":"VLOOKUP($C371,'E. Allocation Factors Calc'!$C$954:$M$997, $W371, FALSE)","v":0},{"$f":"VLOOKUP($C371,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W371, FALSE)","v":0},{"$f":"VLOOKUP($C371,'Allocation Summary'!$B$62:$L$102, $W371, FALSE)","v":0},{"$f":"VLOOKUP($C371,'Allocation Summary'!$B$108:$L$148, $W371, FALSE)","v":0},{"$f":"VLOOKUP($C371,'Allocation Summary'!$B$154:$L$194, $W371, FALSE)","v":0},{"$f":"VLOOKUP($C371,'Allocation Summary'!$B$200:$L$240, $W371, FALSE)","v":0},{"$f":"VLOOKUP($C371,'Allocation Summary'!$B$246:$L$286, $W371, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C372,'E. Allocation Factors Calc'!$C$816:$M$859, $W372, FALSE)","v":0},{"$f":"VLOOKUP($C372,'E. Allocation Factors Calc'!$C$862:$M$905, $W372, FALSE)","v":0},{"$f":"VLOOKUP($C372,'E. Allocation Factors Calc'!$C$908:$M$951, $W372, FALSE)","v":0},{"$f":"VLOOKUP($C372,'E. Allocation Factors Calc'!$C$954:$M$997, $W372, FALSE)","v":0},{"$f":"VLOOKUP($C372,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W372, FALSE)","v":0},{"$f":"VLOOKUP($C372,'Allocation Summary'!$B$62:$L$102, $W372, FALSE)","v":0},{"$f":"VLOOKUP($C372,'Allocation Summary'!$B$108:$L$148, $W372, FALSE)","v":0},{"$f":"VLOOKUP($C372,'Allocation Summary'!$B$154:$L$194, $W372, FALSE)","v":0},{"$f":"VLOOKUP($C372,'Allocation Summary'!$B$200:$L$240, $W372, FALSE)","v":0},{"$f":"VLOOKUP($C372,'Allocation Summary'!$B$246:$L$286, $W372, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C373,'E. Allocation Factors Calc'!$C$816:$M$859, $W373, FALSE)","v":0},{"$f":"VLOOKUP($C373,'E. Allocation Factors Calc'!$C$862:$M$905, $W373, FALSE)","v":0},{"$f":"VLOOKUP($C373,'E. Allocation Factors Calc'!$C$908:$M$951, $W373, FALSE)","v":0},{"$f":"VLOOKUP($C373,'E. Allocation Factors Calc'!$C$954:$M$997, $W373, FALSE)","v":0},{"$f":"VLOOKUP($C373,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W373, FALSE)","v":0},{"$f":"VLOOKUP($C373,'Allocation Summary'!$B$62:$L$102, $W373, FALSE)","v":0},{"$f":"VLOOKUP($C373,'Allocation Summary'!$B$108:$L$148, $W373, FALSE)","v":0},{"$f":"VLOOKUP($C373,'Allocation Summary'!$B$154:$L$194, $W373, FALSE)","v":0},{"$f":"VLOOKUP($C373,'Allocation Summary'!$B$200:$L$240, $W373, FALSE)","v":0},{"$f":"VLOOKUP($C373,'Allocation Summary'!$B$246:$L$286, $W373, FALSE)","v":0},null,null,null,null,null,6]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C374,'E. Allocation Factors Calc'!$C$816:$M$859, $W374, FALSE)","v":0},{"$f":"VLOOKUP($C374,'E. Allocation Factors Calc'!$C$862:$M$905, $W374, FALSE)","v":0},{"$f":"VLOOKUP($C374,'E. Allocation Factors Calc'!$C$908:$M$951, $W374, FALSE)","v":0},{"$f":"VLOOKUP($C374,'E. Allocation Factors Calc'!$C$954:$M$997, $W374, FALSE)","v":0},{"$f":"VLOOKUP($C374,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W374, FALSE)","v":0},{"$f":"VLOOKUP($C374,'Allocation Summary'!$B$62:$L$102, $W374, FALSE)","v":0},{"$f":"VLOOKUP($C374,'Allocation Summary'!$B$108:$L$148, $W374, FALSE)","v":0},{"$f":"VLOOKUP($C374,'Allocation Summary'!$B$154:$L$194, $W374, FALSE)","v":0},{"$f":"VLOOKUP($C374,'Allocation Summary'!$B$200:$L$240, $W374, FALSE)","v":0},{"$f":"VLOOKUP($C374,'Allocation Summary'!$B$246:$L$286, $W374, FALSE)","v":0},null,null,null,null,null,6]
[]
[]
[null,"G.3.3","S03",{"$f":"VLOOKUP(C377,Services,2,FALSE)","v":"Wholesale Line Rental"}]
[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,{"$f":"VLOOKUP(H378,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C381,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C381,'E. Allocation Factors Calc'!$C$816:$M$859, $W381, FALSE)","v":6.0668754742249737E-3},{"$f":"VLOOKUP($C381,'E. Allocation Factors Calc'!$C$862:$M$905, $W381, FALSE)","v":5.9758723421115987E-3},{"$f":"VLOOKUP($C381,'E. Allocation Factors Calc'!$C$908:$M$951, $W381, FALSE)","v":5.8862342569799258E-3},{"$f":"VLOOKUP($C381,'E. Allocation Factors Calc'!$C$954:$M$997, $W381, FALSE)","v":5.7979407431252286E-3},{"$f":"VLOOKUP($C381,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W381, FALSE)","v":5.7109716319783486E-3},{"$f":"VLOOKUP($C381,'Allocation Summary'!$B$62:$L$102, $W381, FALSE)","v":8.2067554507856841E-2},{"$f":"VLOOKUP($C381,'Allocation Summary'!$B$108:$L$148, $W381, FALSE)","v":8.1039010845929238E-2},{"$f":"VLOOKUP($C381,'Allocation Summary'!$B$154:$L$194, $W381, FALSE)","v":7.9172008755539633E-2},{"$f":"VLOOKUP($C381,'Allocation Summary'!$B$200:$L$240, $W381, FALSE)","v":7.6510350029125387E-2},{"$f":"VLOOKUP($C381,'Allocation Summary'!$B$246:$L$286, $W381, FALSE)","v":7.3929887769045535E-2},null,null,null,null,null,7]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C382,'E. Allocation Factors Calc'!$C$816:$M$859, $W382, FALSE)","v":6.0668754742249746E-3},{"$f":"VLOOKUP($C382,'E. Allocation Factors Calc'!$C$862:$M$905, $W382, FALSE)","v":5.9758723421115996E-3},{"$f":"VLOOKUP($C382,'E. Allocation Factors Calc'!$C$908:$M$951, $W382, FALSE)","v":5.8862342569799258E-3},{"$f":"VLOOKUP($C382,'E. Allocation Factors Calc'!$C$954:$M$997, $W382, FALSE)","v":5.7979407431252277E-3},{"$f":"VLOOKUP($C382,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W382, FALSE)","v":5.7109716319783486E-3},{"$f":"VLOOKUP($C382,'Allocation Summary'!$B$62:$L$102, $W382, FALSE)","v":0.16666666666666666},{"$f":"VLOOKUP($C382,'Allocation Summary'!$B$108:$L$148, $W382, FALSE)","v":0.16666666666666671},{"$f":"VLOOKUP($C382,'Allocation Summary'!$B$154:$L$194, $W382, FALSE)","v":0.16666666666666663},{"$f":"VLOOKUP($C382,'Allocation Summary'!$B$200:$L$240, $W382, FALSE)","v":0.16666666666666666},{"$f":"VLOOKUP($C382,'Allocation Summary'!$B$246:$L$286, $W382, FALSE)","v":0.16666666666666666},null,null,null,null,null,7]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C383,'E. Allocation Factors Calc'!$C$816:$M$859, $W383, FALSE)","v":0.13181331461449991},{"$f":"VLOOKUP($C383,'E. Allocation Factors Calc'!$C$862:$M$905, $W383, FALSE)","v":0.12983611489528241},{"$f":"VLOOKUP($C383,'E. Allocation Factors Calc'!$C$908:$M$951, $W383, FALSE)","v":0.12788857317185315},{"$f":"VLOOKUP($C383,'E. Allocation Factors Calc'!$C$954:$M$997, $W383, FALSE)","v":0.12597024457427536},{"$f":"VLOOKUP($C383,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W383, FALSE)","v":0.12408069090566122},{"$f":"VLOOKUP($C383,'Allocation Summary'!$B$62:$L$102, $W383, FALSE)","v":1.149425287356323E-2},{"$f":"VLOOKUP($C383,'Allocation Summary'!$B$108:$L$148, $W383, FALSE)","v":1.1494252873563203E-2},{"$f":"VLOOKUP($C383,'Allocation Summary'!$B$154:$L$194, $W383, FALSE)","v":1.1494252873563208E-2},{"$f":"VLOOKUP($C383,'Allocation Summary'!$B$200:$L$240, $W383, FALSE)","v":1.1494252873563222E-2},{"$f":"VLOOKUP($C383,'Allocation Summary'!$B$246:$L$286, $W383, FALSE)","v":1.1494252873563206E-2},null,null,null,null,null,7]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C384,'E. Allocation Factors Calc'!$C$816:$M$859, $W384, FALSE)","v":0.12968675168841412},{"$f":"VLOOKUP($C384,'E. Allocation Factors Calc'!$C$862:$M$905, $W384, FALSE)","v":0.1277414504130879},{"$f":"VLOOKUP($C384,'E. Allocation Factors Calc'!$C$908:$M$951, $W384, FALSE)","v":0.12582532865689158},{"$f":"VLOOKUP($C384,'E. Allocation Factors Calc'!$C$954:$M$997, $W384, FALSE)","v":0.12393794872703821},{"$f":"VLOOKUP($C384,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W384, FALSE)","v":0.12207887949613261},{"$f":"VLOOKUP($C384,'Allocation Summary'!$B$62:$L$102, $W384, FALSE)","v":1.149425287356323E-2},{"$f":"VLOOKUP($C384,'Allocation Summary'!$B$108:$L$148, $W384, FALSE)","v":1.1494252873563203E-2},{"$f":"VLOOKUP($C384,'Allocation Summary'!$B$154:$L$194, $W384, FALSE)","v":1.1494252873563208E-2},{"$f":"VLOOKUP($C384,'Allocation Summary'!$B$200:$L$240, $W384, FALSE)","v":1.1494252873563222E-2},{"$f":"VLOOKUP($C384,'Allocation Summary'!$B$246:$L$286, $W384, FALSE)","v":1.1494252873563206E-2},null,null,null,null,null,7]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C385,'E. Allocation Factors Calc'!$C$816:$M$859, $W385, FALSE)","v":0},{"$f":"VLOOKUP($C385,'E. Allocation Factors Calc'!$C$862:$M$905, $W385, FALSE)","v":0},{"$f":"VLOOKUP($C385,'E. Allocation Factors Calc'!$C$908:$M$951, $W385, FALSE)","v":0},{"$f":"VLOOKUP($C385,'E. Allocation Factors Calc'!$C$954:$M$997, $W385, FALSE)","v":0},{"$f":"VLOOKUP($C385,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W385, FALSE)","v":0},{"$f":"VLOOKUP($C385,'Allocation Summary'!$B$62:$L$102, $W385, FALSE)","v":1.149425287356323E-2},{"$f":"VLOOKUP($C385,'Allocation Summary'!$B$108:$L$148, $W385, FALSE)","v":1.1494252873563203E-2},{"$f":"VLOOKUP($C385,'Allocation Summary'!$B$154:$L$194, $W385, FALSE)","v":1.1494252873563208E-2},{"$f":"VLOOKUP($C385,'Allocation Summary'!$B$200:$L$240, $W385, FALSE)","v":1.1494252873563222E-2},{"$f":"VLOOKUP($C385,'Allocation Summary'!$B$246:$L$286, $W385, FALSE)","v":1.1494252873563206E-2},null,null,null,null,null,7]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C386,'E. Allocation Factors Calc'!$C$816:$M$859, $W386, FALSE)","v":0.12236082728272031},{"$f":"VLOOKUP($C386,'E. Allocation Factors Calc'!$C$862:$M$905, $W386, FALSE)","v":0.12052541487347949},{"$f":"VLOOKUP($C386,'E. Allocation Factors Calc'!$C$908:$M$951, $W386, FALSE)","v":0.11871753365037729},{"$f":"VLOOKUP($C386,'E. Allocation Factors Calc'!$C$954:$M$997, $W386, FALSE)","v":0.11693677064562165},{"$f":"VLOOKUP($C386,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W386, FALSE)","v":0.1151827190859373},{"$f":"VLOOKUP($C386,'Allocation Summary'!$B$62:$L$102, $W386, FALSE)","v":1.149425287356323E-2},{"$f":"VLOOKUP($C386,'Allocation Summary'!$B$108:$L$148, $W386, FALSE)","v":1.1494252873563203E-2},{"$f":"VLOOKUP($C386,'Allocation Summary'!$B$154:$L$194, $W386, FALSE)","v":1.1494252873563208E-2},{"$f":"VLOOKUP($C386,'Allocation Summary'!$B$200:$L$240, $W386, FALSE)","v":1.1494252873563222E-2},{"$f":"VLOOKUP($C386,'Allocation Summary'!$B$246:$L$286, $W386, FALSE)","v":1.1494252873563206E-2},null,null,null,null,null,7]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C387,'E. Allocation Factors Calc'!$C$816:$M$859, $W387, FALSE)","v":5.2480617967009105E-2},{"$f":"VLOOKUP($C387,'E. Allocation Factors Calc'!$C$862:$M$905, $W387, FALSE)","v":5.1693408697503967E-2},{"$f":"VLOOKUP($C387,'E. Allocation Factors Calc'!$C$908:$M$951, $W387, FALSE)","v":5.0918007567041401E-2},{"$f":"VLOOKUP($C387,'E. Allocation Factors Calc'!$C$954:$M$997, $W387, FALSE)","v":5.015423745353579E-2},{"$f":"VLOOKUP($C387,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W387, FALSE)","v":4.9401923891732737E-2},{"$f":"VLOOKUP($C387,'Allocation Summary'!$B$62:$L$102, $W387, FALSE)","v":1.149425287356323E-2},{"$f":"VLOOKUP($C387,'Allocation Summary'!$B$108:$L$148, $W387, FALSE)","v":1.1494252873563203E-2},{"$f":"VLOOKUP($C387,'Allocation Summary'!$B$154:$L$194, $W387, FALSE)","v":1.1494252873563208E-2},{"$f":"VLOOKUP($C387,'Allocation Summary'!$B$200:$L$240, $W387, FALSE)","v":1.1494252873563222E-2},{"$f":"VLOOKUP($C387,'Allocation Summary'!$B$246:$L$286, $W387, FALSE)","v":1.1494252873563206E-2},null,null,null,null,null,7]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C388,'E. Allocation Factors Calc'!$C$816:$M$859, $W388, FALSE)","v":0.1219404385963006},{"$f":"VLOOKUP($C388,'E. Allocation Factors Calc'!$C$862:$M$905, $W388, FALSE)","v":0.12011133201735609},{"$f":"VLOOKUP($C388,'E. Allocation Factors Calc'!$C$908:$M$951, $W388, FALSE)","v":0.11830966203709574},{"$f":"VLOOKUP($C388,'E. Allocation Factors Calc'!$C$954:$M$997, $W388, FALSE)","v":0.11653501710653931},{"$f":"VLOOKUP($C388,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W388, FALSE)","v":0.11478699184994121},{"$f":"VLOOKUP($C388,'Allocation Summary'!$B$62:$L$102, $W388, FALSE)","v":1.149425287356323E-2},{"$f":"VLOOKUP($C388,'Allocation Summary'!$B$108:$L$148, $W388, FALSE)","v":1.1494252873563203E-2},{"$f":"VLOOKUP($C388,'Allocation Summary'!$B$154:$L$194, $W388, FALSE)","v":1.1494252873563208E-2},{"$f":"VLOOKUP($C388,'Allocation Summary'!$B$200:$L$240, $W388, FALSE)","v":1.1494252873563222E-2},{"$f":"VLOOKUP($C388,'Allocation Summary'!$B$246:$L$286, $W388, FALSE)","v":1.1494252873563206E-2},null,null,null,null,null,7]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C389,'E. Allocation Factors Calc'!$C$816:$M$859, $W389, FALSE)","v":0.12194043859630088},{"$f":"VLOOKUP($C389,'E. Allocation Factors Calc'!$C$862:$M$905, $W389, FALSE)","v":0.12011133201735635},{"$f":"VLOOKUP($C389,'E. Allocation Factors Calc'!$C$908:$M$951, $W389, FALSE)","v":0.118309662037096},{"$f":"VLOOKUP($C389,'E. Allocation Factors Calc'!$C$954:$M$997, $W389, FALSE)","v":0.11653501710653957},{"$f":"VLOOKUP($C389,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W389, FALSE)","v":0.11478699184994146},{"$f":"VLOOKUP($C389,'Allocation Summary'!$B$62:$L$102, $W389, FALSE)","v":1.149425287356323E-2},{"$f":"VLOOKUP($C389,'Allocation Summary'!$B$108:$L$148, $W389, FALSE)","v":1.1494252873563203E-2},{"$f":"VLOOKUP($C389,'Allocation Summary'!$B$154:$L$194, $W389, FALSE)","v":1.1494252873563208E-2},{"$f":"VLOOKUP($C389,'Allocation Summary'!$B$200:$L$240, $W389, FALSE)","v":1.1494252873563222E-2},{"$f":"VLOOKUP($C389,'Allocation Summary'!$B$246:$L$286, $W389, FALSE)","v":1.1494252873563206E-2},null,null,null,null,null,7]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C390,'E. Allocation Factors Calc'!$C$816:$M$859, $W390, FALSE)","v":5.8143311474008773E-2},{"$f":"VLOOKUP($C390,'E. Allocation Factors Calc'!$C$862:$M$905, $W390, FALSE)","v":5.7271161801898639E-2},{"$f":"VLOOKUP($C390,'E. Allocation Factors Calc'!$C$908:$M$951, $W390, FALSE)","v":5.6412094374870159E-2},{"$f":"VLOOKUP($C390,'E. Allocation Factors Calc'!$C$954:$M$997, $W390, FALSE)","v":5.5565912959247114E-2},{"$f":"VLOOKUP($C390,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W390, FALSE)","v":5.4732424264858401E-2},{"$f":"VLOOKUP($C390,'Allocation Summary'!$B$62:$L$102, $W390, FALSE)","v":3.355391335386574E-2},{"$f":"VLOOKUP($C390,'Allocation Summary'!$B$108:$L$148, $W390, FALSE)","v":0.16684799983354681},{"$f":"VLOOKUP($C390,'Allocation Summary'!$B$154:$L$194, $W390, FALSE)","v":0.16682362997184932},{"$f":"VLOOKUP($C390,'Allocation Summary'!$B$200:$L$240, $W390, FALSE)","v":0.1667200581853362},{"$f":"VLOOKUP($C390,'Allocation Summary'!$B$246:$L$286, $W390, FALSE)","v":0.16668941715848531},null,null,null,null,null,7]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C391,'E. Allocation Factors Calc'!$C$816:$M$859, $W391, FALSE)","v":0},{"$f":"VLOOKUP($C391,'E. Allocation Factors Calc'!$C$862:$M$905, $W391, FALSE)","v":0},{"$f":"VLOOKUP($C391,'E. Allocation Factors Calc'!$C$908:$M$951, $W391, FALSE)","v":0},{"$f":"VLOOKUP($C391,'E. Allocation Factors Calc'!$C$954:$M$997, $W391, FALSE)","v":0},{"$f":"VLOOKUP($C391,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W391, FALSE)","v":0},{"$f":"VLOOKUP($C391,'Allocation Summary'!$B$62:$L$102, $W391, FALSE)","v":0},{"$f":"VLOOKUP($C391,'Allocation Summary'!$B$108:$L$148, $W391, FALSE)","v":0},{"$f":"VLOOKUP($C391,'Allocation Summary'!$B$154:$L$194, $W391, FALSE)","v":0},{"$f":"VLOOKUP($C391,'Allocation Summary'!$B$200:$L$240, $W391, FALSE)","v":0},{"$f":"VLOOKUP($C391,'Allocation Summary'!$B$246:$L$286, $W391, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C392,'E. Allocation Factors Calc'!$C$816:$M$859, $W392, FALSE)","v":0},{"$f":"VLOOKUP($C392,'E. Allocation Factors Calc'!$C$862:$M$905, $W392, FALSE)","v":0},{"$f":"VLOOKUP($C392,'E. Allocation Factors Calc'!$C$908:$M$951, $W392, FALSE)","v":0},{"$f":"VLOOKUP($C392,'E. Allocation Factors Calc'!$C$954:$M$997, $W392, FALSE)","v":0},{"$f":"VLOOKUP($C392,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W392, FALSE)","v":0},{"$f":"VLOOKUP($C392,'Allocation Summary'!$B$62:$L$102, $W392, FALSE)","v":0},{"$f":"VLOOKUP($C392,'Allocation Summary'!$B$108:$L$148, $W392, FALSE)","v":0},{"$f":"VLOOKUP($C392,'Allocation Summary'!$B$154:$L$194, $W392, FALSE)","v":0},{"$f":"VLOOKUP($C392,'Allocation Summary'!$B$200:$L$240, $W392, FALSE)","v":0},{"$f":"VLOOKUP($C392,'Allocation Summary'!$B$246:$L$286, $W392, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C393,'E. Allocation Factors Calc'!$C$816:$M$859, $W393, FALSE)","v":0},{"$f":"VLOOKUP($C393,'E. Allocation Factors Calc'!$C$862:$M$905, $W393, FALSE)","v":0},{"$f":"VLOOKUP($C393,'E. Allocation Factors Calc'!$C$908:$M$951, $W393, FALSE)","v":0},{"$f":"VLOOKUP($C393,'E. Allocation Factors Calc'!$C$954:$M$997, $W393, FALSE)","v":0},{"$f":"VLOOKUP($C393,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W393, FALSE)","v":0},{"$f":"VLOOKUP($C393,'Allocation Summary'!$B$62:$L$102, $W393, FALSE)","v":0},{"$f":"VLOOKUP($C393,'Allocation Summary'!$B$108:$L$148, $W393, FALSE)","v":0},{"$f":"VLOOKUP($C393,'Allocation Summary'!$B$154:$L$194, $W393, FALSE)","v":0},{"$f":"VLOOKUP($C393,'Allocation Summary'!$B$200:$L$240, $W393, FALSE)","v":0},{"$f":"VLOOKUP($C393,'Allocation Summary'!$B$246:$L$286, $W393, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C394,'E. Allocation Factors Calc'!$C$816:$M$859, $W394, FALSE)","v":0},{"$f":"VLOOKUP($C394,'E. Allocation Factors Calc'!$C$862:$M$905, $W394, FALSE)","v":0},{"$f":"VLOOKUP($C394,'E. Allocation Factors Calc'!$C$908:$M$951, $W394, FALSE)","v":0},{"$f":"VLOOKUP($C394,'E. Allocation Factors Calc'!$C$954:$M$997, $W394, FALSE)","v":0},{"$f":"VLOOKUP($C394,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W394, FALSE)","v":0},{"$f":"VLOOKUP($C394,'Allocation Summary'!$B$62:$L$102, $W394, FALSE)","v":0},{"$f":"VLOOKUP($C394,'Allocation Summary'!$B$108:$L$148, $W394, FALSE)","v":0},{"$f":"VLOOKUP($C394,'Allocation Summary'!$B$154:$L$194, $W394, FALSE)","v":0},{"$f":"VLOOKUP($C394,'Allocation Summary'!$B$200:$L$240, $W394, FALSE)","v":0},{"$f":"VLOOKUP($C394,'Allocation Summary'!$B$246:$L$286, $W394, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C395,'E. Allocation Factors Calc'!$C$816:$M$859, $W395, FALSE)","v":0},{"$f":"VLOOKUP($C395,'E. Allocation Factors Calc'!$C$862:$M$905, $W395, FALSE)","v":0},{"$f":"VLOOKUP($C395,'E. Allocation Factors Calc'!$C$908:$M$951, $W395, FALSE)","v":0},{"$f":"VLOOKUP($C395,'E. Allocation Factors Calc'!$C$954:$M$997, $W395, FALSE)","v":0},{"$f":"VLOOKUP($C395,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W395, FALSE)","v":0},{"$f":"VLOOKUP($C395,'Allocation Summary'!$B$62:$L$102, $W395, FALSE)","v":0},{"$f":"VLOOKUP($C395,'Allocation Summary'!$B$108:$L$148, $W395, FALSE)","v":0},{"$f":"VLOOKUP($C395,'Allocation Summary'!$B$154:$L$194, $W395, FALSE)","v":0},{"$f":"VLOOKUP($C395,'Allocation Summary'!$B$200:$L$240, $W395, FALSE)","v":0},{"$f":"VLOOKUP($C395,'Allocation Summary'!$B$246:$L$286, $W395, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C396,'E. Allocation Factors Calc'!$C$816:$M$859, $W396, FALSE)","v":0},{"$f":"VLOOKUP($C396,'E. Allocation Factors Calc'!$C$862:$M$905, $W396, FALSE)","v":0},{"$f":"VLOOKUP($C396,'E. Allocation Factors Calc'!$C$908:$M$951, $W396, FALSE)","v":0},{"$f":"VLOOKUP($C396,'E. Allocation Factors Calc'!$C$954:$M$997, $W396, FALSE)","v":0},{"$f":"VLOOKUP($C396,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W396, FALSE)","v":0},{"$f":"VLOOKUP($C396,'Allocation Summary'!$B$62:$L$102, $W396, FALSE)","v":0},{"$f":"VLOOKUP($C396,'Allocation Summary'!$B$108:$L$148, $W396, FALSE)","v":0},{"$f":"VLOOKUP($C396,'Allocation Summary'!$B$154:$L$194, $W396, FALSE)","v":0},{"$f":"VLOOKUP($C396,'Allocation Summary'!$B$200:$L$240, $W396, FALSE)","v":0},{"$f":"VLOOKUP($C396,'Allocation Summary'!$B$246:$L$286, $W396, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C397,'E. Allocation Factors Calc'!$C$816:$M$859, $W397, FALSE)","v":0},{"$f":"VLOOKUP($C397,'E. Allocation Factors Calc'!$C$862:$M$905, $W397, FALSE)","v":0},{"$f":"VLOOKUP($C397,'E. Allocation Factors Calc'!$C$908:$M$951, $W397, FALSE)","v":0},{"$f":"VLOOKUP($C397,'E. Allocation Factors Calc'!$C$954:$M$997, $W397, FALSE)","v":0},{"$f":"VLOOKUP($C397,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W397, FALSE)","v":0},{"$f":"VLOOKUP($C397,'Allocation Summary'!$B$62:$L$102, $W397, FALSE)","v":0},{"$f":"VLOOKUP($C397,'Allocation Summary'!$B$108:$L$148, $W397, FALSE)","v":0},{"$f":"VLOOKUP($C397,'Allocation Summary'!$B$154:$L$194, $W397, FALSE)","v":0},{"$f":"VLOOKUP($C397,'Allocation Summary'!$B$200:$L$240, $W397, FALSE)","v":0},{"$f":"VLOOKUP($C397,'Allocation Summary'!$B$246:$L$286, $W397, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C398,'E. Allocation Factors Calc'!$C$816:$M$859, $W398, FALSE)","v":0},{"$f":"VLOOKUP($C398,'E. Allocation Factors Calc'!$C$862:$M$905, $W398, FALSE)","v":0},{"$f":"VLOOKUP($C398,'E. Allocation Factors Calc'!$C$908:$M$951, $W398, FALSE)","v":0},{"$f":"VLOOKUP($C398,'E. Allocation Factors Calc'!$C$954:$M$997, $W398, FALSE)","v":0},{"$f":"VLOOKUP($C398,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W398, FALSE)","v":0},{"$f":"VLOOKUP($C398,'Allocation Summary'!$B$62:$L$102, $W398, FALSE)","v":0},{"$f":"VLOOKUP($C398,'Allocation Summary'!$B$108:$L$148, $W398, FALSE)","v":0},{"$f":"VLOOKUP($C398,'Allocation Summary'!$B$154:$L$194, $W398, FALSE)","v":0},{"$f":"VLOOKUP($C398,'Allocation Summary'!$B$200:$L$240, $W398, FALSE)","v":0},{"$f":"VLOOKUP($C398,'Allocation Summary'!$B$246:$L$286, $W398, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C399,'E. Allocation Factors Calc'!$C$816:$M$859, $W399, FALSE)","v":0},{"$f":"VLOOKUP($C399,'E. Allocation Factors Calc'!$C$862:$M$905, $W399, FALSE)","v":0},{"$f":"VLOOKUP($C399,'E. Allocation Factors Calc'!$C$908:$M$951, $W399, FALSE)","v":0},{"$f":"VLOOKUP($C399,'E. Allocation Factors Calc'!$C$954:$M$997, $W399, FALSE)","v":0},{"$f":"VLOOKUP($C399,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W399, FALSE)","v":0},{"$f":"VLOOKUP($C399,'Allocation Summary'!$B$62:$L$102, $W399, FALSE)","v":0},{"$f":"VLOOKUP($C399,'Allocation Summary'!$B$108:$L$148, $W399, FALSE)","v":0},{"$f":"VLOOKUP($C399,'Allocation Summary'!$B$154:$L$194, $W399, FALSE)","v":0},{"$f":"VLOOKUP($C399,'Allocation Summary'!$B$200:$L$240, $W399, FALSE)","v":0},{"$f":"VLOOKUP($C399,'Allocation Summary'!$B$246:$L$286, $W399, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C400,'E. Allocation Factors Calc'!$C$816:$M$859, $W400, FALSE)","v":0},{"$f":"VLOOKUP($C400,'E. Allocation Factors Calc'!$C$862:$M$905, $W400, FALSE)","v":0},{"$f":"VLOOKUP($C400,'E. Allocation Factors Calc'!$C$908:$M$951, $W400, FALSE)","v":0},{"$f":"VLOOKUP($C400,'E. Allocation Factors Calc'!$C$954:$M$997, $W400, FALSE)","v":0},{"$f":"VLOOKUP($C400,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W400, FALSE)","v":0},{"$f":"VLOOKUP($C400,'Allocation Summary'!$B$62:$L$102, $W400, FALSE)","v":0},{"$f":"VLOOKUP($C400,'Allocation Summary'!$B$108:$L$148, $W400, FALSE)","v":0},{"$f":"VLOOKUP($C400,'Allocation Summary'!$B$154:$L$194, $W400, FALSE)","v":0},{"$f":"VLOOKUP($C400,'Allocation Summary'!$B$200:$L$240, $W400, FALSE)","v":0},{"$f":"VLOOKUP($C400,'Allocation Summary'!$B$246:$L$286, $W400, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C402,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C402,'E. Allocation Factors Calc'!$C$816:$M$859, $W402, FALSE)","v":1.3110008113498073E-2},{"$f":"VLOOKUP($C402,'E. Allocation Factors Calc'!$C$862:$M$905, $W402, FALSE)","v":1.2913357991795601E-2},{"$f":"VLOOKUP($C402,'E. Allocation Factors Calc'!$C$908:$M$951, $W402, FALSE)","v":1.2719657621918666E-2},{"$f":"VLOOKUP($C402,'E. Allocation Factors Calc'!$C$954:$M$997, $W402, FALSE)","v":1.2528862757589887E-2},{"$f":"VLOOKUP($C402,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W402, FALSE)","v":1.2340929816226037E-2},{"$f":"VLOOKUP($C402,'Allocation Summary'!$B$62:$L$102, $W402, FALSE)","v":5.7471264367816152E-3},{"$f":"VLOOKUP($C402,'Allocation Summary'!$B$108:$L$148, $W402, FALSE)","v":5.7471264367816013E-3},{"$f":"VLOOKUP($C402,'Allocation Summary'!$B$154:$L$194, $W402, FALSE)","v":5.7471264367816039E-3},{"$f":"VLOOKUP($C402,'Allocation Summary'!$B$200:$L$240, $W402, FALSE)","v":5.7471264367816109E-3},{"$f":"VLOOKUP($C402,'Allocation Summary'!$B$246:$L$286, $W402, FALSE)","v":5.747126436781603E-3},null,null,null,null,null,7]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C403,'E. Allocation Factors Calc'!$C$816:$M$859, $W403, FALSE)","v":0},{"$f":"VLOOKUP($C403,'E. Allocation Factors Calc'!$C$862:$M$905, $W403, FALSE)","v":0},{"$f":"VLOOKUP($C403,'E. Allocation Factors Calc'!$C$908:$M$951, $W403, FALSE)","v":0},{"$f":"VLOOKUP($C403,'E. Allocation Factors Calc'!$C$954:$M$997, $W403, FALSE)","v":0},{"$f":"VLOOKUP($C403,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W403, FALSE)","v":0},{"$f":"VLOOKUP($C403,'Allocation Summary'!$B$62:$L$102, $W403, FALSE)","v":0},{"$f":"VLOOKUP($C403,'Allocation Summary'!$B$108:$L$148, $W403, FALSE)","v":0},{"$f":"VLOOKUP($C403,'Allocation Summary'!$B$154:$L$194, $W403, FALSE)","v":0},{"$f":"VLOOKUP($C403,'Allocation Summary'!$B$200:$L$240, $W403, FALSE)","v":0},{"$f":"VLOOKUP($C403,'Allocation Summary'!$B$246:$L$286, $W403, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C404,'E. Allocation Factors Calc'!$C$816:$M$859, $W404, FALSE)","v":0},{"$f":"VLOOKUP($C404,'E. Allocation Factors Calc'!$C$862:$M$905, $W404, FALSE)","v":0},{"$f":"VLOOKUP($C404,'E. Allocation Factors Calc'!$C$908:$M$951, $W404, FALSE)","v":0},{"$f":"VLOOKUP($C404,'E. Allocation Factors Calc'!$C$954:$M$997, $W404, FALSE)","v":0},{"$f":"VLOOKUP($C404,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W404, FALSE)","v":0},{"$f":"VLOOKUP($C404,'Allocation Summary'!$B$62:$L$102, $W404, FALSE)","v":0},{"$f":"VLOOKUP($C404,'Allocation Summary'!$B$108:$L$148, $W404, FALSE)","v":0},{"$f":"VLOOKUP($C404,'Allocation Summary'!$B$154:$L$194, $W404, FALSE)","v":0},{"$f":"VLOOKUP($C404,'Allocation Summary'!$B$200:$L$240, $W404, FALSE)","v":0},{"$f":"VLOOKUP($C404,'Allocation Summary'!$B$246:$L$286, $W404, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C405,'E. Allocation Factors Calc'!$C$816:$M$859, $W405, FALSE)","v":0},{"$f":"VLOOKUP($C405,'E. Allocation Factors Calc'!$C$862:$M$905, $W405, FALSE)","v":0},{"$f":"VLOOKUP($C405,'E. Allocation Factors Calc'!$C$908:$M$951, $W405, FALSE)","v":0},{"$f":"VLOOKUP($C405,'E. Allocation Factors Calc'!$C$954:$M$997, $W405, FALSE)","v":0},{"$f":"VLOOKUP($C405,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W405, FALSE)","v":0},{"$f":"VLOOKUP($C405,'Allocation Summary'!$B$62:$L$102, $W405, FALSE)","v":0},{"$f":"VLOOKUP($C405,'Allocation Summary'!$B$108:$L$148, $W405, FALSE)","v":0},{"$f":"VLOOKUP($C405,'Allocation Summary'!$B$154:$L$194, $W405, FALSE)","v":0},{"$f":"VLOOKUP($C405,'Allocation Summary'!$B$200:$L$240, $W405, FALSE)","v":0},{"$f":"VLOOKUP($C405,'Allocation Summary'!$B$246:$L$286, $W405, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C406,'E. Allocation Factors Calc'!$C$816:$M$859, $W406, FALSE)","v":0},{"$f":"VLOOKUP($C406,'E. Allocation Factors Calc'!$C$862:$M$905, $W406, FALSE)","v":0},{"$f":"VLOOKUP($C406,'E. Allocation Factors Calc'!$C$908:$M$951, $W406, FALSE)","v":0},{"$f":"VLOOKUP($C406,'E. Allocation Factors Calc'!$C$954:$M$997, $W406, FALSE)","v":0},{"$f":"VLOOKUP($C406,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W406, FALSE)","v":0},{"$f":"VLOOKUP($C406,'Allocation Summary'!$B$62:$L$102, $W406, FALSE)","v":0},{"$f":"VLOOKUP($C406,'Allocation Summary'!$B$108:$L$148, $W406, FALSE)","v":0},{"$f":"VLOOKUP($C406,'Allocation Summary'!$B$154:$L$194, $W406, FALSE)","v":0},{"$f":"VLOOKUP($C406,'Allocation Summary'!$B$200:$L$240, $W406, FALSE)","v":0},{"$f":"VLOOKUP($C406,'Allocation Summary'!$B$246:$L$286, $W406, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C407,'E. Allocation Factors Calc'!$C$816:$M$859, $W407, FALSE)","v":0},{"$f":"VLOOKUP($C407,'E. Allocation Factors Calc'!$C$862:$M$905, $W407, FALSE)","v":0},{"$f":"VLOOKUP($C407,'E. Allocation Factors Calc'!$C$908:$M$951, $W407, FALSE)","v":0},{"$f":"VLOOKUP($C407,'E. Allocation Factors Calc'!$C$954:$M$997, $W407, FALSE)","v":0},{"$f":"VLOOKUP($C407,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W407, FALSE)","v":0},{"$f":"VLOOKUP($C407,'Allocation Summary'!$B$62:$L$102, $W407, FALSE)","v":0},{"$f":"VLOOKUP($C407,'Allocation Summary'!$B$108:$L$148, $W407, FALSE)","v":0},{"$f":"VLOOKUP($C407,'Allocation Summary'!$B$154:$L$194, $W407, FALSE)","v":0},{"$f":"VLOOKUP($C407,'Allocation Summary'!$B$200:$L$240, $W407, FALSE)","v":0},{"$f":"VLOOKUP($C407,'Allocation Summary'!$B$246:$L$286, $W407, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C408,'E. Allocation Factors Calc'!$C$816:$M$859, $W408, FALSE)","v":0},{"$f":"VLOOKUP($C408,'E. Allocation Factors Calc'!$C$862:$M$905, $W408, FALSE)","v":0},{"$f":"VLOOKUP($C408,'E. Allocation Factors Calc'!$C$908:$M$951, $W408, FALSE)","v":0},{"$f":"VLOOKUP($C408,'E. Allocation Factors Calc'!$C$954:$M$997, $W408, FALSE)","v":0},{"$f":"VLOOKUP($C408,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W408, FALSE)","v":0},{"$f":"VLOOKUP($C408,'Allocation Summary'!$B$62:$L$102, $W408, FALSE)","v":1.4053798130626567E-3},{"$f":"VLOOKUP($C408,'Allocation Summary'!$B$108:$L$148, $W408, FALSE)","v":2.1661189234607223E-3},{"$f":"VLOOKUP($C408,'Allocation Summary'!$B$154:$L$194, $W408, FALSE)","v":2.0940486141588169E-3},{"$f":"VLOOKUP($C408,'Allocation Summary'!$B$200:$L$240, $W408, FALSE)","v":1.963186839465282E-3},{"$f":"VLOOKUP($C408,'Allocation Summary'!$B$246:$L$286, $W408, FALSE)","v":1.7554994342197461E-3},null,null,null,null,null,7]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C409,'E. Allocation Factors Calc'!$C$816:$M$859, $W409, FALSE)","v":0},{"$f":"VLOOKUP($C409,'E. Allocation Factors Calc'!$C$862:$M$905, $W409, FALSE)","v":0},{"$f":"VLOOKUP($C409,'E. Allocation Factors Calc'!$C$908:$M$951, $W409, FALSE)","v":0},{"$f":"VLOOKUP($C409,'E. Allocation Factors Calc'!$C$954:$M$997, $W409, FALSE)","v":0},{"$f":"VLOOKUP($C409,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W409, FALSE)","v":0},{"$f":"VLOOKUP($C409,'Allocation Summary'!$B$62:$L$102, $W409, FALSE)","v":1.4053798130626567E-3},{"$f":"VLOOKUP($C409,'Allocation Summary'!$B$108:$L$148, $W409, FALSE)","v":2.1661189234607223E-3},{"$f":"VLOOKUP($C409,'Allocation Summary'!$B$154:$L$194, $W409, FALSE)","v":2.0940486141588169E-3},{"$f":"VLOOKUP($C409,'Allocation Summary'!$B$200:$L$240, $W409, FALSE)","v":1.963186839465282E-3},{"$f":"VLOOKUP($C409,'Allocation Summary'!$B$246:$L$286, $W409, FALSE)","v":1.7554994342197461E-3},null,null,null,null,null,7]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C410,'E. Allocation Factors Calc'!$C$816:$M$859, $W410, FALSE)","v":0},{"$f":"VLOOKUP($C410,'E. Allocation Factors Calc'!$C$862:$M$905, $W410, FALSE)","v":0},{"$f":"VLOOKUP($C410,'E. Allocation Factors Calc'!$C$908:$M$951, $W410, FALSE)","v":0},{"$f":"VLOOKUP($C410,'E. Allocation Factors Calc'!$C$954:$M$997, $W410, FALSE)","v":0},{"$f":"VLOOKUP($C410,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W410, FALSE)","v":0},{"$f":"VLOOKUP($C410,'Allocation Summary'!$B$62:$L$102, $W410, FALSE)","v":1.4053798130626567E-3},{"$f":"VLOOKUP($C410,'Allocation Summary'!$B$108:$L$148, $W410, FALSE)","v":2.1661189234607223E-3},{"$f":"VLOOKUP($C410,'Allocation Summary'!$B$154:$L$194, $W410, FALSE)","v":2.0940486141588169E-3},{"$f":"VLOOKUP($C410,'Allocation Summary'!$B$200:$L$240, $W410, FALSE)","v":1.963186839465282E-3},{"$f":"VLOOKUP($C410,'Allocation Summary'!$B$246:$L$286, $W410, FALSE)","v":1.7554994342197461E-3},null,null,null,null,null,7]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C411,'E. Allocation Factors Calc'!$C$816:$M$859, $W411, FALSE)","v":2.2765150839083943E-3},{"$f":"VLOOKUP($C411,'E. Allocation Factors Calc'!$C$862:$M$905, $W411, FALSE)","v":2.2423673576497682E-3},{"$f":"VLOOKUP($C411,'E. Allocation Factors Calc'!$C$908:$M$951, $W411, FALSE)","v":2.2087318472850215E-3},{"$f":"VLOOKUP($C411,'E. Allocation Factors Calc'!$C$954:$M$997, $W411, FALSE)","v":2.1756008695757462E-3},{"$f":"VLOOKUP($C411,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W411, FALSE)","v":2.1429668565321096E-3},{"$f":"VLOOKUP($C411,'Allocation Summary'!$B$62:$L$102, $W411, FALSE)","v":2.5163766444831217E-3},{"$f":"VLOOKUP($C411,'Allocation Summary'!$B$108:$L$148, $W411, FALSE)","v":4.1465358054887397E-3},{"$f":"VLOOKUP($C411,'Allocation Summary'!$B$154:$L$194, $W411, FALSE)","v":3.6922638764186853E-3},{"$f":"VLOOKUP($C411,'Allocation Summary'!$B$200:$L$240, $W411, FALSE)","v":3.1763551370180354E-3},{"$f":"VLOOKUP($C411,'Allocation Summary'!$B$246:$L$286, $W411, FALSE)","v":2.5857915365109368E-3},null,null,null,null,null,7]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C412,'E. Allocation Factors Calc'!$C$816:$M$859, $W412, FALSE)","v":0},{"$f":"VLOOKUP($C412,'E. Allocation Factors Calc'!$C$862:$M$905, $W412, FALSE)","v":0},{"$f":"VLOOKUP($C412,'E. Allocation Factors Calc'!$C$908:$M$951, $W412, FALSE)","v":0},{"$f":"VLOOKUP($C412,'E. Allocation Factors Calc'!$C$954:$M$997, $W412, FALSE)","v":0},{"$f":"VLOOKUP($C412,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W412, FALSE)","v":0},{"$f":"VLOOKUP($C412,'Allocation Summary'!$B$62:$L$102, $W412, FALSE)","v":3.2051282051282015E-3},{"$f":"VLOOKUP($C412,'Allocation Summary'!$B$108:$L$148, $W412, FALSE)","v":3.2051282051281998E-3},{"$f":"VLOOKUP($C412,'Allocation Summary'!$B$154:$L$194, $W412, FALSE)","v":3.2051282051282115E-3},{"$f":"VLOOKUP($C412,'Allocation Summary'!$B$200:$L$240, $W412, FALSE)","v":3.2051282051282068E-3},{"$f":"VLOOKUP($C412,'Allocation Summary'!$B$246:$L$286, $W412, FALSE)","v":3.2051282051282007E-3},null,null,null,null,null,7]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C413,'E. Allocation Factors Calc'!$C$816:$M$859, $W413, FALSE)","v":0},{"$f":"VLOOKUP($C413,'E. Allocation Factors Calc'!$C$862:$M$905, $W413, FALSE)","v":0},{"$f":"VLOOKUP($C413,'E. Allocation Factors Calc'!$C$908:$M$951, $W413, FALSE)","v":0},{"$f":"VLOOKUP($C413,'E. Allocation Factors Calc'!$C$954:$M$997, $W413, FALSE)","v":0},{"$f":"VLOOKUP($C413,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W413, FALSE)","v":0},{"$f":"VLOOKUP($C413,'Allocation Summary'!$B$62:$L$102, $W413, FALSE)","v":1.149425287356323E-2},{"$f":"VLOOKUP($C413,'Allocation Summary'!$B$108:$L$148, $W413, FALSE)","v":1.1494252873563203E-2},{"$f":"VLOOKUP($C413,'Allocation Summary'!$B$154:$L$194, $W413, FALSE)","v":1.1494252873563208E-2},{"$f":"VLOOKUP($C413,'Allocation Summary'!$B$200:$L$240, $W413, FALSE)","v":1.1494252873563222E-2},{"$f":"VLOOKUP($C413,'Allocation Summary'!$B$246:$L$286, $W413, FALSE)","v":1.1494252873563206E-2},null,null,null,null,null,7]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C414,'E. Allocation Factors Calc'!$C$816:$M$859, $W414, FALSE)","v":0},{"$f":"VLOOKUP($C414,'E. Allocation Factors Calc'!$C$862:$M$905, $W414, FALSE)","v":0},{"$f":"VLOOKUP($C414,'E. Allocation Factors Calc'!$C$908:$M$951, $W414, FALSE)","v":0},{"$f":"VLOOKUP($C414,'E. Allocation Factors Calc'!$C$954:$M$997, $W414, FALSE)","v":0},{"$f":"VLOOKUP($C414,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W414, FALSE)","v":0},{"$f":"VLOOKUP($C414,'Allocation Summary'!$B$62:$L$102, $W414, FALSE)","v":0},{"$f":"VLOOKUP($C414,'Allocation Summary'!$B$108:$L$148, $W414, FALSE)","v":0},{"$f":"VLOOKUP($C414,'Allocation Summary'!$B$154:$L$194, $W414, FALSE)","v":0},{"$f":"VLOOKUP($C414,'Allocation Summary'!$B$200:$L$240, $W414, FALSE)","v":0},{"$f":"VLOOKUP($C414,'Allocation Summary'!$B$246:$L$286, $W414, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C415,'E. Allocation Factors Calc'!$C$816:$M$859, $W415, FALSE)","v":0},{"$f":"VLOOKUP($C415,'E. Allocation Factors Calc'!$C$862:$M$905, $W415, FALSE)","v":0},{"$f":"VLOOKUP($C415,'E. Allocation Factors Calc'!$C$908:$M$951, $W415, FALSE)","v":0},{"$f":"VLOOKUP($C415,'E. Allocation Factors Calc'!$C$954:$M$997, $W415, FALSE)","v":0},{"$f":"VLOOKUP($C415,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W415, FALSE)","v":0},{"$f":"VLOOKUP($C415,'Allocation Summary'!$B$62:$L$102, $W415, FALSE)","v":0},{"$f":"VLOOKUP($C415,'Allocation Summary'!$B$108:$L$148, $W415, FALSE)","v":0},{"$f":"VLOOKUP($C415,'Allocation Summary'!$B$154:$L$194, $W415, FALSE)","v":0},{"$f":"VLOOKUP($C415,'Allocation Summary'!$B$200:$L$240, $W415, FALSE)","v":0},{"$f":"VLOOKUP($C415,'Allocation Summary'!$B$246:$L$286, $W415, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C416,'E. Allocation Factors Calc'!$C$816:$M$859, $W416, FALSE)","v":0},{"$f":"VLOOKUP($C416,'E. Allocation Factors Calc'!$C$862:$M$905, $W416, FALSE)","v":0},{"$f":"VLOOKUP($C416,'E. Allocation Factors Calc'!$C$908:$M$951, $W416, FALSE)","v":0},{"$f":"VLOOKUP($C416,'E. Allocation Factors Calc'!$C$954:$M$997, $W416, FALSE)","v":0},{"$f":"VLOOKUP($C416,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W416, FALSE)","v":0},{"$f":"VLOOKUP($C416,'Allocation Summary'!$B$62:$L$102, $W416, FALSE)","v":0},{"$f":"VLOOKUP($C416,'Allocation Summary'!$B$108:$L$148, $W416, FALSE)","v":0},{"$f":"VLOOKUP($C416,'Allocation Summary'!$B$154:$L$194, $W416, FALSE)","v":0},{"$f":"VLOOKUP($C416,'Allocation Summary'!$B$200:$L$240, $W416, FALSE)","v":0},{"$f":"VLOOKUP($C416,'Allocation Summary'!$B$246:$L$286, $W416, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C417,'E. Allocation Factors Calc'!$C$816:$M$859, $W417, FALSE)","v":0},{"$f":"VLOOKUP($C417,'E. Allocation Factors Calc'!$C$862:$M$905, $W417, FALSE)","v":0},{"$f":"VLOOKUP($C417,'E. Allocation Factors Calc'!$C$908:$M$951, $W417, FALSE)","v":0},{"$f":"VLOOKUP($C417,'E. Allocation Factors Calc'!$C$954:$M$997, $W417, FALSE)","v":0},{"$f":"VLOOKUP($C417,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W417, FALSE)","v":0},{"$f":"VLOOKUP($C417,'Allocation Summary'!$B$62:$L$102, $W417, FALSE)","v":0},{"$f":"VLOOKUP($C417,'Allocation Summary'!$B$108:$L$148, $W417, FALSE)","v":0},{"$f":"VLOOKUP($C417,'Allocation Summary'!$B$154:$L$194, $W417, FALSE)","v":0},{"$f":"VLOOKUP($C417,'Allocation Summary'!$B$200:$L$240, $W417, FALSE)","v":0},{"$f":"VLOOKUP($C417,'Allocation Summary'!$B$246:$L$286, $W417, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C418,'E. Allocation Factors Calc'!$C$816:$M$859, $W418, FALSE)","v":0},{"$f":"VLOOKUP($C418,'E. Allocation Factors Calc'!$C$862:$M$905, $W418, FALSE)","v":0},{"$f":"VLOOKUP($C418,'E. Allocation Factors Calc'!$C$908:$M$951, $W418, FALSE)","v":0},{"$f":"VLOOKUP($C418,'E. Allocation Factors Calc'!$C$954:$M$997, $W418, FALSE)","v":0},{"$f":"VLOOKUP($C418,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W418, FALSE)","v":0},{"$f":"VLOOKUP($C418,'Allocation Summary'!$B$62:$L$102, $W418, FALSE)","v":0},{"$f":"VLOOKUP($C418,'Allocation Summary'!$B$108:$L$148, $W418, FALSE)","v":0},{"$f":"VLOOKUP($C418,'Allocation Summary'!$B$154:$L$194, $W418, FALSE)","v":0},{"$f":"VLOOKUP($C418,'Allocation Summary'!$B$200:$L$240, $W418, FALSE)","v":0},{"$f":"VLOOKUP($C418,'Allocation Summary'!$B$246:$L$286, $W418, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C419,'E. Allocation Factors Calc'!$C$816:$M$859, $W419, FALSE)","v":0},{"$f":"VLOOKUP($C419,'E. Allocation Factors Calc'!$C$862:$M$905, $W419, FALSE)","v":0},{"$f":"VLOOKUP($C419,'E. Allocation Factors Calc'!$C$908:$M$951, $W419, FALSE)","v":0},{"$f":"VLOOKUP($C419,'E. Allocation Factors Calc'!$C$954:$M$997, $W419, FALSE)","v":0},{"$f":"VLOOKUP($C419,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W419, FALSE)","v":0},{"$f":"VLOOKUP($C419,'Allocation Summary'!$B$62:$L$102, $W419, FALSE)","v":0},{"$f":"VLOOKUP($C419,'Allocation Summary'!$B$108:$L$148, $W419, FALSE)","v":0},{"$f":"VLOOKUP($C419,'Allocation Summary'!$B$154:$L$194, $W419, FALSE)","v":0},{"$f":"VLOOKUP($C419,'Allocation Summary'!$B$200:$L$240, $W419, FALSE)","v":0},{"$f":"VLOOKUP($C419,'Allocation Summary'!$B$246:$L$286, $W419, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C420,'E. Allocation Factors Calc'!$C$816:$M$859, $W420, FALSE)","v":0},{"$f":"VLOOKUP($C420,'E. Allocation Factors Calc'!$C$862:$M$905, $W420, FALSE)","v":0},{"$f":"VLOOKUP($C420,'E. Allocation Factors Calc'!$C$908:$M$951, $W420, FALSE)","v":0},{"$f":"VLOOKUP($C420,'E. Allocation Factors Calc'!$C$954:$M$997, $W420, FALSE)","v":0},{"$f":"VLOOKUP($C420,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W420, FALSE)","v":0},{"$f":"VLOOKUP($C420,'Allocation Summary'!$B$62:$L$102, $W420, FALSE)","v":0},{"$f":"VLOOKUP($C420,'Allocation Summary'!$B$108:$L$148, $W420, FALSE)","v":0},{"$f":"VLOOKUP($C420,'Allocation Summary'!$B$154:$L$194, $W420, FALSE)","v":0},{"$f":"VLOOKUP($C420,'Allocation Summary'!$B$200:$L$240, $W420, FALSE)","v":0},{"$f":"VLOOKUP($C420,'Allocation Summary'!$B$246:$L$286, $W420, FALSE)","v":0},null,null,null,null,null,7]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C421,'E. Allocation Factors Calc'!$C$816:$M$859, $W421, FALSE)","v":0},{"$f":"VLOOKUP($C421,'E. Allocation Factors Calc'!$C$862:$M$905, $W421, FALSE)","v":0},{"$f":"VLOOKUP($C421,'E. Allocation Factors Calc'!$C$908:$M$951, $W421, FALSE)","v":0},{"$f":"VLOOKUP($C421,'E. Allocation Factors Calc'!$C$954:$M$997, $W421, FALSE)","v":0},{"$f":"VLOOKUP($C421,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W421, FALSE)","v":0},{"$f":"VLOOKUP($C421,'Allocation Summary'!$B$62:$L$102, $W421, FALSE)","v":0},{"$f":"VLOOKUP($C421,'Allocation Summary'!$B$108:$L$148, $W421, FALSE)","v":0},{"$f":"VLOOKUP($C421,'Allocation Summary'!$B$154:$L$194, $W421, FALSE)","v":0},{"$f":"VLOOKUP($C421,'Allocation Summary'!$B$200:$L$240, $W421, FALSE)","v":0},{"$f":"VLOOKUP($C421,'Allocation Summary'!$B$246:$L$286, $W421, FALSE)","v":0},null,null,null,null,null,7]
[]
[]
[null,"G.3.4","S04",{"$f":"VLOOKUP(C424,Services,2,FALSE)","v":"PSTN FOAS & FTAS"}]
[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,{"$f":"VLOOKUP(H425,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C428,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C428,'E. Allocation Factors Calc'!$C$816:$M$859, $W428, FALSE)","v":0},{"$f":"VLOOKUP($C428,'E. Allocation Factors Calc'!$C$862:$M$905, $W428, FALSE)","v":0},{"$f":"VLOOKUP($C428,'E. Allocation Factors Calc'!$C$908:$M$951, $W428, FALSE)","v":0},{"$f":"VLOOKUP($C428,'E. Allocation Factors Calc'!$C$954:$M$997, $W428, FALSE)","v":0},{"$f":"VLOOKUP($C428,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W428, FALSE)","v":0},{"$f":"VLOOKUP($C428,'Allocation Summary'!$B$62:$L$102, $W428, FALSE)","v":0},{"$f":"VLOOKUP($C428,'Allocation Summary'!$B$108:$L$148, $W428, FALSE)","v":0},{"$f":"VLOOKUP($C428,'Allocation Summary'!$B$154:$L$194, $W428, FALSE)","v":0},{"$f":"VLOOKUP($C428,'Allocation Summary'!$B$200:$L$240, $W428, FALSE)","v":0},{"$f":"VLOOKUP($C428,'Allocation Summary'!$B$246:$L$286, $W428, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C429,'E. Allocation Factors Calc'!$C$816:$M$859, $W429, FALSE)","v":0},{"$f":"VLOOKUP($C429,'E. Allocation Factors Calc'!$C$862:$M$905, $W429, FALSE)","v":0},{"$f":"VLOOKUP($C429,'E. Allocation Factors Calc'!$C$908:$M$951, $W429, FALSE)","v":0},{"$f":"VLOOKUP($C429,'E. Allocation Factors Calc'!$C$954:$M$997, $W429, FALSE)","v":0},{"$f":"VLOOKUP($C429,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W429, FALSE)","v":0},{"$f":"VLOOKUP($C429,'Allocation Summary'!$B$62:$L$102, $W429, FALSE)","v":0},{"$f":"VLOOKUP($C429,'Allocation Summary'!$B$108:$L$148, $W429, FALSE)","v":0},{"$f":"VLOOKUP($C429,'Allocation Summary'!$B$154:$L$194, $W429, FALSE)","v":0},{"$f":"VLOOKUP($C429,'Allocation Summary'!$B$200:$L$240, $W429, FALSE)","v":0},{"$f":"VLOOKUP($C429,'Allocation Summary'!$B$246:$L$286, $W429, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C430,'E. Allocation Factors Calc'!$C$816:$M$859, $W430, FALSE)","v":0},{"$f":"VLOOKUP($C430,'E. Allocation Factors Calc'!$C$862:$M$905, $W430, FALSE)","v":0},{"$f":"VLOOKUP($C430,'E. Allocation Factors Calc'!$C$908:$M$951, $W430, FALSE)","v":0},{"$f":"VLOOKUP($C430,'E. Allocation Factors Calc'!$C$954:$M$997, $W430, FALSE)","v":0},{"$f":"VLOOKUP($C430,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W430, FALSE)","v":0},{"$f":"VLOOKUP($C430,'Allocation Summary'!$B$62:$L$102, $W430, FALSE)","v":0},{"$f":"VLOOKUP($C430,'Allocation Summary'!$B$108:$L$148, $W430, FALSE)","v":0},{"$f":"VLOOKUP($C430,'Allocation Summary'!$B$154:$L$194, $W430, FALSE)","v":0},{"$f":"VLOOKUP($C430,'Allocation Summary'!$B$200:$L$240, $W430, FALSE)","v":0},{"$f":"VLOOKUP($C430,'Allocation Summary'!$B$246:$L$286, $W430, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C431,'E. Allocation Factors Calc'!$C$816:$M$859, $W431, FALSE)","v":0},{"$f":"VLOOKUP($C431,'E. Allocation Factors Calc'!$C$862:$M$905, $W431, FALSE)","v":0},{"$f":"VLOOKUP($C431,'E. Allocation Factors Calc'!$C$908:$M$951, $W431, FALSE)","v":0},{"$f":"VLOOKUP($C431,'E. Allocation Factors Calc'!$C$954:$M$997, $W431, FALSE)","v":0},{"$f":"VLOOKUP($C431,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W431, FALSE)","v":0},{"$f":"VLOOKUP($C431,'Allocation Summary'!$B$62:$L$102, $W431, FALSE)","v":0},{"$f":"VLOOKUP($C431,'Allocation Summary'!$B$108:$L$148, $W431, FALSE)","v":0},{"$f":"VLOOKUP($C431,'Allocation Summary'!$B$154:$L$194, $W431, FALSE)","v":0},{"$f":"VLOOKUP($C431,'Allocation Summary'!$B$200:$L$240, $W431, FALSE)","v":0},{"$f":"VLOOKUP($C431,'Allocation Summary'!$B$246:$L$286, $W431, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C432,'E. Allocation Factors Calc'!$C$816:$M$859, $W432, FALSE)","v":0},{"$f":"VLOOKUP($C432,'E. Allocation Factors Calc'!$C$862:$M$905, $W432, FALSE)","v":0},{"$f":"VLOOKUP($C432,'E. Allocation Factors Calc'!$C$908:$M$951, $W432, FALSE)","v":0},{"$f":"VLOOKUP($C432,'E. Allocation Factors Calc'!$C$954:$M$997, $W432, FALSE)","v":0},{"$f":"VLOOKUP($C432,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W432, FALSE)","v":0},{"$f":"VLOOKUP($C432,'Allocation Summary'!$B$62:$L$102, $W432, FALSE)","v":0},{"$f":"VLOOKUP($C432,'Allocation Summary'!$B$108:$L$148, $W432, FALSE)","v":0},{"$f":"VLOOKUP($C432,'Allocation Summary'!$B$154:$L$194, $W432, FALSE)","v":0},{"$f":"VLOOKUP($C432,'Allocation Summary'!$B$200:$L$240, $W432, FALSE)","v":0},{"$f":"VLOOKUP($C432,'Allocation Summary'!$B$246:$L$286, $W432, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C433,'E. Allocation Factors Calc'!$C$816:$M$859, $W433, FALSE)","v":0},{"$f":"VLOOKUP($C433,'E. Allocation Factors Calc'!$C$862:$M$905, $W433, FALSE)","v":0},{"$f":"VLOOKUP($C433,'E. Allocation Factors Calc'!$C$908:$M$951, $W433, FALSE)","v":0},{"$f":"VLOOKUP($C433,'E. Allocation Factors Calc'!$C$954:$M$997, $W433, FALSE)","v":0},{"$f":"VLOOKUP($C433,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W433, FALSE)","v":0},{"$f":"VLOOKUP($C433,'Allocation Summary'!$B$62:$L$102, $W433, FALSE)","v":0},{"$f":"VLOOKUP($C433,'Allocation Summary'!$B$108:$L$148, $W433, FALSE)","v":0},{"$f":"VLOOKUP($C433,'Allocation Summary'!$B$154:$L$194, $W433, FALSE)","v":0},{"$f":"VLOOKUP($C433,'Allocation Summary'!$B$200:$L$240, $W433, FALSE)","v":0},{"$f":"VLOOKUP($C433,'Allocation Summary'!$B$246:$L$286, $W433, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C434,'E. Allocation Factors Calc'!$C$816:$M$859, $W434, FALSE)","v":0},{"$f":"VLOOKUP($C434,'E. Allocation Factors Calc'!$C$862:$M$905, $W434, FALSE)","v":0},{"$f":"VLOOKUP($C434,'E. Allocation Factors Calc'!$C$908:$M$951, $W434, FALSE)","v":0},{"$f":"VLOOKUP($C434,'E. Allocation Factors Calc'!$C$954:$M$997, $W434, FALSE)","v":0},{"$f":"VLOOKUP($C434,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W434, FALSE)","v":0},{"$f":"VLOOKUP($C434,'Allocation Summary'!$B$62:$L$102, $W434, FALSE)","v":0},{"$f":"VLOOKUP($C434,'Allocation Summary'!$B$108:$L$148, $W434, FALSE)","v":0},{"$f":"VLOOKUP($C434,'Allocation Summary'!$B$154:$L$194, $W434, FALSE)","v":0},{"$f":"VLOOKUP($C434,'Allocation Summary'!$B$200:$L$240, $W434, FALSE)","v":0},{"$f":"VLOOKUP($C434,'Allocation Summary'!$B$246:$L$286, $W434, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C435,'E. Allocation Factors Calc'!$C$816:$M$859, $W435, FALSE)","v":0},{"$f":"VLOOKUP($C435,'E. Allocation Factors Calc'!$C$862:$M$905, $W435, FALSE)","v":0},{"$f":"VLOOKUP($C435,'E. Allocation Factors Calc'!$C$908:$M$951, $W435, FALSE)","v":0},{"$f":"VLOOKUP($C435,'E. Allocation Factors Calc'!$C$954:$M$997, $W435, FALSE)","v":0},{"$f":"VLOOKUP($C435,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W435, FALSE)","v":0},{"$f":"VLOOKUP($C435,'Allocation Summary'!$B$62:$L$102, $W435, FALSE)","v":0},{"$f":"VLOOKUP($C435,'Allocation Summary'!$B$108:$L$148, $W435, FALSE)","v":0},{"$f":"VLOOKUP($C435,'Allocation Summary'!$B$154:$L$194, $W435, FALSE)","v":0},{"$f":"VLOOKUP($C435,'Allocation Summary'!$B$200:$L$240, $W435, FALSE)","v":0},{"$f":"VLOOKUP($C435,'Allocation Summary'!$B$246:$L$286, $W435, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C436,'E. Allocation Factors Calc'!$C$816:$M$859, $W436, FALSE)","v":0},{"$f":"VLOOKUP($C436,'E. Allocation Factors Calc'!$C$862:$M$905, $W436, FALSE)","v":0},{"$f":"VLOOKUP($C436,'E. Allocation Factors Calc'!$C$908:$M$951, $W436, FALSE)","v":0},{"$f":"VLOOKUP($C436,'E. Allocation Factors Calc'!$C$954:$M$997, $W436, FALSE)","v":0},{"$f":"VLOOKUP($C436,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W436, FALSE)","v":0},{"$f":"VLOOKUP($C436,'Allocation Summary'!$B$62:$L$102, $W436, FALSE)","v":0},{"$f":"VLOOKUP($C436,'Allocation Summary'!$B$108:$L$148, $W436, FALSE)","v":0},{"$f":"VLOOKUP($C436,'Allocation Summary'!$B$154:$L$194, $W436, FALSE)","v":0},{"$f":"VLOOKUP($C436,'Allocation Summary'!$B$200:$L$240, $W436, FALSE)","v":0},{"$f":"VLOOKUP($C436,'Allocation Summary'!$B$246:$L$286, $W436, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C437,'E. Allocation Factors Calc'!$C$816:$M$859, $W437, FALSE)","v":0},{"$f":"VLOOKUP($C437,'E. Allocation Factors Calc'!$C$862:$M$905, $W437, FALSE)","v":0},{"$f":"VLOOKUP($C437,'E. Allocation Factors Calc'!$C$908:$M$951, $W437, FALSE)","v":0},{"$f":"VLOOKUP($C437,'E. Allocation Factors Calc'!$C$954:$M$997, $W437, FALSE)","v":0},{"$f":"VLOOKUP($C437,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W437, FALSE)","v":0},{"$f":"VLOOKUP($C437,'Allocation Summary'!$B$62:$L$102, $W437, FALSE)","v":0},{"$f":"VLOOKUP($C437,'Allocation Summary'!$B$108:$L$148, $W437, FALSE)","v":0},{"$f":"VLOOKUP($C437,'Allocation Summary'!$B$154:$L$194, $W437, FALSE)","v":0},{"$f":"VLOOKUP($C437,'Allocation Summary'!$B$200:$L$240, $W437, FALSE)","v":0},{"$f":"VLOOKUP($C437,'Allocation Summary'!$B$246:$L$286, $W437, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C438,'E. Allocation Factors Calc'!$C$816:$M$859, $W438, FALSE)","v":0},{"$f":"VLOOKUP($C438,'E. Allocation Factors Calc'!$C$862:$M$905, $W438, FALSE)","v":0},{"$f":"VLOOKUP($C438,'E. Allocation Factors Calc'!$C$908:$M$951, $W438, FALSE)","v":0},{"$f":"VLOOKUP($C438,'E. Allocation Factors Calc'!$C$954:$M$997, $W438, FALSE)","v":0},{"$f":"VLOOKUP($C438,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W438, FALSE)","v":0},{"$f":"VLOOKUP($C438,'Allocation Summary'!$B$62:$L$102, $W438, FALSE)","v":0},{"$f":"VLOOKUP($C438,'Allocation Summary'!$B$108:$L$148, $W438, FALSE)","v":0},{"$f":"VLOOKUP($C438,'Allocation Summary'!$B$154:$L$194, $W438, FALSE)","v":0},{"$f":"VLOOKUP($C438,'Allocation Summary'!$B$200:$L$240, $W438, FALSE)","v":0},{"$f":"VLOOKUP($C438,'Allocation Summary'!$B$246:$L$286, $W438, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C439,'E. Allocation Factors Calc'!$C$816:$M$859, $W439, FALSE)","v":0},{"$f":"VLOOKUP($C439,'E. Allocation Factors Calc'!$C$862:$M$905, $W439, FALSE)","v":0},{"$f":"VLOOKUP($C439,'E. Allocation Factors Calc'!$C$908:$M$951, $W439, FALSE)","v":0},{"$f":"VLOOKUP($C439,'E. Allocation Factors Calc'!$C$954:$M$997, $W439, FALSE)","v":0},{"$f":"VLOOKUP($C439,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W439, FALSE)","v":0},{"$f":"VLOOKUP($C439,'Allocation Summary'!$B$62:$L$102, $W439, FALSE)","v":0},{"$f":"VLOOKUP($C439,'Allocation Summary'!$B$108:$L$148, $W439, FALSE)","v":0},{"$f":"VLOOKUP($C439,'Allocation Summary'!$B$154:$L$194, $W439, FALSE)","v":0},{"$f":"VLOOKUP($C439,'Allocation Summary'!$B$200:$L$240, $W439, FALSE)","v":0},{"$f":"VLOOKUP($C439,'Allocation Summary'!$B$246:$L$286, $W439, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C440,'E. Allocation Factors Calc'!$C$816:$M$859, $W440, FALSE)","v":0},{"$f":"VLOOKUP($C440,'E. Allocation Factors Calc'!$C$862:$M$905, $W440, FALSE)","v":0},{"$f":"VLOOKUP($C440,'E. Allocation Factors Calc'!$C$908:$M$951, $W440, FALSE)","v":0},{"$f":"VLOOKUP($C440,'E. Allocation Factors Calc'!$C$954:$M$997, $W440, FALSE)","v":0},{"$f":"VLOOKUP($C440,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W440, FALSE)","v":0},{"$f":"VLOOKUP($C440,'Allocation Summary'!$B$62:$L$102, $W440, FALSE)","v":0},{"$f":"VLOOKUP($C440,'Allocation Summary'!$B$108:$L$148, $W440, FALSE)","v":0},{"$f":"VLOOKUP($C440,'Allocation Summary'!$B$154:$L$194, $W440, FALSE)","v":0},{"$f":"VLOOKUP($C440,'Allocation Summary'!$B$200:$L$240, $W440, FALSE)","v":0},{"$f":"VLOOKUP($C440,'Allocation Summary'!$B$246:$L$286, $W440, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C441,'E. Allocation Factors Calc'!$C$816:$M$859, $W441, FALSE)","v":0},{"$f":"VLOOKUP($C441,'E. Allocation Factors Calc'!$C$862:$M$905, $W441, FALSE)","v":0},{"$f":"VLOOKUP($C441,'E. Allocation Factors Calc'!$C$908:$M$951, $W441, FALSE)","v":0},{"$f":"VLOOKUP($C441,'E. Allocation Factors Calc'!$C$954:$M$997, $W441, FALSE)","v":0},{"$f":"VLOOKUP($C441,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W441, FALSE)","v":0},{"$f":"VLOOKUP($C441,'Allocation Summary'!$B$62:$L$102, $W441, FALSE)","v":0},{"$f":"VLOOKUP($C441,'Allocation Summary'!$B$108:$L$148, $W441, FALSE)","v":0},{"$f":"VLOOKUP($C441,'Allocation Summary'!$B$154:$L$194, $W441, FALSE)","v":0},{"$f":"VLOOKUP($C441,'Allocation Summary'!$B$200:$L$240, $W441, FALSE)","v":0},{"$f":"VLOOKUP($C441,'Allocation Summary'!$B$246:$L$286, $W441, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C442,'E. Allocation Factors Calc'!$C$816:$M$859, $W442, FALSE)","v":0},{"$f":"VLOOKUP($C442,'E. Allocation Factors Calc'!$C$862:$M$905, $W442, FALSE)","v":0},{"$f":"VLOOKUP($C442,'E. Allocation Factors Calc'!$C$908:$M$951, $W442, FALSE)","v":0},{"$f":"VLOOKUP($C442,'E. Allocation Factors Calc'!$C$954:$M$997, $W442, FALSE)","v":0},{"$f":"VLOOKUP($C442,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W442, FALSE)","v":0},{"$f":"VLOOKUP($C442,'Allocation Summary'!$B$62:$L$102, $W442, FALSE)","v":0},{"$f":"VLOOKUP($C442,'Allocation Summary'!$B$108:$L$148, $W442, FALSE)","v":0},{"$f":"VLOOKUP($C442,'Allocation Summary'!$B$154:$L$194, $W442, FALSE)","v":0},{"$f":"VLOOKUP($C442,'Allocation Summary'!$B$200:$L$240, $W442, FALSE)","v":0},{"$f":"VLOOKUP($C442,'Allocation Summary'!$B$246:$L$286, $W442, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C443,'E. Allocation Factors Calc'!$C$816:$M$859, $W443, FALSE)","v":0},{"$f":"VLOOKUP($C443,'E. Allocation Factors Calc'!$C$862:$M$905, $W443, FALSE)","v":0},{"$f":"VLOOKUP($C443,'E. Allocation Factors Calc'!$C$908:$M$951, $W443, FALSE)","v":0},{"$f":"VLOOKUP($C443,'E. Allocation Factors Calc'!$C$954:$M$997, $W443, FALSE)","v":0},{"$f":"VLOOKUP($C443,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W443, FALSE)","v":0},{"$f":"VLOOKUP($C443,'Allocation Summary'!$B$62:$L$102, $W443, FALSE)","v":0},{"$f":"VLOOKUP($C443,'Allocation Summary'!$B$108:$L$148, $W443, FALSE)","v":0},{"$f":"VLOOKUP($C443,'Allocation Summary'!$B$154:$L$194, $W443, FALSE)","v":0},{"$f":"VLOOKUP($C443,'Allocation Summary'!$B$200:$L$240, $W443, FALSE)","v":0},{"$f":"VLOOKUP($C443,'Allocation Summary'!$B$246:$L$286, $W443, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C444,'E. Allocation Factors Calc'!$C$816:$M$859, $W444, FALSE)","v":0},{"$f":"VLOOKUP($C444,'E. Allocation Factors Calc'!$C$862:$M$905, $W444, FALSE)","v":0},{"$f":"VLOOKUP($C444,'E. Allocation Factors Calc'!$C$908:$M$951, $W444, FALSE)","v":0},{"$f":"VLOOKUP($C444,'E. Allocation Factors Calc'!$C$954:$M$997, $W444, FALSE)","v":0},{"$f":"VLOOKUP($C444,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W444, FALSE)","v":0},{"$f":"VLOOKUP($C444,'Allocation Summary'!$B$62:$L$102, $W444, FALSE)","v":0},{"$f":"VLOOKUP($C444,'Allocation Summary'!$B$108:$L$148, $W444, FALSE)","v":0},{"$f":"VLOOKUP($C444,'Allocation Summary'!$B$154:$L$194, $W444, FALSE)","v":0},{"$f":"VLOOKUP($C444,'Allocation Summary'!$B$200:$L$240, $W444, FALSE)","v":0},{"$f":"VLOOKUP($C444,'Allocation Summary'!$B$246:$L$286, $W444, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C445,'E. Allocation Factors Calc'!$C$816:$M$859, $W445, FALSE)","v":0},{"$f":"VLOOKUP($C445,'E. Allocation Factors Calc'!$C$862:$M$905, $W445, FALSE)","v":0},{"$f":"VLOOKUP($C445,'E. Allocation Factors Calc'!$C$908:$M$951, $W445, FALSE)","v":0},{"$f":"VLOOKUP($C445,'E. Allocation Factors Calc'!$C$954:$M$997, $W445, FALSE)","v":0},{"$f":"VLOOKUP($C445,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W445, FALSE)","v":0},{"$f":"VLOOKUP($C445,'Allocation Summary'!$B$62:$L$102, $W445, FALSE)","v":0},{"$f":"VLOOKUP($C445,'Allocation Summary'!$B$108:$L$148, $W445, FALSE)","v":0},{"$f":"VLOOKUP($C445,'Allocation Summary'!$B$154:$L$194, $W445, FALSE)","v":0},{"$f":"VLOOKUP($C445,'Allocation Summary'!$B$200:$L$240, $W445, FALSE)","v":0},{"$f":"VLOOKUP($C445,'Allocation Summary'!$B$246:$L$286, $W445, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C446,'E. Allocation Factors Calc'!$C$816:$M$859, $W446, FALSE)","v":0},{"$f":"VLOOKUP($C446,'E. Allocation Factors Calc'!$C$862:$M$905, $W446, FALSE)","v":0},{"$f":"VLOOKUP($C446,'E. Allocation Factors Calc'!$C$908:$M$951, $W446, FALSE)","v":0},{"$f":"VLOOKUP($C446,'E. Allocation Factors Calc'!$C$954:$M$997, $W446, FALSE)","v":0},{"$f":"VLOOKUP($C446,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W446, FALSE)","v":0},{"$f":"VLOOKUP($C446,'Allocation Summary'!$B$62:$L$102, $W446, FALSE)","v":0},{"$f":"VLOOKUP($C446,'Allocation Summary'!$B$108:$L$148, $W446, FALSE)","v":0},{"$f":"VLOOKUP($C446,'Allocation Summary'!$B$154:$L$194, $W446, FALSE)","v":0},{"$f":"VLOOKUP($C446,'Allocation Summary'!$B$200:$L$240, $W446, FALSE)","v":0},{"$f":"VLOOKUP($C446,'Allocation Summary'!$B$246:$L$286, $W446, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C447,'E. Allocation Factors Calc'!$C$816:$M$859, $W447, FALSE)","v":0},{"$f":"VLOOKUP($C447,'E. Allocation Factors Calc'!$C$862:$M$905, $W447, FALSE)","v":0},{"$f":"VLOOKUP($C447,'E. Allocation Factors Calc'!$C$908:$M$951, $W447, FALSE)","v":0},{"$f":"VLOOKUP($C447,'E. Allocation Factors Calc'!$C$954:$M$997, $W447, FALSE)","v":0},{"$f":"VLOOKUP($C447,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W447, FALSE)","v":0},{"$f":"VLOOKUP($C447,'Allocation Summary'!$B$62:$L$102, $W447, FALSE)","v":0},{"$f":"VLOOKUP($C447,'Allocation Summary'!$B$108:$L$148, $W447, FALSE)","v":0},{"$f":"VLOOKUP($C447,'Allocation Summary'!$B$154:$L$194, $W447, FALSE)","v":0},{"$f":"VLOOKUP($C447,'Allocation Summary'!$B$200:$L$240, $W447, FALSE)","v":0},{"$f":"VLOOKUP($C447,'Allocation Summary'!$B$246:$L$286, $W447, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C449,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C449,'E. Allocation Factors Calc'!$C$816:$M$859, $W449, FALSE)","v":0.16666666666666666},{"$f":"VLOOKUP($C449,'E. Allocation Factors Calc'!$C$862:$M$905, $W449, FALSE)","v":0.16666666666666666},{"$f":"VLOOKUP($C449,'E. Allocation Factors Calc'!$C$908:$M$951, $W449, FALSE)","v":0.16666666666666666},{"$f":"VLOOKUP($C449,'E. Allocation Factors Calc'!$C$954:$M$997, $W449, FALSE)","v":0.16666666666666666},{"$f":"VLOOKUP($C449,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W449, FALSE)","v":0.16666666666666666},{"$f":"VLOOKUP($C449,'Allocation Summary'!$B$62:$L$102, $W449, FALSE)","v":0.11111111111111112},{"$f":"VLOOKUP($C449,'Allocation Summary'!$B$108:$L$148, $W449, FALSE)","v":0.1111111111111111},{"$f":"VLOOKUP($C449,'Allocation Summary'!$B$154:$L$194, $W449, FALSE)","v":0.11111111111111112},{"$f":"VLOOKUP($C449,'Allocation Summary'!$B$200:$L$240, $W449, FALSE)","v":0.11111111111111109},{"$f":"VLOOKUP($C449,'Allocation Summary'!$B$246:$L$286, $W449, FALSE)","v":0.11111111111111112},null,null,null,null,null,8]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C450,'E. Allocation Factors Calc'!$C$816:$M$859, $W450, FALSE)","v":0.3750218988715931},{"$f":"VLOOKUP($C450,'E. Allocation Factors Calc'!$C$862:$M$905, $W450, FALSE)","v":0.3750218988715931},{"$f":"VLOOKUP($C450,'E. Allocation Factors Calc'!$C$908:$M$951, $W450, FALSE)","v":0.3750218988715931},{"$f":"VLOOKUP($C450,'E. Allocation Factors Calc'!$C$954:$M$997, $W450, FALSE)","v":0.3750218988715931},{"$f":"VLOOKUP($C450,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W450, FALSE)","v":0.3750218988715931},{"$f":"VLOOKUP($C450,'Allocation Summary'!$B$62:$L$102, $W450, FALSE)","v":0.22222222222222224},{"$f":"VLOOKUP($C450,'Allocation Summary'!$B$108:$L$148, $W450, FALSE)","v":0.22222222222222221},{"$f":"VLOOKUP($C450,'Allocation Summary'!$B$154:$L$194, $W450, FALSE)","v":0.22222222222222224},{"$f":"VLOOKUP($C450,'Allocation Summary'!$B$200:$L$240, $W450, FALSE)","v":0.22222222222222218},{"$f":"VLOOKUP($C450,'Allocation Summary'!$B$246:$L$286, $W450, FALSE)","v":0.22222222222222224},null,null,null,null,null,8]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C451,'E. Allocation Factors Calc'!$C$816:$M$859, $W451, FALSE)","v":0.35023744966159553},{"$f":"VLOOKUP($C451,'E. Allocation Factors Calc'!$C$862:$M$905, $W451, FALSE)","v":0.35023744966159553},{"$f":"VLOOKUP($C451,'E. Allocation Factors Calc'!$C$908:$M$951, $W451, FALSE)","v":0.35023744966159553},{"$f":"VLOOKUP($C451,'E. Allocation Factors Calc'!$C$954:$M$997, $W451, FALSE)","v":0.35023744966159553},{"$f":"VLOOKUP($C451,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W451, FALSE)","v":0.35023744966159553},{"$f":"VLOOKUP($C451,'Allocation Summary'!$B$62:$L$102, $W451, FALSE)","v":0.22222222222222224},{"$f":"VLOOKUP($C451,'Allocation Summary'!$B$108:$L$148, $W451, FALSE)","v":0.22222222222222221},{"$f":"VLOOKUP($C451,'Allocation Summary'!$B$154:$L$194, $W451, FALSE)","v":0.22222222222222224},{"$f":"VLOOKUP($C451,'Allocation Summary'!$B$200:$L$240, $W451, FALSE)","v":0.22222222222222218},{"$f":"VLOOKUP($C451,'Allocation Summary'!$B$246:$L$286, $W451, FALSE)","v":0.22222222222222224},null,null,null,null,null,8]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C452,'E. Allocation Factors Calc'!$C$816:$M$859, $W452, FALSE)","v":2.0895244034395554E-12},{"$f":"VLOOKUP($C452,'E. Allocation Factors Calc'!$C$862:$M$905, $W452, FALSE)","v":2.0895244034395554E-12},{"$f":"VLOOKUP($C452,'E. Allocation Factors Calc'!$C$908:$M$951, $W452, FALSE)","v":2.0895244034395554E-12},{"$f":"VLOOKUP($C452,'E. Allocation Factors Calc'!$C$954:$M$997, $W452, FALSE)","v":2.0895244034395554E-12},{"$f":"VLOOKUP($C452,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W452, FALSE)","v":2.0895244034395554E-12},{"$f":"VLOOKUP($C452,'Allocation Summary'!$B$62:$L$102, $W452, FALSE)","v":7.4074074074074084E-2},{"$f":"VLOOKUP($C452,'Allocation Summary'!$B$108:$L$148, $W452, FALSE)","v":7.407407407407407E-2},{"$f":"VLOOKUP($C452,'Allocation Summary'!$B$154:$L$194, $W452, FALSE)","v":7.4074074074074084E-2},{"$f":"VLOOKUP($C452,'Allocation Summary'!$B$200:$L$240, $W452, FALSE)","v":7.407407407407407E-2},{"$f":"VLOOKUP($C452,'Allocation Summary'!$B$246:$L$286, $W452, FALSE)","v":7.4074074074074084E-2},null,null,null,null,null,8]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C453,'E. Allocation Factors Calc'!$C$816:$M$859, $W453, FALSE)","v":5.3444768696299528E-12},{"$f":"VLOOKUP($C453,'E. Allocation Factors Calc'!$C$862:$M$905, $W453, FALSE)","v":3.8174834783094592E-12},{"$f":"VLOOKUP($C453,'E. Allocation Factors Calc'!$C$908:$M$951, $W453, FALSE)","v":2.7267739130793834E-12},{"$f":"VLOOKUP($C453,'E. Allocation Factors Calc'!$C$954:$M$997, $W453, FALSE)","v":1.9476956522001714E-12},{"$f":"VLOOKUP($C453,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W453, FALSE)","v":1.3912111801432913E-12},{"$f":"VLOOKUP($C453,'Allocation Summary'!$B$62:$L$102, $W453, FALSE)","v":7.4074074074074098E-2},{"$f":"VLOOKUP($C453,'Allocation Summary'!$B$108:$L$148, $W453, FALSE)","v":7.4074074074074098E-2},{"$f":"VLOOKUP($C453,'Allocation Summary'!$B$154:$L$194, $W453, FALSE)","v":7.4074074074074098E-2},{"$f":"VLOOKUP($C453,'Allocation Summary'!$B$200:$L$240, $W453, FALSE)","v":7.4074074074074084E-2},{"$f":"VLOOKUP($C453,'Allocation Summary'!$B$246:$L$286, $W453, FALSE)","v":7.4074074074074098E-2},null,null,null,null,null,8]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C454,'E. Allocation Factors Calc'!$C$816:$M$859, $W454, FALSE)","v":2.2025408625620031E-12},{"$f":"VLOOKUP($C454,'E. Allocation Factors Calc'!$C$862:$M$905, $W454, FALSE)","v":2.2025408625620031E-12},{"$f":"VLOOKUP($C454,'E. Allocation Factors Calc'!$C$908:$M$951, $W454, FALSE)","v":2.2025408625620031E-12},{"$f":"VLOOKUP($C454,'E. Allocation Factors Calc'!$C$954:$M$997, $W454, FALSE)","v":2.2025408625620031E-12},{"$f":"VLOOKUP($C454,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W454, FALSE)","v":2.2025408625620031E-12},{"$f":"VLOOKUP($C454,'Allocation Summary'!$B$62:$L$102, $W454, FALSE)","v":7.4074074074074098E-2},{"$f":"VLOOKUP($C454,'Allocation Summary'!$B$108:$L$148, $W454, FALSE)","v":7.4074074074074098E-2},{"$f":"VLOOKUP($C454,'Allocation Summary'!$B$154:$L$194, $W454, FALSE)","v":7.4074074074074098E-2},{"$f":"VLOOKUP($C454,'Allocation Summary'!$B$200:$L$240, $W454, FALSE)","v":7.4074074074074084E-2},{"$f":"VLOOKUP($C454,'Allocation Summary'!$B$246:$L$286, $W454, FALSE)","v":7.4074074074074098E-2},null,null,null,null,null,8]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C455,'E. Allocation Factors Calc'!$C$816:$M$859, $W455, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C455,'E. Allocation Factors Calc'!$C$862:$M$905, $W455, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C455,'E. Allocation Factors Calc'!$C$908:$M$951, $W455, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C455,'E. Allocation Factors Calc'!$C$954:$M$997, $W455, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C455,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W455, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C455,'Allocation Summary'!$B$62:$L$102, $W455, FALSE)","v":4.944333246625264E-2},{"$f":"VLOOKUP($C455,'Allocation Summary'!$B$108:$L$148, $W455, FALSE)","v":5.1277587389512616E-2},{"$f":"VLOOKUP($C455,'Allocation Summary'!$B$154:$L$194, $W455, FALSE)","v":5.9216497092375628E-2},{"$f":"VLOOKUP($C455,'Allocation Summary'!$B$200:$L$240, $W455, FALSE)","v":6.8934249316964721E-2},{"$f":"VLOOKUP($C455,'Allocation Summary'!$B$246:$L$286, $W455, FALSE)","v":8.1277898109206007E-2},null,null,null,null,null,8]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C456,'E. Allocation Factors Calc'!$C$816:$M$859, $W456, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C456,'E. Allocation Factors Calc'!$C$862:$M$905, $W456, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C456,'E. Allocation Factors Calc'!$C$908:$M$951, $W456, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C456,'E. Allocation Factors Calc'!$C$954:$M$997, $W456, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C456,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W456, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C456,'Allocation Summary'!$B$62:$L$102, $W456, FALSE)","v":4.944333246625264E-2},{"$f":"VLOOKUP($C456,'Allocation Summary'!$B$108:$L$148, $W456, FALSE)","v":5.1277587389512616E-2},{"$f":"VLOOKUP($C456,'Allocation Summary'!$B$154:$L$194, $W456, FALSE)","v":5.9216497092375628E-2},{"$f":"VLOOKUP($C456,'Allocation Summary'!$B$200:$L$240, $W456, FALSE)","v":6.8934249316964721E-2},{"$f":"VLOOKUP($C456,'Allocation Summary'!$B$246:$L$286, $W456, FALSE)","v":8.1277898109206007E-2},null,null,null,null,null,8]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C457,'E. Allocation Factors Calc'!$C$816:$M$859, $W457, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C457,'E. Allocation Factors Calc'!$C$862:$M$905, $W457, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C457,'E. Allocation Factors Calc'!$C$908:$M$951, $W457, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C457,'E. Allocation Factors Calc'!$C$954:$M$997, $W457, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C457,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W457, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C457,'Allocation Summary'!$B$62:$L$102, $W457, FALSE)","v":4.944333246625264E-2},{"$f":"VLOOKUP($C457,'Allocation Summary'!$B$108:$L$148, $W457, FALSE)","v":5.1277587389512616E-2},{"$f":"VLOOKUP($C457,'Allocation Summary'!$B$154:$L$194, $W457, FALSE)","v":5.9216497092375628E-2},{"$f":"VLOOKUP($C457,'Allocation Summary'!$B$200:$L$240, $W457, FALSE)","v":6.8934249316964721E-2},{"$f":"VLOOKUP($C457,'Allocation Summary'!$B$246:$L$286, $W457, FALSE)","v":8.1277898109206007E-2},null,null,null,null,null,8]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C458,'E. Allocation Factors Calc'!$C$816:$M$859, $W458, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C458,'E. Allocation Factors Calc'!$C$862:$M$905, $W458, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C458,'E. Allocation Factors Calc'!$C$908:$M$951, $W458, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C458,'E. Allocation Factors Calc'!$C$954:$M$997, $W458, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C458,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W458, FALSE)","v":0.12045064932545956},{"$f":"VLOOKUP($C458,'Allocation Summary'!$B$62:$L$102, $W458, FALSE)","v":8.8529837903645214E-2},{"$f":"VLOOKUP($C458,'Allocation Summary'!$B$108:$L$148, $W458, FALSE)","v":9.8159131443249878E-2},{"$f":"VLOOKUP($C458,'Allocation Summary'!$B$154:$L$194, $W458, FALSE)","v":0.10441158415515578},{"$f":"VLOOKUP($C458,'Allocation Summary'!$B$200:$L$240, $W458, FALSE)","v":0.11153276526347408},{"$f":"VLOOKUP($C458,'Allocation Summary'!$B$246:$L$286, $W458, FALSE)","v":0.11971960624959975},null,null,null,null,null,8]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C459,'E. Allocation Factors Calc'!$C$816:$M$859, $W459, FALSE)","v":0},{"$f":"VLOOKUP($C459,'E. Allocation Factors Calc'!$C$862:$M$905, $W459, FALSE)","v":0},{"$f":"VLOOKUP($C459,'E. Allocation Factors Calc'!$C$908:$M$951, $W459, FALSE)","v":0},{"$f":"VLOOKUP($C459,'E. Allocation Factors Calc'!$C$954:$M$997, $W459, FALSE)","v":0},{"$f":"VLOOKUP($C459,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W459, FALSE)","v":0},{"$f":"VLOOKUP($C459,'Allocation Summary'!$B$62:$L$102, $W459, FALSE)","v":0.16025641025641008},{"$f":"VLOOKUP($C459,'Allocation Summary'!$B$108:$L$148, $W459, FALSE)","v":0.16025641025640999},{"$f":"VLOOKUP($C459,'Allocation Summary'!$B$154:$L$194, $W459, FALSE)","v":0.16025641025641058},{"$f":"VLOOKUP($C459,'Allocation Summary'!$B$200:$L$240, $W459, FALSE)","v":0.16025641025641033},{"$f":"VLOOKUP($C459,'Allocation Summary'!$B$246:$L$286, $W459, FALSE)","v":0.16025641025641002},null,null,null,null,null,8]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C460,'E. Allocation Factors Calc'!$C$816:$M$859, $W460, FALSE)","v":0},{"$f":"VLOOKUP($C460,'E. Allocation Factors Calc'!$C$862:$M$905, $W460, FALSE)","v":0},{"$f":"VLOOKUP($C460,'E. Allocation Factors Calc'!$C$908:$M$951, $W460, FALSE)","v":0},{"$f":"VLOOKUP($C460,'E. Allocation Factors Calc'!$C$954:$M$997, $W460, FALSE)","v":0},{"$f":"VLOOKUP($C460,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W460, FALSE)","v":0},{"$f":"VLOOKUP($C460,'Allocation Summary'!$B$62:$L$102, $W460, FALSE)","v":0},{"$f":"VLOOKUP($C460,'Allocation Summary'!$B$108:$L$148, $W460, FALSE)","v":0},{"$f":"VLOOKUP($C460,'Allocation Summary'!$B$154:$L$194, $W460, FALSE)","v":0},{"$f":"VLOOKUP($C460,'Allocation Summary'!$B$200:$L$240, $W460, FALSE)","v":0},{"$f":"VLOOKUP($C460,'Allocation Summary'!$B$246:$L$286, $W460, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C461,'E. Allocation Factors Calc'!$C$816:$M$859, $W461, FALSE)","v":0},{"$f":"VLOOKUP($C461,'E. Allocation Factors Calc'!$C$862:$M$905, $W461, FALSE)","v":0},{"$f":"VLOOKUP($C461,'E. Allocation Factors Calc'!$C$908:$M$951, $W461, FALSE)","v":0},{"$f":"VLOOKUP($C461,'E. Allocation Factors Calc'!$C$954:$M$997, $W461, FALSE)","v":0},{"$f":"VLOOKUP($C461,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W461, FALSE)","v":0},{"$f":"VLOOKUP($C461,'Allocation Summary'!$B$62:$L$102, $W461, FALSE)","v":0},{"$f":"VLOOKUP($C461,'Allocation Summary'!$B$108:$L$148, $W461, FALSE)","v":0},{"$f":"VLOOKUP($C461,'Allocation Summary'!$B$154:$L$194, $W461, FALSE)","v":0},{"$f":"VLOOKUP($C461,'Allocation Summary'!$B$200:$L$240, $W461, FALSE)","v":0},{"$f":"VLOOKUP($C461,'Allocation Summary'!$B$246:$L$286, $W461, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C462,'E. Allocation Factors Calc'!$C$816:$M$859, $W462, FALSE)","v":0},{"$f":"VLOOKUP($C462,'E. Allocation Factors Calc'!$C$862:$M$905, $W462, FALSE)","v":0},{"$f":"VLOOKUP($C462,'E. Allocation Factors Calc'!$C$908:$M$951, $W462, FALSE)","v":0},{"$f":"VLOOKUP($C462,'E. Allocation Factors Calc'!$C$954:$M$997, $W462, FALSE)","v":0},{"$f":"VLOOKUP($C462,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W462, FALSE)","v":0},{"$f":"VLOOKUP($C462,'Allocation Summary'!$B$62:$L$102, $W462, FALSE)","v":0},{"$f":"VLOOKUP($C462,'Allocation Summary'!$B$108:$L$148, $W462, FALSE)","v":0},{"$f":"VLOOKUP($C462,'Allocation Summary'!$B$154:$L$194, $W462, FALSE)","v":0},{"$f":"VLOOKUP($C462,'Allocation Summary'!$B$200:$L$240, $W462, FALSE)","v":0},{"$f":"VLOOKUP($C462,'Allocation Summary'!$B$246:$L$286, $W462, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C463,'E. Allocation Factors Calc'!$C$816:$M$859, $W463, FALSE)","v":0},{"$f":"VLOOKUP($C463,'E. Allocation Factors Calc'!$C$862:$M$905, $W463, FALSE)","v":0},{"$f":"VLOOKUP($C463,'E. Allocation Factors Calc'!$C$908:$M$951, $W463, FALSE)","v":0},{"$f":"VLOOKUP($C463,'E. Allocation Factors Calc'!$C$954:$M$997, $W463, FALSE)","v":0},{"$f":"VLOOKUP($C463,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W463, FALSE)","v":0},{"$f":"VLOOKUP($C463,'Allocation Summary'!$B$62:$L$102, $W463, FALSE)","v":0},{"$f":"VLOOKUP($C463,'Allocation Summary'!$B$108:$L$148, $W463, FALSE)","v":0},{"$f":"VLOOKUP($C463,'Allocation Summary'!$B$154:$L$194, $W463, FALSE)","v":0},{"$f":"VLOOKUP($C463,'Allocation Summary'!$B$200:$L$240, $W463, FALSE)","v":0},{"$f":"VLOOKUP($C463,'Allocation Summary'!$B$246:$L$286, $W463, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C464,'E. Allocation Factors Calc'!$C$816:$M$859, $W464, FALSE)","v":0},{"$f":"VLOOKUP($C464,'E. Allocation Factors Calc'!$C$862:$M$905, $W464, FALSE)","v":0},{"$f":"VLOOKUP($C464,'E. Allocation Factors Calc'!$C$908:$M$951, $W464, FALSE)","v":0},{"$f":"VLOOKUP($C464,'E. Allocation Factors Calc'!$C$954:$M$997, $W464, FALSE)","v":0},{"$f":"VLOOKUP($C464,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W464, FALSE)","v":0},{"$f":"VLOOKUP($C464,'Allocation Summary'!$B$62:$L$102, $W464, FALSE)","v":0},{"$f":"VLOOKUP($C464,'Allocation Summary'!$B$108:$L$148, $W464, FALSE)","v":0},{"$f":"VLOOKUP($C464,'Allocation Summary'!$B$154:$L$194, $W464, FALSE)","v":0},{"$f":"VLOOKUP($C464,'Allocation Summary'!$B$200:$L$240, $W464, FALSE)","v":0},{"$f":"VLOOKUP($C464,'Allocation Summary'!$B$246:$L$286, $W464, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C465,'E. Allocation Factors Calc'!$C$816:$M$859, $W465, FALSE)","v":0},{"$f":"VLOOKUP($C465,'E. Allocation Factors Calc'!$C$862:$M$905, $W465, FALSE)","v":0},{"$f":"VLOOKUP($C465,'E. Allocation Factors Calc'!$C$908:$M$951, $W465, FALSE)","v":0},{"$f":"VLOOKUP($C465,'E. Allocation Factors Calc'!$C$954:$M$997, $W465, FALSE)","v":0},{"$f":"VLOOKUP($C465,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W465, FALSE)","v":0},{"$f":"VLOOKUP($C465,'Allocation Summary'!$B$62:$L$102, $W465, FALSE)","v":0},{"$f":"VLOOKUP($C465,'Allocation Summary'!$B$108:$L$148, $W465, FALSE)","v":0},{"$f":"VLOOKUP($C465,'Allocation Summary'!$B$154:$L$194, $W465, FALSE)","v":0},{"$f":"VLOOKUP($C465,'Allocation Summary'!$B$200:$L$240, $W465, FALSE)","v":0},{"$f":"VLOOKUP($C465,'Allocation Summary'!$B$246:$L$286, $W465, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C466,'E. Allocation Factors Calc'!$C$816:$M$859, $W466, FALSE)","v":0},{"$f":"VLOOKUP($C466,'E. Allocation Factors Calc'!$C$862:$M$905, $W466, FALSE)","v":0},{"$f":"VLOOKUP($C466,'E. Allocation Factors Calc'!$C$908:$M$951, $W466, FALSE)","v":0},{"$f":"VLOOKUP($C466,'E. Allocation Factors Calc'!$C$954:$M$997, $W466, FALSE)","v":0},{"$f":"VLOOKUP($C466,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W466, FALSE)","v":0},{"$f":"VLOOKUP($C466,'Allocation Summary'!$B$62:$L$102, $W466, FALSE)","v":0},{"$f":"VLOOKUP($C466,'Allocation Summary'!$B$108:$L$148, $W466, FALSE)","v":0},{"$f":"VLOOKUP($C466,'Allocation Summary'!$B$154:$L$194, $W466, FALSE)","v":0},{"$f":"VLOOKUP($C466,'Allocation Summary'!$B$200:$L$240, $W466, FALSE)","v":0},{"$f":"VLOOKUP($C466,'Allocation Summary'!$B$246:$L$286, $W466, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C467,'E. Allocation Factors Calc'!$C$816:$M$859, $W467, FALSE)","v":0},{"$f":"VLOOKUP($C467,'E. Allocation Factors Calc'!$C$862:$M$905, $W467, FALSE)","v":0},{"$f":"VLOOKUP($C467,'E. Allocation Factors Calc'!$C$908:$M$951, $W467, FALSE)","v":0},{"$f":"VLOOKUP($C467,'E. Allocation Factors Calc'!$C$954:$M$997, $W467, FALSE)","v":0},{"$f":"VLOOKUP($C467,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W467, FALSE)","v":0},{"$f":"VLOOKUP($C467,'Allocation Summary'!$B$62:$L$102, $W467, FALSE)","v":0},{"$f":"VLOOKUP($C467,'Allocation Summary'!$B$108:$L$148, $W467, FALSE)","v":0},{"$f":"VLOOKUP($C467,'Allocation Summary'!$B$154:$L$194, $W467, FALSE)","v":0},{"$f":"VLOOKUP($C467,'Allocation Summary'!$B$200:$L$240, $W467, FALSE)","v":0},{"$f":"VLOOKUP($C467,'Allocation Summary'!$B$246:$L$286, $W467, FALSE)","v":0},null,null,null,null,null,8]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C468,'E. Allocation Factors Calc'!$C$816:$M$859, $W468, FALSE)","v":0},{"$f":"VLOOKUP($C468,'E. Allocation Factors Calc'!$C$862:$M$905, $W468, FALSE)","v":0},{"$f":"VLOOKUP($C468,'E. Allocation Factors Calc'!$C$908:$M$951, $W468, FALSE)","v":0},{"$f":"VLOOKUP($C468,'E. Allocation Factors Calc'!$C$954:$M$997, $W468, FALSE)","v":0},{"$f":"VLOOKUP($C468,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W468, FALSE)","v":0},{"$f":"VLOOKUP($C468,'Allocation Summary'!$B$62:$L$102, $W468, FALSE)","v":0},{"$f":"VLOOKUP($C468,'Allocation Summary'!$B$108:$L$148, $W468, FALSE)","v":0},{"$f":"VLOOKUP($C468,'Allocation Summary'!$B$154:$L$194, $W468, FALSE)","v":0},{"$f":"VLOOKUP($C468,'Allocation Summary'!$B$200:$L$240, $W468, FALSE)","v":0},{"$f":"VLOOKUP($C468,'Allocation Summary'!$B$246:$L$286, $W468, FALSE)","v":0},null,null,null,null,null,8]
[]
[]
[null,"G.3.5","S05",{"$f":"VLOOKUP(C471,Services,2,FALSE)","v":"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","Asset Class",null,null,null,{"$f":"VLOOKUP(H472,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C475,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C475,'E. Allocation Factors Calc'!$C$816:$M$859, $W475, FALSE)","v":0},{"$f":"VLOOKUP($C475,'E. Allocation Factors Calc'!$C$862:$M$905, $W475, FALSE)","v":0},{"$f":"VLOOKUP($C475,'E. Allocation Factors Calc'!$C$908:$M$951, $W475, FALSE)","v":0},{"$f":"VLOOKUP($C475,'E. Allocation Factors Calc'!$C$954:$M$997, $W475, FALSE)","v":0},{"$f":"VLOOKUP($C475,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W475, FALSE)","v":0},{"$f":"VLOOKUP($C475,'Allocation Summary'!$B$62:$L$102, $W475, FALSE)","v":0},{"$f":"VLOOKUP($C475,'Allocation Summary'!$B$108:$L$148, $W475, FALSE)","v":0},{"$f":"VLOOKUP($C475,'Allocation Summary'!$B$154:$L$194, $W475, FALSE)","v":0},{"$f":"VLOOKUP($C475,'Allocation Summary'!$B$200:$L$240, $W475, FALSE)","v":0},{"$f":"VLOOKUP($C475,'Allocation Summary'!$B$246:$L$286, $W475, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C476,'E. Allocation Factors Calc'!$C$816:$M$859, $W476, FALSE)","v":0},{"$f":"VLOOKUP($C476,'E. Allocation Factors Calc'!$C$862:$M$905, $W476, FALSE)","v":0},{"$f":"VLOOKUP($C476,'E. Allocation Factors Calc'!$C$908:$M$951, $W476, FALSE)","v":0},{"$f":"VLOOKUP($C476,'E. Allocation Factors Calc'!$C$954:$M$997, $W476, FALSE)","v":0},{"$f":"VLOOKUP($C476,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W476, FALSE)","v":0},{"$f":"VLOOKUP($C476,'Allocation Summary'!$B$62:$L$102, $W476, FALSE)","v":0},{"$f":"VLOOKUP($C476,'Allocation Summary'!$B$108:$L$148, $W476, FALSE)","v":0},{"$f":"VLOOKUP($C476,'Allocation Summary'!$B$154:$L$194, $W476, FALSE)","v":0},{"$f":"VLOOKUP($C476,'Allocation Summary'!$B$200:$L$240, $W476, FALSE)","v":0},{"$f":"VLOOKUP($C476,'Allocation Summary'!$B$246:$L$286, $W476, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C477,'E. Allocation Factors Calc'!$C$816:$M$859, $W477, FALSE)","v":0},{"$f":"VLOOKUP($C477,'E. Allocation Factors Calc'!$C$862:$M$905, $W477, FALSE)","v":0},{"$f":"VLOOKUP($C477,'E. Allocation Factors Calc'!$C$908:$M$951, $W477, FALSE)","v":0},{"$f":"VLOOKUP($C477,'E. Allocation Factors Calc'!$C$954:$M$997, $W477, FALSE)","v":0},{"$f":"VLOOKUP($C477,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W477, FALSE)","v":0},{"$f":"VLOOKUP($C477,'Allocation Summary'!$B$62:$L$102, $W477, FALSE)","v":0},{"$f":"VLOOKUP($C477,'Allocation Summary'!$B$108:$L$148, $W477, FALSE)","v":0},{"$f":"VLOOKUP($C477,'Allocation Summary'!$B$154:$L$194, $W477, FALSE)","v":0},{"$f":"VLOOKUP($C477,'Allocation Summary'!$B$200:$L$240, $W477, FALSE)","v":0},{"$f":"VLOOKUP($C477,'Allocation Summary'!$B$246:$L$286, $W477, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C478,'E. Allocation Factors Calc'!$C$816:$M$859, $W478, FALSE)","v":0},{"$f":"VLOOKUP($C478,'E. Allocation Factors Calc'!$C$862:$M$905, $W478, FALSE)","v":0},{"$f":"VLOOKUP($C478,'E. Allocation Factors Calc'!$C$908:$M$951, $W478, FALSE)","v":0},{"$f":"VLOOKUP($C478,'E. Allocation Factors Calc'!$C$954:$M$997, $W478, FALSE)","v":0},{"$f":"VLOOKUP($C478,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W478, FALSE)","v":0},{"$f":"VLOOKUP($C478,'Allocation Summary'!$B$62:$L$102, $W478, FALSE)","v":0},{"$f":"VLOOKUP($C478,'Allocation Summary'!$B$108:$L$148, $W478, FALSE)","v":0},{"$f":"VLOOKUP($C478,'Allocation Summary'!$B$154:$L$194, $W478, FALSE)","v":0},{"$f":"VLOOKUP($C478,'Allocation Summary'!$B$200:$L$240, $W478, FALSE)","v":0},{"$f":"VLOOKUP($C478,'Allocation Summary'!$B$246:$L$286, $W478, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C479,'E. Allocation Factors Calc'!$C$816:$M$859, $W479, FALSE)","v":0},{"$f":"VLOOKUP($C479,'E. Allocation Factors Calc'!$C$862:$M$905, $W479, FALSE)","v":0},{"$f":"VLOOKUP($C479,'E. Allocation Factors Calc'!$C$908:$M$951, $W479, FALSE)","v":0},{"$f":"VLOOKUP($C479,'E. Allocation Factors Calc'!$C$954:$M$997, $W479, FALSE)","v":0},{"$f":"VLOOKUP($C479,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W479, FALSE)","v":0},{"$f":"VLOOKUP($C479,'Allocation Summary'!$B$62:$L$102, $W479, FALSE)","v":0},{"$f":"VLOOKUP($C479,'Allocation Summary'!$B$108:$L$148, $W479, FALSE)","v":0},{"$f":"VLOOKUP($C479,'Allocation Summary'!$B$154:$L$194, $W479, FALSE)","v":0},{"$f":"VLOOKUP($C479,'Allocation Summary'!$B$200:$L$240, $W479, FALSE)","v":0},{"$f":"VLOOKUP($C479,'Allocation Summary'!$B$246:$L$286, $W479, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C480,'E. Allocation Factors Calc'!$C$816:$M$859, $W480, FALSE)","v":0},{"$f":"VLOOKUP($C480,'E. Allocation Factors Calc'!$C$862:$M$905, $W480, FALSE)","v":0},{"$f":"VLOOKUP($C480,'E. Allocation Factors Calc'!$C$908:$M$951, $W480, FALSE)","v":0},{"$f":"VLOOKUP($C480,'E. Allocation Factors Calc'!$C$954:$M$997, $W480, FALSE)","v":0},{"$f":"VLOOKUP($C480,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W480, FALSE)","v":0},{"$f":"VLOOKUP($C480,'Allocation Summary'!$B$62:$L$102, $W480, FALSE)","v":0},{"$f":"VLOOKUP($C480,'Allocation Summary'!$B$108:$L$148, $W480, FALSE)","v":0},{"$f":"VLOOKUP($C480,'Allocation Summary'!$B$154:$L$194, $W480, FALSE)","v":0},{"$f":"VLOOKUP($C480,'Allocation Summary'!$B$200:$L$240, $W480, FALSE)","v":0},{"$f":"VLOOKUP($C480,'Allocation Summary'!$B$246:$L$286, $W480, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C481,'E. Allocation Factors Calc'!$C$816:$M$859, $W481, FALSE)","v":0},{"$f":"VLOOKUP($C481,'E. Allocation Factors Calc'!$C$862:$M$905, $W481, FALSE)","v":0},{"$f":"VLOOKUP($C481,'E. Allocation Factors Calc'!$C$908:$M$951, $W481, FALSE)","v":0},{"$f":"VLOOKUP($C481,'E. Allocation Factors Calc'!$C$954:$M$997, $W481, FALSE)","v":0},{"$f":"VLOOKUP($C481,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W481, FALSE)","v":0},{"$f":"VLOOKUP($C481,'Allocation Summary'!$B$62:$L$102, $W481, FALSE)","v":0},{"$f":"VLOOKUP($C481,'Allocation Summary'!$B$108:$L$148, $W481, FALSE)","v":0},{"$f":"VLOOKUP($C481,'Allocation Summary'!$B$154:$L$194, $W481, FALSE)","v":0},{"$f":"VLOOKUP($C481,'Allocation Summary'!$B$200:$L$240, $W481, FALSE)","v":0},{"$f":"VLOOKUP($C481,'Allocation Summary'!$B$246:$L$286, $W481, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C482,'E. Allocation Factors Calc'!$C$816:$M$859, $W482, FALSE)","v":0},{"$f":"VLOOKUP($C482,'E. Allocation Factors Calc'!$C$862:$M$905, $W482, FALSE)","v":0},{"$f":"VLOOKUP($C482,'E. Allocation Factors Calc'!$C$908:$M$951, $W482, FALSE)","v":0},{"$f":"VLOOKUP($C482,'E. Allocation Factors Calc'!$C$954:$M$997, $W482, FALSE)","v":0},{"$f":"VLOOKUP($C482,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W482, FALSE)","v":0},{"$f":"VLOOKUP($C482,'Allocation Summary'!$B$62:$L$102, $W482, FALSE)","v":0},{"$f":"VLOOKUP($C482,'Allocation Summary'!$B$108:$L$148, $W482, FALSE)","v":0},{"$f":"VLOOKUP($C482,'Allocation Summary'!$B$154:$L$194, $W482, FALSE)","v":0},{"$f":"VLOOKUP($C482,'Allocation Summary'!$B$200:$L$240, $W482, FALSE)","v":0},{"$f":"VLOOKUP($C482,'Allocation Summary'!$B$246:$L$286, $W482, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C483,'E. Allocation Factors Calc'!$C$816:$M$859, $W483, FALSE)","v":0},{"$f":"VLOOKUP($C483,'E. Allocation Factors Calc'!$C$862:$M$905, $W483, FALSE)","v":0},{"$f":"VLOOKUP($C483,'E. Allocation Factors Calc'!$C$908:$M$951, $W483, FALSE)","v":0},{"$f":"VLOOKUP($C483,'E. Allocation Factors Calc'!$C$954:$M$997, $W483, FALSE)","v":0},{"$f":"VLOOKUP($C483,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W483, FALSE)","v":0},{"$f":"VLOOKUP($C483,'Allocation Summary'!$B$62:$L$102, $W483, FALSE)","v":0},{"$f":"VLOOKUP($C483,'Allocation Summary'!$B$108:$L$148, $W483, FALSE)","v":0},{"$f":"VLOOKUP($C483,'Allocation Summary'!$B$154:$L$194, $W483, FALSE)","v":0},{"$f":"VLOOKUP($C483,'Allocation Summary'!$B$200:$L$240, $W483, FALSE)","v":0},{"$f":"VLOOKUP($C483,'Allocation Summary'!$B$246:$L$286, $W483, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C484,'E. Allocation Factors Calc'!$C$816:$M$859, $W484, FALSE)","v":0},{"$f":"VLOOKUP($C484,'E. Allocation Factors Calc'!$C$862:$M$905, $W484, FALSE)","v":0},{"$f":"VLOOKUP($C484,'E. Allocation Factors Calc'!$C$908:$M$951, $W484, FALSE)","v":0},{"$f":"VLOOKUP($C484,'E. Allocation Factors Calc'!$C$954:$M$997, $W484, FALSE)","v":0},{"$f":"VLOOKUP($C484,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W484, FALSE)","v":0},{"$f":"VLOOKUP($C484,'Allocation Summary'!$B$62:$L$102, $W484, FALSE)","v":0},{"$f":"VLOOKUP($C484,'Allocation Summary'!$B$108:$L$148, $W484, FALSE)","v":0},{"$f":"VLOOKUP($C484,'Allocation Summary'!$B$154:$L$194, $W484, FALSE)","v":0},{"$f":"VLOOKUP($C484,'Allocation Summary'!$B$200:$L$240, $W484, FALSE)","v":0},{"$f":"VLOOKUP($C484,'Allocation Summary'!$B$246:$L$286, $W484, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C485,'E. Allocation Factors Calc'!$C$816:$M$859, $W485, FALSE)","v":0},{"$f":"VLOOKUP($C485,'E. Allocation Factors Calc'!$C$862:$M$905, $W485, FALSE)","v":0},{"$f":"VLOOKUP($C485,'E. Allocation Factors Calc'!$C$908:$M$951, $W485, FALSE)","v":0},{"$f":"VLOOKUP($C485,'E. Allocation Factors Calc'!$C$954:$M$997, $W485, FALSE)","v":0},{"$f":"VLOOKUP($C485,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W485, FALSE)","v":0},{"$f":"VLOOKUP($C485,'Allocation Summary'!$B$62:$L$102, $W485, FALSE)","v":0},{"$f":"VLOOKUP($C485,'Allocation Summary'!$B$108:$L$148, $W485, FALSE)","v":0},{"$f":"VLOOKUP($C485,'Allocation Summary'!$B$154:$L$194, $W485, FALSE)","v":0},{"$f":"VLOOKUP($C485,'Allocation Summary'!$B$200:$L$240, $W485, FALSE)","v":0},{"$f":"VLOOKUP($C485,'Allocation Summary'!$B$246:$L$286, $W485, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C486,'E. Allocation Factors Calc'!$C$816:$M$859, $W486, FALSE)","v":0},{"$f":"VLOOKUP($C486,'E. Allocation Factors Calc'!$C$862:$M$905, $W486, FALSE)","v":0},{"$f":"VLOOKUP($C486,'E. Allocation Factors Calc'!$C$908:$M$951, $W486, FALSE)","v":0},{"$f":"VLOOKUP($C486,'E. Allocation Factors Calc'!$C$954:$M$997, $W486, FALSE)","v":0},{"$f":"VLOOKUP($C486,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W486, FALSE)","v":0},{"$f":"VLOOKUP($C486,'Allocation Summary'!$B$62:$L$102, $W486, FALSE)","v":0},{"$f":"VLOOKUP($C486,'Allocation Summary'!$B$108:$L$148, $W486, FALSE)","v":0},{"$f":"VLOOKUP($C486,'Allocation Summary'!$B$154:$L$194, $W486, FALSE)","v":0},{"$f":"VLOOKUP($C486,'Allocation Summary'!$B$200:$L$240, $W486, FALSE)","v":0},{"$f":"VLOOKUP($C486,'Allocation Summary'!$B$246:$L$286, $W486, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C487,'E. Allocation Factors Calc'!$C$816:$M$859, $W487, FALSE)","v":0},{"$f":"VLOOKUP($C487,'E. Allocation Factors Calc'!$C$862:$M$905, $W487, FALSE)","v":0},{"$f":"VLOOKUP($C487,'E. Allocation Factors Calc'!$C$908:$M$951, $W487, FALSE)","v":0},{"$f":"VLOOKUP($C487,'E. Allocation Factors Calc'!$C$954:$M$997, $W487, FALSE)","v":0},{"$f":"VLOOKUP($C487,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W487, FALSE)","v":0},{"$f":"VLOOKUP($C487,'Allocation Summary'!$B$62:$L$102, $W487, FALSE)","v":0},{"$f":"VLOOKUP($C487,'Allocation Summary'!$B$108:$L$148, $W487, FALSE)","v":0},{"$f":"VLOOKUP($C487,'Allocation Summary'!$B$154:$L$194, $W487, FALSE)","v":0},{"$f":"VLOOKUP($C487,'Allocation Summary'!$B$200:$L$240, $W487, FALSE)","v":0},{"$f":"VLOOKUP($C487,'Allocation Summary'!$B$246:$L$286, $W487, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C488,'E. Allocation Factors Calc'!$C$816:$M$859, $W488, FALSE)","v":0},{"$f":"VLOOKUP($C488,'E. Allocation Factors Calc'!$C$862:$M$905, $W488, FALSE)","v":0},{"$f":"VLOOKUP($C488,'E. Allocation Factors Calc'!$C$908:$M$951, $W488, FALSE)","v":0},{"$f":"VLOOKUP($C488,'E. Allocation Factors Calc'!$C$954:$M$997, $W488, FALSE)","v":0},{"$f":"VLOOKUP($C488,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W488, FALSE)","v":0},{"$f":"VLOOKUP($C488,'Allocation Summary'!$B$62:$L$102, $W488, FALSE)","v":0},{"$f":"VLOOKUP($C488,'Allocation Summary'!$B$108:$L$148, $W488, FALSE)","v":0},{"$f":"VLOOKUP($C488,'Allocation Summary'!$B$154:$L$194, $W488, FALSE)","v":0},{"$f":"VLOOKUP($C488,'Allocation Summary'!$B$200:$L$240, $W488, FALSE)","v":0},{"$f":"VLOOKUP($C488,'Allocation Summary'!$B$246:$L$286, $W488, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C489,'E. Allocation Factors Calc'!$C$816:$M$859, $W489, FALSE)","v":0},{"$f":"VLOOKUP($C489,'E. Allocation Factors Calc'!$C$862:$M$905, $W489, FALSE)","v":0},{"$f":"VLOOKUP($C489,'E. Allocation Factors Calc'!$C$908:$M$951, $W489, FALSE)","v":0},{"$f":"VLOOKUP($C489,'E. Allocation Factors Calc'!$C$954:$M$997, $W489, FALSE)","v":0},{"$f":"VLOOKUP($C489,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W489, FALSE)","v":0},{"$f":"VLOOKUP($C489,'Allocation Summary'!$B$62:$L$102, $W489, FALSE)","v":0},{"$f":"VLOOKUP($C489,'Allocation Summary'!$B$108:$L$148, $W489, FALSE)","v":0},{"$f":"VLOOKUP($C489,'Allocation Summary'!$B$154:$L$194, $W489, FALSE)","v":0},{"$f":"VLOOKUP($C489,'Allocation Summary'!$B$200:$L$240, $W489, FALSE)","v":0},{"$f":"VLOOKUP($C489,'Allocation Summary'!$B$246:$L$286, $W489, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C490,'E. Allocation Factors Calc'!$C$816:$M$859, $W490, FALSE)","v":0},{"$f":"VLOOKUP($C490,'E. Allocation Factors Calc'!$C$862:$M$905, $W490, FALSE)","v":0},{"$f":"VLOOKUP($C490,'E. Allocation Factors Calc'!$C$908:$M$951, $W490, FALSE)","v":0},{"$f":"VLOOKUP($C490,'E. Allocation Factors Calc'!$C$954:$M$997, $W490, FALSE)","v":0},{"$f":"VLOOKUP($C490,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W490, FALSE)","v":0},{"$f":"VLOOKUP($C490,'Allocation Summary'!$B$62:$L$102, $W490, FALSE)","v":0},{"$f":"VLOOKUP($C490,'Allocation Summary'!$B$108:$L$148, $W490, FALSE)","v":0},{"$f":"VLOOKUP($C490,'Allocation Summary'!$B$154:$L$194, $W490, FALSE)","v":0},{"$f":"VLOOKUP($C490,'Allocation Summary'!$B$200:$L$240, $W490, FALSE)","v":0},{"$f":"VLOOKUP($C490,'Allocation Summary'!$B$246:$L$286, $W490, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C491,'E. Allocation Factors Calc'!$C$816:$M$859, $W491, FALSE)","v":0},{"$f":"VLOOKUP($C491,'E. Allocation Factors Calc'!$C$862:$M$905, $W491, FALSE)","v":0},{"$f":"VLOOKUP($C491,'E. Allocation Factors Calc'!$C$908:$M$951, $W491, FALSE)","v":0},{"$f":"VLOOKUP($C491,'E. Allocation Factors Calc'!$C$954:$M$997, $W491, FALSE)","v":0},{"$f":"VLOOKUP($C491,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W491, FALSE)","v":0},{"$f":"VLOOKUP($C491,'Allocation Summary'!$B$62:$L$102, $W491, FALSE)","v":0},{"$f":"VLOOKUP($C491,'Allocation Summary'!$B$108:$L$148, $W491, FALSE)","v":0},{"$f":"VLOOKUP($C491,'Allocation Summary'!$B$154:$L$194, $W491, FALSE)","v":0},{"$f":"VLOOKUP($C491,'Allocation Summary'!$B$200:$L$240, $W491, FALSE)","v":0},{"$f":"VLOOKUP($C491,'Allocation Summary'!$B$246:$L$286, $W491, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C492,'E. Allocation Factors Calc'!$C$816:$M$859, $W492, FALSE)","v":0},{"$f":"VLOOKUP($C492,'E. Allocation Factors Calc'!$C$862:$M$905, $W492, FALSE)","v":0},{"$f":"VLOOKUP($C492,'E. Allocation Factors Calc'!$C$908:$M$951, $W492, FALSE)","v":0},{"$f":"VLOOKUP($C492,'E. Allocation Factors Calc'!$C$954:$M$997, $W492, FALSE)","v":0},{"$f":"VLOOKUP($C492,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W492, FALSE)","v":0},{"$f":"VLOOKUP($C492,'Allocation Summary'!$B$62:$L$102, $W492, FALSE)","v":0},{"$f":"VLOOKUP($C492,'Allocation Summary'!$B$108:$L$148, $W492, FALSE)","v":0},{"$f":"VLOOKUP($C492,'Allocation Summary'!$B$154:$L$194, $W492, FALSE)","v":0},{"$f":"VLOOKUP($C492,'Allocation Summary'!$B$200:$L$240, $W492, FALSE)","v":0},{"$f":"VLOOKUP($C492,'Allocation Summary'!$B$246:$L$286, $W492, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C493,'E. Allocation Factors Calc'!$C$816:$M$859, $W493, FALSE)","v":0},{"$f":"VLOOKUP($C493,'E. Allocation Factors Calc'!$C$862:$M$905, $W493, FALSE)","v":0},{"$f":"VLOOKUP($C493,'E. Allocation Factors Calc'!$C$908:$M$951, $W493, FALSE)","v":0},{"$f":"VLOOKUP($C493,'E. Allocation Factors Calc'!$C$954:$M$997, $W493, FALSE)","v":0},{"$f":"VLOOKUP($C493,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W493, FALSE)","v":0},{"$f":"VLOOKUP($C493,'Allocation Summary'!$B$62:$L$102, $W493, FALSE)","v":0},{"$f":"VLOOKUP($C493,'Allocation Summary'!$B$108:$L$148, $W493, FALSE)","v":0},{"$f":"VLOOKUP($C493,'Allocation Summary'!$B$154:$L$194, $W493, FALSE)","v":0},{"$f":"VLOOKUP($C493,'Allocation Summary'!$B$200:$L$240, $W493, FALSE)","v":0},{"$f":"VLOOKUP($C493,'Allocation Summary'!$B$246:$L$286, $W493, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C494,'E. Allocation Factors Calc'!$C$816:$M$859, $W494, FALSE)","v":0},{"$f":"VLOOKUP($C494,'E. Allocation Factors Calc'!$C$862:$M$905, $W494, FALSE)","v":0},{"$f":"VLOOKUP($C494,'E. Allocation Factors Calc'!$C$908:$M$951, $W494, FALSE)","v":0},{"$f":"VLOOKUP($C494,'E. Allocation Factors Calc'!$C$954:$M$997, $W494, FALSE)","v":0},{"$f":"VLOOKUP($C494,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W494, FALSE)","v":0},{"$f":"VLOOKUP($C494,'Allocation Summary'!$B$62:$L$102, $W494, FALSE)","v":0},{"$f":"VLOOKUP($C494,'Allocation Summary'!$B$108:$L$148, $W494, FALSE)","v":0},{"$f":"VLOOKUP($C494,'Allocation Summary'!$B$154:$L$194, $W494, FALSE)","v":0},{"$f":"VLOOKUP($C494,'Allocation Summary'!$B$200:$L$240, $W494, FALSE)","v":0},{"$f":"VLOOKUP($C494,'Allocation Summary'!$B$246:$L$286, $W494, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C496,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C496,'E. Allocation Factors Calc'!$C$816:$M$859, $W496, FALSE)","v":1.3945190849637243E-11},{"$f":"VLOOKUP($C496,'E. Allocation Factors Calc'!$C$862:$M$905, $W496, FALSE)","v":1.3945190849637243E-11},{"$f":"VLOOKUP($C496,'E. Allocation Factors Calc'!$C$908:$M$951, $W496, FALSE)","v":1.3945190849637243E-11},{"$f":"VLOOKUP($C496,'E. Allocation Factors Calc'!$C$954:$M$997, $W496, FALSE)","v":1.3945190849637243E-11},{"$f":"VLOOKUP($C496,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W496, FALSE)","v":1.3945190849637243E-11},{"$f":"VLOOKUP($C496,'Allocation Summary'!$B$62:$L$102, $W496, FALSE)","v":5.5555555555555559E-2},{"$f":"VLOOKUP($C496,'Allocation Summary'!$B$108:$L$148, $W496, FALSE)","v":5.5555555555555552E-2},{"$f":"VLOOKUP($C496,'Allocation Summary'!$B$154:$L$194, $W496, FALSE)","v":5.5555555555555559E-2},{"$f":"VLOOKUP($C496,'Allocation Summary'!$B$200:$L$240, $W496, FALSE)","v":5.5555555555555546E-2},{"$f":"VLOOKUP($C496,'Allocation Summary'!$B$246:$L$286, $W496, FALSE)","v":5.5555555555555559E-2},null,null,null,null,null,9]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C497,'E. Allocation Factors Calc'!$C$816:$M$859, $W497, FALSE)","v":1.0996603590031465E-11},{"$f":"VLOOKUP($C497,'E. Allocation Factors Calc'!$C$862:$M$905, $W497, FALSE)","v":1.0996603590031465E-11},{"$f":"VLOOKUP($C497,'E. Allocation Factors Calc'!$C$908:$M$951, $W497, FALSE)","v":1.0996603590031465E-11},{"$f":"VLOOKUP($C497,'E. Allocation Factors Calc'!$C$954:$M$997, $W497, FALSE)","v":1.0996603590031465E-11},{"$f":"VLOOKUP($C497,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W497, FALSE)","v":1.0996603590031465E-11},{"$f":"VLOOKUP($C497,'Allocation Summary'!$B$62:$L$102, $W497, FALSE)","v":0.11111111111111112},{"$f":"VLOOKUP($C497,'Allocation Summary'!$B$108:$L$148, $W497, FALSE)","v":0.1111111111111111},{"$f":"VLOOKUP($C497,'Allocation Summary'!$B$154:$L$194, $W497, FALSE)","v":0.11111111111111112},{"$f":"VLOOKUP($C497,'Allocation Summary'!$B$200:$L$240, $W497, FALSE)","v":0.11111111111111109},{"$f":"VLOOKUP($C497,'Allocation Summary'!$B$246:$L$286, $W497, FALSE)","v":0.11111111111111112},null,null,null,null,null,9]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C498,'E. Allocation Factors Calc'!$C$816:$M$859, $W498, FALSE)","v":1.5025174734368174E-11},{"$f":"VLOOKUP($C498,'E. Allocation Factors Calc'!$C$862:$M$905, $W498, FALSE)","v":1.5025174734368174E-11},{"$f":"VLOOKUP($C498,'E. Allocation Factors Calc'!$C$908:$M$951, $W498, FALSE)","v":1.5025174734368174E-11},{"$f":"VLOOKUP($C498,'E. Allocation Factors Calc'!$C$954:$M$997, $W498, FALSE)","v":1.5025174734368174E-11},{"$f":"VLOOKUP($C498,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W498, FALSE)","v":1.5025174734368174E-11},{"$f":"VLOOKUP($C498,'Allocation Summary'!$B$62:$L$102, $W498, FALSE)","v":0.11111111111111112},{"$f":"VLOOKUP($C498,'Allocation Summary'!$B$108:$L$148, $W498, FALSE)","v":0.1111111111111111},{"$f":"VLOOKUP($C498,'Allocation Summary'!$B$154:$L$194, $W498, FALSE)","v":0.11111111111111112},{"$f":"VLOOKUP($C498,'Allocation Summary'!$B$200:$L$240, $W498, FALSE)","v":0.11111111111111109},{"$f":"VLOOKUP($C498,'Allocation Summary'!$B$246:$L$286, $W498, FALSE)","v":0.11111111111111112},null,null,null,null,null,9]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C499,'E. Allocation Factors Calc'!$C$816:$M$859, $W499, FALSE)","v":4.046374778474515E-12},{"$f":"VLOOKUP($C499,'E. Allocation Factors Calc'!$C$862:$M$905, $W499, FALSE)","v":4.046374778474515E-12},{"$f":"VLOOKUP($C499,'E. Allocation Factors Calc'!$C$908:$M$951, $W499, FALSE)","v":4.046374778474515E-12},{"$f":"VLOOKUP($C499,'E. Allocation Factors Calc'!$C$954:$M$997, $W499, FALSE)","v":4.046374778474515E-12},{"$f":"VLOOKUP($C499,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W499, FALSE)","v":4.046374778474515E-12},{"$f":"VLOOKUP($C499,'Allocation Summary'!$B$62:$L$102, $W499, FALSE)","v":3.7037037037037042E-2},{"$f":"VLOOKUP($C499,'Allocation Summary'!$B$108:$L$148, $W499, FALSE)","v":3.7037037037037035E-2},{"$f":"VLOOKUP($C499,'Allocation Summary'!$B$154:$L$194, $W499, FALSE)","v":3.7037037037037042E-2},{"$f":"VLOOKUP($C499,'Allocation Summary'!$B$200:$L$240, $W499, FALSE)","v":3.7037037037037035E-2},{"$f":"VLOOKUP($C499,'Allocation Summary'!$B$246:$L$286, $W499, FALSE)","v":3.7037037037037042E-2},null,null,null,null,null,9]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C500,'E. Allocation Factors Calc'!$C$816:$M$859, $W500, FALSE)","v":8.76060055801649E-12},{"$f":"VLOOKUP($C500,'E. Allocation Factors Calc'!$C$862:$M$905, $W500, FALSE)","v":8.76060055801649E-12},{"$f":"VLOOKUP($C500,'E. Allocation Factors Calc'!$C$908:$M$951, $W500, FALSE)","v":8.76060055801649E-12},{"$f":"VLOOKUP($C500,'E. Allocation Factors Calc'!$C$954:$M$997, $W500, FALSE)","v":8.76060055801649E-12},{"$f":"VLOOKUP($C500,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W500, FALSE)","v":8.76060055801649E-12},{"$f":"VLOOKUP($C500,'Allocation Summary'!$B$62:$L$102, $W500, FALSE)","v":3.7037037037037049E-2},{"$f":"VLOOKUP($C500,'Allocation Summary'!$B$108:$L$148, $W500, FALSE)","v":3.7037037037037049E-2},{"$f":"VLOOKUP($C500,'Allocation Summary'!$B$154:$L$194, $W500, FALSE)","v":3.7037037037037049E-2},{"$f":"VLOOKUP($C500,'Allocation Summary'!$B$200:$L$240, $W500, FALSE)","v":3.7037037037037042E-2},{"$f":"VLOOKUP($C500,'Allocation Summary'!$B$246:$L$286, $W500, FALSE)","v":3.7037037037037049E-2},null,null,null,null,null,9]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C501,'E. Allocation Factors Calc'!$C$816:$M$859, $W501, FALSE)","v":4.3368298689029625E-12},{"$f":"VLOOKUP($C501,'E. Allocation Factors Calc'!$C$862:$M$905, $W501, FALSE)","v":4.3368298689029625E-12},{"$f":"VLOOKUP($C501,'E. Allocation Factors Calc'!$C$908:$M$951, $W501, FALSE)","v":4.3368298689029625E-12},{"$f":"VLOOKUP($C501,'E. Allocation Factors Calc'!$C$954:$M$997, $W501, FALSE)","v":4.3368298689029625E-12},{"$f":"VLOOKUP($C501,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W501, FALSE)","v":4.3368298689029625E-12},{"$f":"VLOOKUP($C501,'Allocation Summary'!$B$62:$L$102, $W501, FALSE)","v":3.7037037037037049E-2},{"$f":"VLOOKUP($C501,'Allocation Summary'!$B$108:$L$148, $W501, FALSE)","v":3.7037037037037049E-2},{"$f":"VLOOKUP($C501,'Allocation Summary'!$B$154:$L$194, $W501, FALSE)","v":3.7037037037037049E-2},{"$f":"VLOOKUP($C501,'Allocation Summary'!$B$200:$L$240, $W501, FALSE)","v":3.7037037037037042E-2},{"$f":"VLOOKUP($C501,'Allocation Summary'!$B$246:$L$286, $W501, FALSE)","v":3.7037037037037049E-2},null,null,null,null,null,9]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C502,'E. Allocation Factors Calc'!$C$816:$M$859, $W502, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C502,'E. Allocation Factors Calc'!$C$862:$M$905, $W502, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C502,'E. Allocation Factors Calc'!$C$908:$M$951, $W502, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C502,'E. Allocation Factors Calc'!$C$954:$M$997, $W502, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C502,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W502, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C502,'Allocation Summary'!$B$62:$L$102, $W502, FALSE)","v":2.472166623312632E-2},{"$f":"VLOOKUP($C502,'Allocation Summary'!$B$108:$L$148, $W502, FALSE)","v":2.5638793694756308E-2},{"$f":"VLOOKUP($C502,'Allocation Summary'!$B$154:$L$194, $W502, FALSE)","v":2.9608248546187814E-2},{"$f":"VLOOKUP($C502,'Allocation Summary'!$B$200:$L$240, $W502, FALSE)","v":3.4467124658482361E-2},{"$f":"VLOOKUP($C502,'Allocation Summary'!$B$246:$L$286, $W502, FALSE)","v":4.0638949054603003E-2},null,null,null,null,null,9]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C503,'E. Allocation Factors Calc'!$C$816:$M$859, $W503, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C503,'E. Allocation Factors Calc'!$C$862:$M$905, $W503, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C503,'E. Allocation Factors Calc'!$C$908:$M$951, $W503, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C503,'E. Allocation Factors Calc'!$C$954:$M$997, $W503, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C503,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W503, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C503,'Allocation Summary'!$B$62:$L$102, $W503, FALSE)","v":2.472166623312632E-2},{"$f":"VLOOKUP($C503,'Allocation Summary'!$B$108:$L$148, $W503, FALSE)","v":2.5638793694756308E-2},{"$f":"VLOOKUP($C503,'Allocation Summary'!$B$154:$L$194, $W503, FALSE)","v":2.9608248546187814E-2},{"$f":"VLOOKUP($C503,'Allocation Summary'!$B$200:$L$240, $W503, FALSE)","v":3.4467124658482361E-2},{"$f":"VLOOKUP($C503,'Allocation Summary'!$B$246:$L$286, $W503, FALSE)","v":4.0638949054603003E-2},null,null,null,null,null,9]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C504,'E. Allocation Factors Calc'!$C$816:$M$859, $W504, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C504,'E. Allocation Factors Calc'!$C$862:$M$905, $W504, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C504,'E. Allocation Factors Calc'!$C$908:$M$951, $W504, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C504,'E. Allocation Factors Calc'!$C$954:$M$997, $W504, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C504,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W504, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C504,'Allocation Summary'!$B$62:$L$102, $W504, FALSE)","v":2.472166623312632E-2},{"$f":"VLOOKUP($C504,'Allocation Summary'!$B$108:$L$148, $W504, FALSE)","v":2.5638793694756308E-2},{"$f":"VLOOKUP($C504,'Allocation Summary'!$B$154:$L$194, $W504, FALSE)","v":2.9608248546187814E-2},{"$f":"VLOOKUP($C504,'Allocation Summary'!$B$200:$L$240, $W504, FALSE)","v":3.4467124658482361E-2},{"$f":"VLOOKUP($C504,'Allocation Summary'!$B$246:$L$286, $W504, FALSE)","v":4.0638949054603003E-2},null,null,null,null,null,9]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C505,'E. Allocation Factors Calc'!$C$816:$M$859, $W505, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C505,'E. Allocation Factors Calc'!$C$862:$M$905, $W505, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C505,'E. Allocation Factors Calc'!$C$908:$M$951, $W505, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C505,'E. Allocation Factors Calc'!$C$954:$M$997, $W505, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C505,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W505, FALSE)","v":8.3165840839823042E-12},{"$f":"VLOOKUP($C505,'Allocation Summary'!$B$62:$L$102, $W505, FALSE)","v":4.4264918951822607E-2},{"$f":"VLOOKUP($C505,'Allocation Summary'!$B$108:$L$148, $W505, FALSE)","v":4.9079565721624939E-2},{"$f":"VLOOKUP($C505,'Allocation Summary'!$B$154:$L$194, $W505, FALSE)","v":5.2205792077577889E-2},{"$f":"VLOOKUP($C505,'Allocation Summary'!$B$200:$L$240, $W505, FALSE)","v":5.5766382631737041E-2},{"$f":"VLOOKUP($C505,'Allocation Summary'!$B$246:$L$286, $W505, FALSE)","v":5.9859803124799875E-2},null,null,null,null,null,9]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C506,'E. Allocation Factors Calc'!$C$816:$M$859, $W506, FALSE)","v":0},{"$f":"VLOOKUP($C506,'E. Allocation Factors Calc'!$C$862:$M$905, $W506, FALSE)","v":0},{"$f":"VLOOKUP($C506,'E. Allocation Factors Calc'!$C$908:$M$951, $W506, FALSE)","v":0},{"$f":"VLOOKUP($C506,'E. Allocation Factors Calc'!$C$954:$M$997, $W506, FALSE)","v":0},{"$f":"VLOOKUP($C506,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W506, FALSE)","v":0},{"$f":"VLOOKUP($C506,'Allocation Summary'!$B$62:$L$102, $W506, FALSE)","v":8.0128205128205038E-2},{"$f":"VLOOKUP($C506,'Allocation Summary'!$B$108:$L$148, $W506, FALSE)","v":8.0128205128204996E-2},{"$f":"VLOOKUP($C506,'Allocation Summary'!$B$154:$L$194, $W506, FALSE)","v":8.0128205128205288E-2},{"$f":"VLOOKUP($C506,'Allocation Summary'!$B$200:$L$240, $W506, FALSE)","v":8.0128205128205163E-2},{"$f":"VLOOKUP($C506,'Allocation Summary'!$B$246:$L$286, $W506, FALSE)","v":8.012820512820501E-2},null,null,null,null,null,9]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C507,'E. Allocation Factors Calc'!$C$816:$M$859, $W507, FALSE)","v":0},{"$f":"VLOOKUP($C507,'E. Allocation Factors Calc'!$C$862:$M$905, $W507, FALSE)","v":0},{"$f":"VLOOKUP($C507,'E. Allocation Factors Calc'!$C$908:$M$951, $W507, FALSE)","v":0},{"$f":"VLOOKUP($C507,'E. Allocation Factors Calc'!$C$954:$M$997, $W507, FALSE)","v":0},{"$f":"VLOOKUP($C507,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W507, FALSE)","v":0},{"$f":"VLOOKUP($C507,'Allocation Summary'!$B$62:$L$102, $W507, FALSE)","v":0},{"$f":"VLOOKUP($C507,'Allocation Summary'!$B$108:$L$148, $W507, FALSE)","v":0},{"$f":"VLOOKUP($C507,'Allocation Summary'!$B$154:$L$194, $W507, FALSE)","v":0},{"$f":"VLOOKUP($C507,'Allocation Summary'!$B$200:$L$240, $W507, FALSE)","v":0},{"$f":"VLOOKUP($C507,'Allocation Summary'!$B$246:$L$286, $W507, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C508,'E. Allocation Factors Calc'!$C$816:$M$859, $W508, FALSE)","v":0},{"$f":"VLOOKUP($C508,'E. Allocation Factors Calc'!$C$862:$M$905, $W508, FALSE)","v":0},{"$f":"VLOOKUP($C508,'E. Allocation Factors Calc'!$C$908:$M$951, $W508, FALSE)","v":0},{"$f":"VLOOKUP($C508,'E. Allocation Factors Calc'!$C$954:$M$997, $W508, FALSE)","v":0},{"$f":"VLOOKUP($C508,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W508, FALSE)","v":0},{"$f":"VLOOKUP($C508,'Allocation Summary'!$B$62:$L$102, $W508, FALSE)","v":0},{"$f":"VLOOKUP($C508,'Allocation Summary'!$B$108:$L$148, $W508, FALSE)","v":0},{"$f":"VLOOKUP($C508,'Allocation Summary'!$B$154:$L$194, $W508, FALSE)","v":0},{"$f":"VLOOKUP($C508,'Allocation Summary'!$B$200:$L$240, $W508, FALSE)","v":0},{"$f":"VLOOKUP($C508,'Allocation Summary'!$B$246:$L$286, $W508, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C509,'E. Allocation Factors Calc'!$C$816:$M$859, $W509, FALSE)","v":0},{"$f":"VLOOKUP($C509,'E. Allocation Factors Calc'!$C$862:$M$905, $W509, FALSE)","v":0},{"$f":"VLOOKUP($C509,'E. Allocation Factors Calc'!$C$908:$M$951, $W509, FALSE)","v":0},{"$f":"VLOOKUP($C509,'E. Allocation Factors Calc'!$C$954:$M$997, $W509, FALSE)","v":0},{"$f":"VLOOKUP($C509,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W509, FALSE)","v":0},{"$f":"VLOOKUP($C509,'Allocation Summary'!$B$62:$L$102, $W509, FALSE)","v":0},{"$f":"VLOOKUP($C509,'Allocation Summary'!$B$108:$L$148, $W509, FALSE)","v":0},{"$f":"VLOOKUP($C509,'Allocation Summary'!$B$154:$L$194, $W509, FALSE)","v":0},{"$f":"VLOOKUP($C509,'Allocation Summary'!$B$200:$L$240, $W509, FALSE)","v":0},{"$f":"VLOOKUP($C509,'Allocation Summary'!$B$246:$L$286, $W509, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C510,'E. Allocation Factors Calc'!$C$816:$M$859, $W510, FALSE)","v":0},{"$f":"VLOOKUP($C510,'E. Allocation Factors Calc'!$C$862:$M$905, $W510, FALSE)","v":0},{"$f":"VLOOKUP($C510,'E. Allocation Factors Calc'!$C$908:$M$951, $W510, FALSE)","v":0},{"$f":"VLOOKUP($C510,'E. Allocation Factors Calc'!$C$954:$M$997, $W510, FALSE)","v":0},{"$f":"VLOOKUP($C510,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W510, FALSE)","v":0},{"$f":"VLOOKUP($C510,'Allocation Summary'!$B$62:$L$102, $W510, FALSE)","v":0},{"$f":"VLOOKUP($C510,'Allocation Summary'!$B$108:$L$148, $W510, FALSE)","v":0},{"$f":"VLOOKUP($C510,'Allocation Summary'!$B$154:$L$194, $W510, FALSE)","v":0},{"$f":"VLOOKUP($C510,'Allocation Summary'!$B$200:$L$240, $W510, FALSE)","v":0},{"$f":"VLOOKUP($C510,'Allocation Summary'!$B$246:$L$286, $W510, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C511,'E. Allocation Factors Calc'!$C$816:$M$859, $W511, FALSE)","v":0},{"$f":"VLOOKUP($C511,'E. Allocation Factors Calc'!$C$862:$M$905, $W511, FALSE)","v":0},{"$f":"VLOOKUP($C511,'E. Allocation Factors Calc'!$C$908:$M$951, $W511, FALSE)","v":0},{"$f":"VLOOKUP($C511,'E. Allocation Factors Calc'!$C$954:$M$997, $W511, FALSE)","v":0},{"$f":"VLOOKUP($C511,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W511, FALSE)","v":0},{"$f":"VLOOKUP($C511,'Allocation Summary'!$B$62:$L$102, $W511, FALSE)","v":0},{"$f":"VLOOKUP($C511,'Allocation Summary'!$B$108:$L$148, $W511, FALSE)","v":0},{"$f":"VLOOKUP($C511,'Allocation Summary'!$B$154:$L$194, $W511, FALSE)","v":0},{"$f":"VLOOKUP($C511,'Allocation Summary'!$B$200:$L$240, $W511, FALSE)","v":0},{"$f":"VLOOKUP($C511,'Allocation Summary'!$B$246:$L$286, $W511, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C512,'E. Allocation Factors Calc'!$C$816:$M$859, $W512, FALSE)","v":0},{"$f":"VLOOKUP($C512,'E. Allocation Factors Calc'!$C$862:$M$905, $W512, FALSE)","v":0},{"$f":"VLOOKUP($C512,'E. Allocation Factors Calc'!$C$908:$M$951, $W512, FALSE)","v":0},{"$f":"VLOOKUP($C512,'E. Allocation Factors Calc'!$C$954:$M$997, $W512, FALSE)","v":0},{"$f":"VLOOKUP($C512,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W512, FALSE)","v":0},{"$f":"VLOOKUP($C512,'Allocation Summary'!$B$62:$L$102, $W512, FALSE)","v":0},{"$f":"VLOOKUP($C512,'Allocation Summary'!$B$108:$L$148, $W512, FALSE)","v":0},{"$f":"VLOOKUP($C512,'Allocation Summary'!$B$154:$L$194, $W512, FALSE)","v":0},{"$f":"VLOOKUP($C512,'Allocation Summary'!$B$200:$L$240, $W512, FALSE)","v":0},{"$f":"VLOOKUP($C512,'Allocation Summary'!$B$246:$L$286, $W512, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C513,'E. Allocation Factors Calc'!$C$816:$M$859, $W513, FALSE)","v":0},{"$f":"VLOOKUP($C513,'E. Allocation Factors Calc'!$C$862:$M$905, $W513, FALSE)","v":0},{"$f":"VLOOKUP($C513,'E. Allocation Factors Calc'!$C$908:$M$951, $W513, FALSE)","v":0},{"$f":"VLOOKUP($C513,'E. Allocation Factors Calc'!$C$954:$M$997, $W513, FALSE)","v":0},{"$f":"VLOOKUP($C513,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W513, FALSE)","v":0},{"$f":"VLOOKUP($C513,'Allocation Summary'!$B$62:$L$102, $W513, FALSE)","v":0},{"$f":"VLOOKUP($C513,'Allocation Summary'!$B$108:$L$148, $W513, FALSE)","v":0},{"$f":"VLOOKUP($C513,'Allocation Summary'!$B$154:$L$194, $W513, FALSE)","v":0},{"$f":"VLOOKUP($C513,'Allocation Summary'!$B$200:$L$240, $W513, FALSE)","v":0},{"$f":"VLOOKUP($C513,'Allocation Summary'!$B$246:$L$286, $W513, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C514,'E. Allocation Factors Calc'!$C$816:$M$859, $W514, FALSE)","v":0},{"$f":"VLOOKUP($C514,'E. Allocation Factors Calc'!$C$862:$M$905, $W514, FALSE)","v":0},{"$f":"VLOOKUP($C514,'E. Allocation Factors Calc'!$C$908:$M$951, $W514, FALSE)","v":0},{"$f":"VLOOKUP($C514,'E. Allocation Factors Calc'!$C$954:$M$997, $W514, FALSE)","v":0},{"$f":"VLOOKUP($C514,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W514, FALSE)","v":0},{"$f":"VLOOKUP($C514,'Allocation Summary'!$B$62:$L$102, $W514, FALSE)","v":0},{"$f":"VLOOKUP($C514,'Allocation Summary'!$B$108:$L$148, $W514, FALSE)","v":0},{"$f":"VLOOKUP($C514,'Allocation Summary'!$B$154:$L$194, $W514, FALSE)","v":0},{"$f":"VLOOKUP($C514,'Allocation Summary'!$B$200:$L$240, $W514, FALSE)","v":0},{"$f":"VLOOKUP($C514,'Allocation Summary'!$B$246:$L$286, $W514, FALSE)","v":0},null,null,null,null,null,9]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C515,'E. Allocation Factors Calc'!$C$816:$M$859, $W515, FALSE)","v":0},{"$f":"VLOOKUP($C515,'E. Allocation Factors Calc'!$C$862:$M$905, $W515, FALSE)","v":0},{"$f":"VLOOKUP($C515,'E. Allocation Factors Calc'!$C$908:$M$951, $W515, FALSE)","v":0},{"$f":"VLOOKUP($C515,'E. Allocation Factors Calc'!$C$954:$M$997, $W515, FALSE)","v":0},{"$f":"VLOOKUP($C515,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W515, FALSE)","v":0},{"$f":"VLOOKUP($C515,'Allocation Summary'!$B$62:$L$102, $W515, FALSE)","v":0},{"$f":"VLOOKUP($C515,'Allocation Summary'!$B$108:$L$148, $W515, FALSE)","v":0},{"$f":"VLOOKUP($C515,'Allocation Summary'!$B$154:$L$194, $W515, FALSE)","v":0},{"$f":"VLOOKUP($C515,'Allocation Summary'!$B$200:$L$240, $W515, FALSE)","v":0},{"$f":"VLOOKUP($C515,'Allocation Summary'!$B$246:$L$286, $W515, FALSE)","v":0},null,null,null,null,null,9]
[]
[]
[null,"G.3.6","S06",{"$f":"VLOOKUP(C518,Services,2,FALSE)","v":"Line Sharing Service"}]
[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,{"$f":"VLOOKUP(H519,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C522,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C522,'E. Allocation Factors Calc'!$C$816:$M$859, $W522, FALSE)","v":0},{"$f":"VLOOKUP($C522,'E. Allocation Factors Calc'!$C$862:$M$905, $W522, FALSE)","v":0},{"$f":"VLOOKUP($C522,'E. Allocation Factors Calc'!$C$908:$M$951, $W522, FALSE)","v":0},{"$f":"VLOOKUP($C522,'E. Allocation Factors Calc'!$C$954:$M$997, $W522, FALSE)","v":0},{"$f":"VLOOKUP($C522,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W522, FALSE)","v":0},{"$f":"VLOOKUP($C522,'Allocation Summary'!$B$62:$L$102, $W522, FALSE)","v":0},{"$f":"VLOOKUP($C522,'Allocation Summary'!$B$108:$L$148, $W522, FALSE)","v":0},{"$f":"VLOOKUP($C522,'Allocation Summary'!$B$154:$L$194, $W522, FALSE)","v":0},{"$f":"VLOOKUP($C522,'Allocation Summary'!$B$200:$L$240, $W522, FALSE)","v":0},{"$f":"VLOOKUP($C522,'Allocation Summary'!$B$246:$L$286, $W522, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C523,'E. Allocation Factors Calc'!$C$816:$M$859, $W523, FALSE)","v":0},{"$f":"VLOOKUP($C523,'E. Allocation Factors Calc'!$C$862:$M$905, $W523, FALSE)","v":0},{"$f":"VLOOKUP($C523,'E. Allocation Factors Calc'!$C$908:$M$951, $W523, FALSE)","v":0},{"$f":"VLOOKUP($C523,'E. Allocation Factors Calc'!$C$954:$M$997, $W523, FALSE)","v":0},{"$f":"VLOOKUP($C523,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W523, FALSE)","v":0},{"$f":"VLOOKUP($C523,'Allocation Summary'!$B$62:$L$102, $W523, FALSE)","v":0},{"$f":"VLOOKUP($C523,'Allocation Summary'!$B$108:$L$148, $W523, FALSE)","v":0},{"$f":"VLOOKUP($C523,'Allocation Summary'!$B$154:$L$194, $W523, FALSE)","v":0},{"$f":"VLOOKUP($C523,'Allocation Summary'!$B$200:$L$240, $W523, FALSE)","v":0},{"$f":"VLOOKUP($C523,'Allocation Summary'!$B$246:$L$286, $W523, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C524,'E. Allocation Factors Calc'!$C$816:$M$859, $W524, FALSE)","v":0},{"$f":"VLOOKUP($C524,'E. Allocation Factors Calc'!$C$862:$M$905, $W524, FALSE)","v":0},{"$f":"VLOOKUP($C524,'E. Allocation Factors Calc'!$C$908:$M$951, $W524, FALSE)","v":0},{"$f":"VLOOKUP($C524,'E. Allocation Factors Calc'!$C$954:$M$997, $W524, FALSE)","v":0},{"$f":"VLOOKUP($C524,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W524, FALSE)","v":0},{"$f":"VLOOKUP($C524,'Allocation Summary'!$B$62:$L$102, $W524, FALSE)","v":0.28735632183908077},{"$f":"VLOOKUP($C524,'Allocation Summary'!$B$108:$L$148, $W524, FALSE)","v":0.28735632183908005},{"$f":"VLOOKUP($C524,'Allocation Summary'!$B$154:$L$194, $W524, FALSE)","v":0.28735632183908016},{"$f":"VLOOKUP($C524,'Allocation Summary'!$B$200:$L$240, $W524, FALSE)","v":0.28735632183908055},{"$f":"VLOOKUP($C524,'Allocation Summary'!$B$246:$L$286, $W524, FALSE)","v":0.28735632183908011},null,null,null,null,null,10]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C525,'E. Allocation Factors Calc'!$C$816:$M$859, $W525, FALSE)","v":0},{"$f":"VLOOKUP($C525,'E. Allocation Factors Calc'!$C$862:$M$905, $W525, FALSE)","v":0},{"$f":"VLOOKUP($C525,'E. Allocation Factors Calc'!$C$908:$M$951, $W525, FALSE)","v":0},{"$f":"VLOOKUP($C525,'E. Allocation Factors Calc'!$C$954:$M$997, $W525, FALSE)","v":0},{"$f":"VLOOKUP($C525,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W525, FALSE)","v":0},{"$f":"VLOOKUP($C525,'Allocation Summary'!$B$62:$L$102, $W525, FALSE)","v":0.28735632183908077},{"$f":"VLOOKUP($C525,'Allocation Summary'!$B$108:$L$148, $W525, FALSE)","v":0.28735632183908005},{"$f":"VLOOKUP($C525,'Allocation Summary'!$B$154:$L$194, $W525, FALSE)","v":0.28735632183908016},{"$f":"VLOOKUP($C525,'Allocation Summary'!$B$200:$L$240, $W525, FALSE)","v":0.28735632183908055},{"$f":"VLOOKUP($C525,'Allocation Summary'!$B$246:$L$286, $W525, FALSE)","v":0.28735632183908011},null,null,null,null,null,10]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C526,'E. Allocation Factors Calc'!$C$816:$M$859, $W526, FALSE)","v":0},{"$f":"VLOOKUP($C526,'E. Allocation Factors Calc'!$C$862:$M$905, $W526, FALSE)","v":0},{"$f":"VLOOKUP($C526,'E. Allocation Factors Calc'!$C$908:$M$951, $W526, FALSE)","v":0},{"$f":"VLOOKUP($C526,'E. Allocation Factors Calc'!$C$954:$M$997, $W526, FALSE)","v":0},{"$f":"VLOOKUP($C526,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W526, FALSE)","v":0},{"$f":"VLOOKUP($C526,'Allocation Summary'!$B$62:$L$102, $W526, FALSE)","v":0.28735632183908077},{"$f":"VLOOKUP($C526,'Allocation Summary'!$B$108:$L$148, $W526, FALSE)","v":0.28735632183908005},{"$f":"VLOOKUP($C526,'Allocation Summary'!$B$154:$L$194, $W526, FALSE)","v":0.28735632183908016},{"$f":"VLOOKUP($C526,'Allocation Summary'!$B$200:$L$240, $W526, FALSE)","v":0.28735632183908055},{"$f":"VLOOKUP($C526,'Allocation Summary'!$B$246:$L$286, $W526, FALSE)","v":0.28735632183908011},null,null,null,null,null,10]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C527,'E. Allocation Factors Calc'!$C$816:$M$859, $W527, FALSE)","v":0},{"$f":"VLOOKUP($C527,'E. Allocation Factors Calc'!$C$862:$M$905, $W527, FALSE)","v":0},{"$f":"VLOOKUP($C527,'E. Allocation Factors Calc'!$C$908:$M$951, $W527, FALSE)","v":0},{"$f":"VLOOKUP($C527,'E. Allocation Factors Calc'!$C$954:$M$997, $W527, FALSE)","v":0},{"$f":"VLOOKUP($C527,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W527, FALSE)","v":0},{"$f":"VLOOKUP($C527,'Allocation Summary'!$B$62:$L$102, $W527, FALSE)","v":0.28735632183908077},{"$f":"VLOOKUP($C527,'Allocation Summary'!$B$108:$L$148, $W527, FALSE)","v":0.28735632183908005},{"$f":"VLOOKUP($C527,'Allocation Summary'!$B$154:$L$194, $W527, FALSE)","v":0.28735632183908016},{"$f":"VLOOKUP($C527,'Allocation Summary'!$B$200:$L$240, $W527, FALSE)","v":0.28735632183908055},{"$f":"VLOOKUP($C527,'Allocation Summary'!$B$246:$L$286, $W527, FALSE)","v":0.28735632183908011},null,null,null,null,null,10]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C528,'E. Allocation Factors Calc'!$C$816:$M$859, $W528, FALSE)","v":0},{"$f":"VLOOKUP($C528,'E. Allocation Factors Calc'!$C$862:$M$905, $W528, FALSE)","v":0},{"$f":"VLOOKUP($C528,'E. Allocation Factors Calc'!$C$908:$M$951, $W528, FALSE)","v":0},{"$f":"VLOOKUP($C528,'E. Allocation Factors Calc'!$C$954:$M$997, $W528, FALSE)","v":0},{"$f":"VLOOKUP($C528,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W528, FALSE)","v":0},{"$f":"VLOOKUP($C528,'Allocation Summary'!$B$62:$L$102, $W528, FALSE)","v":0.28735632183908077},{"$f":"VLOOKUP($C528,'Allocation Summary'!$B$108:$L$148, $W528, FALSE)","v":0.28735632183908005},{"$f":"VLOOKUP($C528,'Allocation Summary'!$B$154:$L$194, $W528, FALSE)","v":0.28735632183908016},{"$f":"VLOOKUP($C528,'Allocation Summary'!$B$200:$L$240, $W528, FALSE)","v":0.28735632183908055},{"$f":"VLOOKUP($C528,'Allocation Summary'!$B$246:$L$286, $W528, FALSE)","v":0.28735632183908011},null,null,null,null,null,10]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C529,'E. Allocation Factors Calc'!$C$816:$M$859, $W529, FALSE)","v":0},{"$f":"VLOOKUP($C529,'E. Allocation Factors Calc'!$C$862:$M$905, $W529, FALSE)","v":0},{"$f":"VLOOKUP($C529,'E. Allocation Factors Calc'!$C$908:$M$951, $W529, FALSE)","v":0},{"$f":"VLOOKUP($C529,'E. Allocation Factors Calc'!$C$954:$M$997, $W529, FALSE)","v":0},{"$f":"VLOOKUP($C529,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W529, FALSE)","v":0},{"$f":"VLOOKUP($C529,'Allocation Summary'!$B$62:$L$102, $W529, FALSE)","v":0.28735632183908077},{"$f":"VLOOKUP($C529,'Allocation Summary'!$B$108:$L$148, $W529, FALSE)","v":0.28735632183908005},{"$f":"VLOOKUP($C529,'Allocation Summary'!$B$154:$L$194, $W529, FALSE)","v":0.28735632183908016},{"$f":"VLOOKUP($C529,'Allocation Summary'!$B$200:$L$240, $W529, FALSE)","v":0.28735632183908055},{"$f":"VLOOKUP($C529,'Allocation Summary'!$B$246:$L$286, $W529, FALSE)","v":0.28735632183908011},null,null,null,null,null,10]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C530,'E. Allocation Factors Calc'!$C$816:$M$859, $W530, FALSE)","v":0},{"$f":"VLOOKUP($C530,'E. Allocation Factors Calc'!$C$862:$M$905, $W530, FALSE)","v":0},{"$f":"VLOOKUP($C530,'E. Allocation Factors Calc'!$C$908:$M$951, $W530, FALSE)","v":0},{"$f":"VLOOKUP($C530,'E. Allocation Factors Calc'!$C$954:$M$997, $W530, FALSE)","v":0},{"$f":"VLOOKUP($C530,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W530, FALSE)","v":0},{"$f":"VLOOKUP($C530,'Allocation Summary'!$B$62:$L$102, $W530, FALSE)","v":0.28735632183908077},{"$f":"VLOOKUP($C530,'Allocation Summary'!$B$108:$L$148, $W530, FALSE)","v":0.28735632183908005},{"$f":"VLOOKUP($C530,'Allocation Summary'!$B$154:$L$194, $W530, FALSE)","v":0.28735632183908016},{"$f":"VLOOKUP($C530,'Allocation Summary'!$B$200:$L$240, $W530, FALSE)","v":0.28735632183908055},{"$f":"VLOOKUP($C530,'Allocation Summary'!$B$246:$L$286, $W530, FALSE)","v":0.28735632183908011},null,null,null,null,null,10]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C531,'E. Allocation Factors Calc'!$C$816:$M$859, $W531, FALSE)","v":0},{"$f":"VLOOKUP($C531,'E. Allocation Factors Calc'!$C$862:$M$905, $W531, FALSE)","v":0},{"$f":"VLOOKUP($C531,'E. Allocation Factors Calc'!$C$908:$M$951, $W531, FALSE)","v":0},{"$f":"VLOOKUP($C531,'E. Allocation Factors Calc'!$C$954:$M$997, $W531, FALSE)","v":0},{"$f":"VLOOKUP($C531,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W531, FALSE)","v":0},{"$f":"VLOOKUP($C531,'Allocation Summary'!$B$62:$L$102, $W531, FALSE)","v":0.2313378070482407},{"$f":"VLOOKUP($C531,'Allocation Summary'!$B$108:$L$148, $W531, FALSE)","v":-2.9527498774509095E-4},{"$f":"VLOOKUP($C531,'Allocation Summary'!$B$154:$L$194, $W531, FALSE)","v":-2.5494426084169514E-4},{"$f":"VLOOKUP($C531,'Allocation Summary'!$B$200:$L$240, $W531, FALSE)","v":-8.6409751467906814E-5},{"$f":"VLOOKUP($C531,'Allocation Summary'!$B$246:$L$286, $W531, FALSE)","v":-3.6696244841739394E-5},null,null,null,null,null,10]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C532,'E. Allocation Factors Calc'!$C$816:$M$859, $W532, FALSE)","v":0},{"$f":"VLOOKUP($C532,'E. Allocation Factors Calc'!$C$862:$M$905, $W532, FALSE)","v":0},{"$f":"VLOOKUP($C532,'E. Allocation Factors Calc'!$C$908:$M$951, $W532, FALSE)","v":0},{"$f":"VLOOKUP($C532,'E. Allocation Factors Calc'!$C$954:$M$997, $W532, FALSE)","v":0},{"$f":"VLOOKUP($C532,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W532, FALSE)","v":0},{"$f":"VLOOKUP($C532,'Allocation Summary'!$B$62:$L$102, $W532, FALSE)","v":0},{"$f":"VLOOKUP($C532,'Allocation Summary'!$B$108:$L$148, $W532, FALSE)","v":0},{"$f":"VLOOKUP($C532,'Allocation Summary'!$B$154:$L$194, $W532, FALSE)","v":0},{"$f":"VLOOKUP($C532,'Allocation Summary'!$B$200:$L$240, $W532, FALSE)","v":0},{"$f":"VLOOKUP($C532,'Allocation Summary'!$B$246:$L$286, $W532, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C533,'E. Allocation Factors Calc'!$C$816:$M$859, $W533, FALSE)","v":0},{"$f":"VLOOKUP($C533,'E. Allocation Factors Calc'!$C$862:$M$905, $W533, FALSE)","v":0},{"$f":"VLOOKUP($C533,'E. Allocation Factors Calc'!$C$908:$M$951, $W533, FALSE)","v":0},{"$f":"VLOOKUP($C533,'E. Allocation Factors Calc'!$C$954:$M$997, $W533, FALSE)","v":0},{"$f":"VLOOKUP($C533,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W533, FALSE)","v":0},{"$f":"VLOOKUP($C533,'Allocation Summary'!$B$62:$L$102, $W533, FALSE)","v":0},{"$f":"VLOOKUP($C533,'Allocation Summary'!$B$108:$L$148, $W533, FALSE)","v":0},{"$f":"VLOOKUP($C533,'Allocation Summary'!$B$154:$L$194, $W533, FALSE)","v":0},{"$f":"VLOOKUP($C533,'Allocation Summary'!$B$200:$L$240, $W533, FALSE)","v":0},{"$f":"VLOOKUP($C533,'Allocation Summary'!$B$246:$L$286, $W533, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C534,'E. Allocation Factors Calc'!$C$816:$M$859, $W534, FALSE)","v":0},{"$f":"VLOOKUP($C534,'E. Allocation Factors Calc'!$C$862:$M$905, $W534, FALSE)","v":0},{"$f":"VLOOKUP($C534,'E. Allocation Factors Calc'!$C$908:$M$951, $W534, FALSE)","v":0},{"$f":"VLOOKUP($C534,'E. Allocation Factors Calc'!$C$954:$M$997, $W534, FALSE)","v":0},{"$f":"VLOOKUP($C534,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W534, FALSE)","v":0},{"$f":"VLOOKUP($C534,'Allocation Summary'!$B$62:$L$102, $W534, FALSE)","v":0},{"$f":"VLOOKUP($C534,'Allocation Summary'!$B$108:$L$148, $W534, FALSE)","v":0},{"$f":"VLOOKUP($C534,'Allocation Summary'!$B$154:$L$194, $W534, FALSE)","v":0},{"$f":"VLOOKUP($C534,'Allocation Summary'!$B$200:$L$240, $W534, FALSE)","v":0},{"$f":"VLOOKUP($C534,'Allocation Summary'!$B$246:$L$286, $W534, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C535,'E. Allocation Factors Calc'!$C$816:$M$859, $W535, FALSE)","v":0},{"$f":"VLOOKUP($C535,'E. Allocation Factors Calc'!$C$862:$M$905, $W535, FALSE)","v":0},{"$f":"VLOOKUP($C535,'E. Allocation Factors Calc'!$C$908:$M$951, $W535, FALSE)","v":0},{"$f":"VLOOKUP($C535,'E. Allocation Factors Calc'!$C$954:$M$997, $W535, FALSE)","v":0},{"$f":"VLOOKUP($C535,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W535, FALSE)","v":0},{"$f":"VLOOKUP($C535,'Allocation Summary'!$B$62:$L$102, $W535, FALSE)","v":0},{"$f":"VLOOKUP($C535,'Allocation Summary'!$B$108:$L$148, $W535, FALSE)","v":0},{"$f":"VLOOKUP($C535,'Allocation Summary'!$B$154:$L$194, $W535, FALSE)","v":0},{"$f":"VLOOKUP($C535,'Allocation Summary'!$B$200:$L$240, $W535, FALSE)","v":0},{"$f":"VLOOKUP($C535,'Allocation Summary'!$B$246:$L$286, $W535, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C536,'E. Allocation Factors Calc'!$C$816:$M$859, $W536, FALSE)","v":0},{"$f":"VLOOKUP($C536,'E. Allocation Factors Calc'!$C$862:$M$905, $W536, FALSE)","v":0},{"$f":"VLOOKUP($C536,'E. Allocation Factors Calc'!$C$908:$M$951, $W536, FALSE)","v":0},{"$f":"VLOOKUP($C536,'E. Allocation Factors Calc'!$C$954:$M$997, $W536, FALSE)","v":0},{"$f":"VLOOKUP($C536,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W536, FALSE)","v":0},{"$f":"VLOOKUP($C536,'Allocation Summary'!$B$62:$L$102, $W536, FALSE)","v":0},{"$f":"VLOOKUP($C536,'Allocation Summary'!$B$108:$L$148, $W536, FALSE)","v":0},{"$f":"VLOOKUP($C536,'Allocation Summary'!$B$154:$L$194, $W536, FALSE)","v":0},{"$f":"VLOOKUP($C536,'Allocation Summary'!$B$200:$L$240, $W536, FALSE)","v":0},{"$f":"VLOOKUP($C536,'Allocation Summary'!$B$246:$L$286, $W536, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C537,'E. Allocation Factors Calc'!$C$816:$M$859, $W537, FALSE)","v":0},{"$f":"VLOOKUP($C537,'E. Allocation Factors Calc'!$C$862:$M$905, $W537, FALSE)","v":0},{"$f":"VLOOKUP($C537,'E. Allocation Factors Calc'!$C$908:$M$951, $W537, FALSE)","v":0},{"$f":"VLOOKUP($C537,'E. Allocation Factors Calc'!$C$954:$M$997, $W537, FALSE)","v":0},{"$f":"VLOOKUP($C537,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W537, FALSE)","v":0},{"$f":"VLOOKUP($C537,'Allocation Summary'!$B$62:$L$102, $W537, FALSE)","v":0},{"$f":"VLOOKUP($C537,'Allocation Summary'!$B$108:$L$148, $W537, FALSE)","v":0},{"$f":"VLOOKUP($C537,'Allocation Summary'!$B$154:$L$194, $W537, FALSE)","v":0},{"$f":"VLOOKUP($C537,'Allocation Summary'!$B$200:$L$240, $W537, FALSE)","v":0},{"$f":"VLOOKUP($C537,'Allocation Summary'!$B$246:$L$286, $W537, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C538,'E. Allocation Factors Calc'!$C$816:$M$859, $W538, FALSE)","v":0},{"$f":"VLOOKUP($C538,'E. Allocation Factors Calc'!$C$862:$M$905, $W538, FALSE)","v":0},{"$f":"VLOOKUP($C538,'E. Allocation Factors Calc'!$C$908:$M$951, $W538, FALSE)","v":0},{"$f":"VLOOKUP($C538,'E. Allocation Factors Calc'!$C$954:$M$997, $W538, FALSE)","v":0},{"$f":"VLOOKUP($C538,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W538, FALSE)","v":0},{"$f":"VLOOKUP($C538,'Allocation Summary'!$B$62:$L$102, $W538, FALSE)","v":0},{"$f":"VLOOKUP($C538,'Allocation Summary'!$B$108:$L$148, $W538, FALSE)","v":0},{"$f":"VLOOKUP($C538,'Allocation Summary'!$B$154:$L$194, $W538, FALSE)","v":0},{"$f":"VLOOKUP($C538,'Allocation Summary'!$B$200:$L$240, $W538, FALSE)","v":0},{"$f":"VLOOKUP($C538,'Allocation Summary'!$B$246:$L$286, $W538, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C539,'E. Allocation Factors Calc'!$C$816:$M$859, $W539, FALSE)","v":0},{"$f":"VLOOKUP($C539,'E. Allocation Factors Calc'!$C$862:$M$905, $W539, FALSE)","v":0},{"$f":"VLOOKUP($C539,'E. Allocation Factors Calc'!$C$908:$M$951, $W539, FALSE)","v":0},{"$f":"VLOOKUP($C539,'E. Allocation Factors Calc'!$C$954:$M$997, $W539, FALSE)","v":0},{"$f":"VLOOKUP($C539,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W539, FALSE)","v":0},{"$f":"VLOOKUP($C539,'Allocation Summary'!$B$62:$L$102, $W539, FALSE)","v":0},{"$f":"VLOOKUP($C539,'Allocation Summary'!$B$108:$L$148, $W539, FALSE)","v":0},{"$f":"VLOOKUP($C539,'Allocation Summary'!$B$154:$L$194, $W539, FALSE)","v":0},{"$f":"VLOOKUP($C539,'Allocation Summary'!$B$200:$L$240, $W539, FALSE)","v":0},{"$f":"VLOOKUP($C539,'Allocation Summary'!$B$246:$L$286, $W539, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C540,'E. Allocation Factors Calc'!$C$816:$M$859, $W540, FALSE)","v":0},{"$f":"VLOOKUP($C540,'E. Allocation Factors Calc'!$C$862:$M$905, $W540, FALSE)","v":0},{"$f":"VLOOKUP($C540,'E. Allocation Factors Calc'!$C$908:$M$951, $W540, FALSE)","v":0},{"$f":"VLOOKUP($C540,'E. Allocation Factors Calc'!$C$954:$M$997, $W540, FALSE)","v":0},{"$f":"VLOOKUP($C540,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W540, FALSE)","v":0},{"$f":"VLOOKUP($C540,'Allocation Summary'!$B$62:$L$102, $W540, FALSE)","v":0},{"$f":"VLOOKUP($C540,'Allocation Summary'!$B$108:$L$148, $W540, FALSE)","v":0},{"$f":"VLOOKUP($C540,'Allocation Summary'!$B$154:$L$194, $W540, FALSE)","v":0},{"$f":"VLOOKUP($C540,'Allocation Summary'!$B$200:$L$240, $W540, FALSE)","v":0},{"$f":"VLOOKUP($C540,'Allocation Summary'!$B$246:$L$286, $W540, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C541,'E. Allocation Factors Calc'!$C$816:$M$859, $W541, FALSE)","v":0},{"$f":"VLOOKUP($C541,'E. Allocation Factors Calc'!$C$862:$M$905, $W541, FALSE)","v":0},{"$f":"VLOOKUP($C541,'E. Allocation Factors Calc'!$C$908:$M$951, $W541, FALSE)","v":0},{"$f":"VLOOKUP($C541,'E. Allocation Factors Calc'!$C$954:$M$997, $W541, FALSE)","v":0},{"$f":"VLOOKUP($C541,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W541, FALSE)","v":0},{"$f":"VLOOKUP($C541,'Allocation Summary'!$B$62:$L$102, $W541, FALSE)","v":0},{"$f":"VLOOKUP($C541,'Allocation Summary'!$B$108:$L$148, $W541, FALSE)","v":0},{"$f":"VLOOKUP($C541,'Allocation Summary'!$B$154:$L$194, $W541, FALSE)","v":0},{"$f":"VLOOKUP($C541,'Allocation Summary'!$B$200:$L$240, $W541, FALSE)","v":0},{"$f":"VLOOKUP($C541,'Allocation Summary'!$B$246:$L$286, $W541, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C543,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C543,'E. Allocation Factors Calc'!$C$816:$M$859, $W543, FALSE)","v":0},{"$f":"VLOOKUP($C543,'E. Allocation Factors Calc'!$C$862:$M$905, $W543, FALSE)","v":0},{"$f":"VLOOKUP($C543,'E. Allocation Factors Calc'!$C$908:$M$951, $W543, FALSE)","v":0},{"$f":"VLOOKUP($C543,'E. Allocation Factors Calc'!$C$954:$M$997, $W543, FALSE)","v":0},{"$f":"VLOOKUP($C543,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W543, FALSE)","v":0},{"$f":"VLOOKUP($C543,'Allocation Summary'!$B$62:$L$102, $W543, FALSE)","v":0.14367816091954039},{"$f":"VLOOKUP($C543,'Allocation Summary'!$B$108:$L$148, $W543, FALSE)","v":0.14367816091954003},{"$f":"VLOOKUP($C543,'Allocation Summary'!$B$154:$L$194, $W543, FALSE)","v":0.14367816091954008},{"$f":"VLOOKUP($C543,'Allocation Summary'!$B$200:$L$240, $W543, FALSE)","v":0.14367816091954028},{"$f":"VLOOKUP($C543,'Allocation Summary'!$B$246:$L$286, $W543, FALSE)","v":0.14367816091954005},null,null,null,null,null,10]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C544,'E. Allocation Factors Calc'!$C$816:$M$859, $W544, FALSE)","v":0},{"$f":"VLOOKUP($C544,'E. Allocation Factors Calc'!$C$862:$M$905, $W544, FALSE)","v":0},{"$f":"VLOOKUP($C544,'E. Allocation Factors Calc'!$C$908:$M$951, $W544, FALSE)","v":0},{"$f":"VLOOKUP($C544,'E. Allocation Factors Calc'!$C$954:$M$997, $W544, FALSE)","v":0},{"$f":"VLOOKUP($C544,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W544, FALSE)","v":0},{"$f":"VLOOKUP($C544,'Allocation Summary'!$B$62:$L$102, $W544, FALSE)","v":0},{"$f":"VLOOKUP($C544,'Allocation Summary'!$B$108:$L$148, $W544, FALSE)","v":0},{"$f":"VLOOKUP($C544,'Allocation Summary'!$B$154:$L$194, $W544, FALSE)","v":0},{"$f":"VLOOKUP($C544,'Allocation Summary'!$B$200:$L$240, $W544, FALSE)","v":0},{"$f":"VLOOKUP($C544,'Allocation Summary'!$B$246:$L$286, $W544, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C545,'E. Allocation Factors Calc'!$C$816:$M$859, $W545, FALSE)","v":0},{"$f":"VLOOKUP($C545,'E. Allocation Factors Calc'!$C$862:$M$905, $W545, FALSE)","v":0},{"$f":"VLOOKUP($C545,'E. Allocation Factors Calc'!$C$908:$M$951, $W545, FALSE)","v":0},{"$f":"VLOOKUP($C545,'E. Allocation Factors Calc'!$C$954:$M$997, $W545, FALSE)","v":0},{"$f":"VLOOKUP($C545,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W545, FALSE)","v":0},{"$f":"VLOOKUP($C545,'Allocation Summary'!$B$62:$L$102, $W545, FALSE)","v":0},{"$f":"VLOOKUP($C545,'Allocation Summary'!$B$108:$L$148, $W545, FALSE)","v":0},{"$f":"VLOOKUP($C545,'Allocation Summary'!$B$154:$L$194, $W545, FALSE)","v":0},{"$f":"VLOOKUP($C545,'Allocation Summary'!$B$200:$L$240, $W545, FALSE)","v":0},{"$f":"VLOOKUP($C545,'Allocation Summary'!$B$246:$L$286, $W545, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C546,'E. Allocation Factors Calc'!$C$816:$M$859, $W546, FALSE)","v":0},{"$f":"VLOOKUP($C546,'E. Allocation Factors Calc'!$C$862:$M$905, $W546, FALSE)","v":0},{"$f":"VLOOKUP($C546,'E. Allocation Factors Calc'!$C$908:$M$951, $W546, FALSE)","v":0},{"$f":"VLOOKUP($C546,'E. Allocation Factors Calc'!$C$954:$M$997, $W546, FALSE)","v":0},{"$f":"VLOOKUP($C546,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W546, FALSE)","v":0},{"$f":"VLOOKUP($C546,'Allocation Summary'!$B$62:$L$102, $W546, FALSE)","v":0},{"$f":"VLOOKUP($C546,'Allocation Summary'!$B$108:$L$148, $W546, FALSE)","v":0},{"$f":"VLOOKUP($C546,'Allocation Summary'!$B$154:$L$194, $W546, FALSE)","v":0},{"$f":"VLOOKUP($C546,'Allocation Summary'!$B$200:$L$240, $W546, FALSE)","v":0},{"$f":"VLOOKUP($C546,'Allocation Summary'!$B$246:$L$286, $W546, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C547,'E. Allocation Factors Calc'!$C$816:$M$859, $W547, FALSE)","v":0},{"$f":"VLOOKUP($C547,'E. Allocation Factors Calc'!$C$862:$M$905, $W547, FALSE)","v":0},{"$f":"VLOOKUP($C547,'E. Allocation Factors Calc'!$C$908:$M$951, $W547, FALSE)","v":0},{"$f":"VLOOKUP($C547,'E. Allocation Factors Calc'!$C$954:$M$997, $W547, FALSE)","v":0},{"$f":"VLOOKUP($C547,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W547, FALSE)","v":0},{"$f":"VLOOKUP($C547,'Allocation Summary'!$B$62:$L$102, $W547, FALSE)","v":0},{"$f":"VLOOKUP($C547,'Allocation Summary'!$B$108:$L$148, $W547, FALSE)","v":0},{"$f":"VLOOKUP($C547,'Allocation Summary'!$B$154:$L$194, $W547, FALSE)","v":0},{"$f":"VLOOKUP($C547,'Allocation Summary'!$B$200:$L$240, $W547, FALSE)","v":0},{"$f":"VLOOKUP($C547,'Allocation Summary'!$B$246:$L$286, $W547, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C548,'E. Allocation Factors Calc'!$C$816:$M$859, $W548, FALSE)","v":0},{"$f":"VLOOKUP($C548,'E. Allocation Factors Calc'!$C$862:$M$905, $W548, FALSE)","v":0},{"$f":"VLOOKUP($C548,'E. Allocation Factors Calc'!$C$908:$M$951, $W548, FALSE)","v":0},{"$f":"VLOOKUP($C548,'E. Allocation Factors Calc'!$C$954:$M$997, $W548, FALSE)","v":0},{"$f":"VLOOKUP($C548,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W548, FALSE)","v":0},{"$f":"VLOOKUP($C548,'Allocation Summary'!$B$62:$L$102, $W548, FALSE)","v":0},{"$f":"VLOOKUP($C548,'Allocation Summary'!$B$108:$L$148, $W548, FALSE)","v":0},{"$f":"VLOOKUP($C548,'Allocation Summary'!$B$154:$L$194, $W548, FALSE)","v":0},{"$f":"VLOOKUP($C548,'Allocation Summary'!$B$200:$L$240, $W548, FALSE)","v":0},{"$f":"VLOOKUP($C548,'Allocation Summary'!$B$246:$L$286, $W548, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C549,'E. Allocation Factors Calc'!$C$816:$M$859, $W549, FALSE)","v":0},{"$f":"VLOOKUP($C549,'E. Allocation Factors Calc'!$C$862:$M$905, $W549, FALSE)","v":0},{"$f":"VLOOKUP($C549,'E. Allocation Factors Calc'!$C$908:$M$951, $W549, FALSE)","v":0},{"$f":"VLOOKUP($C549,'E. Allocation Factors Calc'!$C$954:$M$997, $W549, FALSE)","v":0},{"$f":"VLOOKUP($C549,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W549, FALSE)","v":0},{"$f":"VLOOKUP($C549,'Allocation Summary'!$B$62:$L$102, $W549, FALSE)","v":3.5134495326566414E-2},{"$f":"VLOOKUP($C549,'Allocation Summary'!$B$108:$L$148, $W549, FALSE)","v":5.415297308651805E-2},{"$f":"VLOOKUP($C549,'Allocation Summary'!$B$154:$L$194, $W549, FALSE)","v":5.2351215353970429E-2},{"$f":"VLOOKUP($C549,'Allocation Summary'!$B$200:$L$240, $W549, FALSE)","v":4.9079670986632053E-2},{"$f":"VLOOKUP($C549,'Allocation Summary'!$B$246:$L$286, $W549, FALSE)","v":4.3887485855493652E-2},null,null,null,null,null,10]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C550,'E. Allocation Factors Calc'!$C$816:$M$859, $W550, FALSE)","v":0},{"$f":"VLOOKUP($C550,'E. Allocation Factors Calc'!$C$862:$M$905, $W550, FALSE)","v":0},{"$f":"VLOOKUP($C550,'E. Allocation Factors Calc'!$C$908:$M$951, $W550, FALSE)","v":0},{"$f":"VLOOKUP($C550,'E. Allocation Factors Calc'!$C$954:$M$997, $W550, FALSE)","v":0},{"$f":"VLOOKUP($C550,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W550, FALSE)","v":0},{"$f":"VLOOKUP($C550,'Allocation Summary'!$B$62:$L$102, $W550, FALSE)","v":3.5134495326566414E-2},{"$f":"VLOOKUP($C550,'Allocation Summary'!$B$108:$L$148, $W550, FALSE)","v":5.415297308651805E-2},{"$f":"VLOOKUP($C550,'Allocation Summary'!$B$154:$L$194, $W550, FALSE)","v":5.2351215353970429E-2},{"$f":"VLOOKUP($C550,'Allocation Summary'!$B$200:$L$240, $W550, FALSE)","v":4.9079670986632053E-2},{"$f":"VLOOKUP($C550,'Allocation Summary'!$B$246:$L$286, $W550, FALSE)","v":4.3887485855493652E-2},null,null,null,null,null,10]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C551,'E. Allocation Factors Calc'!$C$816:$M$859, $W551, FALSE)","v":0},{"$f":"VLOOKUP($C551,'E. Allocation Factors Calc'!$C$862:$M$905, $W551, FALSE)","v":0},{"$f":"VLOOKUP($C551,'E. Allocation Factors Calc'!$C$908:$M$951, $W551, FALSE)","v":0},{"$f":"VLOOKUP($C551,'E. Allocation Factors Calc'!$C$954:$M$997, $W551, FALSE)","v":0},{"$f":"VLOOKUP($C551,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W551, FALSE)","v":0},{"$f":"VLOOKUP($C551,'Allocation Summary'!$B$62:$L$102, $W551, FALSE)","v":3.5134495326566414E-2},{"$f":"VLOOKUP($C551,'Allocation Summary'!$B$108:$L$148, $W551, FALSE)","v":5.415297308651805E-2},{"$f":"VLOOKUP($C551,'Allocation Summary'!$B$154:$L$194, $W551, FALSE)","v":5.2351215353970429E-2},{"$f":"VLOOKUP($C551,'Allocation Summary'!$B$200:$L$240, $W551, FALSE)","v":4.9079670986632053E-2},{"$f":"VLOOKUP($C551,'Allocation Summary'!$B$246:$L$286, $W551, FALSE)","v":4.3887485855493652E-2},null,null,null,null,null,10]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C552,'E. Allocation Factors Calc'!$C$816:$M$859, $W552, FALSE)","v":0},{"$f":"VLOOKUP($C552,'E. Allocation Factors Calc'!$C$862:$M$905, $W552, FALSE)","v":0},{"$f":"VLOOKUP($C552,'E. Allocation Factors Calc'!$C$908:$M$951, $W552, FALSE)","v":0},{"$f":"VLOOKUP($C552,'E. Allocation Factors Calc'!$C$954:$M$997, $W552, FALSE)","v":0},{"$f":"VLOOKUP($C552,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W552, FALSE)","v":0},{"$f":"VLOOKUP($C552,'Allocation Summary'!$B$62:$L$102, $W552, FALSE)","v":6.2909416112078051E-2},{"$f":"VLOOKUP($C552,'Allocation Summary'!$B$108:$L$148, $W552, FALSE)","v":0.10366339513721851},{"$f":"VLOOKUP($C552,'Allocation Summary'!$B$154:$L$194, $W552, FALSE)","v":9.2306596910467123E-2},{"$f":"VLOOKUP($C552,'Allocation Summary'!$B$200:$L$240, $W552, FALSE)","v":7.9408878425450899E-2},{"$f":"VLOOKUP($C552,'Allocation Summary'!$B$246:$L$286, $W552, FALSE)","v":6.4644788412773407E-2},null,null,null,null,null,10]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C553,'E. Allocation Factors Calc'!$C$816:$M$859, $W553, FALSE)","v":1},{"$f":"VLOOKUP($C553,'E. Allocation Factors Calc'!$C$862:$M$905, $W553, FALSE)","v":1},{"$f":"VLOOKUP($C553,'E. Allocation Factors Calc'!$C$908:$M$951, $W553, FALSE)","v":1},{"$f":"VLOOKUP($C553,'E. Allocation Factors Calc'!$C$954:$M$997, $W553, FALSE)","v":1},{"$f":"VLOOKUP($C553,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W553, FALSE)","v":1},{"$f":"VLOOKUP($C553,'Allocation Summary'!$B$62:$L$102, $W553, FALSE)","v":8.0128205128205038E-2},{"$f":"VLOOKUP($C553,'Allocation Summary'!$B$108:$L$148, $W553, FALSE)","v":8.0128205128204996E-2},{"$f":"VLOOKUP($C553,'Allocation Summary'!$B$154:$L$194, $W553, FALSE)","v":8.0128205128205288E-2},{"$f":"VLOOKUP($C553,'Allocation Summary'!$B$200:$L$240, $W553, FALSE)","v":8.0128205128205163E-2},{"$f":"VLOOKUP($C553,'Allocation Summary'!$B$246:$L$286, $W553, FALSE)","v":8.012820512820501E-2},null,null,null,null,null,10]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C554,'E. Allocation Factors Calc'!$C$816:$M$859, $W554, FALSE)","v":0},{"$f":"VLOOKUP($C554,'E. Allocation Factors Calc'!$C$862:$M$905, $W554, FALSE)","v":0},{"$f":"VLOOKUP($C554,'E. Allocation Factors Calc'!$C$908:$M$951, $W554, FALSE)","v":0},{"$f":"VLOOKUP($C554,'E. Allocation Factors Calc'!$C$954:$M$997, $W554, FALSE)","v":0},{"$f":"VLOOKUP($C554,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W554, FALSE)","v":0},{"$f":"VLOOKUP($C554,'Allocation Summary'!$B$62:$L$102, $W554, FALSE)","v":0.28735632183908077},{"$f":"VLOOKUP($C554,'Allocation Summary'!$B$108:$L$148, $W554, FALSE)","v":0.28735632183908005},{"$f":"VLOOKUP($C554,'Allocation Summary'!$B$154:$L$194, $W554, FALSE)","v":0.28735632183908016},{"$f":"VLOOKUP($C554,'Allocation Summary'!$B$200:$L$240, $W554, FALSE)","v":0.28735632183908055},{"$f":"VLOOKUP($C554,'Allocation Summary'!$B$246:$L$286, $W554, FALSE)","v":0.28735632183908011},null,null,null,null,null,10]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C555,'E. Allocation Factors Calc'!$C$816:$M$859, $W555, FALSE)","v":0},{"$f":"VLOOKUP($C555,'E. Allocation Factors Calc'!$C$862:$M$905, $W555, FALSE)","v":0},{"$f":"VLOOKUP($C555,'E. Allocation Factors Calc'!$C$908:$M$951, $W555, FALSE)","v":0},{"$f":"VLOOKUP($C555,'E. Allocation Factors Calc'!$C$954:$M$997, $W555, FALSE)","v":0},{"$f":"VLOOKUP($C555,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W555, FALSE)","v":0},{"$f":"VLOOKUP($C555,'Allocation Summary'!$B$62:$L$102, $W555, FALSE)","v":0},{"$f":"VLOOKUP($C555,'Allocation Summary'!$B$108:$L$148, $W555, FALSE)","v":0},{"$f":"VLOOKUP($C555,'Allocation Summary'!$B$154:$L$194, $W555, FALSE)","v":0},{"$f":"VLOOKUP($C555,'Allocation Summary'!$B$200:$L$240, $W555, FALSE)","v":0},{"$f":"VLOOKUP($C555,'Allocation Summary'!$B$246:$L$286, $W555, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C556,'E. Allocation Factors Calc'!$C$816:$M$859, $W556, FALSE)","v":0},{"$f":"VLOOKUP($C556,'E. Allocation Factors Calc'!$C$862:$M$905, $W556, FALSE)","v":0},{"$f":"VLOOKUP($C556,'E. Allocation Factors Calc'!$C$908:$M$951, $W556, FALSE)","v":0},{"$f":"VLOOKUP($C556,'E. Allocation Factors Calc'!$C$954:$M$997, $W556, FALSE)","v":0},{"$f":"VLOOKUP($C556,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W556, FALSE)","v":0},{"$f":"VLOOKUP($C556,'Allocation Summary'!$B$62:$L$102, $W556, FALSE)","v":0},{"$f":"VLOOKUP($C556,'Allocation Summary'!$B$108:$L$148, $W556, FALSE)","v":0},{"$f":"VLOOKUP($C556,'Allocation Summary'!$B$154:$L$194, $W556, FALSE)","v":0},{"$f":"VLOOKUP($C556,'Allocation Summary'!$B$200:$L$240, $W556, FALSE)","v":0},{"$f":"VLOOKUP($C556,'Allocation Summary'!$B$246:$L$286, $W556, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C557,'E. Allocation Factors Calc'!$C$816:$M$859, $W557, FALSE)","v":0},{"$f":"VLOOKUP($C557,'E. Allocation Factors Calc'!$C$862:$M$905, $W557, FALSE)","v":0},{"$f":"VLOOKUP($C557,'E. Allocation Factors Calc'!$C$908:$M$951, $W557, FALSE)","v":0},{"$f":"VLOOKUP($C557,'E. Allocation Factors Calc'!$C$954:$M$997, $W557, FALSE)","v":0},{"$f":"VLOOKUP($C557,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W557, FALSE)","v":0},{"$f":"VLOOKUP($C557,'Allocation Summary'!$B$62:$L$102, $W557, FALSE)","v":0},{"$f":"VLOOKUP($C557,'Allocation Summary'!$B$108:$L$148, $W557, FALSE)","v":0},{"$f":"VLOOKUP($C557,'Allocation Summary'!$B$154:$L$194, $W557, FALSE)","v":0},{"$f":"VLOOKUP($C557,'Allocation Summary'!$B$200:$L$240, $W557, FALSE)","v":0},{"$f":"VLOOKUP($C557,'Allocation Summary'!$B$246:$L$286, $W557, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C558,'E. Allocation Factors Calc'!$C$816:$M$859, $W558, FALSE)","v":0},{"$f":"VLOOKUP($C558,'E. Allocation Factors Calc'!$C$862:$M$905, $W558, FALSE)","v":0},{"$f":"VLOOKUP($C558,'E. Allocation Factors Calc'!$C$908:$M$951, $W558, FALSE)","v":0},{"$f":"VLOOKUP($C558,'E. Allocation Factors Calc'!$C$954:$M$997, $W558, FALSE)","v":0},{"$f":"VLOOKUP($C558,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W558, FALSE)","v":0},{"$f":"VLOOKUP($C558,'Allocation Summary'!$B$62:$L$102, $W558, FALSE)","v":0},{"$f":"VLOOKUP($C558,'Allocation Summary'!$B$108:$L$148, $W558, FALSE)","v":0},{"$f":"VLOOKUP($C558,'Allocation Summary'!$B$154:$L$194, $W558, FALSE)","v":0},{"$f":"VLOOKUP($C558,'Allocation Summary'!$B$200:$L$240, $W558, FALSE)","v":0},{"$f":"VLOOKUP($C558,'Allocation Summary'!$B$246:$L$286, $W558, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C559,'E. Allocation Factors Calc'!$C$816:$M$859, $W559, FALSE)","v":0},{"$f":"VLOOKUP($C559,'E. Allocation Factors Calc'!$C$862:$M$905, $W559, FALSE)","v":0},{"$f":"VLOOKUP($C559,'E. Allocation Factors Calc'!$C$908:$M$951, $W559, FALSE)","v":0},{"$f":"VLOOKUP($C559,'E. Allocation Factors Calc'!$C$954:$M$997, $W559, FALSE)","v":0},{"$f":"VLOOKUP($C559,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W559, FALSE)","v":0},{"$f":"VLOOKUP($C559,'Allocation Summary'!$B$62:$L$102, $W559, FALSE)","v":0},{"$f":"VLOOKUP($C559,'Allocation Summary'!$B$108:$L$148, $W559, FALSE)","v":0},{"$f":"VLOOKUP($C559,'Allocation Summary'!$B$154:$L$194, $W559, FALSE)","v":0},{"$f":"VLOOKUP($C559,'Allocation Summary'!$B$200:$L$240, $W559, FALSE)","v":0},{"$f":"VLOOKUP($C559,'Allocation Summary'!$B$246:$L$286, $W559, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C560,'E. Allocation Factors Calc'!$C$816:$M$859, $W560, FALSE)","v":0},{"$f":"VLOOKUP($C560,'E. Allocation Factors Calc'!$C$862:$M$905, $W560, FALSE)","v":0},{"$f":"VLOOKUP($C560,'E. Allocation Factors Calc'!$C$908:$M$951, $W560, FALSE)","v":0},{"$f":"VLOOKUP($C560,'E. Allocation Factors Calc'!$C$954:$M$997, $W560, FALSE)","v":0},{"$f":"VLOOKUP($C560,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W560, FALSE)","v":0},{"$f":"VLOOKUP($C560,'Allocation Summary'!$B$62:$L$102, $W560, FALSE)","v":0},{"$f":"VLOOKUP($C560,'Allocation Summary'!$B$108:$L$148, $W560, FALSE)","v":0},{"$f":"VLOOKUP($C560,'Allocation Summary'!$B$154:$L$194, $W560, FALSE)","v":0},{"$f":"VLOOKUP($C560,'Allocation Summary'!$B$200:$L$240, $W560, FALSE)","v":0},{"$f":"VLOOKUP($C560,'Allocation Summary'!$B$246:$L$286, $W560, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C561,'E. Allocation Factors Calc'!$C$816:$M$859, $W561, FALSE)","v":0},{"$f":"VLOOKUP($C561,'E. Allocation Factors Calc'!$C$862:$M$905, $W561, FALSE)","v":0},{"$f":"VLOOKUP($C561,'E. Allocation Factors Calc'!$C$908:$M$951, $W561, FALSE)","v":0},{"$f":"VLOOKUP($C561,'E. Allocation Factors Calc'!$C$954:$M$997, $W561, FALSE)","v":0},{"$f":"VLOOKUP($C561,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W561, FALSE)","v":0},{"$f":"VLOOKUP($C561,'Allocation Summary'!$B$62:$L$102, $W561, FALSE)","v":0},{"$f":"VLOOKUP($C561,'Allocation Summary'!$B$108:$L$148, $W561, FALSE)","v":0},{"$f":"VLOOKUP($C561,'Allocation Summary'!$B$154:$L$194, $W561, FALSE)","v":0},{"$f":"VLOOKUP($C561,'Allocation Summary'!$B$200:$L$240, $W561, FALSE)","v":0},{"$f":"VLOOKUP($C561,'Allocation Summary'!$B$246:$L$286, $W561, FALSE)","v":0},null,null,null,null,null,10]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C562,'E. Allocation Factors Calc'!$C$816:$M$859, $W562, FALSE)","v":0},{"$f":"VLOOKUP($C562,'E. Allocation Factors Calc'!$C$862:$M$905, $W562, FALSE)","v":0},{"$f":"VLOOKUP($C562,'E. Allocation Factors Calc'!$C$908:$M$951, $W562, FALSE)","v":0},{"$f":"VLOOKUP($C562,'E. Allocation Factors Calc'!$C$954:$M$997, $W562, FALSE)","v":0},{"$f":"VLOOKUP($C562,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W562, FALSE)","v":0},{"$f":"VLOOKUP($C562,'Allocation Summary'!$B$62:$L$102, $W562, FALSE)","v":0},{"$f":"VLOOKUP($C562,'Allocation Summary'!$B$108:$L$148, $W562, FALSE)","v":0},{"$f":"VLOOKUP($C562,'Allocation Summary'!$B$154:$L$194, $W562, FALSE)","v":0},{"$f":"VLOOKUP($C562,'Allocation Summary'!$B$200:$L$240, $W562, FALSE)","v":0},{"$f":"VLOOKUP($C562,'Allocation Summary'!$B$246:$L$286, $W562, FALSE)","v":0},null,null,null,null,null,10]
[]
[]
[null,"G.3.7","S07",{"$f":"VLOOKUP(C565,Services,2,FALSE)","v":"Wholesale ADSL"}]
[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,{"$f":"VLOOKUP(H566,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C569,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C569,'E. Allocation Factors Calc'!$C$816:$M$859, $W569, FALSE)","v":0},{"$f":"VLOOKUP($C569,'E. Allocation Factors Calc'!$C$862:$M$905, $W569, FALSE)","v":0},{"$f":"VLOOKUP($C569,'E. Allocation Factors Calc'!$C$908:$M$951, $W569, FALSE)","v":0},{"$f":"VLOOKUP($C569,'E. Allocation Factors Calc'!$C$954:$M$997, $W569, FALSE)","v":0},{"$f":"VLOOKUP($C569,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W569, FALSE)","v":0},{"$f":"VLOOKUP($C569,'Allocation Summary'!$B$62:$L$102, $W569, FALSE)","v":0},{"$f":"VLOOKUP($C569,'Allocation Summary'!$B$108:$L$148, $W569, FALSE)","v":0},{"$f":"VLOOKUP($C569,'Allocation Summary'!$B$154:$L$194, $W569, FALSE)","v":0},{"$f":"VLOOKUP($C569,'Allocation Summary'!$B$200:$L$240, $W569, FALSE)","v":0},{"$f":"VLOOKUP($C569,'Allocation Summary'!$B$246:$L$286, $W569, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C570,'E. Allocation Factors Calc'!$C$816:$M$859, $W570, FALSE)","v":0},{"$f":"VLOOKUP($C570,'E. Allocation Factors Calc'!$C$862:$M$905, $W570, FALSE)","v":0},{"$f":"VLOOKUP($C570,'E. Allocation Factors Calc'!$C$908:$M$951, $W570, FALSE)","v":0},{"$f":"VLOOKUP($C570,'E. Allocation Factors Calc'!$C$954:$M$997, $W570, FALSE)","v":0},{"$f":"VLOOKUP($C570,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W570, FALSE)","v":0},{"$f":"VLOOKUP($C570,'Allocation Summary'!$B$62:$L$102, $W570, FALSE)","v":0},{"$f":"VLOOKUP($C570,'Allocation Summary'!$B$108:$L$148, $W570, FALSE)","v":0},{"$f":"VLOOKUP($C570,'Allocation Summary'!$B$154:$L$194, $W570, FALSE)","v":0},{"$f":"VLOOKUP($C570,'Allocation Summary'!$B$200:$L$240, $W570, FALSE)","v":0},{"$f":"VLOOKUP($C570,'Allocation Summary'!$B$246:$L$286, $W570, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C571,'E. Allocation Factors Calc'!$C$816:$M$859, $W571, FALSE)","v":0},{"$f":"VLOOKUP($C571,'E. Allocation Factors Calc'!$C$862:$M$905, $W571, FALSE)","v":0},{"$f":"VLOOKUP($C571,'E. Allocation Factors Calc'!$C$908:$M$951, $W571, FALSE)","v":0},{"$f":"VLOOKUP($C571,'E. Allocation Factors Calc'!$C$954:$M$997, $W571, FALSE)","v":0},{"$f":"VLOOKUP($C571,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W571, FALSE)","v":0},{"$f":"VLOOKUP($C571,'Allocation Summary'!$B$62:$L$102, $W571, FALSE)","v":0.28735632183908077},{"$f":"VLOOKUP($C571,'Allocation Summary'!$B$108:$L$148, $W571, FALSE)","v":0.28735632183908005},{"$f":"VLOOKUP($C571,'Allocation Summary'!$B$154:$L$194, $W571, FALSE)","v":0.28735632183908016},{"$f":"VLOOKUP($C571,'Allocation Summary'!$B$200:$L$240, $W571, FALSE)","v":0.28735632183908055},{"$f":"VLOOKUP($C571,'Allocation Summary'!$B$246:$L$286, $W571, FALSE)","v":0.28735632183908011},null,null,null,null,null,11]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C572,'E. Allocation Factors Calc'!$C$816:$M$859, $W572, FALSE)","v":0},{"$f":"VLOOKUP($C572,'E. Allocation Factors Calc'!$C$862:$M$905, $W572, FALSE)","v":0},{"$f":"VLOOKUP($C572,'E. Allocation Factors Calc'!$C$908:$M$951, $W572, FALSE)","v":0},{"$f":"VLOOKUP($C572,'E. Allocation Factors Calc'!$C$954:$M$997, $W572, FALSE)","v":0},{"$f":"VLOOKUP($C572,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W572, FALSE)","v":0},{"$f":"VLOOKUP($C572,'Allocation Summary'!$B$62:$L$102, $W572, FALSE)","v":0.28735632183908077},{"$f":"VLOOKUP($C572,'Allocation Summary'!$B$108:$L$148, $W572, FALSE)","v":0.28735632183908005},{"$f":"VLOOKUP($C572,'Allocation Summary'!$B$154:$L$194, $W572, FALSE)","v":0.28735632183908016},{"$f":"VLOOKUP($C572,'Allocation Summary'!$B$200:$L$240, $W572, FALSE)","v":0.28735632183908055},{"$f":"VLOOKUP($C572,'Allocation Summary'!$B$246:$L$286, $W572, FALSE)","v":0.28735632183908011},null,null,null,null,null,11]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C573,'E. Allocation Factors Calc'!$C$816:$M$859, $W573, FALSE)","v":0},{"$f":"VLOOKUP($C573,'E. Allocation Factors Calc'!$C$862:$M$905, $W573, FALSE)","v":0},{"$f":"VLOOKUP($C573,'E. Allocation Factors Calc'!$C$908:$M$951, $W573, FALSE)","v":0},{"$f":"VLOOKUP($C573,'E. Allocation Factors Calc'!$C$954:$M$997, $W573, FALSE)","v":0},{"$f":"VLOOKUP($C573,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W573, FALSE)","v":0},{"$f":"VLOOKUP($C573,'Allocation Summary'!$B$62:$L$102, $W573, FALSE)","v":0.28735632183908077},{"$f":"VLOOKUP($C573,'Allocation Summary'!$B$108:$L$148, $W573, FALSE)","v":0.28735632183908005},{"$f":"VLOOKUP($C573,'Allocation Summary'!$B$154:$L$194, $W573, FALSE)","v":0.28735632183908016},{"$f":"VLOOKUP($C573,'Allocation Summary'!$B$200:$L$240, $W573, FALSE)","v":0.28735632183908055},{"$f":"VLOOKUP($C573,'Allocation Summary'!$B$246:$L$286, $W573, FALSE)","v":0.28735632183908011},null,null,null,null,null,11]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C574,'E. Allocation Factors Calc'!$C$816:$M$859, $W574, FALSE)","v":0},{"$f":"VLOOKUP($C574,'E. Allocation Factors Calc'!$C$862:$M$905, $W574, FALSE)","v":0},{"$f":"VLOOKUP($C574,'E. Allocation Factors Calc'!$C$908:$M$951, $W574, FALSE)","v":0},{"$f":"VLOOKUP($C574,'E. Allocation Factors Calc'!$C$954:$M$997, $W574, FALSE)","v":0},{"$f":"VLOOKUP($C574,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W574, FALSE)","v":0},{"$f":"VLOOKUP($C574,'Allocation Summary'!$B$62:$L$102, $W574, FALSE)","v":0.28735632183908077},{"$f":"VLOOKUP($C574,'Allocation Summary'!$B$108:$L$148, $W574, FALSE)","v":0.28735632183908005},{"$f":"VLOOKUP($C574,'Allocation Summary'!$B$154:$L$194, $W574, FALSE)","v":0.28735632183908016},{"$f":"VLOOKUP($C574,'Allocation Summary'!$B$200:$L$240, $W574, FALSE)","v":0.28735632183908055},{"$f":"VLOOKUP($C574,'Allocation Summary'!$B$246:$L$286, $W574, FALSE)","v":0.28735632183908011},null,null,null,null,null,11]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C575,'E. Allocation Factors Calc'!$C$816:$M$859, $W575, FALSE)","v":0},{"$f":"VLOOKUP($C575,'E. Allocation Factors Calc'!$C$862:$M$905, $W575, FALSE)","v":0},{"$f":"VLOOKUP($C575,'E. Allocation Factors Calc'!$C$908:$M$951, $W575, FALSE)","v":0},{"$f":"VLOOKUP($C575,'E. Allocation Factors Calc'!$C$954:$M$997, $W575, FALSE)","v":0},{"$f":"VLOOKUP($C575,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W575, FALSE)","v":0},{"$f":"VLOOKUP($C575,'Allocation Summary'!$B$62:$L$102, $W575, FALSE)","v":0.28735632183908077},{"$f":"VLOOKUP($C575,'Allocation Summary'!$B$108:$L$148, $W575, FALSE)","v":0.28735632183908005},{"$f":"VLOOKUP($C575,'Allocation Summary'!$B$154:$L$194, $W575, FALSE)","v":0.28735632183908016},{"$f":"VLOOKUP($C575,'Allocation Summary'!$B$200:$L$240, $W575, FALSE)","v":0.28735632183908055},{"$f":"VLOOKUP($C575,'Allocation Summary'!$B$246:$L$286, $W575, FALSE)","v":0.28735632183908011},null,null,null,null,null,11]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C576,'E. Allocation Factors Calc'!$C$816:$M$859, $W576, FALSE)","v":0},{"$f":"VLOOKUP($C576,'E. Allocation Factors Calc'!$C$862:$M$905, $W576, FALSE)","v":0},{"$f":"VLOOKUP($C576,'E. Allocation Factors Calc'!$C$908:$M$951, $W576, FALSE)","v":0},{"$f":"VLOOKUP($C576,'E. Allocation Factors Calc'!$C$954:$M$997, $W576, FALSE)","v":0},{"$f":"VLOOKUP($C576,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W576, FALSE)","v":0},{"$f":"VLOOKUP($C576,'Allocation Summary'!$B$62:$L$102, $W576, FALSE)","v":0.28735632183908077},{"$f":"VLOOKUP($C576,'Allocation Summary'!$B$108:$L$148, $W576, FALSE)","v":0.28735632183908005},{"$f":"VLOOKUP($C576,'Allocation Summary'!$B$154:$L$194, $W576, FALSE)","v":0.28735632183908016},{"$f":"VLOOKUP($C576,'Allocation Summary'!$B$200:$L$240, $W576, FALSE)","v":0.28735632183908055},{"$f":"VLOOKUP($C576,'Allocation Summary'!$B$246:$L$286, $W576, FALSE)","v":0.28735632183908011},null,null,null,null,null,11]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C577,'E. Allocation Factors Calc'!$C$816:$M$859, $W577, FALSE)","v":0},{"$f":"VLOOKUP($C577,'E. Allocation Factors Calc'!$C$862:$M$905, $W577, FALSE)","v":0},{"$f":"VLOOKUP($C577,'E. Allocation Factors Calc'!$C$908:$M$951, $W577, FALSE)","v":0},{"$f":"VLOOKUP($C577,'E. Allocation Factors Calc'!$C$954:$M$997, $W577, FALSE)","v":0},{"$f":"VLOOKUP($C577,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W577, FALSE)","v":0},{"$f":"VLOOKUP($C577,'Allocation Summary'!$B$62:$L$102, $W577, FALSE)","v":0.28735632183908077},{"$f":"VLOOKUP($C577,'Allocation Summary'!$B$108:$L$148, $W577, FALSE)","v":0.28735632183908005},{"$f":"VLOOKUP($C577,'Allocation Summary'!$B$154:$L$194, $W577, FALSE)","v":0.28735632183908016},{"$f":"VLOOKUP($C577,'Allocation Summary'!$B$200:$L$240, $W577, FALSE)","v":0.28735632183908055},{"$f":"VLOOKUP($C577,'Allocation Summary'!$B$246:$L$286, $W577, FALSE)","v":0.28735632183908011},null,null,null,null,null,11]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C578,'E. Allocation Factors Calc'!$C$816:$M$859, $W578, FALSE)","v":0},{"$f":"VLOOKUP($C578,'E. Allocation Factors Calc'!$C$862:$M$905, $W578, FALSE)","v":0},{"$f":"VLOOKUP($C578,'E. Allocation Factors Calc'!$C$908:$M$951, $W578, FALSE)","v":0},{"$f":"VLOOKUP($C578,'E. Allocation Factors Calc'!$C$954:$M$997, $W578, FALSE)","v":0},{"$f":"VLOOKUP($C578,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W578, FALSE)","v":0},{"$f":"VLOOKUP($C578,'Allocation Summary'!$B$62:$L$102, $W578, FALSE)","v":0.2313378070482407},{"$f":"VLOOKUP($C578,'Allocation Summary'!$B$108:$L$148, $W578, FALSE)","v":-2.9527498774509095E-4},{"$f":"VLOOKUP($C578,'Allocation Summary'!$B$154:$L$194, $W578, FALSE)","v":-2.5494426084169514E-4},{"$f":"VLOOKUP($C578,'Allocation Summary'!$B$200:$L$240, $W578, FALSE)","v":-8.6409751467906814E-5},{"$f":"VLOOKUP($C578,'Allocation Summary'!$B$246:$L$286, $W578, FALSE)","v":-3.6696244841739394E-5},null,null,null,null,null,11]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$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($C579,'Allocation Summary'!$B$62:$L$102, $W579, FALSE)","v":0},{"$f":"VLOOKUP($C579,'Allocation Summary'!$B$108:$L$148, $W579, FALSE)","v":0},{"$f":"VLOOKUP($C579,'Allocation Summary'!$B$154:$L$194, $W579, FALSE)","v":0},{"$f":"VLOOKUP($C579,'Allocation Summary'!$B$200:$L$240, $W579, FALSE)","v":0},{"$f":"VLOOKUP($C579,'Allocation Summary'!$B$246:$L$286, $W579, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$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($C580,'Allocation Summary'!$B$62:$L$102, $W580, FALSE)","v":0},{"$f":"VLOOKUP($C580,'Allocation Summary'!$B$108:$L$148, $W580, FALSE)","v":0},{"$f":"VLOOKUP($C580,'Allocation Summary'!$B$154:$L$194, $W580, FALSE)","v":0},{"$f":"VLOOKUP($C580,'Allocation Summary'!$B$200:$L$240, $W580, FALSE)","v":0},{"$f":"VLOOKUP($C580,'Allocation Summary'!$B$246:$L$286, $W580, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$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($C581,'Allocation Summary'!$B$62:$L$102, $W581, FALSE)","v":0},{"$f":"VLOOKUP($C581,'Allocation Summary'!$B$108:$L$148, $W581, FALSE)","v":0},{"$f":"VLOOKUP($C581,'Allocation Summary'!$B$154:$L$194, $W581, FALSE)","v":0},{"$f":"VLOOKUP($C581,'Allocation Summary'!$B$200:$L$240, $W581, FALSE)","v":0},{"$f":"VLOOKUP($C581,'Allocation Summary'!$B$246:$L$286, $W581, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$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($C582,'Allocation Summary'!$B$62:$L$102, $W582, FALSE)","v":0},{"$f":"VLOOKUP($C582,'Allocation Summary'!$B$108:$L$148, $W582, FALSE)","v":0},{"$f":"VLOOKUP($C582,'Allocation Summary'!$B$154:$L$194, $W582, FALSE)","v":0},{"$f":"VLOOKUP($C582,'Allocation Summary'!$B$200:$L$240, $W582, FALSE)","v":0},{"$f":"VLOOKUP($C582,'Allocation Summary'!$B$246:$L$286, $W582, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$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($C583,'Allocation Summary'!$B$62:$L$102, $W583, FALSE)","v":0},{"$f":"VLOOKUP($C583,'Allocation Summary'!$B$108:$L$148, $W583, FALSE)","v":0},{"$f":"VLOOKUP($C583,'Allocation Summary'!$B$154:$L$194, $W583, FALSE)","v":0},{"$f":"VLOOKUP($C583,'Allocation Summary'!$B$200:$L$240, $W583, FALSE)","v":0},{"$f":"VLOOKUP($C583,'Allocation Summary'!$B$246:$L$286, $W583, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$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($C584,'Allocation Summary'!$B$62:$L$102, $W584, FALSE)","v":0},{"$f":"VLOOKUP($C584,'Allocation Summary'!$B$108:$L$148, $W584, FALSE)","v":0},{"$f":"VLOOKUP($C584,'Allocation Summary'!$B$154:$L$194, $W584, FALSE)","v":0},{"$f":"VLOOKUP($C584,'Allocation Summary'!$B$200:$L$240, $W584, FALSE)","v":0},{"$f":"VLOOKUP($C584,'Allocation Summary'!$B$246:$L$286, $W584, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$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($C585,'Allocation Summary'!$B$62:$L$102, $W585, FALSE)","v":0},{"$f":"VLOOKUP($C585,'Allocation Summary'!$B$108:$L$148, $W585, FALSE)","v":0},{"$f":"VLOOKUP($C585,'Allocation Summary'!$B$154:$L$194, $W585, FALSE)","v":0},{"$f":"VLOOKUP($C585,'Allocation Summary'!$B$200:$L$240, $W585, FALSE)","v":0},{"$f":"VLOOKUP($C585,'Allocation Summary'!$B$246:$L$286, $W585, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$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($C586,'Allocation Summary'!$B$62:$L$102, $W586, FALSE)","v":0},{"$f":"VLOOKUP($C586,'Allocation Summary'!$B$108:$L$148, $W586, FALSE)","v":0},{"$f":"VLOOKUP($C586,'Allocation Summary'!$B$154:$L$194, $W586, FALSE)","v":0},{"$f":"VLOOKUP($C586,'Allocation Summary'!$B$200:$L$240, $W586, FALSE)","v":0},{"$f":"VLOOKUP($C586,'Allocation Summary'!$B$246:$L$286, $W586, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$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($C587,'Allocation Summary'!$B$62:$L$102, $W587, FALSE)","v":0},{"$f":"VLOOKUP($C587,'Allocation Summary'!$B$108:$L$148, $W587, FALSE)","v":0},{"$f":"VLOOKUP($C587,'Allocation Summary'!$B$154:$L$194, $W587, FALSE)","v":0},{"$f":"VLOOKUP($C587,'Allocation Summary'!$B$200:$L$240, $W587, FALSE)","v":0},{"$f":"VLOOKUP($C587,'Allocation Summary'!$B$246:$L$286, $W587, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$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($C588,'Allocation Summary'!$B$62:$L$102, $W588, FALSE)","v":0},{"$f":"VLOOKUP($C588,'Allocation Summary'!$B$108:$L$148, $W588, FALSE)","v":0},{"$f":"VLOOKUP($C588,'Allocation Summary'!$B$154:$L$194, $W588, FALSE)","v":0},{"$f":"VLOOKUP($C588,'Allocation Summary'!$B$200:$L$240, $W588, FALSE)","v":0},{"$f":"VLOOKUP($C588,'Allocation Summary'!$B$246:$L$286, $W588, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C590,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C590,'E. Allocation Factors Calc'!$C$816:$M$859, $W590, FALSE)","v":3.9787242911412999E-8},{"$f":"VLOOKUP($C590,'E. Allocation Factors Calc'!$C$862:$M$905, $W590, FALSE)","v":3.9787242911412999E-8},{"$f":"VLOOKUP($C590,'E. Allocation Factors Calc'!$C$908:$M$951, $W590, FALSE)","v":3.9787242911412999E-8},{"$f":"VLOOKUP($C590,'E. Allocation Factors Calc'!$C$954:$M$997, $W590, FALSE)","v":3.9787242911412999E-8},{"$f":"VLOOKUP($C590,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W590, FALSE)","v":3.9787242911412999E-8},{"$f":"VLOOKUP($C590,'Allocation Summary'!$B$62:$L$102, $W590, FALSE)","v":0.14367816091954039},{"$f":"VLOOKUP($C590,'Allocation Summary'!$B$108:$L$148, $W590, FALSE)","v":0.14367816091954003},{"$f":"VLOOKUP($C590,'Allocation Summary'!$B$154:$L$194, $W590, FALSE)","v":0.14367816091954008},{"$f":"VLOOKUP($C590,'Allocation Summary'!$B$200:$L$240, $W590, FALSE)","v":0.14367816091954028},{"$f":"VLOOKUP($C590,'Allocation Summary'!$B$246:$L$286, $W590, FALSE)","v":0.14367816091954005},null,null,null,null,null,11]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C591,'E. Allocation Factors Calc'!$C$816:$M$859, $W591, FALSE)","v":3.8322736149434307E-8},{"$f":"VLOOKUP($C591,'E. Allocation Factors Calc'!$C$862:$M$905, $W591, FALSE)","v":3.8322736149434307E-8},{"$f":"VLOOKUP($C591,'E. Allocation Factors Calc'!$C$908:$M$951, $W591, FALSE)","v":3.8322736149434307E-8},{"$f":"VLOOKUP($C591,'E. Allocation Factors Calc'!$C$954:$M$997, $W591, FALSE)","v":3.8322736149434307E-8},{"$f":"VLOOKUP($C591,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W591, FALSE)","v":3.8322736149434307E-8},{"$f":"VLOOKUP($C591,'Allocation Summary'!$B$62:$L$102, $W591, FALSE)","v":0},{"$f":"VLOOKUP($C591,'Allocation Summary'!$B$108:$L$148, $W591, FALSE)","v":0},{"$f":"VLOOKUP($C591,'Allocation Summary'!$B$154:$L$194, $W591, FALSE)","v":0},{"$f":"VLOOKUP($C591,'Allocation Summary'!$B$200:$L$240, $W591, FALSE)","v":0},{"$f":"VLOOKUP($C591,'Allocation Summary'!$B$246:$L$286, $W591, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$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($C592,'Allocation Summary'!$B$62:$L$102, $W592, FALSE)","v":0},{"$f":"VLOOKUP($C592,'Allocation Summary'!$B$108:$L$148, $W592, FALSE)","v":0},{"$f":"VLOOKUP($C592,'Allocation Summary'!$B$154:$L$194, $W592, FALSE)","v":0},{"$f":"VLOOKUP($C592,'Allocation Summary'!$B$200:$L$240, $W592, FALSE)","v":0},{"$f":"VLOOKUP($C592,'Allocation Summary'!$B$246:$L$286, $W592, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C593,'E. Allocation Factors Calc'!$C$816:$M$859, $W593, FALSE)","v":1.1636007325065795E-7},{"$f":"VLOOKUP($C593,'E. Allocation Factors Calc'!$C$862:$M$905, $W593, FALSE)","v":1.1636007325065795E-7},{"$f":"VLOOKUP($C593,'E. Allocation Factors Calc'!$C$908:$M$951, $W593, FALSE)","v":1.1636007325065795E-7},{"$f":"VLOOKUP($C593,'E. Allocation Factors Calc'!$C$954:$M$997, $W593, FALSE)","v":1.1636007325065795E-7},{"$f":"VLOOKUP($C593,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W593, FALSE)","v":1.1636007325065795E-7},{"$f":"VLOOKUP($C593,'Allocation Summary'!$B$62:$L$102, $W593, FALSE)","v":0.16666666666666669},{"$f":"VLOOKUP($C593,'Allocation Summary'!$B$108:$L$148, $W593, FALSE)","v":0.16666666666666669},{"$f":"VLOOKUP($C593,'Allocation Summary'!$B$154:$L$194, $W593, FALSE)","v":0.16666666666666669},{"$f":"VLOOKUP($C593,'Allocation Summary'!$B$200:$L$240, $W593, FALSE)","v":0.16666666666666669},{"$f":"VLOOKUP($C593,'Allocation Summary'!$B$246:$L$286, $W593, FALSE)","v":0.16666666666666669},null,null,null,null,null,11]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C594,'E. Allocation Factors Calc'!$C$816:$M$859, $W594, FALSE)","v":6.8567352902213149E-2},{"$f":"VLOOKUP($C594,'E. Allocation Factors Calc'!$C$862:$M$905, $W594, FALSE)","v":6.8567352902271006E-2},{"$f":"VLOOKUP($C594,'E. Allocation Factors Calc'!$C$908:$M$951, $W594, FALSE)","v":6.8567352902305756E-2},{"$f":"VLOOKUP($C594,'E. Allocation Factors Calc'!$C$954:$M$997, $W594, FALSE)","v":6.8567352902321493E-2},{"$f":"VLOOKUP($C594,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W594, FALSE)","v":6.8567352902332734E-2},{"$f":"VLOOKUP($C594,'Allocation Summary'!$B$62:$L$102, $W594, FALSE)","v":0.16666666666666669},{"$f":"VLOOKUP($C594,'Allocation Summary'!$B$108:$L$148, $W594, FALSE)","v":0.16666666666666669},{"$f":"VLOOKUP($C594,'Allocation Summary'!$B$154:$L$194, $W594, FALSE)","v":0.16666666666666669},{"$f":"VLOOKUP($C594,'Allocation Summary'!$B$200:$L$240, $W594, FALSE)","v":0.16666666666666669},{"$f":"VLOOKUP($C594,'Allocation Summary'!$B$246:$L$286, $W594, FALSE)","v":0.16666666666666669},null,null,null,null,null,11]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C595,'E. Allocation Factors Calc'!$C$816:$M$859, $W595, FALSE)","v":1.147633671285677E-7},{"$f":"VLOOKUP($C595,'E. Allocation Factors Calc'!$C$862:$M$905, $W595, FALSE)","v":1.147633671285677E-7},{"$f":"VLOOKUP($C595,'E. Allocation Factors Calc'!$C$908:$M$951, $W595, FALSE)","v":1.147633671285677E-7},{"$f":"VLOOKUP($C595,'E. Allocation Factors Calc'!$C$954:$M$997, $W595, FALSE)","v":1.147633671285677E-7},{"$f":"VLOOKUP($C595,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W595, FALSE)","v":1.147633671285677E-7},{"$f":"VLOOKUP($C595,'Allocation Summary'!$B$62:$L$102, $W595, FALSE)","v":0.16666666666666669},{"$f":"VLOOKUP($C595,'Allocation Summary'!$B$108:$L$148, $W595, FALSE)","v":0.16666666666666669},{"$f":"VLOOKUP($C595,'Allocation Summary'!$B$154:$L$194, $W595, FALSE)","v":0.16666666666666669},{"$f":"VLOOKUP($C595,'Allocation Summary'!$B$200:$L$240, $W595, FALSE)","v":0.16666666666666669},{"$f":"VLOOKUP($C595,'Allocation Summary'!$B$246:$L$286, $W595, FALSE)","v":0.16666666666666669},null,null,null,null,null,11]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$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, $W596, FALSE)","v":1.8824895002207024E-2},{"$f":"VLOOKUP($C596,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W596, FALSE)","v":1.8824895002207024E-2},{"$f":"VLOOKUP($C596,'Allocation Summary'!$B$62:$L$102, $W596, FALSE)","v":6.8494399846949799E-2},{"$f":"VLOOKUP($C596,'Allocation Summary'!$B$108:$L$148, $W596, FALSE)","v":7.8730273105970125E-2},{"$f":"VLOOKUP($C596,'Allocation Summary'!$B$154:$L$194, $W596, FALSE)","v":8.0701816642647139E-2},{"$f":"VLOOKUP($C596,'Allocation Summary'!$B$200:$L$240, $W596, FALSE)","v":8.2043664223778817E-2},{"$f":"VLOOKUP($C596,'Allocation Summary'!$B$246:$L$286, $W596, FALSE)","v":8.270534567511946E-2},null,null,null,null,null,11]
[null,null,"CO08","Network Land",null,null,null,{"$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, $W597, FALSE)","v":1.8824895002207024E-2},{"$f":"VLOOKUP($C597,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W597, FALSE)","v":1.8824895002207024E-2},{"$f":"VLOOKUP($C597,'Allocation Summary'!$B$62:$L$102, $W597, FALSE)","v":6.8494399846949799E-2},{"$f":"VLOOKUP($C597,'Allocation Summary'!$B$108:$L$148, $W597, FALSE)","v":7.8730273105970125E-2},{"$f":"VLOOKUP($C597,'Allocation Summary'!$B$154:$L$194, $W597, FALSE)","v":8.0701816642647139E-2},{"$f":"VLOOKUP($C597,'Allocation Summary'!$B$200:$L$240, $W597, FALSE)","v":8.2043664223778817E-2},{"$f":"VLOOKUP($C597,'Allocation Summary'!$B$246:$L$286, $W597, FALSE)","v":8.270534567511946E-2},null,null,null,null,null,11]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$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, $W598, FALSE)","v":1.8824895002207024E-2},{"$f":"VLOOKUP($C598,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W598, FALSE)","v":1.8824895002207024E-2},{"$f":"VLOOKUP($C598,'Allocation Summary'!$B$62:$L$102, $W598, FALSE)","v":6.8494399846949799E-2},{"$f":"VLOOKUP($C598,'Allocation Summary'!$B$108:$L$148, $W598, FALSE)","v":7.8730273105970125E-2},{"$f":"VLOOKUP($C598,'Allocation Summary'!$B$154:$L$194, $W598, FALSE)","v":8.0701816642647139E-2},{"$f":"VLOOKUP($C598,'Allocation Summary'!$B$200:$L$240, $W598, FALSE)","v":8.2043664223778817E-2},{"$f":"VLOOKUP($C598,'Allocation Summary'!$B$246:$L$286, $W598, FALSE)","v":8.270534567511946E-2},null,null,null,null,null,11]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C599,'E. Allocation Factors Calc'!$C$816:$M$859, $W599, FALSE)","v":0},{"$f":"VLOOKUP($C599,'E. Allocation Factors Calc'!$C$862:$M$905, $W599, FALSE)","v":0},{"$f":"VLOOKUP($C599,'E. Allocation Factors Calc'!$C$908:$M$951, $W599, FALSE)","v":0},{"$f":"VLOOKUP($C599,'E. Allocation Factors Calc'!$C$954:$M$997, $W599, FALSE)","v":1.8824895002207024E-2},{"$f":"VLOOKUP($C599,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W599, FALSE)","v":1.8824895002207024E-2},{"$f":"VLOOKUP($C599,'Allocation Summary'!$B$62:$L$102, $W599, FALSE)","v":0.12264137171370376},{"$f":"VLOOKUP($C599,'Allocation Summary'!$B$108:$L$148, $W599, FALSE)","v":0.15071097568744909},{"$f":"VLOOKUP($C599,'Allocation Summary'!$B$154:$L$194, $W599, FALSE)","v":0.14229488290590916},{"$f":"VLOOKUP($C599,'Allocation Summary'!$B$200:$L$240, $W599, FALSE)","v":0.13274325656541322},{"$f":"VLOOKUP($C599,'Allocation Summary'!$B$246:$L$286, $W599, FALSE)","v":0.12182218843379319},null,null,null,null,null,11]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C600,'E. Allocation Factors Calc'!$C$816:$M$859, $W600, FALSE)","v":0},{"$f":"VLOOKUP($C600,'E. Allocation Factors Calc'!$C$862:$M$905, $W600, FALSE)","v":0},{"$f":"VLOOKUP($C600,'E. Allocation Factors Calc'!$C$908:$M$951, $W600, FALSE)","v":0},{"$f":"VLOOKUP($C600,'E. Allocation Factors Calc'!$C$954:$M$997, $W600, FALSE)","v":0},{"$f":"VLOOKUP($C600,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W600, FALSE)","v":0},{"$f":"VLOOKUP($C600,'Allocation Summary'!$B$62:$L$102, $W600, FALSE)","v":8.0128205128205038E-2},{"$f":"VLOOKUP($C600,'Allocation Summary'!$B$108:$L$148, $W600, FALSE)","v":8.0128205128204996E-2},{"$f":"VLOOKUP($C600,'Allocation Summary'!$B$154:$L$194, $W600, FALSE)","v":8.0128205128205288E-2},{"$f":"VLOOKUP($C600,'Allocation Summary'!$B$200:$L$240, $W600, FALSE)","v":8.0128205128205163E-2},{"$f":"VLOOKUP($C600,'Allocation Summary'!$B$246:$L$286, $W600, FALSE)","v":8.012820512820501E-2},null,null,null,null,null,11]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C601,'E. Allocation Factors Calc'!$C$816:$M$859, $W601, FALSE)","v":2.0505299154094528E-7},{"$f":"VLOOKUP($C601,'E. Allocation Factors Calc'!$C$862:$M$905, $W601, FALSE)","v":2.0505299154094528E-7},{"$f":"VLOOKUP($C601,'E. Allocation Factors Calc'!$C$908:$M$951, $W601, FALSE)","v":2.0505299154094528E-7},{"$f":"VLOOKUP($C601,'E. Allocation Factors Calc'!$C$954:$M$997, $W601, FALSE)","v":2.0505299154094528E-7},{"$f":"VLOOKUP($C601,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W601, FALSE)","v":2.0505299154094528E-7},{"$f":"VLOOKUP($C601,'Allocation Summary'!$B$62:$L$102, $W601, FALSE)","v":0.28735632183908077},{"$f":"VLOOKUP($C601,'Allocation Summary'!$B$108:$L$148, $W601, FALSE)","v":0.28735632183908005},{"$f":"VLOOKUP($C601,'Allocation Summary'!$B$154:$L$194, $W601, FALSE)","v":0.28735632183908016},{"$f":"VLOOKUP($C601,'Allocation Summary'!$B$200:$L$240, $W601, FALSE)","v":0.28735632183908055},{"$f":"VLOOKUP($C601,'Allocation Summary'!$B$246:$L$286, $W601, FALSE)","v":0.28735632183908011},null,null,null,null,null,11]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$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($C602,'Allocation Summary'!$B$62:$L$102, $W602, FALSE)","v":0},{"$f":"VLOOKUP($C602,'Allocation Summary'!$B$108:$L$148, $W602, FALSE)","v":0},{"$f":"VLOOKUP($C602,'Allocation Summary'!$B$154:$L$194, $W602, FALSE)","v":0},{"$f":"VLOOKUP($C602,'Allocation Summary'!$B$200:$L$240, $W602, FALSE)","v":0},{"$f":"VLOOKUP($C602,'Allocation Summary'!$B$246:$L$286, $W602, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C603,'E. Allocation Factors Calc'!$C$816:$M$859, $W603, FALSE)","v":0},{"$f":"VLOOKUP($C603,'E. Allocation Factors Calc'!$C$862:$M$905, $W603, FALSE)","v":0},{"$f":"VLOOKUP($C603,'E. Allocation Factors Calc'!$C$908:$M$951, $W603, FALSE)","v":0},{"$f":"VLOOKUP($C603,'E. Allocation Factors Calc'!$C$954:$M$997, $W603, FALSE)","v":0},{"$f":"VLOOKUP($C603,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W603, FALSE)","v":0},{"$f":"VLOOKUP($C603,'Allocation Summary'!$B$62:$L$102, $W603, FALSE)","v":0},{"$f":"VLOOKUP($C603,'Allocation Summary'!$B$108:$L$148, $W603, FALSE)","v":0},{"$f":"VLOOKUP($C603,'Allocation Summary'!$B$154:$L$194, $W603, FALSE)","v":0},{"$f":"VLOOKUP($C603,'Allocation Summary'!$B$200:$L$240, $W603, FALSE)","v":0},{"$f":"VLOOKUP($C603,'Allocation Summary'!$B$246:$L$286, $W603, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C604,'E. Allocation Factors Calc'!$C$816:$M$859, $W604, FALSE)","v":0},{"$f":"VLOOKUP($C604,'E. Allocation Factors Calc'!$C$862:$M$905, $W604, FALSE)","v":0},{"$f":"VLOOKUP($C604,'E. Allocation Factors Calc'!$C$908:$M$951, $W604, FALSE)","v":0},{"$f":"VLOOKUP($C604,'E. Allocation Factors Calc'!$C$954:$M$997, $W604, FALSE)","v":0},{"$f":"VLOOKUP($C604,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W604, FALSE)","v":0},{"$f":"VLOOKUP($C604,'Allocation Summary'!$B$62:$L$102, $W604, FALSE)","v":0},{"$f":"VLOOKUP($C604,'Allocation Summary'!$B$108:$L$148, $W604, FALSE)","v":0},{"$f":"VLOOKUP($C604,'Allocation Summary'!$B$154:$L$194, $W604, FALSE)","v":0},{"$f":"VLOOKUP($C604,'Allocation Summary'!$B$200:$L$240, $W604, FALSE)","v":0},{"$f":"VLOOKUP($C604,'Allocation Summary'!$B$246:$L$286, $W604, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C605,'E. Allocation Factors Calc'!$C$816:$M$859, $W605, FALSE)","v":0},{"$f":"VLOOKUP($C605,'E. Allocation Factors Calc'!$C$862:$M$905, $W605, FALSE)","v":0},{"$f":"VLOOKUP($C605,'E. Allocation Factors Calc'!$C$908:$M$951, $W605, FALSE)","v":0},{"$f":"VLOOKUP($C605,'E. Allocation Factors Calc'!$C$954:$M$997, $W605, FALSE)","v":0},{"$f":"VLOOKUP($C605,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W605, FALSE)","v":0},{"$f":"VLOOKUP($C605,'Allocation Summary'!$B$62:$L$102, $W605, FALSE)","v":0},{"$f":"VLOOKUP($C605,'Allocation Summary'!$B$108:$L$148, $W605, FALSE)","v":0},{"$f":"VLOOKUP($C605,'Allocation Summary'!$B$154:$L$194, $W605, FALSE)","v":0},{"$f":"VLOOKUP($C605,'Allocation Summary'!$B$200:$L$240, $W605, FALSE)","v":0},{"$f":"VLOOKUP($C605,'Allocation Summary'!$B$246:$L$286, $W605, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$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, $W606, FALSE)","v":0},{"$f":"VLOOKUP($C606,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W606, FALSE)","v":0},{"$f":"VLOOKUP($C606,'Allocation Summary'!$B$62:$L$102, $W606, FALSE)","v":0},{"$f":"VLOOKUP($C606,'Allocation Summary'!$B$108:$L$148, $W606, FALSE)","v":0},{"$f":"VLOOKUP($C606,'Allocation Summary'!$B$154:$L$194, $W606, FALSE)","v":0},{"$f":"VLOOKUP($C606,'Allocation Summary'!$B$200:$L$240, $W606, FALSE)","v":0},{"$f":"VLOOKUP($C606,'Allocation Summary'!$B$246:$L$286, $W606, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$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, $W607, FALSE)","v":0},{"$f":"VLOOKUP($C607,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W607, FALSE)","v":0},{"$f":"VLOOKUP($C607,'Allocation Summary'!$B$62:$L$102, $W607, FALSE)","v":0},{"$f":"VLOOKUP($C607,'Allocation Summary'!$B$108:$L$148, $W607, FALSE)","v":0},{"$f":"VLOOKUP($C607,'Allocation Summary'!$B$154:$L$194, $W607, FALSE)","v":0},{"$f":"VLOOKUP($C607,'Allocation Summary'!$B$200:$L$240, $W607, FALSE)","v":0},{"$f":"VLOOKUP($C607,'Allocation Summary'!$B$246:$L$286, $W607, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$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, $W608, FALSE)","v":0},{"$f":"VLOOKUP($C608,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W608, FALSE)","v":0},{"$f":"VLOOKUP($C608,'Allocation Summary'!$B$62:$L$102, $W608, FALSE)","v":0},{"$f":"VLOOKUP($C608,'Allocation Summary'!$B$108:$L$148, $W608, FALSE)","v":0},{"$f":"VLOOKUP($C608,'Allocation Summary'!$B$154:$L$194, $W608, FALSE)","v":0},{"$f":"VLOOKUP($C608,'Allocation Summary'!$B$200:$L$240, $W608, FALSE)","v":0},{"$f":"VLOOKUP($C608,'Allocation Summary'!$B$246:$L$286, $W608, FALSE)","v":0},null,null,null,null,null,11]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$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, $W609, FALSE)","v":0},{"$f":"VLOOKUP($C609,'E. Allocation Factors Calc'!$C$1000:$M$1043, $W609, FALSE)","v":0},{"$f":"VLOOKUP($C609,'Allocation Summary'!$B$62:$L$102, $W609, FALSE)","v":0},{"$f":"VLOOKUP($C609,'Allocation Summary'!$B$108:$L$148, $W609, FALSE)","v":0},{"$f":"VLOOKUP($C609,'Allocation Summary'!$B$154:$L$194, $W609, FALSE)","v":0},{"$f":"VLOOKUP($C609,'Allocation Summary'!$B$200:$L$240, $W609, FALSE)","v":0},{"$f":"VLOOKUP($C609,'Allocation Summary'!$B$246:$L$286, $W609, FALSE)","v":0},null,null,null,null,null,11]
[]
[]
[null,"G.4","Detailed Revenue Requirement Calculations"]
[]
[null,"G.4.1","S01",{"$f":"VLOOKUP(C614,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"}]
[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,{"$f":"VLOOKUP(H615,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C614,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$14:H$33)","v":6.4020674132262173E-2},7.6824808958714616E-2,8.4507289854586082E-2,8.8732654347315434E-2,9.3169287064681167E-2,1.6986517569220612,8.648678169024226,7.0451620979265117,5.4289737337528763,3.9451656526980821,null,null,{"$f":"SUM(OFFSET($H617,0,0,1,Model_period))","v":27.173886124681317}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C614,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$63:H$82)","v":2.4871366630385913E-2},3.2551874864430501E-2,5.2394124719046357E-2,7.1159607784300846E-2,9.0417047089078828E-2,4.7276731067224548E-2,-907.37634778926235,-865.94128405708022,-1995.5347229375907,-3471.6989319708528,null,null,{"$f":"SUM(OFFSET($H618,0,0,1,Model_period))","v":-7240.2326160026314}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C614,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$112:H$131)","v":0.31726868880520798},0.16890531157596977,0.20560335021554971,0.23632258741944215,0.26993422492511032,7.5619769824930003E-2,-20054.077626222883,-19138.254391107406,-44101.957276147739,-76724.815533267654,null,null,{"$f":"SUM(OFFSET($H619,0,0,1,Model_period))","v":-160017.8311728129}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C614,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$161:H$180)","v":4.231819901560659E-3},4.0248664468461436E-3,6.335137099596086E-3,8.6594992745582765E-3,1.1195251722376724E-2,9.7526301953461091E-3,-90.737634778926264,-86.594128405708048,-199.55347229375906,-347.16989319708523,null,null,{"$f":"SUM(OFFSET($H620,0,0,1,Model_period))","v":-724.01092947083839}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H617:H620)","v":0.41039254946941678},{"$f":"SUM(I617:I620)","v":0.28230686184596104},0.34883990188877823,0.40487434882561674,0.46471581080124708,1.8313008880095618,-21043.542930622047,{"$f":"SUM(O617:O620)","v":-20083.744641472269},{"$f":"SUM(P617:P620)","v":-46291.616497645336},{"$f":"SUM(Q617:Q620)","v":-80539.739192782901},0,0,-167954.90083216171]
[]
[null,null,"Core","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C614,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$36:H$55)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C614,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$36:I$55)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H624,0,0,1,Model_period))","v":0}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C614,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$85:H$104)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C614,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$85:I$104)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H625,0,0,1,Model_period))","v":0}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C614,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$134:H$153)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C614,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$134:I$153)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H626,0,0,1,Model_period))","v":0}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C614,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$183:H$202)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C614,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$183:I$202)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H627,0,0,1,Model_period))","v":0}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H624:H627)","v":0},{"$f":"SUM(I624:I627)","v":0},0,0,0,0,0,{"$f":"SUM(O624:O627)","v":0},{"$f":"SUM(P624:P627)","v":0},{"$f":"SUM(Q624:Q627)","v":0},0,0,0]
[]
[null,null,"Total","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"H617+H624","v":6.4020674132262173E-2},{"$f":"I617+I624","v":7.6824808958714616E-2},8.4507289854586082E-2,8.8732654347315434E-2,9.3169287064681167E-2,1.6986517569220612,8.648678169024226,7.0451620979265117,5.4289737337528763,3.9451656526980821,null,null,{"$f":"SUM(OFFSET($H631,0,0,1,Model_period))","v":27.173886124681317}]
[null,null,null,"Return on capital",null,null,null,{"$f":"H618+H625","v":2.4871366630385913E-2},3.2551874864430501E-2,5.2394124719046357E-2,7.1159607784300846E-2,9.0417047089078828E-2,4.7276731067224548E-2,-907.37634778926235,-865.94128405708022,-1995.5347229375907,-3471.6989319708528,null,null,{"$f":"SUM(OFFSET($H632,0,0,1,Model_period))","v":-7240.2326160026314}]
[null,null,null,"Return of capital",null,null,null,{"$f":"H619+H626","v":0.31726868880520798},0.16890531157596977,0.20560335021554971,0.23632258741944215,0.26993422492511032,7.5619769824930003E-2,-20054.077626222883,-19138.254391107406,-44101.957276147739,-76724.815533267654,null,null,{"$f":"SUM(OFFSET($H633,0,0,1,Model_period))","v":-160017.8311728129}]
[null,null,null,"Tax payments",null,null,null,4.231819901560659E-3,4.0248664468461436E-3,6.335137099596086E-3,8.6594992745582765E-3,1.1195251722376724E-2,9.7526301953461091E-3,-90.737634778926264,-86.594128405708048,-199.55347229375906,-347.16989319708523,null,null,{"$f":"SUM(OFFSET($H634,0,0,1,Model_period))","v":-724.01092947083839}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H631:H634)","v":0.41039254946941678},{"$f":"SUM(I631:I634)","v":0.28230686184596104},0.34883990188877823,0.40487434882561674,0.46471581080124708,1.8313008880095618,-21043.542930622047,{"$f":"SUM(O631:O634)","v":-20083.744641472269},{"$f":"SUM(P631:P634)","v":-46291.616497645336},{"$f":"SUM(Q631:Q634)","v":-80539.739192782901},0,0,-167954.90083216171]
[]
[]
[null,"G.4.2","S02",{"$f":"VLOOKUP(C638,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 4"}]
[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,{"$f":"VLOOKUP(H639,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$14:H$33)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$14:I$33)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$14:J$33)","v":0},0,0,0.56621725230735365,2.8828927230080756,2.3483873659755039,1.8096579112509585,1.3150552175660273,null,null,{"$f":"SUM(OFFSET($H641,0,0,1,Model_period))","v":8.9222104701079186}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$63:H$82)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$63:I$82)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$63:J$82)","v":0},0,0,1.5758910355741517E-2,-302.45878259642086,-288.6470946856935,-665.17824097919674,-1157.232977323617,null,null,{"$f":"SUM(OFFSET($H642,0,0,1,Model_period))","v":-2413.5013366745725}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$112:H$131)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$112:I$131)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$112:J$131)","v":0},0,0,2.5206589941643334E-2,-6684.6925420742955,-6379.4181303691357,-14700.652425382581,-25574.938511089218,null,null,{"$f":"SUM(OFFSET($H643,0,0,1,Model_period))","v":-53339.676402325291}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$161:H$180)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$161:I$180)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$161:J$180)","v":0},0,0,3.2508767317820371E-3,-30.245878259642094,-28.864709468569348,-66.517824097919686,-115.72329773236176,null,null,{"$f":"SUM(OFFSET($H644,0,0,1,Model_period))","v":-241.34845868176109}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H641:H644)","v":0},{"$f":"SUM(I641:I644)","v":0},0,0,0,0.61043362933652057,-7014.5143102073507,-6694.5815471574233,-15430.538832548447,-26846.579730927631,{"$f":"SUM(R641:R644)","v":0},{"$f":"SUM(S641:S644)","v":0},{"$f":"SUM(T641:T644)","v":-55985.603987211514}]
[]
[null,null,"Core","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$36:H$55)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$36:I$55)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H648,0,0,1,Model_period))","v":0}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$85:H$104)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$85:I$104)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H649,0,0,1,Model_period))","v":0}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$134:H$153)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$134:I$153)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H650,0,0,1,Model_period))","v":0}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$183:H$202)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C638,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$183:I$202)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H651,0,0,1,Model_period))","v":0}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H648:H651)","v":0},{"$f":"SUM(I648:I651)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"H641+H648","v":0},{"$f":"I641+I648","v":0},0,0,0,0.56621725230735365,2.8828927230080756,2.3483873659755039,1.8096579112509585,1.3150552175660273,null,null,{"$f":"SUM(OFFSET($H655,0,0,1,Model_period))","v":8.9222104701079186}]
[null,null,null,"Return on capital",null,null,null,{"$f":"H642+H649","v":0},0,0,0,0,1.5758910355741517E-2,-302.45878259642086,-288.6470946856935,-665.17824097919674,-1157.232977323617,null,null,{"$f":"SUM(OFFSET($H656,0,0,1,Model_period))","v":-2413.5013366745725}]
[null,null,null,"Return of capital",null,null,null,{"$f":"H643+H650","v":0},0,0,0,0,2.5206589941643334E-2,-6684.6925420742955,-6379.4181303691357,-14700.652425382581,-25574.938511089218,null,null,{"$f":"SUM(OFFSET($H657,0,0,1,Model_period))","v":-53339.676402325291}]
[null,null,null,"Tax payments",null,null,null,0,0,0,0,0,3.2508767317820371E-3,-30.245878259642094,-28.864709468569348,-66.517824097919686,-115.72329773236176,null,null,{"$f":"SUM(OFFSET($H658,0,0,1,Model_period))","v":-241.34845868176109}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H655:H658)","v":0},{"$f":"SUM(I655:I658)","v":0},0,0,0,0.61043362933652057,-7014.5143102073507,-6694.5815471574233,-15430.538832548447,-26846.579730927631,0,0,-55985.603987211514]
[]
[]
[null,"G.4.3","S03",{"$f":"VLOOKUP(C662,Services,2,FALSE)","v":"Wholesale Line Rental"}]
[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,{"$f":"VLOOKUP(H663,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$14:H$33)","v":3.4574626611403571E-2},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$14:I$33)","v":3.4056007212232509E-2},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$14:J$33)","v":3.354516710404902E-2},3.3041989597488296E-2,3.2546359753525961E-2,2.5580726582315796,12.510903872791523,10.196850542596726,7.863843987460001,5.7190032671341235,null,null,{"$f":"SUM(OFFSET($H665,0,0,1,Model_period))","v":39.01643847849266}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$63:H$82)","v":4.3839064613445319E-2},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$63:I$82)","v":4.6970523856448891E-2},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$63:J$82)","v":7.01568560779052E-2},9.0617157761077455E-2,0.10855010157460043,6.9907165787247191E-2,-1209.8288389765244,-1154.582587607402,-2660.7077578562726,-4628.9272880298467,null,null,{"$f":"SUM(OFFSET($H666,0,0,1,Model_period))","v":-9653.6164316003742}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$112:H$131)","v":0.58205655743605555},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$112:I$131)","v":0.22296534253539529},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$112:J$131)","v":0.25350974624347533},0.28269046536822295,0.31126630900183344,0.11364692703283885,-26738.757347608833,-25517.657936185522,-58802.595225725679,-102299.73967187357,null,null,{"$f":"SUM(OFFSET($H667,0,0,1,Model_period))","v":-213356.98404604598}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$161:H$180)","v":7.4591408206064859E-3},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$161:I$180)","v":5.8076558185342145E-3},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$161:J$180)","v":8.4828843713576248E-3},1.1027312211629454E-2,1.344044901643331E-2,1.4421021092983924E-2,-120.98288389765244,-115.45825876074021,-266.07077578562729,-462.89272880298489,null,null,{"$f":"SUM(OFFSET($H668,0,0,1,Model_period))","v":-965.3440087836733}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H665:H668)","v":0.66792938948151093},{"$f":"SUM(I665:I668)","v":0.30979952942261091},0.36569465379678717,0.41737692493841816,0.46580321934639318,2.7560477721446492,-28057.058166610219,-26777.501932011066,-61721.50991538012,-107385.84068543927,{"$f":"SUM(R665:R668)","v":0},{"$f":"SUM(S665:S668)","v":0},{"$f":"SUM(T665:T668)","v":-223936.92804795151}]
[]
[null,null,"Core","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$36:H$55)","v":5.3343570388495118E-3},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$36:I$55)","v":5.2543416832667687E-3},5.1755265580177671E-3,5.0978936596475007E-3,5.0214252547527869E-3,0.29614210231028704,2.8101464902730624E-4,2.2206579819105456E-4,1.623584411579951E-4,1.0393580762440503E-4,null,null,{"$f":"SUM(OFFSET($H672,0,0,1,Model_period))","v":0.3227950212008221}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$85:H$104)","v":8.9877585330392132E-4},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$85:I$104)","v":1.0173370721838402E-3},1.8334702691247379E-3,2.5821371170062111E-3,3.267585542169799E-3,3.6872566839221957E-3,3.3021317667157077E-3,2.6429630805942911E-3,2.0844780336000349E-3,1.6289552887643062E-3,null,null,{"$f":"SUM(OFFSET($H673,0,0,1,Model_period))","v":2.2945090707385041E-2}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$134:H$153)","v":1.3565311130279752E-2},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$134:I$153)","v":1.1726110723648234E-3},1.868297443101698E-3,2.5414894891791868E-3,3.1940654069496526E-3,1.5144995969090549E-2,1.3092684242085468E-2,1.0884089914556503E-2,8.643793260075576E-3,6.3688791849278734E-3,null,null,{"$f":"SUM(OFFSET($H674,0,0,1,Model_period))","v":7.6476217112611072E-2}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$183:H$202)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C662,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$183:I$202)","v":1.5446891613449997E-5},2.2832827600971197E-4,2.2712347098682634E-4,2.9266074149028332E-4,7.7526880064158164E-4,7.0944553010765868E-4,6.0128765192632612E-4,5.0005391984460335E-4,4.1174918391928479E-4,null,null,{"$f":"SUM(OFFSET($H675,0,0,1,Model_period))","v":3.7613644665397258E-3}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H672:H675)","v":1.9798444022433186E-2},7.4597367194288826E-3,9.1056225462539143E-3,1.0448643736819726E-2,1.1775736945362521E-2,0.31574962376394133,1.738527618793614E-2,{"$f":"SUM(O672:O675)","v":1.4350406445268174E-2},{"$f":"SUM(P672:P675)","v":1.139068365467821E-2},{"$f":"SUM(Q672:Q675)","v":8.5135194652358696E-3},0,0,0.42597769348735792]
[]
[null,null,"Total","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"H665+H672","v":3.9908983650253083E-2},{"$f":"I665+I672","v":3.9310348895499281E-2},3.8720693662066791E-2,3.8139883257135798E-2,3.7567785008278745E-2,2.8542147605418666,12.511184887440551,10.197072608394917,7.8640063459011591,5.719107202941748,null,null,{"$f":"SUM(OFFSET($H679,0,0,1,Model_period))","v":39.339233499693478}]
[null,null,null,"Return on capital",null,null,null,{"$f":"H666+H673","v":4.4737840466749237E-2},4.7987860928632733E-2,7.199032634702994E-2,9.3199294878083663E-2,0.11181768711677023,7.3594422471169388E-2,-1209.8255368447576,-1154.5799446443214,-2660.7056733782388,-4628.9256590745581,null,null,{"$f":"SUM(OFFSET($H680,0,0,1,Model_period))","v":-9653.5934865096679}]
[null,null,null,"Return of capital",null,null,null,0.59562186856633526,0.22413795360776012,0.25537804368657702,0.28523195485740216,0.31446037440878311,0.1287919230019294,-26738.74425492459,-25517.647052095606,-58802.586581932417,-102299.73330299438,null,null,{"$f":"SUM(OFFSET($H681,0,0,1,Model_period))","v":-213356.90756982885}]
[null,null,null,"Tax payments",null,null,null,7.4591408206064859E-3,5.8231027101476648E-3,8.7112126473673362E-3,1.1254435682616281E-2,1.3733109757923592E-2,1.5196289893625505E-2,-120.98217445212234,-115.45765747308828,-266.07027573170745,-462.89231705380098,null,null,{"$f":"SUM(OFFSET($H682,0,0,1,Model_period))","v":-965.34024741920678}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H679:H682)","v":0.68772783350394406},0.31725926614203981,0.37480027634304108,0.42782556867523791,0.47757895629175567,3.0717973959085909,-28057.040781334028,{"$f":"SUM(O679:O682)","v":-26777.487581604622},{"$f":"SUM(P679:P682)","v":-61721.498524696457},{"$f":"SUM(Q679:Q682)","v":-107385.8321719198},0,0,-223936.50207025802]
[]
[]
[null,"G.4.4","S04",{"$f":"VLOOKUP(C686,Services,2,FALSE)","v":"PSTN FOAS & FTAS"}]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"CAN","Building Block",null,null,null,{"$f":"VLOOKUP(H687,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,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$14:H$33)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$14:I$33)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$14:J$33)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H689,0,0,1,Model_period))","v":0}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$63:H$82)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$63:I$82)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$63:J$82)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H690,0,0,1,Model_period))","v":0}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$112:H$131)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$112:I$131)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$112:J$131)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H691,0,0,1,Model_period))","v":0}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$161:H$180)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$161:I$180)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$161:J$180)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H692,0,0,1,Model_period))","v":0}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H689:H692)","v":0},{"$f":"SUM(I689:I692)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R689:R692)","v":0},{"$f":"SUM(S689:S692)","v":0},{"$f":"SUM(T689:T692)","v":0}]
[]
[null,null,"Core","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$36:H$55)","v":0.10522641433558234},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$36:I$55)","v":0.10522641433511398},0.10522641433477944,0.10522641433454048,0.1052264143343698,10.513519975349725,7.672332158616701E-3,6.7428031979343177E-3,5.6522480371296773E-3,4.3383201672599937E-3,null,null,{"$f":"SUM(OFFSET($H696,0,0,1,Model_period))","v":11.064057750585052}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$85:H$104)","v":8.0243866016852822E-2},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$85:I$104)","v":8.8125761167174868E-2},0.14462009219975108,0.19791378822918254,0.2481869001407323,0.1763963165271743,0.16078528774812642,0.15258120075053661,0.14426742167962334,0.13583977132622715,null,null,{"$f":"SUM(OFFSET($H697,0,0,1,Model_period))","v":1.5289604057853814}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$134:H$153)","v":1.1569294887904356},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$134:I$153)","v":0.3247126800764828},0.377005191604463,0.42871584607759189,0.48090714102771026,0.38153240967136282,0.20855306289676132,0.21177071270245756,0.21543764194814763,0.21965344564516942,null,null,{"$f":"SUM(OFFSET($H698,0,0,1,Model_period))","v":4.0052176204405816}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$183:H$202)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C686,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$183:I$202)","v":1.3380708501853746E-3},1.801003096935859E-2,1.7408396418111479E-2,2.222881735947746E-2,3.7088429820445031E-2,3.4543867949107965E-2,3.47130054903226E-2,3.4608898992414289E-2,3.4336065190460292E-2,null,null,{"$f":"SUM(OFFSET($H699,0,0,1,Model_period))","v":0.23427558303988308}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H696:H699)","v":1.3423997691428706},0.51940292642895702,0.64486172910835216,0.74926444505942635,0.85654927286228977,11.108537131368708,0.41155455075261244,{"$f":"SUM(O696:O699)","v":0.4058077221412511},{"$f":"SUM(P696:P699)","v":0.39996621065731497},{"$f":"SUM(Q696:Q699)","v":0.39416760232911685},0,0,16.832511359850898]
[]
[null,null,"Total","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"H689+H696","v":0.10522641433558234},{"$f":"I689+I696","v":0.10522641433511398},0.10522641433477944,0.10522641433454048,0.1052264143343698,10.513519975349725,7.672332158616701E-3,6.7428031979343177E-3,5.6522480371296773E-3,4.3383201672599937E-3,null,null,{"$f":"SUM(OFFSET($H703,0,0,1,Model_period))","v":11.064057750585052}]
[null,null,null,"Return on capital",null,null,null,{"$f":"H690+H697","v":8.0243866016852822E-2},8.8125761167174868E-2,0.14462009219975108,0.19791378822918254,0.2481869001407323,0.1763963165271743,0.16078528774812642,0.15258120075053661,0.14426742167962334,0.13583977132622715,null,null,{"$f":"SUM(OFFSET($H704,0,0,1,Model_period))","v":1.5289604057853814}]
[null,null,null,"Return of capital",null,null,null,1.1569294887904356,0.3247126800764828,0.377005191604463,0.42871584607759189,0.48090714102771026,0.38153240967136282,0.20855306289676132,0.21177071270245756,0.21543764194814763,0.21965344564516942,null,null,{"$f":"SUM(OFFSET($H705,0,0,1,Model_period))","v":4.0052176204405816}]
[null,null,null,"Tax payments",null,null,null,0,1.3380708501853746E-3,1.801003096935859E-2,1.7408396418111479E-2,2.222881735947746E-2,3.7088429820445031E-2,3.4543867949107965E-2,3.47130054903226E-2,3.4608898992414289E-2,3.4336065190460292E-2,null,null,{"$f":"SUM(OFFSET($H706,0,0,1,Model_period))","v":0.23427558303988308}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H703:H706)","v":1.3423997691428706},0.51940292642895702,0.64486172910835216,0.74926444505942635,0.85654927286228977,11.108537131368708,0.41155455075261244,{"$f":"SUM(O703:O706)","v":0.4058077221412511},{"$f":"SUM(P703:P706)","v":0.39996621065731497},{"$f":"SUM(Q703:Q706)","v":0.39416760232911685},0,0,16.832511359850898]
[]
[]
[null,"G.4.5","S05",{"$f":"VLOOKUP(C710,Services,2,FALSE)","v":"Local Carriage Service"}]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"CAN","Building Block",null,null,null,{"$f":"VLOOKUP(H711,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,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$14:H$33)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$14:I$33)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$14:J$33)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H713,0,0,1,Model_period))","v":0}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$63:H$82)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$63:I$82)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$63:J$82)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H714,0,0,1,Model_period))","v":0}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$112:H$131)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$112:I$131)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$112:J$131)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H715,0,0,1,Model_period))","v":0}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$161:H$180)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$161:I$180)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$161:J$180)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"SUM(OFFSET($H716,0,0,1,Model_period))","v":0}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H713:H716)","v":0},{"$f":"SUM(I713:I716)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R713:R716)","v":0},{"$f":"SUM(S713:S716)","v":0},{"$f":"SUM(T713:T716)","v":0}]
[]
[null,null,"Core","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$36:H$55)","v":1.1999454996267575E-11},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$36:I$55)","v":1.1999454996267575E-11},1.1999454996267575E-11,1.1999454996267575E-11,1.1999454996267575E-11,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+27,MATCH(M$615,$H$284:$Q$284,0)+5),M$36:M$55)","v":5.2567599876748625},3.8361660793083505E-3,3.3714015989671589E-3,2.8261240185648386E-3,2.1691600836299969E-3,null,null,{"$f":"SUM(OFFSET($H720,0,0,1,Model_period))","v":5.2689628395153303}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$85:H$104)","v":5.2792150481424231E-12},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$85:I$104)","v":5.8153812637923434E-12},8.9545420698151442E-12,1.1908513742980869E-11,1.4690159437434331E-11,8.8198158263587151E-2,8.039264387406321E-2,7.6290600375268303E-2,7.2133710839811668E-2,6.7919885663113577E-2,null,null,{"$f":"SUM(OFFSET($H721,0,0,1,Model_period))","v":0.38493499906249173}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$134:H$153)","v":7.540809102260031E-11},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$134:I$153)","v":3.084632793087131E-11},3.3852933673852209E-11,3.6803054840575785E-11,3.9803841043874152E-11,0.19076620483568141,0.10427653144838066,0.10588535635122878,0.10771882097407381,0.10982672282258471,null,null,{"$f":"SUM(OFFSET($H722,0,0,1,Model_period))","v":0.61847363664866362}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$183:H$202)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C710,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$183:I$202)","v":8.8298722742756128E-14},1.1151395185880866E-12,1.0474668280730313E-12,1.3157216232249462E-12,1.8544214910222515E-2,1.7271933974553982E-2,1.73565027451613E-2,1.7304449496207144E-2,1.7168032595230146E-2,null,null,{"$f":"SUM(OFFSET($H723,0,0,1,Model_period))","v":8.7645133724941718E-2}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H720:H723)","v":9.2686761067010305E-11},4.8749462913673984E-11,5.5922070258523014E-11,6.1758490407897271E-11,6.7809177100801011E-11,5.554268565684354,0.20577727537630622,{"$f":"SUM(O720:O723)","v":0.20290386107062555},{"$f":"SUM(P720:P723)","v":0.19998310532865748},{"$f":"SUM(Q720:Q723)","v":0.19708380116455843},0,0,6.360016608951427]
[]
[null,null,"Total","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"H713+H720","v":1.1999454996267575E-11},{"$f":"I713+I720","v":1.1999454996267575E-11},1.1999454996267575E-11,1.1999454996267575E-11,1.1999454996267575E-11,{"$f":"M713+M720","v":5.2567599876748625},3.8361660793083505E-3,3.3714015989671589E-3,2.8261240185648386E-3,2.1691600836299969E-3,null,null,{"$f":"SUM(OFFSET($H727,0,0,1,Model_period))","v":5.2689628395153303}]
[null,null,null,"Return on capital",null,null,null,{"$f":"H714+H721","v":5.2792150481424231E-12},5.8153812637923434E-12,8.9545420698151442E-12,1.1908513742980869E-11,1.4690159437434331E-11,8.8198158263587151E-2,8.039264387406321E-2,7.6290600375268303E-2,7.2133710839811668E-2,6.7919885663113577E-2,null,null,{"$f":"SUM(OFFSET($H728,0,0,1,Model_period))","v":0.38493499906249173}]
[null,null,null,"Return of capital",null,null,null,7.540809102260031E-11,3.084632793087131E-11,3.3852933673852209E-11,3.6803054840575785E-11,3.9803841043874152E-11,0.19076620483568141,0.10427653144838066,0.10588535635122878,0.10771882097407381,0.10982672282258471,null,null,{"$f":"SUM(OFFSET($H729,0,0,1,Model_period))","v":0.61847363664866362}]
[null,null,null,"Tax payments",null,null,null,0,8.8298722742756128E-14,1.1151395185880866E-12,1.0474668280730313E-12,1.3157216232249462E-12,1.8544214910222515E-2,1.7271933974553982E-2,1.73565027451613E-2,1.7304449496207144E-2,1.7168032595230146E-2,null,null,{"$f":"SUM(OFFSET($H730,0,0,1,Model_period))","v":8.7645133724941718E-2}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H727:H730)","v":9.2686761067010305E-11},4.8749462913673984E-11,5.5922070258523014E-11,6.1758490407897271E-11,6.7809177100801011E-11,5.554268565684354,0.20577727537630622,{"$f":"SUM(O727:O730)","v":0.20290386107062555},{"$f":"SUM(P727:P730)","v":0.19998310532865748},{"$f":"SUM(Q727:Q730)","v":0.19708380116455843},0,0,6.360016608951427]
[]
[]
[null,"G.4.6","S06",{"$f":"VLOOKUP(C734,Services,2,FALSE)","v":"Line Sharing Service"}]
[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,{"$f":"VLOOKUP(H735,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$14:H$33)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$14:I$33)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$14:J$33)","v":0},0,0,17.472979129693144,48.967119462884249,40.165374340126881,31.260808002461197,22.939210483310521,null,null,{"$f":"SUM(OFFSET($H737,0,0,1,Model_period))","v":160.80549141847598}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$63:H$82)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$63:I$82)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$63:J$82)","v":0},0,0,0.31041679302674902,0.22042838649919941,0.20435085366154038,0.18404630561472379,0.16373678612562031,null,null,{"$f":"SUM(OFFSET($H738,0,0,1,Model_period))","v":1.0829791249278329}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$112:H$131)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$112:I$131)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$112:J$131)","v":0},0,0,1.1541689968016129,0.44367164998731984,0.53192275186211824,0.52653515130393114,0.52139463848545442,null,null,{"$f":"SUM(OFFSET($H739,0,0,1,Model_period))","v":3.1776931884404362}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$161:H$180)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$161:I$180)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$161:J$180)","v":0},0,0,6.4035311250907584E-2,2.2042838649919943E-2,2.0435085366154047E-2,1.8404630561472381E-2,1.6373678612562035E-2,null,null,{"$f":"SUM(OFFSET($H740,0,0,1,Model_period))","v":0.14129154444101599}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H737:H740)","v":0},{"$f":"SUM(I737:I740)","v":0},0,0,0,19.001600230772414,49.653262338020689,40.92208303101669,31.989794089941327,23.64071558653416,{"$f":"SUM(R737:R740)","v":0},{"$f":"SUM(S737:S740)","v":0},{"$f":"SUM(T737:T740)","v":165.20745527628526}]
[]
[null,null,"Core","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$36:H$55)","v":1},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$36:I$55)","v":1},1,1,1,7.4035525577571768,7.0253662256826556E-3,5.5516449547763644E-3,4.058961028949877E-3,2.5983951906101252E-3,null,null,{"$f":"SUM(OFFSET($H744,0,0,1,Model_period))","v":12.422786925157196}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$85:H$104)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$85:I$104)","v":0},0,0,0,9.2181417098054885E-2,8.2553294167892685E-2,6.6074077014857249E-2,5.2111950840000879E-2,4.0723882219107645E-2,null,null,{"$f":"SUM(OFFSET($H745,0,0,1,Model_period))","v":0.33364462133991335}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$134:H$153)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$134:I$153)","v":0},0,0,0,0.37862489922726372,0.32731710605213671,0.27210224786391257,0.21609483150188941,0.15922197962319681,null,null,{"$f":"SUM(OFFSET($H746,0,0,1,Model_period))","v":1.3533610642683993}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$183:H$202)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C734,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$183:I$202)","v":0},0,0,0,1.9381720016039546E-2,1.7736138252691463E-2,1.5032191298158153E-2,1.2501347996115086E-2,1.0293729597982117E-2,null,null,{"$f":"SUM(OFFSET($H747,0,0,1,Model_period))","v":7.4945127160986363E-2}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H744:H747)","v":1},1,1,1,1,7.893740594098535,0.43463190469840352,{"$f":"SUM(O744:O747)","v":0.35876016113170434},{"$f":"SUM(P744:P747)","v":0.28476709136695522},{"$f":"SUM(Q744:Q747)","v":0.2128379866308967},0,0,14.184737737926495]
[]
[null,null,"Total","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"H737+H744","v":1},{"$f":"I737+I744","v":1},1,1,1,24.876531687450321,48.974144829109932,40.170925985081659,31.264866963490146,22.941808878501131,null,null,{"$f":"SUM(OFFSET($H751,0,0,1,Model_period))","v":173.22827834363318}]
[null,null,null,"Return on capital",null,null,null,{"$f":"H738+H745","v":0},0,0,0,0,0.4025982101248039,0.30298168066709208,0.27042493067639761,0.23615825645472466,0.20446066834472795,null,null,{"$f":"SUM(OFFSET($H752,0,0,1,Model_period))","v":1.416623746267746}]
[null,null,null,"Return of capital",null,null,null,0,0,0,0,0,1.5327938960288767,0.7709887560394566,0.80402499972603081,0.74262998280582049,0.68061661810865126,null,null,{"$f":"SUM(OFFSET($H753,0,0,1,Model_period))","v":4.5310542527088362}]
[null,null,null,"Tax payments",null,null,null,0,0,0,0,0,8.3417031266947134E-2,3.977897690261141E-2,3.5467276664312201E-2,3.0905978557587466E-2,2.6667408210544152E-2,null,null,{"$f":"SUM(OFFSET($H754,0,0,1,Model_period))","v":0.21623667160200236}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H751:H754)","v":1},1,1,1,1,26.895340824870949,50.087894242719095,{"$f":"SUM(O751:O754)","v":41.280843192148403},{"$f":"SUM(P751:P754)","v":32.274561181308279},{"$f":"SUM(Q751:Q754)","v":23.853553573165051},0,0,179.39219301421176]
[]
[]
[null,"G.4.7","S07",{"$f":"VLOOKUP(C758,Services,2,FALSE)","v":"Wholesale ADSL"}]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"CAN","Building Block",null,null,null,{"$f":"VLOOKUP(H759,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,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$14:H$33)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$14:I$33)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$14:J$33)","v":0},0,0,17.472979129693144,48.967119462884249,40.165374340126881,31.260808002461197,22.939210483310521,null,null,{"$f":"SUM(OFFSET($H761,0,0,1,Model_period))","v":160.80549141847598}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$63:H$82)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$63:I$82)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$63:J$82)","v":0},0,0,0.31041679302674902,0.22042838649919941,0.20435085366154038,0.18404630561472379,0.16373678612562031,null,null,{"$f":"SUM(OFFSET($H762,0,0,1,Model_period))","v":1.0829791249278329}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$112:H$131)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$112:I$131)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$112:J$131)","v":0},0,0,1.1541689968016129,0.44367164998731984,0.53192275186211824,0.52653515130393114,0.52139463848545442,null,null,{"$f":"SUM(OFFSET($H763,0,0,1,Model_period))","v":3.1776931884404362}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+6,MATCH(H$615,$H$284:$Q$284,0)+5),H$161:H$180)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+6,MATCH(I$615,$H$284:$Q$284,0)+5),I$161:I$180)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+6,MATCH(J$615,$H$284:$Q$284,0)+5),J$161:J$180)","v":0},0,0,6.4035311250907584E-2,2.2042838649919943E-2,2.0435085366154047E-2,1.8404630561472381E-2,1.6373678612562035E-2,null,null,{"$f":"SUM(OFFSET($H764,0,0,1,Model_period))","v":0.14129154444101599}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H761:H764)","v":0},{"$f":"SUM(I761:I764)","v":0},0,0,0,19.001600230772414,49.653262338020689,40.92208303101669,31.989794089941327,23.64071558653416,null,null,{"$f":"SUM(T761:T764)","v":165.20745527628526}]
[]
[null,null,"Core","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$36:H$55)","v":2.1031327049875998E-2},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$36:I$55)","v":2.1031327049893744E-2},2.1031327049904406E-2,2.6163951759585635E-2,2.6163951759589084E-2,14.437463273755162,1.1429272431390865E-2,9.3708237958747501E-3,7.2156749776352211E-3,4.98613739829094E-3,null,null,{"$f":"SUM(OFFSET($H768,0,0,1,Model_period))","v":14.585887067027203}]
[null,null,null,"Return on capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$85:H$104)","v":4.005267632656179E-3},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$85:I$104)","v":4.1285789159152585E-3},4.1286070268678424E-3,1.0980539760868926E-2,1.1551986712499929E-2,0.18643101761253633,0.15863356874016946,0.13819168978155519,0.12021508381205233,0.10475897456024962,null,null,{"$f":"SUM(OFFSET($H769,0,0,1,Model_period))","v":0.74302531455537113}]
[null,null,null,"Return of capital",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$134:H$153)","v":6.8567867188624135E-2},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$134:I$153)","v":7.0678403852023466E-2},7.0678452728721516E-2,0.11885994840149537,0.12079668751132512,0.72568733497876714,0.42774474058579848,0.37404344017626256,0.31975902981527604,0.26486513290678609,null,null,{"$f":"SUM(OFFSET($H770,0,0,1,Model_period))","v":2.5616810381450796}]
[null,null,null,"Tax payments",null,null,null,{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+27,MATCH(H$615,$H$284:$Q$284,0)+5),H$183:H$202)","v":0},{"$f":"SUMPRODUCT(OFFSET($B$280:$B$299,MATCH($C758,$C$283:$C$610,0)+27,MATCH(I$615,$H$284:$Q$284,0)+5),I$183:I$202)","v":6.2686903658017409E-5},5.1414944689358517E-4,9.658427073342005E-4,1.034651718626819E-3,3.9198288542558767E-2,3.4081582510462054E-2,3.1439317966484234E-2,2.8838885762131686E-2,2.6479807383863085E-2,null,null,{"$f":"SUM(OFFSET($H771,0,0,1,Model_period))","v":0.16261521294201242}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H768:H771)","v":9.3604461871156314E-2},9.5900996721490481E-2,9.635253625238735E-2,0.15697028262928414,0.15954727770204097,15.388779914889025,0.63188916426782082,0.55304527172017681,0.47602867436709528,0.40109005224918975,null,null,{"$f":"SUM(T768:T771)","v":18.053208632669666}]
[]
[null,null,"Total","Building Block"]
[null,null,null,"Operating expenditure",null,null,null,{"$f":"H761+H768","v":2.1031327049875998E-2},2.1031327049893744E-2,2.1031327049904406E-2,2.6163951759585635E-2,2.6163951759589084E-2,31.910442403448307,48.978548735315641,40.174745163922758,31.268023677438833,22.944196620708812,null,null,{"$f":"SUM(OFFSET($H775,0,0,1,Model_period))","v":175.3913784855032}]
[null,null,null,"Return on capital",null,null,null,4.005267632656179E-3,4.1285789159152585E-3,4.1286070268678424E-3,1.0980539760868926E-2,1.1551986712499929E-2,0.49684781063928535,0.37906195523936886,0.34254254344309554,0.30426138942677611,0.26849576068586994,null,null,{"$f":"SUM(OFFSET($H776,0,0,1,Model_period))","v":1.826004439483204}]
[null,null,null,"Return of capital",null,null,null,6.8567867188624135E-2,7.0678403852023466E-2,7.0678452728721516E-2,0.11885994840149537,0.12079668751132512,1.87985633178038,0.87141639057311826,0.9059661920383808,0.84629418111920718,0.78625977139224057,null,null,{"$f":"SUM(OFFSET($H777,0,0,1,Model_period))","v":5.7393742265855163}]
[null,null,null,"Tax payments",null,null,null,0,6.2686903658017409E-5,5.1414944689358517E-4,9.658427073342005E-4,1.034651718626819E-3,0.10323359979346636,5.6124421160381993E-2,5.1874403332638278E-2,4.7243516323604066E-2,4.285348599642512E-2,null,null,{"$f":"SUM(OFFSET($H778,0,0,1,Model_period))","v":0.30390675738302847}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H775:H778)","v":9.3604461871156314E-2},9.5900996721490481E-2,9.635253625238735E-2,0.15697028262928414,0.15954727770204097,34.390380145661446,50.285151502288514,41.47512830273687,32.46582276430842,24.041805638783348,null,null,{"$f":"SUM(T775:T778)","v":183.26066390895494}]

{"sheet":"1. Economic Parameters","index":9,"n_rows":90,"n_cols":18,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
[]
["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,"FY12-FY14","FY15-FY19"]
[null,null,"Nominal Risk Free Rate",null,5.1599950000000006E-2,3.6600000000000001E-2]
[null,null,"Real Risk Free Rate",null,{"$f":"(1+E10)/(1+E19)-1","v":2.5490965999541482E-2},{"$f":"(1+F10)/(1+F19)-1","v":9.1510903426790247E-3}]
[null,null,"Debt ratio",null,0.4,0.4]
[null,null,"Equity ratio (calculated)",null,{"$f":"1-E12","v":0.6},{"$f":"1-F12","v":0.6}]
[null,null,"Nominal Debt Risk Premium",null,2.0591049999999996E-2,1.4E-2]
[null,null,"Debt Raising Costs",null,8.0999999999999996E-4,6.9999999999999999E-4]
[null,null,"Equity issuance costs",null,0,0]
[null,null,"Nominal Market Risk Premium",null,0.06,6.5000000000000002E-2]
[null,null,"Utilisation of Imputation (Franking) Credits",null,0.45,0.25]
[null,null,"Expected inflation",null,2.5459984403675594E-2,{"$f":"AVERAGE(E84:E88)","v":2.7200000000000002E-2}]
[null,null,"Corporate Tax Rate",null,0.3,0.3]
[null,null,"Equity Beta",null,0.7,0.8]
[null,null,"IAD real vanilla WACC",null,6.2522410008090334E-2]
[]
[]
[]
[null,"1.1.2","Calculated Values",null,"FY12-FY14","FY15-FY19"]
[]
[null,null,"Real Risk Free Rate",null,{"$f":"(1+E10)/(1+E19)-1","v":2.5490965999541482E-2},{"$f":"F62","v":9.1510903426790247E-3}]
[null,null,"Nominal cost of debt",null,{"$f":"E10+E14+E15","v":7.300100000000001E-2},5.1299999999999998E-2]
[null,null,"Real cost of debt",null,{"$f":"(1+E29)/(1+E19)-1","v":4.6360673570281286E-2},2.3461838006230362E-2]
[null,null,"Effective tax rate for equity (calculated)"]
[null,null,"Debt/Equity ratio",null,{"$f":"E12/E13","v":0.66666666666666674},0.66666666666666674]
[null,null,"Nominal cost of equity",null,{"$f":"E10+E21*E17+E16","v":9.3599950000000001E-2},8.8600000000000012E-2]
[null,null,"Real cost of equity",null,{"$f":"(1+E33)/(1+E19)-1","v":6.6448195573374003E-2},5.977414330218056E-2]
[null,null,"Nominal vanilla WACC",null,{"$f":"E13*E33+E12*E29","v":8.5360370000000005E-2},7.3680000000000009E-2]
[null,null,"Real vanilla WACC",null,{"$f":"(1+E35)/(1+E19)-1","v":5.8413186772136916E-2},4.5249221183800481E-2]
[]
[]
[]
[]
[null,1.2,"WACC Parameters for WADSL"]
[]
[null,"1.2.1","Input Values",null,"FY12-FY14","FY15-FY19"]
[null,null,"Nominal Risk Free Rate",null,3.1941400000000002E-2,{"$f":"F10","v":3.6600000000000001E-2}]
[null,null,"Real Risk Free Rate",null,{"$f":"(1+E44)/(1+E53)-1","v":7.0179816965068031E-3},{"$f":"(1+F44)/(1+F53)-1","v":9.1510903426790247E-3}]
[null,null,"Debt ratio",null,0.4,{"$f":"Debt_ratio_FY1519","v":0.4}]
[null,null,"Equity ratio (calculated)",null,{"$f":"1-E46","v":0.6},{"$f":"1-F46","v":0.6}]
[null,null,"Nominal Debt Risk Premium",null,1.4695249999999998E-2,{"$f":"F14","v":1.4E-2}]
[null,null,"Debt Raising Costs",null,7.36E-4,{"$f":"F15","v":6.9999999999999999E-4}]
[null,null,"Equity issuance costs",null,0,{"$f":"F16","v":0}]
[null,null,"Nominal Market Risk Premium",null,0.06,{"$f":"F17","v":6.5000000000000002E-2}]
[null,null,"Utilisation of Imputation (Franking) Credits",null,0.45,{"$f":"Value_of_imputation_credits_FY1519","v":0.25}]
[null,null,"Expected inflation",null,2.4749725185150284E-2,{"$f":"AVERAGE(E84:E88)","v":2.7200000000000002E-2}]
[null,null,"Corporate Tax Rate",null,0.3,{"$f":"Corporate_Tax_Rate_FY1519","v":0.3}]
[null,null,"Equity Beta",null,0.7,{"$f":"F21","v":0.8}]
[null,null,"IAD real vanilla WACC",null,6.2522410008090334E-2]
[]
[]
[]
[null,"1.2.2","Calculated Values",null,"FY12-FY14","FY15-FY19"]
[]
[null,null,"Real Risk Free Rate",null,{"$f":"(1+E44)/(1+E53)-1","v":7.0179816965068031E-3},{"$f":"(1+F44)/(1+F53)-1","v":9.1510903426790247E-3}]
[null,null,"Nominal cost of debt",null,{"$f":"E44+E48+E49","v":4.7372650000000002E-2},{"$f":"F44+F48+F49","v":5.1299999999999998E-2}]
[null,null,"Real cost of debt",null,{"$f":"(1+E63)/(1+E53)-1","v":2.2076536600936558E-2},{"$f":"(1+F63)/(1+F53)-1","v":2.3461838006230362E-2}]
[null,null,"Effective tax rate for equity (calculated)"]
[null,null,"Debt/Equity ratio",null,{"$f":"E46/E47","v":0.66666666666666674},{"$f":"F46/F47","v":0.66666666666666674}]
[null,null,"Nominal cost of equity",null,{"$f":"E44+E55*E51+E50","v":7.394139999999999E-2},{"$f":"F44+F55*F51+F50","v":8.8600000000000012E-2}]
[null,null,"Real cost of equity",null,{"$f":"(1+E67)/(1+E53)-1","v":4.8003598933351155E-2},{"$f":"(1+F67)/(1+F53)-1","v":5.977414330218056E-2}]
[null,null,"Nominal vanilla WACC",null,{"$f":"E47*E67+E46*E63","v":6.3313900000000006E-2},{"$f":"F47*F67+F46*F63","v":7.3680000000000009E-2}]
[null,null,"Real vanilla WACC",null,{"$f":"(1+E69)/(1+E53)-1","v":3.7632774000385449E-2},{"$f":"(1+F69)/(1+F53)-1","v":4.5249221183800481E-2}]
[]
[]
[]
[]
[null,1.3,"Inflation Rates"]
[]
[null,null,"Financial Year",null,"Inflation Rate","Cumulative Inflation Rate"]
[null,null,"2008/2009",null,2.5459984403675594E-2]
[null,"Y01","2009/2010",null,2.5459984403675594E-2,{"$f":"1+E78","v":1.0254599844036756}]
[null,"Y02","2010/2011",null,2.5459984403675594E-2,{"$f":"(F79*(1+E79))","v":1.0515681796131866}]
[null,"Y03","2011/2012",null,2.5459984403675594E-2,{"$f":"(F80*(1+E80))","v":1.0783410890655398}]
[null,"Y04","2012/2013",null,2.5459984403675594E-2,{"$f":"(F81*(1+E81))","v":1.105795636374991}]
[null,"Y05","2013/2014",null,2.7E-2,1.1339491760307507]
[null,"Y06","2014/2015",null,2.7E-2,1.1645658037835809]
[null,"Y07","2015/2016",null,2.8000000000000001E-2,1.1960090804857375]
[null,"Y08","2016/2017",null,2.7E-2,1.2294973347393381]
[null,"Y09","2017/2018",null,2.7E-2,1.2626937627773001]
[null,"Y10","2018/2019",null,2.7E-2,1.2967864943722871]
[null,"Y11","2019/2020",null,2.5459984403675594E-2,1.3317997297203388]
[null,"Y12","2020/2021",null,2.5459984403675594E-2,1.365707330067838]

{"sheet":"2. RAB","index":10,"n_rows":58,"n_cols":18,"rows_kept":58,"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,"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,null,"Average Asset Life (years) 2014/15 Capex","Average Asset Life (years) 2015/16 Capex","Average Asset Life (years) 2016/17 Capex","Average Asset Life (years) 2017/18 Capex","Average Asset Life (years) 2018/19 Capex"]
[null,null,"CAN Asset Class",null,null,null,null,null,null,null,null,null,5,6,7,8,9]
[null,null,"CA01",{"$f":"VLOOKUP(C16,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,1,35,1,{"$f":"IF(H16>0,(H16-I16)/H16,0)","v":0.97142857142857142},null,null,1,1,1,1,1]
[null,null,"CA02","Copper cables",null,null,1,20,1,{"$f":"IF(H17>0,(H17-I17)/H17,0)","v":0.95},null,null,1,1,1,1,1]
[null,null,"CA03","Other cables",null,null,1,20,1,0.95,null,null,1,1,1,1,1]
[null,null,"CA04","Pair gain systems",null,null,1,12,1,0.91666666666666663,null,null,1,1,1,1,1]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,1,12,1,0.91666666666666663,null,null,1,1,1,1,1]
[null,null,"CA06","Other CAN assets",null,null,1,12,1,0.91666666666666663,null,null,1,1,1,1,1]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,1,1,1,0,null,null,1,1,1,1,1]
[null,null,"CA08","Network Land",null,null,1,10000,10000,0,null,null,10000,10000,10000,10000,10000]
[null,null,"CA09","Network Buildings/Support",null,null,1,1,1,0,null,null,1,1,1,1,1]
[null,null,"CA10","Indirect Capital Assets",null,null,1,10,5,0.5,null,null,1,1,1,1,1]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,null,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,null,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,null,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,null,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,null,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,null,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,null,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,null,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,null,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,null,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G16:G35)","v":10}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C38,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,1,27,1,{"$f":"IF(H38>0,(H38-I38)/H38,0)","v":0.96296296296296291},null,null,1,1,1,1,1]
[null,null,"CO02","Switching Equipment - Trunk",null,null,1,25,1,0.96,null,null,1,1,1,1,1]
[null,null,"CO03","Switching Equipment - Other",null,null,1,20,1,0.95,null,null,1,1,1,1,1]
[null,null,"CO04","Inter-exchange Cables ",null,null,1,38,1,0.97368421052631582,null,null,1,1,1,1,1]
[null,null,"CO05","Transmission Equipment ",null,null,1,1,1,0,null,null,1,1,1,1,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,1,16,1,0.9375,null,null,1,1,1,1,1]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,1,1,1,0,null,null,1,1,1,1,1]
[null,null,"CO08","Network Land",null,null,1,10000,10000,0,null,null,10000,10000,10000,10000,10000]
[null,null,"CO09","Network Buildings/Support",null,null,1,1,1,0,null,null,1,1,1,1,1]
[null,null,"CO10","Indirect Capital Assets",null,null,1,10,5,0.5,null,null,1,1,1,1,1]
[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,1,1,1,1,1]
[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(G38:G57)","v":11}]

{"sheet":"3. Additions, Disposals & Opex","index":11,"n_rows":218,"n_cols":20,"rows_kept":218,"cut":false,"hidden":false,"merged":[]}
[]
["3.","Operating costs, overheads and capital expenditure"]
[null,null,1,2,3,4,5,6,7,8,9,10,5,6,7,8,9,16,17]
[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,{"$f":"VLOOKUP(H10,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C13,CAN_AC,2,FALSE)","v":"Ducts and pipes"},"$M",null,null,{"$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},{"$f":"VLOOKUP($C13,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":6.8092224998691044},{"$f":"VLOOKUP($C13,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":42.596920503820975},{"$f":"VLOOKUP($C13,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":34.940365362853164},{"$f":"VLOOKUP($C13,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":27.194312017357841},{"$f":"VLOOKUP($C13,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":19.955390685616393},null,null,{"$f":"SUM(OFFSET($H13,0,0,1,Model_period))","v":134.07440583953826}]
[null,null,"CA02","Copper cables","$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},{"$f":"'F. Opex allocations'!J29","v":0.49804072723083387},{"$f":"VLOOKUP($C14,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":6.8092224998691044},{"$f":"VLOOKUP($C14,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":42.596920503820975},{"$f":"VLOOKUP($C14,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":34.940365362853164},{"$f":"VLOOKUP($C14,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":27.194312017357841},{"$f":"VLOOKUP($C14,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":19.955390685616393},null,null,133.98641470567168]
[null,null,"CA03","Other cables","$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},{"$f":"'F. Opex allocations'!J30","v":2.085015855489539E-3},{"$f":"VLOOKUP($C15,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":6.8092224998691044},{"$f":"VLOOKUP($C15,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":42.597318481886852},{"$f":"VLOOKUP($C15,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":34.940641308565333},{"$f":"VLOOKUP($C15,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":27.194486333121855},{"$f":"VLOOKUP($C15,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":19.955482841257908},null,null,131.5075765439785]
[null,null,"CA04","Pair gain systems","$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},{"$f":"'F. Opex allocations'!J31","v":0.16769057027371073},{"$f":"VLOOKUP($C16,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":9.3372313471547912},{"$f":"VLOOKUP($C16,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":42.598817554445915},{"$f":"VLOOKUP($C16,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":34.941963195594312},{"$f":"VLOOKUP($C16,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":27.195590763024125},{"$f":"VLOOKUP($C16,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":19.956319761120977},null,null,134.86837547270866]
[null,null,"CA05","CAN Radio Bearer Equipment","$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},{"$f":"'F. Opex allocations'!J32","v":6.311216585353055E-2},{"$f":"VLOOKUP($C17,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":9.3622636161644497},{"$f":"VLOOKUP($C17,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":5.8332897193788631E-3},{"$f":"VLOOKUP($C17,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":4.5893422801001919E-3},{"$f":"VLOOKUP($C17,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":3.3966975405029247E-3},{"$f":"VLOOKUP($C17,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":2.2659253125150241E-3},null,null,9.6939097002845998]
[null,null,"CA06","Other CAN assets","$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},{"$f":"'F. Opex allocations'!J33","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C18,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":9.3372313471547912},{"$f":"VLOOKUP($C18,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":5.8143173348634454E-3},{"$f":"VLOOKUP($C18,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":4.5732025878845667E-3},{"$f":"VLOOKUP($C18,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":3.383651803957811E-3},{"$f":"VLOOKUP($C18,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":2.2563521486606447E-3},null,null,9.354040329785839]
[null,null,"CA07","Other Communications Plant and Equipment","$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},{"$f":"'F. Opex allocations'!J34","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C19,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":6.8092224998691044},{"$f":"VLOOKUP($C19,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":42.597318481886852},{"$f":"VLOOKUP($C19,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":34.940641308565333},{"$f":"VLOOKUP($C19,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":27.194486333121855},{"$f":"VLOOKUP($C19,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":19.955482841257908},null,null,131.5052839587768]
[null,null,"CA08","Network Land","$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},{"$f":"'F. Opex allocations'!J35","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C20,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":6.8092224998691044},{"$f":"VLOOKUP($C20,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":3.1213105781974309E-3},{"$f":"VLOOKUP($C20,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":2.4234784223991367E-3},{"$f":"VLOOKUP($C20,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":1.7562746096300356E-3},{"$f":"VLOOKUP($C20,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":1.1429653610427663E-3},null,null,6.8437083867760125]
[null,null,"CA09","Network Buildings/Support","$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},{"$f":"'F. Opex allocations'!J36","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C21,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":6.8597710703858068},{"$f":"VLOOKUP($C21,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":42.597356729145176},{"$f":"VLOOKUP($C21,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":34.940673752213108},{"$f":"VLOOKUP($C21,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":27.194512480718572},{"$f":"VLOOKUP($C21,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":19.955501976727355},null,null,131.78002303233438]
[null,null,"CA10","Indirect Capital Assets","$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},{"$f":"'F. Opex allocations'!J37","v":0},{"$f":"VLOOKUP($C22,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":6.8092224998691044},{"$f":"VLOOKUP($C22,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":4.3152447757939657E-3},{"$f":"VLOOKUP($C22,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":3.2513155589091415E-3},{"$f":"VLOOKUP($C22,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":2.2792219016828821E-3},{"$f":"VLOOKUP($C22,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":1.4194322855940592E-3},null,null,6.8204877143910849]
[null,null,"CA11","Spare CAN Asset Class 11","$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(H13:H32)","v":1.3000000000000003},1.3000000000000003,1.3000000000000003,1.3000000000000003,1.3000000000000003,{"$f":"SUM(M13:M32)","v":75.751832380074475},255.60373641741501,209.6594876294937,163.17851579055787,119.74065346670474,null,null,830.4342256842458]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C35,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},{"$f":"VLOOKUP($C35,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":8.8114999771114366},{"$f":"VLOOKUP($C35,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":6.1214783863627765E-3},{"$f":"VLOOKUP($C35,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":4.9773230383490128E-3},{"$f":"VLOOKUP($C35,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":3.8227193719540175E-3},{"$f":"VLOOKUP($C35,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":2.6608019998501506E-3},null,null,{"$f":"SUM(OFFSET($H35,0,0,1,Model_period))","v":10.863542154039258}]
[null,null,"CO02","Switching Equipment - Trunk","$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},{"$f":"'F. Opex allocations'!J51","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C36,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":6.425830277839923},{"$f":"VLOOKUP($C36,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":3.8678567751759076E-3},{"$f":"VLOOKUP($C36,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":3.0733389492441001E-3},{"$f":"VLOOKUP($C36,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":2.2940994101632883E-3},{"$f":"VLOOKUP($C36,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":1.546514571036545E-3},null,null,6.4922458227010882]
[null,null,"CO03","Switching Equipment - Other","$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},{"$f":"'F. Opex allocations'!J52","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C37,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":6.425830277839923},{"$f":"VLOOKUP($C37,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":3.8678567751759076E-3},{"$f":"VLOOKUP($C37,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":3.0733389492441001E-3},{"$f":"VLOOKUP($C37,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":2.2940994101632883E-3},{"$f":"VLOOKUP($C37,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":1.546514571036545E-3},null,null,6.4422844277157036]
[null,null,"CO04","Inter-exchange Cables ","$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},{"$f":"'F. Opex allocations'!J53","v":0.2622245147301186},{"$f":"VLOOKUP($C38,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":6.425830277839923},{"$f":"VLOOKUP($C38,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":4.3186167976070576E-3},{"$f":"VLOOKUP($C38,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":3.4572060930994331E-3},{"$f":"VLOOKUP($C38,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":2.6047435155508105E-3},{"$f":"VLOOKUP($C38,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":1.7747586255425134E-3},null,null,7.7491081765223155]
[null,null,"CO05","Transmission Equipment ","$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},{"$f":"'F. Opex allocations'!J54","v":0.30672134002939955},{"$f":"VLOOKUP($C39,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":8.8114999771114366},{"$f":"VLOOKUP($C39,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":6.1214783863627765E-3},{"$f":"VLOOKUP($C39,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":4.9773230383490128E-3},{"$f":"VLOOKUP($C39,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":3.8227193719540175E-3},{"$f":"VLOOKUP($C39,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":2.6608019998501506E-3},null,null,10.362689000054948]
[null,null,"CO06","Core Radio Bearer Equipment","$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},{"$f":"'F. Opex allocations'!J55","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C40,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":6.425830277839923},{"$f":"VLOOKUP($C40,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":3.8678567751759076E-3},{"$f":"VLOOKUP($C40,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":3.0733389492441001E-3},{"$f":"VLOOKUP($C40,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":2.2940994101632883E-3},{"$f":"VLOOKUP($C40,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":1.546514571036545E-3},null,null,6.6328623457995812]
[null,null,"CO07","Other Communications Plant and Equipment","$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},{"$f":"'F. Opex allocations'!J56","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C41,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":6.425830277839923},{"$f":"VLOOKUP($C41,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":4.3186167976070576E-3},{"$f":"VLOOKUP($C41,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":3.4572060930994331E-3},{"$f":"VLOOKUP($C41,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":2.6047435155508105E-3},{"$f":"VLOOKUP($C41,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":1.7747586255425134E-3},null,null,6.4488173056258606]
[null,null,"CO08","Network Land","$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},{"$f":"'F. Opex allocations'!J57","v":4.347977678713278E-2},{"$f":"VLOOKUP($C42,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":6.425830277839923},{"$f":"VLOOKUP($C42,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":2.9663367303136073E-3},{"$f":"VLOOKUP($C42,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":2.3056046615334363E-3},{"$f":"VLOOKUP($C42,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":1.6728111993882426E-3},{"$f":"VLOOKUP($C42,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":1.0900264620246078E-3},null,null,6.651263940828847]
[null,null,"CO09","Network Buildings/Support","$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},{"$f":"'F. Opex allocations'!J58","v":0.22700479036031126},{"$f":"VLOOKUP($C43,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":6.4735327188945373},{"$f":"VLOOKUP($C43,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":4.3549650700397948E-3},{"$f":"VLOOKUP($C43,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":3.4880717384698705E-3},{"$f":"VLOOKUP($C43,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":2.6296485004524877E-3},{"$f":"VLOOKUP($C43,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":1.7930077945605986E-3},null,null,7.6208223637996166]
[null,null,"CO10","Indirect Capital Assets","$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},{"$f":"'F. Opex allocations'!J59","v":0},{"$f":"VLOOKUP($C44,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":46.519443906828769},{"$f":"VLOOKUP($C44,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":3.6838658949020421E-2},{"$f":"VLOOKUP($C44,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":3.2786336116199521E-2},{"$f":"VLOOKUP($C44,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":2.76637936689853E-2},{"$f":"VLOOKUP($C44,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":2.116088040607882E-2},null,null,46.637893575969059]
[null,null,"CO11","LSS equipment","$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},{"$f":"'F. Opex allocations'!J60","v":1},{"$f":"VLOOKUP($C45,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":3.1944763361426232E-6},{"$f":"VLOOKUP($C45,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":2.21167738153454E-6},{"$f":"VLOOKUP($C45,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":2.0346235338118744E-6},{"$f":"VLOOKUP($C45,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":1.8581260062705785E-6},{"$f":"VLOOKUP($C45,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":1.6918177875103082E-6},null,null,5.0000109907210444]
[null,null,"CO12","Data Equipment","$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},{"$f":"'F. Opex allocations'!J61","v":1},{"$f":"VLOOKUP($C46,'Opex Forecasts'!$C$25:$K$71,M$3,FALSE)/1000000","v":8.8114999771114366},{"$f":"VLOOKUP($C46,'Opex Forecasts'!$C$25:$K$71,N$3,FALSE)/1000000","v":5.9038533862858008E-3},{"$f":"VLOOKUP($C46,'Opex Forecasts'!$C$25:$K$71,O$3,FALSE)/1000000","v":4.6132941897641605E-3},{"$f":"VLOOKUP($C46,'Opex Forecasts'!$C$25:$K$71,P$3,FALSE)/1000000","v":3.3888823320307572E-3},{"$f":"VLOOKUP($C46,'Opex Forecasts'!$C$25:$K$71,Q$3,FALSE)/1000000","v":2.2397316006402476E-3},null,null,13.827645738620159]
[null,null,"CO13","Spare Core Asset Class 13","$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(H35:H54)","v":3.3000000000000003},{"$f":"SUM(I35:I54)","v":3.3000000000000003},3.3000000000000003,3.3000000000000003,3.3000000000000003,{"$f":"SUM(M35:M54)","v":117.98246141857349},8.254978650650853E-2,6.9284416440129989E-2,5.5094217832362583E-2,3.9796003044986747E-2,0,0,134.7291858423975]
[]
[null,null,null,"Total",null,null,null,{"$f":"H55+H33","v":4.6000000000000005},{"$f":"I55+I33","v":4.6000000000000005},4.6000000000000005,4.6000000000000005,4.6000000000000005,193.73429379864797,255.68628620392153,209.72877204593382,163.23361000839023,119.78044946974973,0,0,{"$f":"SUM(OFFSET($H57,0,0,1,Model_period))","v":965.16341152664336}]
[]
[]
[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,{"$f":"VLOOKUP(H62,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C65,CAN_AC,2,FALSE)","v":"Ducts and pipes"},"$M",null,null,1,1,1,1,1,{"$f":"VLOOKUP($C65,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C65,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":7.5084445094454791E-2},{"$f":"VLOOKUP($C65,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":7.0426234640919974E-2},{"$f":"VLOOKUP($C65,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":6.6030316621052201E-2},{"$f":"VLOOKUP($C65,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":6.4294138224230746E-2},null,null,{"$f":"SUM(OFFSET($H65,0,0,1,Model_period))","v":5.2758385693371892}]
[null,null,"CA02","Copper cables","$M",null,null,1,1,1,1,1,{"$f":"VLOOKUP($C66,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C66,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":7.5084445094454791E-2},{"$f":"VLOOKUP($C66,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":7.0426234640919974E-2},{"$f":"VLOOKUP($C66,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":6.6030316621052201E-2},{"$f":"VLOOKUP($C66,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":6.4294138224230746E-2},null,null,5.2758385693371892]
[null,null,"CA03","Other cables","$M",null,null,1,1,1,1,1,{"$f":"VLOOKUP($C67,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C67,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":7.5085146651085136E-2},{"$f":"VLOOKUP($C67,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":7.0426790879107609E-2},{"$f":"VLOOKUP($C67,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":6.6030739903262192E-2},{"$f":"VLOOKUP($C67,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":6.4294435156875718E-2},null,null,5.2758405473468617]
[null,null,"CA04","Pair gain systems","$M",null,null,1,1,1,1,1,{"$f":"VLOOKUP($C68,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C68,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":7.5084445094454791E-2},{"$f":"VLOOKUP($C68,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":7.0426234640919974E-2},{"$f":"VLOOKUP($C68,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":6.6030316621052201E-2},{"$f":"VLOOKUP($C68,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":6.4294138224230746E-2},null,null,5.2758385693371892]
[null,null,"CA05","CAN Radio Bearer Equipment","$M",null,null,1,1,1,1,1,{"$f":"VLOOKUP($C69,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C69,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":1.4031132606746609E-6},{"$f":"VLOOKUP($C69,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":1.1124763752669987E-6},{"$f":"VLOOKUP($C69,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":8.4656441998419497E-7},{"$f":"VLOOKUP($C69,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":5.938652899280649E-7},null,null,5.0000073907758766]
[null,null,"CA06","Other CAN assets","$M",null,null,1,1,1,1,1,{"$f":"VLOOKUP($C70,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C70,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":1.4031132606746609E-6},{"$f":"VLOOKUP($C70,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":1.1124763752669987E-6},{"$f":"VLOOKUP($C70,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":8.4656441998419497E-7},{"$f":"VLOOKUP($C70,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":5.938652899280649E-7},null,null,5.0000073907758766]
[null,null,"CA07","Other Communications Plant and Equipment","$M",null,null,1,1,1,1,1,{"$f":"VLOOKUP($C71,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C71,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":7.5085146651085136E-2},{"$f":"VLOOKUP($C71,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":7.0426790879107609E-2},{"$f":"VLOOKUP($C71,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":6.6030739903262192E-2},{"$f":"VLOOKUP($C71,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":6.4294435156875718E-2},null,null,5.2758405473468617]
[null,null,"CA08","Network Land","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C72,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C72,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C72,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C72,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C72,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,3.4347565307209959E-6]
[null,null,"CA09","Network Buildings/Support","$M",null,null,1,1,1,1,1,{"$f":"VLOOKUP($C73,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C73,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":7.5085146651085136E-2},{"$f":"VLOOKUP($C73,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":7.0426790879107609E-2},{"$f":"VLOOKUP($C73,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":6.6030739903262192E-2},{"$f":"VLOOKUP($C73,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":6.4294435156875718E-2},null,null,5.2758405473468617]
[null,null,"CA10","Indirect Capital Assets","$M",null,null,1,1,1,1,1,{"$f":"VLOOKUP($C74,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C74,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":2.1046698910119911E-6},{"$f":"VLOOKUP($C74,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":1.668714562900498E-6},{"$f":"VLOOKUP($C74,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":1.2698466299762925E-6},{"$f":"VLOOKUP($C74,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":8.9079793489209736E-7},null,null,5.0000093687855491]
[null,null,"CA11","Spare CAN Asset Class 11","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C75,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C75,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C75,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C75,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C75,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C76,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C76,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C76,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C76,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C76,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C77,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C77,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C77,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C77,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C77,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C78,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C78,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C78,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C78,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C78,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C79,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C79,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C79,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C79,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C79,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C80,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C80,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C80,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C80,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C80,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C81,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C81,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C81,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C81,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C81,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C82,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C82,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C82,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C82,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C82,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C83,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C83,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C83,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C83,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C83,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C84,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C84,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C84,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C84,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C84,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,0]
[null,null,null,"Total CAN Asset Class",null,null,null,{"$f":"SUM(H65:H84)","v":9},9,9,9,9,{"$f":"SUM(M65:M84)","v":3.434756530720996E-5},0.45051368613303217,0.42256297022739614,0.39618613254841317,0.38576779867183419,0,0,46.65506493514598]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C87,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},"$M",null,null,1,1,1,1,1,{"$f":"VLOOKUP($C87,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C87,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":2.5083421597280883E-6},{"$f":"VLOOKUP($C87,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":2.4400215561557285E-6},{"$f":"VLOOKUP($C87,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":2.375872985545987E-6},{"$f":"VLOOKUP($C87,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":2.3134108914761312E-6},null,null,{"$f":"SUM(OFFSET($H87,0,0,1,Model_period))","v":5.0000130724041236}]
[null,null,"CO02","Switching Equipment - Trunk","$M",null,null,1,1,1,1,1,{"$f":"VLOOKUP($C88,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C88,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":1.6722281064853924E-6},{"$f":"VLOOKUP($C88,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":1.6266810374371522E-6},{"$f":"VLOOKUP($C88,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":1.5839153236973247E-6},{"$f":"VLOOKUP($C88,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":1.5422739276507542E-6},null,null,5.0000098598549254]
[null,null,"CO03","Switching Equipment - Other","$M",null,null,1,1,1,1,1,{"$f":"VLOOKUP($C89,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C89,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":1.6722281064853924E-6},{"$f":"VLOOKUP($C89,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":1.6266810374371522E-6},{"$f":"VLOOKUP($C89,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":1.5839153236973247E-6},{"$f":"VLOOKUP($C89,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":1.5422739276507542E-6},null,null,5.0000098598549254]
[null,null,"CO04","Inter-exchange Cables ","$M",null,null,1,1,1,1,1,{"$f":"VLOOKUP($C90,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C90,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":2.5083421597280883E-6},{"$f":"VLOOKUP($C90,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":2.4400215561557285E-6},{"$f":"VLOOKUP($C90,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":2.375872985545987E-6},{"$f":"VLOOKUP($C90,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":2.3134108914761312E-6},null,null,5.0000130724041236]
[null,null,"CO05","Transmission Equipment ","$M",null,null,1,1,1,1,1,{"$f":"VLOOKUP($C91,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C91,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":2.5083421597280883E-6},{"$f":"VLOOKUP($C91,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":2.4400215561557285E-6},{"$f":"VLOOKUP($C91,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":2.375872985545987E-6},{"$f":"VLOOKUP($C91,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":2.3134108914761312E-6},null,null,5.0000130724041236]
[null,null,"CO06","Core Radio Bearer Equipment","$M",null,null,1,1,1,1,1,{"$f":"VLOOKUP($C92,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C92,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":1.6722281064853924E-6},{"$f":"VLOOKUP($C92,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":1.6266810374371522E-6},{"$f":"VLOOKUP($C92,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":1.5839153236973247E-6},{"$f":"VLOOKUP($C92,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":1.5422739276507542E-6},null,null,5.0000098598549254]
[null,null,"CO07","Other Communications Plant and Equipment","$M",null,null,1,1,1,1,1,{"$f":"VLOOKUP($C93,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C93,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":2.5083421597280883E-6},{"$f":"VLOOKUP($C93,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":2.4400215561557285E-6},{"$f":"VLOOKUP($C93,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":2.375872985545987E-6},{"$f":"VLOOKUP($C93,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":2.3134108914761312E-6},null,null,5.0000130724041236]
[null,null,"CO08","Network Land","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C94,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C94,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C94,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C94,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C94,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,3.4347565307209959E-6]
[null,null,"CO09","Network Buildings/Support","$M",null,null,1,1,1,1,1,{"$f":"VLOOKUP($C95,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C95,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":2.5083421597280883E-6},{"$f":"VLOOKUP($C95,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":2.4400215561557285E-6},{"$f":"VLOOKUP($C95,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":2.375872985545987E-6},{"$f":"VLOOKUP($C95,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":2.3134108914761312E-6},null,null,5.0000130724041236]
[null,null,"CO10","Indirect Capital Assets","$M",null,null,1,1,1,1,1,{"$f":"VLOOKUP($C96,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C96,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":2.5083421597280883E-6},{"$f":"VLOOKUP($C96,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":2.4400215561557285E-6},{"$f":"VLOOKUP($C96,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":2.375872985545987E-6},{"$f":"VLOOKUP($C96,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":2.3134108914761312E-6},null,null,5.0000130724041236]
[null,null,"CO11","LSS equipment","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C97,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C97,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C97,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C97,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C97,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,3.4347565307209959E-6]
[null,null,"CO12","Data Equipment","$M",null,null,1,1,1,1,1,{"$f":"VLOOKUP($C98,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":3.4347565307209959E-6},{"$f":"VLOOKUP($C98,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":2.1046698910119911E-6},{"$f":"VLOOKUP($C98,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":1.668714562900498E-6},{"$f":"VLOOKUP($C98,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":1.2698466299762925E-6},{"$f":"VLOOKUP($C98,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":8.9079793489209736E-7},null,null,5.0000093687855491]
[null,null,"CO13","Spare Core Asset Class 13","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C99,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C99,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C99,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C99,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C99,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,0]
[null,null,"CO14","Spare Core Asset Class 14","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C100,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C100,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C100,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C100,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C100,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,0]
[null,null,"CO15","Spare Core Asset Class 15","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C101,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C101,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C101,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C101,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C101,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,0]
[null,null,"CO16","Spare Core Asset Class 16","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C102,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C102,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C102,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C102,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C102,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,0]
[null,null,"CO17","Spare Core Asset Class 17","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C103,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C103,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C103,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C103,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C103,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,0]
[null,null,"CO18","Spare Core Asset Class 18","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C104,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C104,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C104,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C104,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C104,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,0]
[null,null,"CO19","Spare Core Asset Class 19","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C105,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C105,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C105,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C105,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C105,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,0]
[null,null,"CO20","Spare Core Asset Class 20","$M",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C106,'Capex Forecasts'!$C$23:$M$67,M$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C106,'Capex Forecasts'!$C$23:$M$67,N$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C106,'Capex Forecasts'!$C$23:$M$67,O$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C106,'Capex Forecasts'!$C$23:$M$67,P$3+2,FALSE)/1000000","v":0},{"$f":"VLOOKUP($C106,'Capex Forecasts'!$C$23:$M$67,Q$3+2,FALSE)/1000000","v":0},null,null,0]
[null,null,null,"Total Core Asset Class",null,null,null,{"$f":"SUM(H87:H106)","v":10},10,10,10,10,4.1217078368651956E-5,2.2171407168836701E-5,2.1188887012146325E-5,2.0276830514344187E-5,1.9398085066701143E-5,0,0,50.000124252288124]
[]
[null,null,null,"Total",null,null,null,{"$f":"H107+H85","v":19},{"$f":"I107+I85","v":19},19,19,19,7.5564643675861916E-5,0.45053585754020098,0.42258415911440828,0.39620640937892754,0.38578719675690087,0,0,{"$f":"T107+T85","v":96.655189187434104}]
[]
[]
[null,"3.3","Asset Class Disposals - existing assets"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,"NBN Rollout Assumption :",null,null,null,{"$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"]
[null,null,null,"FTTN Build (% of Cu transferred in FY)",null,null,null,null,null,null,null,null,{"$f":"'NBN Rollout Parameters'!G38","v":36666.666666666664},{"$f":"'NBN Rollout Parameters'!H38","v":37179.394841384405},{"$f":"'NBN Rollout Parameters'!I38","v":91387.55792791977},{"$f":"'NBN Rollout Parameters'!J38","v":170345.30426889591},{"$f":"'NBN Rollout Parameters'!K38","v":215657.61366077195}]
[]
[]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11]
[null,null,null,null,null,null,"Capital disposals at beginning of each year","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Unit",null,null,{"$f":"VLOOKUP(H120,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",{"$f":"VLOOKUP(C123,CAN_AC,2,FALSE)","v":"Ducts and pipes"},"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET($H123,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables","$M",null,null,null,null,null,null,null,{"$f":"M116*('8. RAB Roll-Forward'!M215-'8. RAB Roll-Forward'!M313)","v":0},{"$f":"N116*('8. RAB Roll-Forward'!N215-'8. RAB Roll-Forward'!N313)","v":0},{"$f":"O116*('8. RAB Roll-Forward'!O215-'8. RAB Roll-Forward'!O313)","v":0},{"$f":"P116*('8. RAB Roll-Forward'!P215-'8. RAB Roll-Forward'!P313)","v":0},{"$f":"Q116*('8. RAB Roll-Forward'!Q215-'8. RAB Roll-Forward'!Q313)","v":0},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,{"$f":"SUM(H123:H142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C145,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($H145,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk","$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,{"$f":"SUM(H145:H164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total",null,null,null,{"$f":"H165+H143","v":0},{"$f":"I165+I143","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T165+T143","v":0}]
[]
[null,3.4,"Asset Class Disposals - new assets"]
[]
[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,{"$f":"VLOOKUP(H171,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C174,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($H174,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables","$M",null,null,null,null,null,null,null,{"$f":"M116*('8. RAB Roll-Forward'!M264-'8. RAB Roll-Forward'!M362)","v":160433.49488219214},{"$f":"N116*('8. RAB Roll-Forward'!N264-'8. RAB Roll-Forward'!N362)","v":153107.0310894014},{"$f":"O116*('8. RAB Roll-Forward'!O264-'8. RAB Roll-Forward'!O362)","v":352816.64266889752},{"$f":"P116*('8. RAB Roll-Forward'!P264-'8. RAB Roll-Forward'!P362)","v":613799.49813096446},{"$f":"Q116*('8. RAB Roll-Forward'!Q264-'8. RAB Roll-Forward'!Q362)","v":721562.07672654826},null,null,2001718.743498004]
[null,null,"CA03","Other cables","$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(H174:H193)","v":0},0,0,0,0,160433.49488219214,153107.0310894014,352816.64266889752,613799.49813096446,721562.07672654826,0,0,2001718.743498004]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C196,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},"$M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET($H196,0,0,1,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(H196:H215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total",null,null,null,{"$f":"H216+H194","v":0},0,0,0,0,160433.49488219214,153107.0310894014,352816.64266889752,613799.49813096446,721562.07672654826,0,0,2001718.743498004]

{"sheet":"4. Tax Parameters","index":12,"n_rows":115,"n_cols":20,"rows_kept":115,"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$2&\"1\"","v":"4.1"},"Regulatory Asset Base -- Opening Tax Value and Parameters"]
[]
[null,null,"Code","Asset Class",null,null,"Depreciated Tax Value ($M)","Tax Standard Life (years)","Tax Remaining Life (years)"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C11,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,1,{"$f":"'2. RAB'!H16","v":35},{"$f":"'2. RAB'!I16","v":1}]
[null,null,"CA02","Copper cables",null,null,1,{"$f":"'2. RAB'!H17","v":20},{"$f":"'2. RAB'!I17","v":1}]
[null,null,"CA03","Other cables",null,null,1,{"$f":"'2. RAB'!H18","v":20},{"$f":"'2. RAB'!I18","v":1}]
[null,null,"CA04","Pair gain systems",null,null,1,{"$f":"'2. RAB'!H19","v":12},{"$f":"'2. RAB'!I19","v":1}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,1,{"$f":"'2. RAB'!H20","v":12},{"$f":"'2. RAB'!I20","v":1}]
[null,null,"CA06","Other CAN assets",null,null,1,{"$f":"'2. RAB'!H21","v":12},{"$f":"'2. RAB'!I21","v":1}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,1,{"$f":"'2. RAB'!H22","v":1},{"$f":"'2. RAB'!I22","v":1}]
[null,null,"CA08","Network Land",null,null,1,{"$f":"'2. RAB'!H23","v":10000},{"$f":"'2. RAB'!I23","v":10000}]
[null,null,"CA09","Network Buildings/Support",null,null,1,{"$f":"'2. RAB'!H24","v":1},{"$f":"'2. RAB'!I24","v":1}]
[null,null,"CA10","Indirect Capital Assets",null,null,1,{"$f":"'2. RAB'!H25","v":10},{"$f":"'2. RAB'!I25","v":5}]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,null,"Total",null,null,{"$f":"SUM(G11:G30)","v":10}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C33,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,1,{"$f":"'2. RAB'!H38","v":27},{"$f":"'2. RAB'!I38","v":1}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,1,{"$f":"'2. RAB'!H39","v":25},{"$f":"'2. RAB'!I39","v":1}]
[null,null,"CO03","Switching Equipment - Other",null,null,1,{"$f":"'2. RAB'!H40","v":20},{"$f":"'2. RAB'!I40","v":1}]
[null,null,"CO04","Inter-exchange Cables ",null,null,1,{"$f":"'2. RAB'!H41","v":38},{"$f":"'2. RAB'!I41","v":1}]
[null,null,"CO05","Transmission Equipment ",null,null,1,{"$f":"'2. RAB'!H42","v":1},{"$f":"'2. RAB'!I42","v":1}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,1,{"$f":"'2. RAB'!H43","v":16},{"$f":"'2. RAB'!I43","v":1}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,1,{"$f":"'2. RAB'!H44","v":1},{"$f":"'2. RAB'!I44","v":1}]
[null,null,"CO08","Network Land",null,null,1,{"$f":"'2. RAB'!H45","v":10000},{"$f":"'2. RAB'!I45","v":10000}]
[null,null,"CO09","Network Buildings/Support",null,null,1,{"$f":"'2. RAB'!H46","v":1},{"$f":"'2. RAB'!I46","v":1}]
[null,null,"CO10","Indirect Capital Assets",null,null,1,{"$f":"'2. RAB'!H47","v":10},{"$f":"'2. RAB'!I47","v":5}]
[null,null,"CO11","LSS equipment",null,null,1,{"$f":"'2. RAB'!H48","v":0},{"$f":"'2. RAB'!I48","v":0}]
[null,null,"CO12","Data Equipment",null,null,1,{"$f":"'2. RAB'!H49","v":6},{"$f":"'2. RAB'!I49","v":1}]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[null,null,null,"Total",null,null,{"$f":"SUM(G33:G52)","v":12}]
[]
[]
[null,{"$f":"$A$2&\"2\"","v":"4.2"},"Tax Losses Carried Forward"]
[]
[null,null,null,"Enter any tax loss (as a negative value) at the valuation year to be carried forward."]
[]
[null,null,null,"Asset Class Category",null,null,"Tax Loss Carried Forward ($M)"]
[]
[null,null,null,"CAN",null,null,0]
[null,null,null,"Core",null,null,0]
[]
[null,null,null,"Total",null,null,{"$f":"SUM(G62:G63)","v":0}]
[]
[]
[null,{"$f":"$A$2&\"3\"","v":"4.3"},"Additional Taxable Income"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,"Unit",null,{"$f":"VLOOKUP(H70,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",{"$f":"VLOOKUP(C73,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,"$M",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(G73,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,"$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,{"$f":"SUM(H73:H92)","v":0},{"$f":"SUM(I73:I92)","v":0},{"$f":"SUM(J73:J92)","v":0},{"$f":"SUM(K73:K92)","v":0},{"$f":"SUM(L73:L92)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C95,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(G95,0,0,1,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(H95:H114)","v":0},{"$f":"SUM(I95:I114)","v":0},{"$f":"SUM(J95:J114)","v":0},{"$f":"SUM(K95:K114)","v":0},{"$f":"SUM(L95:L114)","v":0},0,0,0,0,0,0,0,0]

{"sheet":"5. Service Demand","index":13,"n_rows":73,"n_cols":20,"rows_kept":73,"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 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,{"$f":"VLOOKUP(H10,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"S01",{"$f":"VLOOKUP($C12,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},{"$f":"VLOOKUP($C12,Services,3,FALSE)","v":"Line"},null,null,827208.99999999988,992650.79999999981,1091915.8799999999,1146511.6740000001,1203837.2577,{"$f":"SUM(M62:M64)","v":2.9586280376344087E-2},{"$f":"SUM(N62:N64)","v":2.7014071236559141E-2},{"$f":"SUM(O62:O64)","v":2.2527770967741934E-2},{"$f":"SUM(P62:P64)","v":1.779441001344086E-2},{"$f":"SUM(Q62:Q64)","v":1.3233764112903227E-2},null,null,{"$f":"SUM(OFFSET(H12,0,0,1,Model_period))","v":5262124.721856297}]
[null,null,"S02","Unconditioned Local Loop Service Band 4","Line",null,null,124.00000000000001,148.80000000000001,163.68000000000004,171.86400000000006,180.45720000000006,{"$f":"M65","v":9.8620934587813625E-3},{"$f":"N65","v":9.0046904121863797E-3},{"$f":"O65","v":7.5092569892473114E-3},{"$f":"P65","v":5.9314700044802863E-3},{"$f":"Q65","v":4.4112547043010757E-3},null,null,788.83791876556916]
[null,null,"S03","Wholesale Line Rental","Line",null,null,1252784,1233992.24,1215482.3563999999,1197250.121054,1179291.3692381899,{"$f":"M46","v":3.944837383512545E-2},{"$f":"N46","v":3.6018761648745519E-2},{"$f":"O46","v":3.0037027956989246E-2},{"$f":"P46","v":2.3725880017921145E-2},{"$f":"Q46","v":1.7645018817204303E-2},null,null,6078800.2335672528]
[null,null,"S04","PSTN FOAS & FTAS",{"$f":"VLOOKUP($C15,Services,3,FALSE)","v":"Minute"},null,null,1,1,1,1,1,{"$f":"M39","v":1.9724186917562725},{"$f":"N39","v":1.800938082437276},{"$f":"O39","v":1.5018513978494623},{"$f":"P39","v":1.1862940008960572},{"$f":"Q39","v":0.88225094086021505},null,null,12.343753113799282]
[null,null,"S05","Local Carriage Service","Minute",null,null,1,1,1,1,1,{"$f":"'Demand Forecasts'!G90","v":0.98620934587813625},{"$f":"'Demand Forecasts'!H90","v":0.90046904121863802},{"$f":"'Demand Forecasts'!I90","v":0.75092569892473116},{"$f":"'Demand Forecasts'!J90","v":0.59314700044802859},{"$f":"'Demand Forecasts'!K90","v":0.44112547043010752},null,null,8.6718765568996403]
[null,null,"S06","Line Sharing Service","Line",null,null,734155,723143,712296,701611,691087,{"$f":"M45","v":0.98620934587813625},{"$f":"N45","v":0.90046904121863802},{"$f":"O45","v":0.75092569892473116},{"$f":"P45","v":0.59314700044802859},{"$f":"Q45","v":0.44112547043010752},null,null,3562295.6718765567]
[null,null,"S07","Wholesale ADSL","SIO",null,null,1,1,1,1,1,{"$f":"M48","v":0.98620934587813625},{"$f":"N48","v":0.90046904121863802},{"$f":"O48","v":0.75092569892473116},{"$f":"P48","v":0.59314700044802859},{"$f":"Q48","v":0.44112547043010752},null,null,8.6718765568996403]
[]
[]
[]
[null,"5.2","Average Call Duration for Local Carriage Service"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Service","Unit",null,null,{"$f":"VLOOKUP(H24,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",{"$f":"VLOOKUP($C26,Services,2,FALSE)","v":"Local Carriage Service"},{"$f":"VLOOKUP($C26,Services,3,FALSE)","v":"Minute"},null,null,4,4,4,4,4,{"$f":"'Demand Forecasts'!G29","v":3.4660574188991067},{"$f":"'Demand Forecasts'!H29","v":3.4216246357652085},{"$f":"'Demand Forecasts'!I29","v":3.3759546812938113},{"$f":"'Demand Forecasts'!J29","v":2.9197062747076292},{"$f":"'Demand Forecasts'!K29","v":2.6867798001020109},4,4]
[]
[]
[]
[null,"5.3","Annual Demand used in Allocation Calculation"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,null,"Services","Unit",null,null,null,null,null,null,"FY2014","FY2015","FY2016","FY2017","FY2018","FY2019"]
[null,null,null,"PSTN Retail access","SIO",null,null,null,null,null,null,{"$f":"SUM(L50:L53)","v":0.04},3.944837383512545E-2,3.6018761648745519E-2,3.0037027956989246E-2,2.3725880017921145E-2,1.7645018817204303E-2]
[null,null,null,"PSTN local calls","MOU",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F98","v":1},{"$f":"'Demand Forecasts'!G98","v":0.98620934587813625},{"$f":"'Demand Forecasts'!H98","v":0.90046904121863802},{"$f":"'Demand Forecasts'!I98","v":0.75092569892473116},{"$f":"'Demand Forecasts'!J98","v":0.59314700044802859},{"$f":"'Demand Forecasts'!K98","v":0.44112547043010752}]
[null,null,null,"PSTN national STD","MOU",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F99","v":1},{"$f":"'Demand Forecasts'!G99","v":0.98620934587813625},{"$f":"'Demand Forecasts'!H99","v":0.90046904121863802},{"$f":"'Demand Forecasts'!I99","v":0.75092569892473116},{"$f":"'Demand Forecasts'!J99","v":0.59314700044802859},{"$f":"'Demand Forecasts'!K99","v":0.44112547043010752}]
[null,null,null,"PSTN international","MOU",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F100","v":1},{"$f":"'Demand Forecasts'!G100","v":0.98620934587813625},{"$f":"'Demand Forecasts'!H100","v":0.90046904121863802},{"$f":"'Demand Forecasts'!I100","v":0.75092569892473116},{"$f":"'Demand Forecasts'!J100","v":0.59314700044802859},{"$f":"'Demand Forecasts'!K100","v":0.44112547043010752}]
[null,null,null,"PSTN fixed to mobile","MOU",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F101","v":1},{"$f":"'Demand Forecasts'!G101","v":0.98620934587813625},{"$f":"'Demand Forecasts'!H101","v":0.90046904121863802},{"$f":"'Demand Forecasts'!I101","v":0.75092569892473116},{"$f":"'Demand Forecasts'!J101","v":0.59314700044802859},{"$f":"'Demand Forecasts'!K101","v":0.44112547043010752}]
[null,null,null,"PSTN OTA","MOU",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F89","v":1},{"$f":"'Demand Forecasts'!G89","v":1.9724186917562725},{"$f":"'Demand Forecasts'!H89","v":1.800938082437276},{"$f":"'Demand Forecasts'!I89","v":1.5018513978494623},{"$f":"'Demand Forecasts'!J89","v":1.1862940008960572},{"$f":"'Demand Forecasts'!K89","v":0.88225094086021505}]
[null,null,null,"LCS","MOU",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F90","v":1},{"$f":"'Demand Forecasts'!G90","v":0.98620934587813625},{"$f":"'Demand Forecasts'!H90","v":0.90046904121863802},{"$f":"'Demand Forecasts'!I90","v":0.75092569892473116},{"$f":"'Demand Forecasts'!J90","v":0.59314700044802859},{"$f":"'Demand Forecasts'!K90","v":0.44112547043010752}]
[null,null,null,"ISDN-BRI","SIO",null,null,null,null,null,null,{"$f":"SUM(L54:L57)","v":0.04},3.944837383512545E-2,3.6018761648745519E-2,3.0037027956989246E-2,2.3725880017921145E-2,1.7645018817204303E-2]
[null,null,null,"ISDN-PRI","SIO",null,null,null,null,null,null,{"$f":"SUM(L58:L61)","v":0.04},3.944837383512545E-2,3.6018761648745519E-2,3.0037027956989246E-2,2.3725880017921145E-2,1.7645018817204303E-2]
[null,null,null,"ISDN voice","MOU",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F104","v":1},{"$f":"'Demand Forecasts'!G104","v":1.9724186917562725},{"$f":"'Demand Forecasts'!H104","v":1.800938082437276},{"$f":"'Demand Forecasts'!I104","v":1.5018513978494623},{"$f":"'Demand Forecasts'!J104","v":1.1862940008960572},{"$f":"'Demand Forecasts'!K104","v":0.88225094086021505}]
[null,null,null,"ULLS","SIO",null,null,null,null,null,null,{"$f":"SUM(L62:L65)","v":0.04},3.944837383512545E-2,3.6018761648745519E-2,3.0037027956989246E-2,2.3725880017921145E-2,1.7645018817204303E-2]
[null,null,null,"LSS","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F92","v":1},{"$f":"'Demand Forecasts'!G92","v":0.98620934587813625},{"$f":"'Demand Forecasts'!H92","v":0.90046904121863802},{"$f":"'Demand Forecasts'!I92","v":0.75092569892473116},{"$f":"'Demand Forecasts'!J92","v":0.59314700044802859},{"$f":"'Demand Forecasts'!K92","v":0.44112547043010752}]
[null,null,null,"WLR","SIO",null,null,null,null,null,null,{"$f":"SUM(L66:L69)","v":0.04},3.944837383512545E-2,3.6018761648745519E-2,3.0037027956989246E-2,2.3725880017921145E-2,1.7645018817204303E-2]
[null,null,null,"ADSL retail","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F94","v":1},{"$f":"'Demand Forecasts'!G94","v":0.98620934587813625},{"$f":"'Demand Forecasts'!H94","v":0.90046904121863802},{"$f":"'Demand Forecasts'!I94","v":0.75092569892473116},{"$f":"'Demand Forecasts'!J94","v":0.59314700044802859},{"$f":"'Demand Forecasts'!K94","v":0.44112547043010752}]
[null,null,null,"ADSL wholesale","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F93","v":1},{"$f":"'Demand Forecasts'!G93","v":0.98620934587813625},{"$f":"'Demand Forecasts'!H93","v":0.90046904121863802},{"$f":"'Demand Forecasts'!I93","v":0.75092569892473116},{"$f":"'Demand Forecasts'!J93","v":0.59314700044802859},{"$f":"'Demand Forecasts'!K93","v":0.44112547043010752}]
[null,null,null,"Other DSL","SIO",null,null,null,null,null,null,{"$f":"SUM(L70:L73)","v":0.04},3.944837383512545E-2,3.6018761648745519E-2,3.0037027956989246E-2,2.3725880017921145E-2,1.7645018817204303E-2]
[null,null,null,"PSTN Retail access Band 1","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F112","v":0.01},{"$f":"'Demand Forecasts'!G112","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H112","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I112","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J112","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K112","v":4.4112547043010757E-3}]
[null,null,null,"PSTN Retail access Band 2","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F113","v":0.01},{"$f":"'Demand Forecasts'!G113","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H113","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I113","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J113","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K113","v":4.4112547043010757E-3}]
[null,null,null,"PSTN Retail access Band 3","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F114","v":0.01},{"$f":"'Demand Forecasts'!G114","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H114","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I114","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J114","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K114","v":4.4112547043010757E-3}]
[null,null,null,"PSTN Retail access Band 4","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F115","v":0.01},{"$f":"'Demand Forecasts'!G115","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H115","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I115","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J115","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K115","v":4.4112547043010757E-3}]
[null,null,null,"ISDN-BRI Band 1","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F116","v":0.01},{"$f":"'Demand Forecasts'!G116","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H116","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I116","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J116","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K116","v":4.4112547043010757E-3}]
[null,null,null,"ISDN-BRI Band 2","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F117","v":0.01},{"$f":"'Demand Forecasts'!G117","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H117","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I117","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J117","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K117","v":4.4112547043010757E-3}]
[null,null,null,"ISDN-BRI Band 3","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F118","v":0.01},{"$f":"'Demand Forecasts'!G118","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H118","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I118","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J118","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K118","v":4.4112547043010757E-3}]
[null,null,null,"ISDN-BRI Band 4","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F119","v":0.01},{"$f":"'Demand Forecasts'!G119","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H119","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I119","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J119","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K119","v":4.4112547043010757E-3}]
[null,null,null,"ISDN-PRI Band 1","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F120","v":0.01},{"$f":"'Demand Forecasts'!G120","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H120","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I120","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J120","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K120","v":4.4112547043010757E-3}]
[null,null,null,"ISDN-PRI Band 2","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F121","v":0.01},{"$f":"'Demand Forecasts'!G121","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H121","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I121","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J121","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K121","v":4.4112547043010757E-3}]
[null,null,null,"ISDN-PRI Band 3","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F122","v":0.01},{"$f":"'Demand Forecasts'!G122","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H122","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I122","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J122","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K122","v":4.4112547043010757E-3}]
[null,null,null,"ISDN-PRI Band 4","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F123","v":0.01},{"$f":"'Demand Forecasts'!G123","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H123","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I123","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J123","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K123","v":4.4112547043010757E-3}]
[null,null,null,"ULLS Band 1","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F124","v":0.01},{"$f":"'Demand Forecasts'!G124","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H124","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I124","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J124","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K124","v":4.4112547043010757E-3}]
[null,null,null,"ULLS Band 2","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F125","v":0.01},{"$f":"'Demand Forecasts'!G125","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H125","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I125","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J125","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K125","v":4.4112547043010757E-3}]
[null,null,null,"ULLS Band 3","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F126","v":0.01},{"$f":"'Demand Forecasts'!G126","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H126","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I126","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J126","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K126","v":4.4112547043010757E-3}]
[null,null,null,"ULLS Band 4","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F127","v":0.01},{"$f":"'Demand Forecasts'!G127","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H127","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I127","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J127","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K127","v":4.4112547043010757E-3}]
[null,null,null,"WLR Band 1","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F128","v":0.01},{"$f":"'Demand Forecasts'!G128","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H128","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I128","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J128","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K128","v":4.4112547043010757E-3}]
[null,null,null,"WLR Band 2","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F129","v":0.01},{"$f":"'Demand Forecasts'!G129","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H129","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I129","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J129","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K129","v":4.4112547043010757E-3}]
[null,null,null,"WLR Band 3","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F130","v":0.01},{"$f":"'Demand Forecasts'!G130","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H130","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I130","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J130","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K130","v":4.4112547043010757E-3}]
[null,null,null,"WLR Band 4","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F131","v":0.01},{"$f":"'Demand Forecasts'!G131","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H131","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I131","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J131","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K131","v":4.4112547043010757E-3}]
[null,null,null,"Other DSL Band 1","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F132","v":0.01},{"$f":"'Demand Forecasts'!G132","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H132","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I132","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J132","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K132","v":4.4112547043010757E-3}]
[null,null,null,"Other DSL Band 2","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F133","v":0.01},{"$f":"'Demand Forecasts'!G133","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H133","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I133","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J133","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K133","v":4.4112547043010757E-3}]
[null,null,null,"Other DSL Band 3","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F134","v":0.01},{"$f":"'Demand Forecasts'!G134","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H134","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I134","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J134","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K134","v":4.4112547043010757E-3}]
[null,null,null,"Other DSL Band 4","SIO",null,null,null,null,null,null,{"$f":"'Demand Forecasts'!F135","v":0.01},{"$f":"'Demand Forecasts'!G135","v":9.8620934587813625E-3},{"$f":"'Demand Forecasts'!H135","v":9.0046904121863797E-3},{"$f":"'Demand Forecasts'!I135","v":7.5092569892473114E-3},{"$f":"'Demand Forecasts'!J135","v":5.9314700044802863E-3},{"$f":"'Demand Forecasts'!K135","v":4.4112547043010757E-3}]

{"sheet":"6. Revenue Requirement","index":14,"n_rows":330,"n_cols":20,"rows_kept":330,"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,{"$f":"VLOOKUP(H11,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C14,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.1187028088803733},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.17535717289007829},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.23029453618159262},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.2196221276662714},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.21296683607994202},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.20978475634953983},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.20291380940558407},{"$f":"VLOOKUP($C14,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.19605499654005695},null,null,{"$f":"SUM(OFFSET($H14,0,0,1,Model_period))","v":1.6843218004875038}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11741256095776056},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.17148642912224002},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.22255554602988589},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.20963314821614026},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":-7259.2927089456671},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":-6927.7841019581665},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":-15964.500351384477},{"$f":"VLOOKUP($C15,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":-27773.783153768105},null,null,-57924.520603615594]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11741256095776056},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.17148642912224002},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.22255554602988589},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.20963314821614026},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.19798626876695849},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.18981263362886483},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.17795009209938709},{"$f":"VLOOKUP($C16,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.16609968522024579},null,null,1.5715611205355484]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11540550863369628},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.16546527215004719},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.21051711690500877},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.1940947357381585},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.17468316405787299},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.15874480423351456},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.13911757719560264},{"$f":"VLOOKUP($C17,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.11950248423611938},null,null,1.3961554196440855]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11540550863369628},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.16546527215004719},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.21051711690500877},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.1940947357381585},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.17468316405787299},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.15527133949296176},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.13585959546986306},{"$f":"VLOOKUP($C18,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.11644785259058024},null,null,1.3863693415322542]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11540550863369628},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.16546527215004719},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.21051711690500877},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.1940947357381585},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.17468316405787299},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.15527133949296176},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.13585959546986306},{"$f":"VLOOKUP($C19,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.11644785259058024},null,null,1.3863693415322542]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":6.0095025136672323E-2},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":6.0095025136672323E-2},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":4.6552041323525584E-2},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":1.5889747387740323E-7},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":3.4735621060359018E-3},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":3.2580589232137787E-3},{"$f":"VLOOKUP($C20,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":3.0546903907281578E-3},null,null,0.3553648881303158]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":5.84073454534597E-2},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":5.8401504134782491E-2},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":5.8395662816105275E-2},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":5.8389821497428065E-2},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":4.5226596573208586E-2},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":4.5222230548564085E-2},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":4.521770561055595E-2},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":4.5213180672547829E-2},{"$f":"VLOOKUP($C21,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":4.52086557345397E-2},null,null,0.51809588981332866]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":6.0095025136672323E-2},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":6.0095025136672323E-2},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":4.6552041323525584E-2},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":1.5889747387740323E-7},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":3.4735621060359018E-3},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":3.2580589232137787E-3},{"$f":"VLOOKUP($C22,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":3.0546903907281578E-3},null,null,0.3553648881303158]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0.10694211913963803},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.14944989453494628},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0.18581996837280554},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0.21618053969699752},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.18632552949916759},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.16303161170333014},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.13973747347802806},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.11644337661670788},{"$f":"VLOOKUP($C23,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":9.3149281471111414E-2},null,null,1.4154929812848696]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C24,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},null,null,{"$f":"SUM(G24:S24)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C25,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C26,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C27,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C28,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C29,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C30,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C31,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C32,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C33,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C33,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C33,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C33,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C33,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C33,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C33,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C33,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C33,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C33,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},null,null,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H14:H33)","v":0.58413186772136916},0.6470420223685257,1.0280189948105689,1.3791315290469552,1.7017173904241611,1.5458288400324549,-7258.1494521885998,-6926.7233147816687,-15963.5404780397,-27772.924133578945,0,0,-57914.451507944505]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C36,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11819308130600777},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":0.11198891603728772},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":0.14639784370326483},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.21567586417979981},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.20704858726493622},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.19842110859514953},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.18979366962218877},{"$f":"VLOOKUP($C36,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.18116623084223313},null,null,{"$f":"SUM(OFFSET($H36,0,0,1,Model_period))","v":1.487310058044933}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11801467665497986},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":0.11164410372946371},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":0.14570844155874427},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.21429467195953483},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.20497720017968418},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.19565948796490226},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.18634185518049559},{"$f":"VLOOKUP($C37,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.177024222524759},null,null,1.4722894162466291]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11741256095776056},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":0.11048036219055764},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":0.14338170932098732},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.20963314821614026},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.19798626876695849},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.18633914888284542},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.17469210842910765},{"$f":"VLOOKUP($C38,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.16304506810403988},null,null,1.4215951313624624]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11883862445117466},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":0.11323659215112461},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":0.14889239093672743},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.22067359918733781},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.21454373790236134},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.20841367486246182},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.20228365151938824},{"$f":"VLOOKUP($C39,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.19615362836931971},null,null,1.5416606558739612]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":3.8716300624684077E-2},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":3.8716300624684077E-2},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":4.6552041323525584E-2},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":1.5889747387740323E-7},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":1.1604002474007051E-7},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":1.1287940149812308E-7},{"$f":"VLOOKUP($C40,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":1.0991178334773427E-7},null,null,0.30282146651757108]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11665991633623646},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":0.10902568526692506},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":0.14047329402379116},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.20380624353689711},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.18924760450105144},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.17468872503027447},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.16012992498987275},{"$f":"VLOOKUP($C41,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0.14557112507814107},null,null,1.3582272752572548]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":3.8716300624684077E-2},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":3.8716300624684077E-2},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":4.6552041323525584E-2},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":1.5889747387740323E-7},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":1.1604002474007051E-7},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":1.1287940149812308E-7},{"$f":"VLOOKUP($C42,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":1.0991178334773427E-7},null,null,0.30282146651757108]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":5.84073454534597E-2},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":5.8401504134782491E-2},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":3.7621484168185337E-2},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":3.76177208907853E-2},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":4.5226596573208586E-2},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":4.5222230548564085E-2},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":4.521770561055595E-2},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":4.5213180672547829E-2},{"$f":"VLOOKUP($C43,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":4.52086557345397E-2},null,null,0.47654961055876593]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":3.8716300624684077E-2},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":3.8716300624684077E-2},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":4.6552041323525584E-2},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":1.5889747387740323E-7},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":1.1604002474007051E-7},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":1.1287940149812308E-7},{"$f":"VLOOKUP($C44,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":1.0991178334773427E-7},null,null,0.30282146651757108]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0.10694211913963803},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.14944989453494628},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":0.11971476409618154},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":0.13927460293227972},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.18632552949916759},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.16303161170333014},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0.1397374921525697},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0.11644341229863517},{"$f":"VLOOKUP($C45,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":9.3149332637705709E-2},null,null,1.2724819457665908]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":1.5889747387740323E-7},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C46,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},null,null,1.5889747387740323E-7]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":5.8413186772136916E-2},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":6.0211569721928489E-2},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0.11038787782353555},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":9.6903377569986959E-2},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":0.11623649988048972},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0.15524870454320402},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0.11642540228515906},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":7.7601879597649484E-2},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":4.6552118520999761E-2},{"$f":"VLOOKUP($C47,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":2.3276079406951818E-2},null,null,{"$f":"SUM(G47:S47)","v":0.86125669612204181}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C48,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C49,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C50,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C51,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C52,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C53,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C54,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C55,'8. RAB Roll-Forward'!$C$513:$S$554,H$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C55,'8. RAB Roll-Forward'!$C$513:$S$554,I$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C55,'8. RAB Roll-Forward'!$C$513:$S$554,J$3,FALSE)*WACC","v":0},{"$f":"VLOOKUP($C55,'8. RAB Roll-Forward'!$C$513:$S$554,K$3,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C55,'8. RAB Roll-Forward'!$C$513:$S$554,L$3,FALSE)*WADSL_WACC","v":0},{"$f":"VLOOKUP($C55,'8. RAB Roll-Forward'!$C$513:$S$554,M$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C55,'8. RAB Roll-Forward'!$C$513:$S$554,N$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C55,'8. RAB Roll-Forward'!$C$513:$S$554,O$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C55,'8. RAB Roll-Forward'!$C$513:$S$554,P$3,FALSE)*WACC_FY1519","v":0},{"$f":"VLOOKUP($C55,'8. RAB Roll-Forward'!$C$513:$S$554,Q$3,FALSE)*WACC_FY1519","v":0},null,null,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H36:H55)","v":0.64254505449350607},0.70725359209045424,1.0879928453652095,0.92676418708376485,1.134131405121122,1.590540481665867,1.3384832787419403,1.2260795708164829,1.1214502598714404,1.0245946724330399,0,0,10.799835347682826]
[]
[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,{"$f":"VLOOKUP(H60,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C63,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8092224998691044},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":42.596920503820975},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":34.940365362853164},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":27.194312017357841},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":19.955390685616393},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},{"$f":"SUM(OFFSET($H63,0,0,1,Model_period))","v":134.07440583953826}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8092224998691044},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":42.596920503820975},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":34.940365362853164},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":27.194312017357841},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":19.955390685616393},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},133.98641470567168]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8092224998691044},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":42.597318481886852},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":34.940641308565333},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":27.194486333121855},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":19.955482841257908},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},131.5075765439785]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":9.3372313471547912},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":42.598817554445915},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":34.941963195594312},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":27.195590763024125},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":19.956319761120977},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},134.86837547270866]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":9.3622636161644497},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":5.8332897193788631E-3},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":4.5893422801001919E-3},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":3.3966975405029247E-3},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":2.2659253125150241E-3},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},9.6939097002845998]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":9.3372313471547912},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":5.8143173348634454E-3},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":4.5732025878845667E-3},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":3.383651803957811E-3},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":2.2563521486606447E-3},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},9.354040329785839]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8092224998691044},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":42.597318481886852},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":34.940641308565333},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":27.194486333121855},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":19.955482841257908},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},131.5052839587768]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8092224998691044},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":3.1213105781974309E-3},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":2.4234784223991367E-3},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":1.7562746096300356E-3},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.1429653610427663E-3},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.8437083867760125]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8597710703858068},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":42.597356729145176},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":34.940673752213108},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":27.194512480718572},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":19.955501976727355},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},131.78002303233438]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8092224998691044},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":4.3152447757939657E-3},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.2513155589091415E-3},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.2792219016828821E-3},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.4194322855940592E-3},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.8204877143910849]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},{"$f":"SUM(G73:S73)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H63:H82)","v":1.3000000000000003},1.3000000000000003,1.3000000000000003,1.3000000000000003,1.3000000000000003,75.751832380074475,255.60373641741501,209.6594876294937,163.17851579055787,119.74065346670474,0,0,830.4342256842458]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C85,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":8.8114999771114366},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":6.1214783863627765E-3},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":4.9773230383490128E-3},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":3.8227193719540175E-3},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":2.6608019998501506E-3},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},{"$f":"SUM(OFFSET($H85,0,0,1,Model_period))","v":10.863542154039258}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.425830277839923},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":3.8678567751759076E-3},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.0733389492441001E-3},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.2940994101632883E-3},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.546514571036545E-3},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.4922458227010882]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.425830277839923},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":3.8678567751759076E-3},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.0733389492441001E-3},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.2940994101632883E-3},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.546514571036545E-3},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.4422844277157036]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.425830277839923},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":4.3186167976070576E-3},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.4572060930994331E-3},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.6047435155508105E-3},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.7747586255425134E-3},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},7.7491081765223155]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":8.8114999771114366},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":6.1214783863627765E-3},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":4.9773230383490128E-3},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":3.8227193719540175E-3},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":2.6608019998501506E-3},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},10.362689000054948]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.425830277839923},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":3.8678567751759076E-3},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.0733389492441001E-3},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.2940994101632883E-3},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.546514571036545E-3},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.6328623457995812]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.425830277839923},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":4.3186167976070576E-3},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.4572060930994331E-3},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.6047435155508105E-3},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.7747586255425134E-3},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.4488173056258606]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.425830277839923},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":2.9663367303136073E-3},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":2.3056046615334363E-3},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":1.6728111993882426E-3},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.0900264620246078E-3},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.651263940828847]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.4735327188945373},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":4.3549650700397948E-3},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.4880717384698705E-3},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.6296485004524877E-3},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.7930077945605986E-3},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},7.6208223637996166]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":46.519443906828769},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":3.6838658949020421E-2},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.2786336116199521E-2},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.76637936689853E-2},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":2.116088040607882E-2},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},46.637893575969059]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":1},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":3.1944763361426232E-6},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":2.21167738153454E-6},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":2.0346235338118744E-6},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":1.8581260062705785E-6},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.6918177875103082E-6},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},5.0000109907210444]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":1},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":1},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":1},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":1},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":8.8114999771114366},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":5.9038533862858008E-3},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":4.6132941897641605E-3},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":3.3888823320307572E-3},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":2.2397316006402476E-3},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},{"$f":"SUM(G96:S96)","v":13.827645738620159}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H85:H104)","v":3.3000000000000003},3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,117.98246141857349,8.254978650650853E-2,6.9284416440129989E-2,5.5094217832362583E-2,3.9796003044986747E-2,0,0,134.72918584239747]
[]
[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,{"$f":"VLOOKUP(H109,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C112,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":2.945106505136386E-2},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":5.8902130102727719E-2},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":8.8296190127024277E-2},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.11769025015132083},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.14708431017561738},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.14708782178244109},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.22384871760631159},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.2190862829275545},{"$f":"VLOOKUP($C112,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.21459200929358735},null,null,{"$f":"SUM(OFFSET($H112,0,0,1,Model_period))","v":2.2460387772179486}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":5.1539363839886755E-2},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.10307872767977351},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.15451833272229248},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.20595793776481144},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.2573975428073304},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":-160433.23748113774},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":-153106.69692745115},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":-352816.31326938194},{"$f":"VLOOKUP($C113,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":-613799.17322572251},null,null,-1280153.6484117885]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":5.1539363839886755E-2},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.10307872767977351},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.15451833272229248},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.20595793776481144},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.2573975428073304},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.25740105441415412},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.33416266749149759},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.32940008424289846},{"$f":"VLOOKUP($C114,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.32490567467815601},null,null,3.0183613856408016]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":8.5898939733144594E-2},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.17179787946628919},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.25753055453715412},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.34326322960801908},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.42899590467888404},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.42899941628570776},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.50576031210957828},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.50099787743082114},{"$f":"VLOOKUP($C115,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.49650360379685404},null,null,4.2197477176464524]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":8.5898939733144594E-2},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.17179787946628919},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.25753055453715412},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.34326322960801908},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.42899590467888404},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.42899941628570776},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.42899733918582988},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.42899704204614592},{"$f":"VLOOKUP($C116,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.42899677018459526},null,null,4.0034770757257698]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":8.5898939733144594E-2},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.17179787946628919},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.25753055453715412},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.34326322960801908},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.42899590467888404},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.42899941628570776},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.42899733918582988},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.42899704204614592},{"$f":"VLOOKUP($C117,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.42899677018459526},null,null,4.0034770757257698]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":7.6765124684167158E-2},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":7.2002541435568071E-2},{"$f":"VLOOKUP($C118,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":6.7508131870825591E-2},null,null,6.3642301657439937]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":1.0000035116068238E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":1.0000035116068238E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":1.0000035116068238E-4},{"$f":"VLOOKUP($C119,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":1.0000035116068238E-4},null,null,1.0000014046427296E-3]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":7.6765124684167158E-2},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":7.2002541435568071E-2},{"$f":"VLOOKUP($C120,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":6.7508131870825591E-2},null,null,6.3642301657439937]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0.2},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0.30307872767977351},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.40615745535954706},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.50903666544458503},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.6119158755296229},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.51479508561466081},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.51479859722148458},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.51479723737507954},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.5147967916655537},{"$f":"VLOOKUP($C121,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.51479638387322757},null,null,4.6041728197635354]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},null,null,{"$f":"SUM(G122:S122)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},null,null,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H112:H131)","v":8.2000999999999991},2.7549798932058147,3.2482852328161593,3.7366453863284157,4.2289958917353827,4.5213463971423495,-160431.03108839184,-153104.10673358847,-352813.74688917829,-613796.6293182465,0,0,-1280118.8236766036]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C134,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":3.8177306548064262E-2},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":7.6354613096128524E-2},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.11445802423873516},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.15256143538134181},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.19066484652394844},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.19066835813077215},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.19066741098852272},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.19066734113929307},{"$f":"VLOOKUP($C134,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.19066727555544274},null,null,{"$f":"SUM(OFFSET($H134,0,0,1,Model_period))","v":2.3348866116022489}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":4.1231491071909404E-2},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":8.2462982143818808E-2},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.12361466617783398},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.16476635021184916},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.20591803424586433},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.20592154585268804},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.20591974388891385},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.20591969732276075},{"$f":"VLOOKUP($C135,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.20591965360019385},null,null,2.4416741645158315]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":5.1539363839886755E-2},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.10307872767977351},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.15451833272229248},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.20595793776481144},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.2573975428073304},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.25740105441415412},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.25739925245037992},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.25739920588422682},{"$f":"VLOOKUP($C136,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.25739916216165992},null,null,2.8020905797245161]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":2.7125980968361451E-2},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":5.4251961936722902E-2},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":8.1325438274890777E-2},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.10839891461305866},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.13547239095122654},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.13547590255805025},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.13547495541580082},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.13547488556657117},{"$f":"VLOOKUP($C137,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.13547481998272085},null,null,1.9484752502674036]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":2.5644645742900345E-6},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":2.4946153446401117E-6},{"$f":"VLOOKUP($C138,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":2.4290314942941695E-6},null,null,6.1479618558648461]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":6.4424204799858442E-2},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.12884840959971688},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.19314791590286559},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.2574474222060143},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.32174692850916298},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.32175044011598669},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.3217486381522125},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.3217485915860594},{"$f":"VLOOKUP($C139,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.3217485478634925},null,null,3.2526110987353691]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":2.5644645742900345E-6},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":2.4946153446401117E-6},{"$f":"VLOOKUP($C140,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":2.4290314942941695E-6},null,null,6.1479618558648461]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":1E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":1.0000035116068238E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":1.0000035116068238E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":1.0000035116068238E-4},{"$f":"VLOOKUP($C141,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":1.0000035116068238E-4},null,null,1.0000014046427296E-3]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":1.0307872767977351},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":1.0287921008503793},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":2.5644645742900345E-6},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":2.4946153446401117E-6},{"$f":"VLOOKUP($C142,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":2.4290314942941695E-6},null,null,6.1479618558648461]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0.2},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0.30307872767977351},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.40615745535954706},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.50903666544458503},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.6119158755296229},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.51479508561466081},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.51479859722148458},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.51479765007923506},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.51479758023000544},{"$f":"VLOOKUP($C143,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.51479751464615509},null,null,4.6041751518050695]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},null,null,3.5116068237278205E-6]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0.17179787946628919},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0.34359575893257838},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0.51506110907430824},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0.68652645921603817},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0.85799180935776809},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0.85799532096459175},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0.68619608165189749},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0.51439775647608244},{"$f":"VLOOKUP($C145,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0.34293199854202644},null,null,{"$f":"SUM(G145:S145)","v":5.97649417368158}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'8. RAB Roll-Forward'!$C$661:$S$702,Q$3,FALSE)","v":0},null,null,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H134:H153)","v":9.2000999999999991},3.7898367847673486,4.2872117391414921,4.7776384543866488,5.274050697473875,5.5704629405610984,2.4841252660361834,2.3123114263718456,2.140512542402194,1.9690462597973353,0,0,41.805296110938023]
[]
[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,{"$f":"VLOOKUP(H158,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,null,"Cumulative inflation index",null,null,null,{"$f":"VLOOKUP(H158,Infl_per_yr,5,FALSE)","v":1.0254599844036756},1.0515681796131866,1.0783410890655398,1.105795636374991,1.1339491760307507,1.1645658037835809,1.1960090804857375,1.2294973347393381,1.2626937627773001,1.2967864943722871,{"$f":"(1+Infl_rate)^(R$3-5)","v":1.3185782188495074},1.3521491997364423]
[]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H163,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'!H289/H$160","v":9.938902432241345E-2},{"$f":"'10. Tax Liabilities'!I289/I$160","v":8.0003309682669874E-2},{"$f":"'10. Tax Liabilities'!J289/J$160","v":0.12430098428090414},{"$f":"'10. Tax Liabilities'!K289/K$160","v":0.16782819421240985},{"$f":"'10. Tax Liabilities'!L289/L$160","v":0.21070312689348644},{"$f":"'10. Tax Liabilities'!M289/M$160","v":0.31888619796280732},{"$f":"'10. Tax Liabilities'!N289/N$160","v":0},{"$f":"'10. Tax Liabilities'!O289/O$160","v":0},{"$f":"'10. Tax Liabilities'!P289/P$160","v":0},{"$f":"'10. Tax Liabilities'!Q289/Q$160","v":0},{"$f":"'10. Tax Liabilities'!R289/R$160","v":0},{"$f":"'10. Tax Liabilities'!S289/S$160","v":0},{"$f":"SUM(OFFSET($H166,0,0,1,Model_period))","v":1.0011108373546911}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"'10. Tax Liabilities'!H291/H$160","v":0},{"$f":"'10. Tax Liabilities'!I291/I$160","v":1.0738692100144191E-2},{"$f":"'10. Tax Liabilities'!J291/J$160","v":0.13549144203561583},{"$f":"'10. Tax Liabilities'!K291/K$160","v":0.12653090866615871},{"$f":"'10. Tax Liabilities'!L291/L$160","v":0.15766872190798281},{"$f":"'10. Tax Liabilities'!M291/M$160","v":0.3344210933211505},{"$f":"'10. Tax Liabilities'!N291/N$160","v":0.28756604712105832},{"$f":"'10. Tax Liabilities'!O291/O$160","v":0.27893938875805624},{"$f":"'10. Tax Liabilities'!P291/P$160","v":0.26902926743293532},{"$f":"'10. Tax Liabilities'!Q291/Q$160","v":0.2589856352302819},{"$f":"'10. Tax Liabilities'!R291/R$160","v":0},{"$f":"'10. Tax Liabilities'!S291/S$160","v":0},{"$f":"SUM(OFFSET($H168,0,0,1,Model_period))","v":1.8593711965733839}]
[]
[null,null,null,"Total",null,null,null,{"$f":"H168+H166","v":9.938902432241345E-2},9.0742001782814066E-2,0.25979242631652,0.29435910287856859,0.36837184880146923,0.65330729128395781,0.28756604712105832,0.27893938875805624,0.26902926743293532,0.2589856352302819,0,0,2.8604820339280748]
[]
[]
[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,{"$f":"VLOOKUP(H175,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[null,null,null,"Mark-up ratio for CAN",null,null,null,{"$f":"IF(H34>0,H166/H34,1/CAN_actual)","v":0.17014826585325424},0.1236446890880661,0.12091312019366805,0.12169121702872461,0.12381793127292874,0.2062881670367285,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,"Mark-up ratio for Core",null,null,null,{"$f":"IF(H56>0,H168/H56,1/Core_actual)","v":0},1.5183651550504624E-2,0.12453339432589289,0.13652977794093624,0.13902156416446668,0.21025626016817348,0.21484470645860126,0.22750512723436228,0.23989407025843126,0.25276886772725954,8.3333333333333329E-2,8.3333333333333329E-2]
[]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H181,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",{"$f":"VLOOKUP(C184,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H$177*H14","v":9.9389024322413463E-3},7.4448408177722625E-3,1.4352726997478584E-2,2.1339427783710101E-2,2.8514593053463436E-2,4.5305446156981503E-2,2.1296683607994204E-2,2.0978475634953985E-2,2.0291380940558407E-2,1.9605499654005695E-2,0,0,{"$f":"SUM(OFFSET($H184,0,0,1,Model_period))","v":0.20906797707915947}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H$177*H15","v":9.9389024322413463E-3},7.4448408177722625E-3,1.4196719095332081E-2,2.0868392263795509E-2,2.7556367302737542E-2,4.3244837895646406E-2,-725.9292708945668,-692.77841019581672,-1596.4500351384477,-2777.3783153768109,0,0,-5792.4127815458342]
[null,null,"CA03","Other cables",null,null,null,{"$f":"H$177*H16","v":9.9389024322413463E-3},7.4448408177722625E-3,1.4196719095332081E-2,2.0868392263795509E-2,2.7556367302737542E-2,4.3244837895646406E-2,1.9798626876695851E-2,1.8981263362886483E-2,1.7795009209938709E-2,1.6609968522024579E-2,0,0,0.19643492777907073]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"H$177*H17","v":9.9389024322413463E-3},7.4448408177722625E-3,1.3954040136437515E-2,2.0135670343928377E-2,2.606579391271948E-2,4.0039447266902915E-2,1.7468316405787301E-2,1.5874480423351458E-2,1.3911757719560264E-2,1.1950248423611939E-2,0,0,0.17678349788231287]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"H$177*H18","v":9.9389024322413463E-3},7.4448408177722625E-3,1.3954040136437515E-2,2.0135670343928377E-2,2.606579391271948E-2,4.0039447266902915E-2,1.7468316405787301E-2,1.5527133949296177E-2,1.3585959546986307E-2,1.1644785259058025E-2,0,0,0.17580489007112968]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"H$177*H19","v":9.9389024322413463E-3},7.4448408177722625E-3,1.3954040136437515E-2,2.0135670343928377E-2,2.606579391271948E-2,4.0039447266902915E-2,1.7468316405787301E-2,1.5527133949296177E-2,1.3585959546986307E-2,1.1644785259058025E-2,0,0,0.17580489007112968]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"H$177*H20","v":9.9389024322413463E-3},7.4448408177722625E-3,7.2803687668369635E-3,7.3130367462534525E-3,7.4408416922174189E-3,9.603135276448134E-3,1.5889747387740324E-8,3.4735621060359018E-4,3.258058923213779E-4,3.0546903907281578E-4,0,0,4.9999772763514742E-2]
[null,null,"CA08","Network Land",null,null,null,{"$f":"H$177*H21","v":9.9389024322413463E-3},7.221758069052296E-3,7.0615080889399572E-3,7.1062392772908911E-3,7.2297069052071252E-3,9.3297117083967849E-3,4.522223054856409E-3,4.5217705610555948E-3,4.5213180672547832E-3,4.5208655734539699E-3,0,0,6.5974003737749157E-2]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"H$177*H22","v":9.9389024322413463E-3},7.4448408177722625E-3,7.2803687668369635E-3,7.3130367462534525E-3,7.4408416922174189E-3,9.603135276448134E-3,1.5889747387740324E-8,3.4735621060359018E-4,3.258058923213779E-4,3.0546903907281578E-4,0,0,4.9999772763514742E-2]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"H$177*H23","v":9.9389024322413463E-3},1.3222825071439466E-2,1.8070453060834973E-2,2.2612658099525822E-2,2.6767027206747483E-2,3.843675195253117E-2,1.6303161170333015E-2,1.3973747347802807E-2,1.1644337661670789E-2,9.3149281471111411E-3,0,0,0.18028479215023799]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"H$177*H24","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"H$177*H25","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"H$177*H26","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"H$177*H27","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"H$177*H28","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"H$177*H29","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"H$177*H30","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"H$177*H31","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"H$177*H32","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"H$177*H33","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H184:H203)","v":9.9389024322413477E-2},8.000330968266986E-2,0.12430098428090416,0.16782819421240985,0.21070312689348644,0.31888619796280726,-725.81494521885998,-692.67233147816705,-1596.3540478039699,-2777.292413357894,0,0,-5791.1326270215359]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C206,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H$178*H36","v":0},9.1423149396667675E-4,1.4718985600873384E-2,1.5289821838417046E-2,2.0352457221932997E-2,4.5347200610983636E-2,4.4483292953603308E-2,4.5141819556922709E-2,4.5530375914950842E-2,4.5793183040406596E-2,0,0,{"$f":"SUM(OFFSET($H206,0,0,1,Model_period))","v":0.27757136823205719}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H$178*H37","v":0},9.1423149396667675E-4,1.4696768264117354E-2,1.5242744690598531E-2,2.025661545746341E-2,4.5056796300177344E-2,4.4038266403310197E-2,4.4513536704065264E-2,4.4702306098756237E-2,4.4746212287881768E-2,0,0,0.27416747770033684]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"H$178*H38","v":0},9.1423149396667675E-4,1.4621784752565732E-2,1.5083859316711043E-2,1.9933149502378549E-2,4.4076681751206055E-2,4.253630179607093E-2,4.2393111775334523E-2,4.1907600933085841E-2,4.1212717253172076E-2,0,0,0.26267943857449144]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"H$178*H39","v":0},9.1423149396667675E-4,1.4799377279924831E-2,1.5460166781181407E-2,2.0699253080211109E-2,4.6398005682980137E-2,4.6093586392163904E-2,4.741517961696539E-2,4.852664850972415E-2,4.9581530543506599E-2,0,0,0.28988797938062422]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"H$178*H40","v":0},9.1423149396667675E-4,7.4983511551619132E-3,5.2859279269826479E-3,5.3824006715052991E-3,9.787858111878758E-3,3.4138281132203961E-8,2.6399700592768286E-8,2.707909907372041E-8,2.7782277026690649E-8,0,0,2.8868884758853124E-2]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"H$178*H41","v":0},9.1423149396667675E-4,1.4528055363126208E-2,1.4885252599351683E-2,1.9528817058522475E-2,4.2851538564991964E-2,4.0658846037021863E-2,3.9742580614421118E-2,3.8414219475997859E-2,3.6795848459784994E-2,0,0,0.24831938966718486]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"H$178*H42","v":0},9.1423149396667675E-4,7.4983511551619132E-3,5.2859279269826479E-3,5.3824006715052991E-3,9.787858111878758E-3,3.4138281132203961E-8,2.6399700592768286E-8,2.707909907372041E-8,2.7782277026690649E-8,0,0,2.8868884758853124E-2]
[null,null,"CO08","Network Land",null,null,null,{"$f":"H$178*H43","v":0},8.8683678135528256E-4,7.2729375436421315E-3,5.1364528792907926E-3,5.2296743985393067E-3,9.5091750556175678E-3,9.7157568476094417E-3,1.0287259868175469E-2,1.0846373940867335E-2,1.1427340721491078E-2,0,0,7.0311808036588402E-2]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"H$178*H44","v":0},9.1423149396667675E-4,7.4983511551619132E-3,5.2859279269826479E-3,5.3824006715052991E-3,9.787858111878758E-3,3.4138281132203961E-8,2.6399700592768286E-8,2.707909907372041E-8,2.7782277026690649E-8,0,0,2.8868884758853124E-2]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"H$178*H45","v":0},1.6237718730888152E-3,1.8611502648083571E-2,1.6344630158303231E-2,1.9362173148030543E-2,3.9176109006349664E-2,3.5026478759874628E-2,3.1790995931581072E-2,2.7934084131100264E-2,2.3545251340382736E-2,0,0,0.21341499699679453]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"H$178*H46","v":0},0,0,0,0,0,3.4138281132203961E-8,0,0,0,0,0,3.4138281132203961E-8]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"H$178*H47","v":0},9.1423149396667675E-4,1.374697711779684E-2,1.3230196621357021E-2,1.6159380026388524E-2,3.2642012013207801E-2,2.5013381378279562E-2,1.7654825491488908E-2,1.1167577191155536E-2,5.8834682368249938E-3,0,0,0.13641204957046588]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"H$178*H48","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"H$178*H49","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"H$178*H50","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"H$178*H51","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"H$178*H52","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"H$178*H53","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"H$178*H54","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"H$178*H55","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H206:H225)","v":0},1.0738692100144187E-2,0.13549144203561581,0.12653090866615871,0.15766872190798284,0.3344210933211505,0.28756604712105832,0.27893938875805624,0.26902926743293526,0.25898563523028195,0,0,1.8593711965733839]
[]
[]
[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,{"$f":"VLOOKUP(H231,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C234,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H14+H63+H112","v":1.5740521407762906},0.605301588777446,0.69324389298725464,0.77929231702125623,0.86362374033706701,7.1759289377109932,42.95697516168336,35.373998836809015,27.61631210969098,20.366037691450035,0,0,{"$f":"SUM(OFFSET($H234,0,0,1,Model_period))","v":138.0047664172437}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H15+H64+H113","v":1.5564539140029707},0.60979166079264913,0.71853201586836801,0.82404548907536634,0.92655421102553115,7.2762531908925752,-167649.93326957957,-159999.54066404645,-368753.61930874904,-641553.00098880497,0,0,-1337944.1826006984]
[null,null,"CA03","Other cables",null,null,null,{"$f":"H16+H65+H114","v":1.0604982026276264},0.11383594941730478,0.22257630449302362,0.32808977770002201,0.43059849965018687,7.2762531908925752,43.052705805067966,35.464616609685699,27.70183650946414,20.44648820115631,0,0,136.09749905015485]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"H17+H66+H115","v":1.2261037570458477},0.31380107972878379,0.45489395837369617,0.59068639696091207,0.72147091678673858,9.9603219875718327,43.202500134789496,35.606468311937405,27.835706217650547,20.572325849153948,0,0,140.48427860999919]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"H18+H67+H116","v":1.1215253526256674},0.20922267530860361,0.35031555395351599,0.48610799254073189,0.6168925123665584,9.9853542565814912,0.6095158700629596,0.58885802095889184,0.56825333505651188,0.54771054808769049,0,0,15.083756117542624]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"H19+H68+H117","v":1.0585694785232731},0.14626680120620933,0.28735967985112171,0.42315211843833755,0.55393663826416406,9.9603219875718327,0.60949689767844417,0.58884188126667625,0.56824028931996673,0.54770097492383618,0,0,14.743886747043861]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"H20+H69+H118","v":1.060039685587284},1.0926253453348107,1.0926253453348107,1.0905136248021987,1.0905136248021987,7.8845666420430085,42.597322152391143,35.020879995355536,27.26974693348064,20.026045663519461,0,0,138.22487901265109]
[null,null,"CA08","Network Land",null,null,null,{"$f":"H21+H70+H119","v":6.3721558359264754E-2},6.3715717040587538E-2,6.3709875721910322E-2,6.3704034403233106E-2,6.3698193084555904E-2,6.8545490964423124,4.8443541477922195E-2,4.7741184384115766E-2,4.7069455633338544E-2,4.6451621446743148E-2,0,0,7.3628042779939831]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"H22+H71+H120","v":1.1048545914010077},1.1374402511485344,1.1374402511485344,1.1353285306159224,1.1353285306159224,7.9351152125597118,42.597360399649467,35.020912439003311,27.269773081077357,20.026064798988909,0,0,138.49961808620867]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"H23+H72+H121","v":0.25841318677213693},0.41002084681941153,0.55560734989449334,0.6948566338173906,0.82809641522662036,7.5103431149829323,0.68214545370060864,0.65778602641201678,0.63351939018394443,0.60936509762993307,0,0,12.840153515439489]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"H24+H73+H122","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"H25+H74+H123","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,{"$f":"H26+H75+H124","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"H27+H76+H125","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,{"$f":"H28+H77+H126","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"H29+H78+H127","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,{"$f":"H30+H79+H128","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"H31+H80+H129","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,{"$f":"H32+H81+H130","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"H33+H82+H131","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H234:H253)","v":10.084231867721369},4.702021915574341,5.5763042276267285,6.4157769153753703,7.2307132821595443,81.819007617249255,-167433.57680416305,-159821.1705607406,-368614.1088514275,-641449.81279835862,0,0,-1337202.8409588642]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C256,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H36+H85+H134","v":1.4653051575983986},0.50528084709625443,0.60143966522839798,0.63333891110228457,0.70585124991086834,9.2178406878151851,0.40383842378207113,0.39406584262202127,0.38428373013343586,0.37449430839752601,0,0,{"$f":"SUM(OFFSET($H256,0,0,1,Model_period))","v":14.685738823686444}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H37+H86+H135","v":1.0695399338032459},0.11256980782494688,0.21160440582990767,0.24638551693840666,0.32160153880170239,6.8460429840453223,0.41476660280754812,0.40465257080306022,0.39455565191341962,0.38449039069598939,0,0,10.406209403463549]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"H38+H87+H136","v":1.0595476548061691},0.11288540159584731,0.22162575667156614,0.26613316294688216,0.35047411511983084,6.8928609688633937,0.45925517995628851,0.44681174028246945,0.43438541372349776,0.42199074483673638,0,0,10.665970138802681]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"H39+H88+H137","v":1.3206377015022555},0.34956206542040852,0.43531510111801613,0.45678654515613404,0.51951582027990462,6.7819762679784876,0.35433825725801865,0.34734583637136207,0.34036328060151022,0.33340320697758308,0,0,11.239244082663678]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"H40+H89+H138","v":1.3651345268015365},1.3977201865490632,1.3977201865490632,1.3742297415044629,1.3742297415044629,9.8868441192853425,6.1251488906603818E-3,4.9800035429480426E-3,3.8253268667001561E-3,2.6633409431277926E-3,0,0,16.813472322437363]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"H41+H90+H139","v":1.0976632384229446},0.16388582617259448,0.28475837758676092,0.34142365282059817,0.43717076788061304,6.9513834498859834,0.514865901392214,0.4995107021317311,0.4841726159860954,0.46886618751267012,0,0,11.243700719792207]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"H42+H91+H140","v":1.0605795273229646},1.093165187070491,1.093165187070491,1.069674742025891,1.069674742025891,7.5011744200138271,4.3222873019046629E-3,3.4598865976984633E-3,2.607351010296949E-3,1.7772975688201552E-3,0,0,12.899600628008276]
[null,null,"CO08","Network Land",null,null,null,{"$f":"H43+H92+H141","v":0.10199296355926969},0.10198712224059249,0.10198128092191527,8.1201260955318114E-2,8.1197497677918076E-2,6.4711568744131309,4.8288567630038373E-2,4.7623310623250065E-2,4.6985992223096754E-2,4.6398682547724987E-2,0,0,7.1288135527922556]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"H44+H93+H142","v":1.2854179771324481},1.3180036368799748,1.3180036368799748,1.2945131918353747,1.2945131918353747,7.5488768610684414,4.3586355743374001E-3,3.4907522430689007E-3,2.6322559951986262E-3,1.7955467378382405E-3,0,0,14.071605686182032]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"H45+H94+H143","v":0.25841318677213693},0.41002084681941153,0.55560734989449334,0.62875142954076657,0.75119047846190257,47.220564521942592,0.7146688678738351,0.68732147834800428,0.65890478619762594,0.62910772768993961,0,0,52.514550673540704]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"H46+H95+H144","v":1},1,1,1,1,3.1944763361426232E-6,5.8821816791397642E-6,2.0346235338118744E-6,1.8581260062705785E-6,1.6918177875103082E-6,0,0,5.0000146612253422]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"H47+H96+H145","v":2.0584131867721371},1.2320094491882176,1.4539836367561141,1.6119644866442953,1.802762959096528,9.8247404910124096,0.98032457663603656,0.7684112554393111,0.56433875732911298,0.36844780954961853,0,0,20.665396608423784]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"H48+H97+H146","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"H49+H98+H147","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,{"$f":"H50+H99+H148","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"H51+H100+H149","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,{"$f":"H52+H101+H150","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"H53+H102+H151","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,{"$f":"H54+H103+H152","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"H55+H104+H153","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H256:H275)","v":13.142645054493505},7.7970903768578026,8.6752045845066998,9.0044026414704135,9.7081821025949964,125.14346484080045,3.9051583312846323,3.6076754136284581,3.3170570201059966,3.0334369352753621,0,0,187.3343173010183]
[]
[null,null,null,"Total",null,null,null,{"$f":"H276+H254","v":23.226876922214874},{"$f":"I276+I254","v":12.499112292432144},14.251508812133428,15.420179556845785,16.938895384754542,206.96247245804972,-167429.67164583175,-159817.56288532697,-368610.79179440741,-641446.77936142334,0,0,{"$f":"T276+T254","v":-1337015.5066415633}]
[]
[]
[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,{"$f":"VLOOKUP(H283,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C286,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H14+H63+H112+H184","v":1.583991043208532},0.6127464295952183,0.70759661998473322,0.80063174480496635,0.8921383333905305,7.2212343838679747,42.978271845291353,35.39497731244397,27.63660349063154,20.385643191104041,0,0,{"$f":"SUM(OFFSET($H286,0,0,1,Model_period))","v":138.21383439432287}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H15+H64+H113+H185","v":1.5663928164352121},0.61723650161042143,0.73272873496370006,0.8449138813391619,0.95411057832826873,7.3194980287882219,-168375.86254047413,-160692.31907424226,-370350.0693438875,-644330.37930418178,0,0,-1343736.5953822443]
[null,null,"CA03","Other cables",null,null,null,{"$f":"H16+H65+H114+H186","v":1.0704371050598678},0.12128079023507704,0.2367730235883557,0.34895816996381751,0.4581548669529244,7.3194980287882219,43.072504431944658,35.483597873048588,27.719631518674078,20.463098169678336,0,0,136.29393397793393]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"H17+H66+H115+H187","v":1.2360426594780891},0.32124592054655604,0.4688479985101337,0.61082206730484045,0.74753671069945804,10.000361434838736,43.219968451195285,35.622342792360755,27.849617975370109,20.584276097577561,0,0,140.66106210788152]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"H18+H67+H116+H188","v":1.1314642550579088},0.21666751612637589,0.36426959408995352,0.50624366288466027,0.64295830627927786,10.025393703848394,0.62698418646874687,0.604385154908188,0.58183929460349815,0.55935533334674847,0,0,15.259561007613751]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"H19+H68+H117+H189","v":1.0685083809555145},0.1537116420239816,0.30131371998755924,0.44328778878226593,0.58000243217688352,10.000361434838736,0.62696521408423145,0.60436901521597242,0.581826248866953,0.55934576018289417,0,0,14.919691637114992]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"H20+H69+H118+H190","v":1.0699785880195254},1.100070186152583,1.0999057141016477,1.0978266615484522,1.0979544664944161,7.8941697773194566,42.59732216828089,35.021227351566139,27.27007273937296,20.026351132558535,0,0,138.27487878541461]
[null,null,"CA08","Network Land",null,null,null,{"$f":"H21+H70+H119+H191","v":7.3660460791506094E-2},7.0937475109639839E-2,7.0771383810850283E-2,7.0810273680523991E-2,7.0927899989763024E-2,6.8638788081507087,5.2965764532778604E-2,5.2262954945171358E-2,5.1590773700593326E-2,5.0972487020197119E-2,0,0,7.4287782817317334]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"H22+H71+H120+H192","v":1.1147934938332491},1.1448850919663067,1.1447206199153714,1.1426415673621759,1.1427693723081398,7.9447183478361598,42.597360415539214,35.021259795213915,27.270098886969677,20.026370268027982,0,0,138.5496178589722]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"H23+H72+H121+H193","v":0.26835208920437825},0.42324367189085099,0.57367780295532833,0.71746929191691644,0.85486344243336787,7.5487798669354635,0.69844861487094168,0.67175977375981955,0.64516372784561526,0.61868002577704417,0,0,13.020438307589725]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"H24+H73+H122+H194","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"H25+H74+H123+H195","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,{"$f":"H26+H75+H124+H196","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"H27+H76+H125+H197","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,{"$f":"H28+H77+H126+H198","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"H29+H78+H127+H199","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,{"$f":"H30+H79+H128+H200","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"H31+H80+H129+H201","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,{"$f":"H32+H81+H130+H202","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"H33+H82+H131+H203","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H286:H305)","v":10.183620892043784},4.7820252252570103,5.7006052119076331,6.5836051095877819,7.4414164090530299,82.137893815212067,-168159.39174938193,-160513.84289221879,-370210.46289923147,-644227.10521171661,0,0,-1342993.9735858857]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C308,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H36+H85+H134+H206","v":1.4653051575983986},0.50619507859022106,0.61615865082927135,0.64862873294070167,0.72620370713280136,9.2631878884261685,0.44832171673567445,0.43920766217894397,0.42981410604838671,0.42028749143793259,0,0,{"$f":"SUM(OFFSET($H308,0,0,1,Model_period))","v":14.963310191918501}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H37+H86+H135+H207","v":1.0695399338032459},0.11348403931891356,0.22630117409402503,0.26162826162900521,0.34185815425916583,6.8910997803454999,0.45880486921085833,0.44916610750712549,0.43925795801217588,0.42923660298387117,0,0,10.680376881163886]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"H38+H87+H136+H208","v":1.0595476548061691},0.11379963308981399,0.23624754142413187,0.28121702226359319,0.37040726462220941,6.9369376506145999,0.50179148175235944,0.48920485205780395,0.47629301465658358,0.46320346208990848,0,0,10.928649577377174]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"H39+H88+H137+H209","v":1.3206377015022555},0.35047629691437521,0.45011447839794094,0.47224671193731543,0.54021507336011576,6.8283742736614679,0.40043184365018258,0.39476101598832747,0.38888992911123438,0.38298473752108969,0,0,11.529132062044306]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"H40+H89+H138+H210","v":1.3651345268015365},1.3986344180430299,1.405218537704225,1.3795156694314454,1.3796121421759682,9.896631977397222,6.1251830289415143E-3,4.9800299426486358E-3,3.8253539457992298E-3,2.6633687254048193E-3,0,0,16.84234120719622]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"H41+H90+H139+H211","v":1.0976632384229446},0.16480005766656117,0.2992864329498871,0.35630890541994986,0.45669958493913554,6.9942349884509758,0.55552474742923585,0.53925328274615225,0.52258683546209328,0.50566203597245507,0,0,11.492020109459387]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"H42+H91+H140+H212","v":1.0605795273229646},1.0940794185644578,1.1006635382256529,1.0749606699528735,1.0750571426973963,7.5109622781257057,4.3223214401857954E-3,3.459912997399056E-3,2.6073780893960227E-3,1.7773253510971819E-3,0,0,12.928469512767132]
[null,null,"CO08","Network Land",null,null,null,{"$f":"H43+H92+H141+H213","v":0.10199296355926969},0.10287395902194778,0.10925421846555741,8.6337713834608906E-2,8.6427172076457379E-2,6.4806660494687485,5.8004324477647813E-2,5.7910570491425534E-2,5.7832366163964088E-2,5.7826023269216063E-2,0,0,7.1991253608288437]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"H44+H93+H142+H214","v":1.2854179771324481},1.3189178683739415,1.3255019880351366,1.2997991197623573,1.29989559250688,7.55866471918032,4.3586697126185327E-3,3.4907786427694934E-3,2.6322830742977E-3,1.7955745201152671E-3,0,0,14.100474570940884]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"H45+H94+H143+H215","v":0.25841318677213693},0.41164461869250035,0.57421885254257687,0.6450960596990698,0.77055265160993314,47.25974063094894,0.74969534663370974,0.71911247427958536,0.68683887032872615,0.65265297903032238,0,0,52.7279656705375]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"H46+H95+H144+H216","v":1},1,1,1,1,3.1944763361426232E-6,5.9163199602719679E-6,2.0346235338118744E-6,1.8581260062705785E-6,1.6918177875103082E-6,0,0,5.0000146953636229]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"H47+H96+H145+H217","v":2.0584131867721371},1.2329236806821844,1.467730613873911,1.6251946832656523,1.8189223391229166,9.857382503025617,1.005337958014316,0.78606608093079999,0.57550633452026856,0.37433127778644354,0,0,20.801808657994247]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"H48+H97+H146+H218","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"H49+H98+H147+H219","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,{"$f":"H50+H99+H148+H220","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"H51+H100+H149+H221","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,{"$f":"H52+H101+H150+H222","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"H53+H102+H151+H223","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,{"$f":"H54+H103+H152+H224","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"H55+H104+H153+H225","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H308:H327)","v":13.142645054493505},7.8078290689579468,8.8106960265423169,9.1309335501365734,9.8658508245029815,125.47788593412159,4.19272437840569,3.8866148023865144,3.5860862875389321,3.2924225705056442,0,0,189.19368849759175]
[]
[null,null,null,"Total",null,null,null,{"$f":"H328+H306","v":23.326265946537291},{"$f":"I328+I306","v":12.589854294214957},14.511301238449949,15.714538659724354,17.307267233556011,207.61577974933365,-168155.19902500353,-160509.95627741641,-370206.87681294396,-644223.81278914609,0,0,{"$f":"T328+T306","v":-1342804.7798973881}]

{"sheet":"7. Service Costs","index":15,"n_rows":748,"n_cols":23,"rows_kept":748,"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 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,{"$f":"VLOOKUP(H11,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C14,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":1.583991043208532},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0.6127464295952183},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0.70759661998473322},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0.80063174480496635},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0.8921383333905305},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":7.2212343838679747},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":42.978271845291353},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":35.39497731244397},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":27.63660349063154},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":20.385643191104041},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C14,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},{"$f":"SUM(OFFSET(H14,0,0,1,Model_period))","v":138.21383439432287}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":1.5663928164352121},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0.61723650161042143},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0.73272873496370006},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0.8449138813391619},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0.95411057832826873},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":7.3194980287882219},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":-168375.86254047413},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":-160692.31907424226},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":-370350.0693438875},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":-644330.37930418178},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C15,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},-1343736.5953822443]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":1.0704371050598678},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0.12128079023507704},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0.2367730235883557},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0.34895816996381751},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0.4581548669529244},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":7.3194980287882219},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":43.072504431944658},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":35.483597873048588},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":27.719631518674078},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":20.463098169678336},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C16,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},136.29393397793393]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":1.2360426594780891},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0.32124592054655604},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0.4688479985101337},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0.61082206730484045},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0.74753671069945804},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":10.000361434838736},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":43.219968451195285},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":35.622342792360755},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":27.849617975370109},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":20.584276097577561},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C17,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},140.66106210788152]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":1.1314642550579088},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0.21666751612637589},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0.36426959408995352},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0.50624366288466027},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0.64295830627927786},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":10.025393703848394},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0.62698418646874687},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0.604385154908188},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0.58183929460349815},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0.55935533334674847},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C18,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},15.259561007613751]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":1.0685083809555145},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0.1537116420239816},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0.30131371998755924},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0.44328778878226593},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0.58000243217688352},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":10.000361434838736},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0.62696521408423145},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0.60436901521597242},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0.581826248866953},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0.55934576018289417},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C19,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},14.919691637114992]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":1.0699785880195254},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":1.100070186152583},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":1.0999057141016477},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":1.0978266615484522},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":1.0979544664944161},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":7.8941697773194566},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":42.59732216828089},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":35.021227351566139},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":27.27007273937296},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":20.026351132558535},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C20,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},138.27487878541461]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":7.3660460791506094E-2},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":7.0937475109639839E-2},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":7.0771383810850283E-2},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":7.0810273680523991E-2},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":7.0927899989763024E-2},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":6.8638788081507087},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":5.2965764532778604E-2},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":5.2262954945171358E-2},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":5.1590773700593326E-2},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":5.0972487020197119E-2},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C21,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},7.4287782817317334]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":1.1147934938332491},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":1.1448850919663067},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":1.1447206199153714},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":1.1426415673621759},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":1.1427693723081398},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":7.9447183478361598},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":42.597360415539214},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":35.021259795213915},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":27.270098886969677},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":20.026370268027982},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C22,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},138.5496178589722]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0.26835208920437825},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0.42324367189085099},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0.57367780295532833},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0.71746929191691644},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0.85486344243336787},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":7.5487798669354635},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0.69844861487094168},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0.67175977375981955},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0.64516372784561526},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0.61868002577704417},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C23,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},13.020438307589725]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C33,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H14:H33)","v":10.183620892043784},4.7820252252570103,5.7006052119076331,6.5836051095877819,7.4414164090530299,82.137893815212067,-168159.39174938193,-160513.84289221879,-370210.46289923147,-644227.10521171661,0,0,-1342993.9735858857]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C36,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":1.4653051575983986},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0.50619507859022106},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0.61615865082927135},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0.64862873294070167},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0.72620370713280136},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":9.2631878884261685},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0.44832171673567445},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0.43920766217894397},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0.42981410604838671},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0.42028749143793259},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C36,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},{"$f":"SUM(OFFSET(H36,0,0,1,Model_period))","v":14.963310191918501}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":1.0695399338032459},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0.11348403931891356},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0.22630117409402503},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0.26162826162900521},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0.34185815425916583},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":6.8910997803454999},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0.45880486921085833},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0.44916610750712549},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0.43925795801217588},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0.42923660298387117},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C37,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},10.680376881163886]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":1.0595476548061691},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0.11379963308981399},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0.23624754142413187},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0.28121702226359319},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0.37040726462220941},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":6.9369376506145999},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0.50179148175235944},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0.48920485205780395},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0.47629301465658358},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0.46320346208990848},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C38,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},10.928649577377174]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":1.3206377015022555},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0.35047629691437521},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0.45011447839794094},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0.47224671193731543},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0.54021507336011576},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":6.8283742736614679},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0.40043184365018258},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0.39476101598832747},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0.38888992911123438},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0.38298473752108969},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C39,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},11.529132062044306]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":1.3651345268015365},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":1.3986344180430299},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":1.405218537704225},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":1.3795156694314454},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":1.3796121421759682},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":9.896631977397222},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":6.1251830289415143E-3},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":4.9800299426486358E-3},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":3.8253539457992298E-3},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":2.6633687254048193E-3},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C40,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},16.84234120719622]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":1.0976632384229446},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0.16480005766656117},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0.2992864329498871},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0.35630890541994986},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0.45669958493913554},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":6.9942349884509758},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0.55552474742923585},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0.53925328274615225},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0.52258683546209328},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0.50566203597245507},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C41,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},11.492020109459387]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":1.0605795273229646},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":1.0940794185644578},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":1.1006635382256529},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":1.0749606699528735},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":1.0750571426973963},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":7.5109622781257057},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":4.3223214401857954E-3},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":3.459912997399056E-3},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":2.6073780893960227E-3},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":1.7773253510971819E-3},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C42,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},12.928469512767132]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0.10199296355926969},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0.10287395902194778},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0.10925421846555741},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":8.6337713834608906E-2},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":8.6427172076457379E-2},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":6.4806660494687485},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":5.8004324477647813E-2},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":5.7910570491425534E-2},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":5.7832366163964088E-2},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":5.7826023269216063E-2},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C43,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},7.1991253608288437]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":1.2854179771324481},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":1.3189178683739415},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":1.3255019880351366},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":1.2997991197623573},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":1.29989559250688},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":7.55866471918032},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":4.3586697126185327E-3},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":3.4907786427694934E-3},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":2.6322830742977E-3},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":1.7955745201152671E-3},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C44,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},14.100474570940884]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0.25841318677213693},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0.41164461869250035},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0.57421885254257687},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0.6450960596990698},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0.77055265160993314},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":47.25974063094894},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0.74969534663370974},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0.71911247427958536},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0.68683887032872615},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0.65265297903032238},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C45,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},52.7279656705375]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":1},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":1},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":1},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":1},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":3.1944763361426232E-6},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":5.9163199602719679E-6},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":2.0346235338118744E-6},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":1.8581260062705785E-6},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":1.6918177875103082E-6},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C46,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},5.0000146953636229]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":2.0584131867721371},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":1.2329236806821844},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":1.467730613873911},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":1.6251946832656523},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":1.8189223391229166},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":9.857382503025617},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":1.005337958014316},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0.78606608093079999},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0.57550633452026856},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0.37433127778644354},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C47,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},20.801808657994247]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C55,'6. Revenue Requirement'!$C$284:$S$327,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'6. Revenue Requirement'!$C$284:$S$327,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'6. Revenue Requirement'!$C$284:$S$327,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'6. Revenue Requirement'!$C$284:$S$327,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'6. Revenue Requirement'!$C$284:$S$327,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'6. Revenue Requirement'!$C$284:$S$327,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'6. Revenue Requirement'!$C$284:$S$327,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'6. Revenue Requirement'!$C$284:$S$327,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'6. Revenue Requirement'!$C$284:$S$327,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'6. Revenue Requirement'!$C$284:$S$327,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'6. Revenue Requirement'!$C$284:$S$327,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'6. Revenue Requirement'!$C$284:$S$327,S$3,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H36:H55)","v":13.142645054493505},{"$f":"SUM(I36:I55)","v":7.8078290689579468},8.8106960265423169,9.1309335501365734,9.8658508245029815,125.47788593412159,4.19272437840569,3.8866148023865144,3.5860862875389321,3.2924225705056442,0,0,{"$f":"SUM(T36:T55)","v":189.19368849759175}]
[]
[]
[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,{"$f":"VLOOKUP(H61,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"S01",{"$f":"VLOOKUP($C63,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},{"$f":"VLOOKUP($C63,Services,3,FALSE)","v":"Line"},null,null,{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$19,H$3,FALSE)","v":827208.99999999988},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$19,I$3,FALSE)","v":992650.79999999981},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$19,J$3,FALSE)","v":1091915.8799999999},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$19,K$3,FALSE)","v":1146511.6740000001},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$19,L$3,FALSE)","v":1203837.2577},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$19,M$3,FALSE)","v":2.9586280376344087E-2},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$19,N$3,FALSE)","v":2.7014071236559141E-2},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$19,O$3,FALSE)","v":2.2527770967741934E-2},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$19,P$3,FALSE)","v":1.779441001344086E-2},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$19,Q$3,FALSE)","v":1.3233764112903227E-2},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$19,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C63,'5. Service Demand'!$C$12:$S$19,S$3,FALSE)","v":0},{"$f":"SUM(OFFSET(H63,0,0,1,Model_period))","v":5262124.721856297}]
[null,null,"S02","Unconditioned Local Loop Service Band 4","Line",null,null,{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$19,H$3,FALSE)","v":124.00000000000001},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$19,I$3,FALSE)","v":148.80000000000001},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$19,J$3,FALSE)","v":163.68000000000004},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$19,K$3,FALSE)","v":171.86400000000006},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$19,L$3,FALSE)","v":180.45720000000006},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$19,M$3,FALSE)","v":9.8620934587813625E-3},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$19,N$3,FALSE)","v":9.0046904121863797E-3},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$19,O$3,FALSE)","v":7.5092569892473114E-3},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$19,P$3,FALSE)","v":5.9314700044802863E-3},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$19,Q$3,FALSE)","v":4.4112547043010757E-3},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$19,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C64,'5. Service Demand'!$C$12:$S$19,S$3,FALSE)","v":0},788.83791876556916]
[null,null,"S03","Wholesale Line Rental","Line",null,null,{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$19,H$3,FALSE)","v":1252784},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$19,I$3,FALSE)","v":1233992.24},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$19,J$3,FALSE)","v":1215482.3563999999},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$19,K$3,FALSE)","v":1197250.121054},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$19,L$3,FALSE)","v":1179291.3692381899},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$19,M$3,FALSE)","v":3.944837383512545E-2},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$19,N$3,FALSE)","v":3.6018761648745519E-2},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$19,O$3,FALSE)","v":3.0037027956989246E-2},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$19,P$3,FALSE)","v":2.3725880017921145E-2},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$19,Q$3,FALSE)","v":1.7645018817204303E-2},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$19,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C65,'5. Service Demand'!$C$12:$S$19,S$3,FALSE)","v":0},6078800.2335672528]
[null,null,"S04","PSTN FOAS & FTAS","Minute",null,null,{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$19,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$19,I$3,FALSE)","v":1},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$19,J$3,FALSE)","v":1},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$19,K$3,FALSE)","v":1},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$19,L$3,FALSE)","v":1},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$19,M$3,FALSE)","v":1.9724186917562725},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$19,N$3,FALSE)","v":1.800938082437276},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$19,O$3,FALSE)","v":1.5018513978494623},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$19,P$3,FALSE)","v":1.1862940008960572},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$19,Q$3,FALSE)","v":0.88225094086021505},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$19,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C66,'5. Service Demand'!$C$12:$S$19,S$3,FALSE)","v":0},12.343753113799282]
[null,null,"S05","Local Carriage Service","Minute",null,null,{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$19,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$19,I$3,FALSE)","v":1},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$19,J$3,FALSE)","v":1},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$19,K$3,FALSE)","v":1},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$19,L$3,FALSE)","v":1},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$19,M$3,FALSE)","v":0.98620934587813625},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$19,N$3,FALSE)","v":0.90046904121863802},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$19,O$3,FALSE)","v":0.75092569892473116},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$19,P$3,FALSE)","v":0.59314700044802859},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$19,Q$3,FALSE)","v":0.44112547043010752},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$19,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C67,'5. Service Demand'!$C$12:$S$19,S$3,FALSE)","v":0},8.6718765568996403]
[null,null,"S06","Line Sharing Service","Line",null,null,{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$19,H$3,FALSE)","v":734155},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$19,I$3,FALSE)","v":723143},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$19,J$3,FALSE)","v":712296},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$19,K$3,FALSE)","v":701611},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$19,L$3,FALSE)","v":691087},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$19,M$3,FALSE)","v":0.98620934587813625},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$19,N$3,FALSE)","v":0.90046904121863802},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$19,O$3,FALSE)","v":0.75092569892473116},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$19,P$3,FALSE)","v":0.59314700044802859},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$19,Q$3,FALSE)","v":0.44112547043010752},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$19,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C68,'5. Service Demand'!$C$12:$S$19,S$3,FALSE)","v":0},3562295.6718765567]
[null,null,"S07","Wholesale ADSL","SIO",null,null,{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$19,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$19,I$3,FALSE)","v":1},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$19,J$3,FALSE)","v":1},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$19,K$3,FALSE)","v":1},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$19,L$3,FALSE)","v":1},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$19,M$3,FALSE)","v":0.98620934587813625},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$19,N$3,FALSE)","v":0.90046904121863802},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$19,O$3,FALSE)","v":0.75092569892473116},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$19,P$3,FALSE)","v":0.59314700044802859},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$19,Q$3,FALSE)","v":0.44112547043010752},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$19,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C69,'5. Service Demand'!$C$12:$S$19,S$3,FALSE)","v":0},8.6718765568996403]
[]
[]
[null,"7.1.3","Average Call Duration for Local Carriage Service"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Service","Unit",null,null,{"$f":"VLOOKUP(H74,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",{"$f":"VLOOKUP($C76,Services,2,FALSE)","v":"Local Carriage Service"},"Minute",null,null,{"$f":"VLOOKUP($C76,'5. Service Demand'!$C$26:$S$26,H$3,FALSE)","v":4},{"$f":"VLOOKUP($C76,'5. Service Demand'!$C$26:$S$26,I$3,FALSE)","v":4},{"$f":"VLOOKUP($C76,'5. Service Demand'!$C$26:$S$26,J$3,FALSE)","v":4},{"$f":"VLOOKUP($C76,'5. Service Demand'!$C$26:$S$26,K$3,FALSE)","v":4},{"$f":"VLOOKUP($C76,'5. Service Demand'!$C$26:$S$26,L$3,FALSE)","v":4},{"$f":"VLOOKUP($C76,'5. Service Demand'!$C$26:$S$26,M$3,FALSE)","v":3.4660574188991067},{"$f":"VLOOKUP($C76,'5. Service Demand'!$C$26:$S$26,N$3,FALSE)","v":3.4216246357652085},{"$f":"VLOOKUP($C76,'5. Service Demand'!$C$26:$S$26,O$3,FALSE)","v":3.3759546812938113},{"$f":"VLOOKUP($C76,'5. Service Demand'!$C$26:$S$26,P$3,FALSE)","v":2.9197062747076292},{"$f":"VLOOKUP($C76,'5. Service Demand'!$C$26:$S$26,Q$3,FALSE)","v":2.6867798001020109},{"$f":"VLOOKUP($C76,'5. Service Demand'!$C$26:$S$26,R$3,FALSE)","v":4},{"$f":"VLOOKUP($C76,'5. Service Demand'!$C$26:$S$26,S$3,FALSE)","v":4}]
[]
[]
[null,"7.2","Calculation of Service Revenues and Prices"]
[]
[]
[null,"7.2.1","Revenue Requirement Allocated to Services"]
[null,null,"Allocations from detailed calculations below"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Service",null,null,null,{"$f":"VLOOKUP(H85,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",{"$f":"VLOOKUP($C87,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},null,null,null,{"$f":"TRANSPOSE(G736:M747)","v":0.41039254946941672},0.28230686184596104,0.34883990188877828,0.40487434882561679,0.46471581080124702,1.8313008880095618,-21043.542930622043,-20083.744641472269,-46291.616497645336,-80539.739192782887,0,0,{"$f":"SUM(OFFSET(H87,0,0,1,Model_period))","v":-167954.90083216171}]
[null,null,"S02","Unconditioned Local Loop Service Band 4",null,null,null,0,0,0,0,0,0.61043362933652057,-7014.514310207348,-6694.5815471574233,-15430.538832548444,-26846.579730927628,0,0,-55985.603987211507]
[null,null,"S03","Wholesale Line Rental",null,null,null,0.68772783350394429,0.31725926614203986,0.37480027634304114,0.42690697686250284,0.47641651712201522,3.0717973959085914,-28057.040781334017,-26777.487581604626,-61721.498524696464,-107385.83217191977,0,0,-223936.504151289]
[null,null,"S04","PSTN FOAS & FTAS",null,null,null,1.3423997691428708,0.51940292642895702,0.64486172910835204,0.67885688060541527,0.76825711633974991,11.108537131368706,0.41155455075261244,0.40580772214125116,0.3999662106573148,0.39416760232911685,0,0,16.673811638874344]
[null,null,"S05","Local Carriage Service",null,null,null,9.2686761067010318E-11,4.874946291367399E-11,5.5922070258523014E-11,5.7522052631568684E-11,6.2583172603160096E-11,5.5542685656843531,0.20577727537630622,0.20290386107062558,0.1999831053286574,0.19708380116455843,0,0,6.3600166089419643]
[null,null,"S06","Line Sharing Service",null,null,null,1,1,1,1,1,26.895340824870949,50.087894242719095,41.280843192148403,32.274561181308279,23.853553573165058,0,0,179.39219301421178]
[null,null,"S07","Wholesale ADSL",null,null,null,9.36044618711563E-2,9.5900996721490481E-2,9.6352536252387364E-2,0.15306397035124336,0.15543767393815172,34.390380145661439,50.285151502288507,41.475128302736877,32.46582276430842,24.041805638783348,0,0,183.25264799291304]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H87:H93)","v":3.5341246140800751},2.2148700511871979,2.4648544436484809,2.6637021767023001,2.8648271182637468,83.462058580840122,-56014.107644592266,-53472.449087156223,-123378.31352162865,-214723.66448501483,0,0,-447491.33030140726]
[]
[]
[null,"7.2.2","Service Prices"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Service","Unit",null,null,{"$f":"VLOOKUP(H99,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",{"$f":"VLOOKUP($C101,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},"$/line/year",null,null,{"$f":"IF(H63>0,H87*1000000/H63,0)","v":0.49611712332604796},0.28439695192504866,0.31947506971762174,0.35313582757781564,0.38602876578941675,61896962.535168536,-778984505754.28406,-891510512523.88318,-2601469588633.6973,-6085928274500.1299,0,0,{"$f":"SUM(OFFSET(H101,0,0,1,Model_period))","v":-10357830984447.621}]
[null,null,"S02","Unconditioned Local Loop Service Band 4","$/line/year",null,null,{"$f":"IF(H64>0,H88*1000000/H64,0)","v":0},0,0,0,0,61896962.535168521,-778984505754.28406,-891510512523.8833,-2601469588633.6968,-6085928274500.1299,0,0,-10357830984449.459]
[null,null,"S03","Wholesale Line Rental","$/line/year",null,null,{"$f":"IF(H65>0,H89*1000000/H65,0)","v":0.54895962392874142},0.25709988755037866,0.30835517633766385,0.3565729243666102,0.4039854183192873,77868796.537651315,-778956285475.49487,-891482593415.96533,-2601441905551.0542,-6085900688709.7275,0,0,-10357703604353.828]
[null,null,"S04","PSTN FOAS & FTAS","$/minute",null,null,1342399.7691428708,519402.92642895703,644861.7291083521,678856.88060541532,768257.11633974989,5631936.6561455019,228522.32109814705,270204.97681883647,337156.05942136073,446774.92998170602,{"$f":"IF(R66>0,R90*1000000*R76/R66,0)","v":0},0,10868373.365090899]
[null,null,"S05","Local Carriage Service","$/call",null,null,{"$f":"IF(H67>0,H91*1000000*H76/H67,0)","v":3.7074704426804127E-4},{"$f":"IF(I67>0,I91*1000000*I76/I67,0)","v":1.9499785165469596E-4},2.2368828103409207E-4,2.3008821052627473E-4,2.5033269041264039E-4,{"$f":"IF(M67>0,M91*1000000*M76/M67,0)","v":19520615.829802942},781917.60369166732,912199.75640043686,984396.66224824521,1200385.8570668381,{"$f":"IF(R67>0,R91*1000000/R67,0)","v":0},0,23399515.710479982]
[null,null,"S06","Line Sharing Service","$/line/year",null,null,{"$f":"IF(H68>0,H92*1000000/H68,0)","v":1.3621101810925487},1.3828523542369904,1.4039107337399059,1.4252912226290637,1.4469958196290771,27271431.706949517,55624226.875066459,54973272.657014467,54412415.736621715,54074305.774969861,0,0,246355659.77178234]
[null,null,"S07","Wholesale ADSL","$/SIO/year",null,null,{"$f":"IF(H69>0,H93*1000000/H69,0)","v":93604.461871156294},95900.996721490475,96352.536252387363,153063.97035124336,155437.67393815171,34871277.877659641,55843287.442992769,55232000.132804252,54734867.983460478,54501059.789955072,0,0,255776852.86600664]
[]
[]
[null,"7.2.3","Service Prices (Adjusted for Inflation)"]
[]
[null,null,null,"Cumulative inflation index",null,null,null,{"$f":"VLOOKUP(H114,Infl_per_yr,5,FALSE)","v":1.0254599844036756},1.0515681796131866,1.0783410890655398,1.105795636374991,1.1339491760307507,1.1645658037835809,1.1960090804857375,1.2294973347393381,1.2626937627773001,1.2967864943722871,{"$f":"(1+Infl_rate)^(R$3-5)","v":1.3185782188495074},1.3521491997364423]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Service","Unit",null,null,{"$f":"VLOOKUP(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,"S01",{"$f":"VLOOKUP($C116,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},"$/line/year",null,null,{"$f":"H101*H$112","v":0.50874825754832553},0.29906278502336237,0.34450309460858947,0.39049605718321972,0.43773700089107681,72083085.926530734,-931672542439.81799,-1096109799040.2157,-3284859423622.5981,-7892149592090.2061,0,0,{"$f":"SUM(OFFSET(H116,0,0,1,Model_period))","v":-13204719274104.93}]
[null,null,"S02","Unconditioned Local Loop Service Band 4","$/line/year",null,null,{"$f":"H102*H$112","v":0},0,0,0,0,72083085.926530719,-931672542439.81799,-1096109799040.2158,-3284859423622.5977,-7892149592090.2061,0,0,-13204719274106.91]
[null,null,"S03","Wholesale Line Rental","$/line/year",null,null,{"$f":"H103*H$112","v":0.56293612739221477},0.27035806073010665,0.33251205667095302,0.39429678381406724,0.45809893223159398,90683337.629530028,-931638790730.13232,-1096075472571.4424,-3284824468366.8101,-7892113819209.7754,0,0,-13204561867538.512]
[null,null,"S04","PSTN FOAS & FTAS","$/minute",null,null,{"$f":"H104*H$112","v":1376577.246328746},546187.58983066026,695380.89926338755,750676.97629660647,871164.52405321994,6558760.8388222996,273314.77112706128,332216.29883206409,425724.85331392492,579371.69522440061,0,0,12409375.69309237]
[null,null,"S05","Local Carriage Service","$/call",null,null,{"$f":"H105*H$112","v":3.8018625823281444E-4},2.0505353589301084E-4,2.4121226458150138E-4,2.5443053918128484E-4,2.8386454802697459E-4,22733041.664184954,935180.55420688237,1121547.1692442105,1242991.5255196516,1556644.1674797782,0,0,27589405.082000226]
[null,null,"S06","Line Sharing Service","$/line/year",null,null,{"$f":"H106*H$112","v":1.3967894850592526},1.4541635328188014,1.5138946295718914,1.5760808145467946,1.6408197173883328,31759376.786132697,66527080.437578283,67589492.213698223,68706217.968277648,70122829.421538278,0,0,304705004.40897334]
[null,null,"S07","Wholesale ADSL","$/SIO/year",null,null,{"$f":"H107*H$112","v":95987.630010510373},100846.43654550791,103900.89887662629,169257.47050063591,176258.42228630363,40609897.750557303,66789078.865994513,67907596.955605596,69113376.409154475,70676238.264590263,0,0,315742439.10412174]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H116:H122)","v":1472567.3451933127},647036.05016560014,799283.98929100693,919936.8079253285,1047425.4832790387,336510586.52228874,-2794849350955.1396,-3288158119799.2363,-9854403827301.25,-23676270068306.637,0,0,-39613339969526.07]
[]
[]
[]
[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,5,6,7,8,9,10,11]
[null,null,"Y01",{"$f":"VLOOKUP(C132,Years,2,FALSE)","v":"2009/2010"},null,null,{"$f":"G157+G179","v":0.41039254946941672},{"$f":"H157+H179","v":0},0.68772783350394429,1.3423997691428708,9.2686761067010318E-11,1,9.36044618711563E-2,3.5341246140800742,{"$f":"$H$34+$H$56-N132","v":19.792141332457216},null,"Actual allocation factors"]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07",null,null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G134,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL","Total",null,null,{"$f":"VLOOKUP(Q134,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C137,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"Q137*$H14","v":9.3432759170303178E-2},{"$f":"R137*$H14","v":0},{"$f":"S137*$H14","v":9.6098764114338729E-3},{"$f":"T137*$H14","v":0},{"$f":"U137*$H14","v":0},{"$f":"V137*$H14","v":0},{"$f":"W137*$H14","v":0},{"$f":"SUM(G137:M137)","v":0.10304263558173705},null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C137,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":5.8985661295815027E-2},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C137,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C137,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":6.0668754742249737E-3},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C137,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C137,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C137,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C137,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,9.2394716126445189E-2,{"$f":"R138*$H15","v":0},9.5031101610329703E-3,0,0,0,0,{"$f":"SUM(G138:M138)","v":0.10189782628747816},null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C138,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":5.8985661295815034E-2},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C138,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C138,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":6.0668754742249746E-3},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C138,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C138,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C138,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C138,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,0,0,0.14109786290429085,0,0,0,0,0.14109786290429085,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C139,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C139,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C139,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0.13181331461449991},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C139,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C139,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C139,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C139,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CA04","Pair gain systems",null,null,0,0,0.16029835745602194,0,0,0,0,0.16029835745602194,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C140,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C140,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C140,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0.12968675168841412},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C140,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C140,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C140,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C140,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C141,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C141,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C141,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C141,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C141,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C141,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C141,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CA06","Other CAN assets",null,null,8.2376913411576644E-2,0,0.13074356945223684,0,0,0,0,0.21312048286381347,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C142,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":7.7095243125665541E-2},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C142,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C142,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0.12236082728272031},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C142,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C142,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C142,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C142,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,3.7086681529892015E-2,0,5.6153137510732538E-2,0,0,0,0,9.3239819040624561E-2,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C143,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":3.4661143638899848E-2},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C143,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C143,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":5.2480617967009105E-2},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C143,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C143,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C143,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C143,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CA08","Network Land",null,null,5.9323413401100745E-3,0,8.9821888961218576E-3,0,0,0,0,1.4914530236231932E-2,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C144,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":8.0536305045679837E-2},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C144,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C144,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0.1219404385963006},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C144,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C144,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C144,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C144,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CA09","Network Buildings/Support",null,null,8.9781348882293749E-2,0,0.13593840758232903,0,0,0,0,0.22571975646462278,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C145,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":8.0536305045679837E-2},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C145,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C145,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0.12194043859630088},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C145,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C145,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C145,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C145,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CA10","Indirect Capital Assets",null,null,9.3877890087958726E-3,0,1.5602879107311151E-2,0,0,0,0,2.4990668116107024E-2,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C146,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":3.4983103864140545E-2},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C146,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C146,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":5.8143311474008773E-2},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C146,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C146,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C146,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C146,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C147,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C147,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C147,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C147,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C147,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C147,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C147,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C148,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C148,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C148,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C148,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C148,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C148,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C148,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C149,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C149,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C149,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C149,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C149,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C149,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C149,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C150,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C150,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C150,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C150,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C150,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C150,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C150,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C151,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C151,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C151,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C151,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C151,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C151,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C151,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C152,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C152,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C152,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C152,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C152,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C152,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C152,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C153,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C153,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C153,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C153,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C153,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C153,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C153,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C154,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C154,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C154,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C154,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C154,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C154,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C154,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C155,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C155,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C155,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C155,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C155,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C155,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C155,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C156,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C156,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C156,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C156,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C156,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C156,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C156,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G137:G156)","v":0.41039254946941672},0,0.66792938948151115,0,0,0,0,1.0783219389509275,{"$f":"$H$34-N157","v":9.1052989530928556},null,{"$f":"SUM(Q137:Q156)","v":0.42578342331169566},0,0.75049945116770367,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C159,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"Q159*$H36","v":0},{"$f":"R159*$H36","v":0},{"$f":"S159*$H36","v":1.9210162504865579E-2},{"$f":"T159*$H36","v":0.24421752626639975},{"$f":"U159*$H36","v":2.0433960075667447E-11},{"$f":"V159*$H36","v":0},{"$f":"W159*$H36","v":5.8300452244713792E-8},{"$f":"SUM(G159:M159)","v":0.26342774709215155},null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C159,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C159,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C159,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":1.3110008113498073E-2},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C159,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0.16666666666666666},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C159,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":1.3945190849637243E-11},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C159,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C159,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":3.9787242911412999E-8}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,0.40110089689389122,1.1761306675742789E-11,0,4.0987696684425225E-8,{"$f":"SUM(G160:M160)","v":0.40110093789334922},null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C160,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C160,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C160,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C160,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0.3750218988715931},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C160,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":1.0996603590031465E-11},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C160,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C160,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":3.8322736149434307E-8}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,0.37109326841423723,1.5919888652852704E-11,0,0,0.37109326843015711,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C161,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C161,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C161,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C161,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0.35023744966159553},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C161,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":1.5025174734368174E-11},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C161,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C161,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,2.7595047053912862E-12,5.3437950868612816E-12,0,1.5366949968438299E-7,1.5367760298417525E-7,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C162,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C162,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C162,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C162,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":2.0895244034395554E-12},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C162,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":4.046374778474515E-12},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C162,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C162,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":1.1636007325065795E-7}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,7.2959299024240426E-12,1.1959398297265118E-11,0,9.3603660858196699E-2,9.3603660877452033E-2,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C163,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C163,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C163,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C163,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":5.3444768696299528E-12},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C163,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":8.76060055801649E-12},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C163,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C163,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":6.8567352902213149E-2}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,2.4176481359586742E-12,4.7603787183893798E-12,0,1.2597152921466493E-7,1.2597870724151928E-7,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C164,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C164,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C164,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C164,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":2.2025408625620031E-12},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C164,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":4.3368298689029625E-12},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C164,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C164,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":1.147633671285677E-7}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,0,0,0.12774749272734007,8.8203988167316431E-12,0,0,0.12774749273616046,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C165,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C165,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C165,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C165,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C165,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C165,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C165,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CO08","Network Land",null,null,0,0,0,1.2285118687341969E-2,8.4823305741520946E-13,0,0,1.2285118688190202E-2,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C166,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C166,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C166,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C166,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C166,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C166,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C166,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,0,0,0,0.15482943000022209,1.0690286689884447E-11,0,0,0.15482943001091237,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C167,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C167,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C167,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C167,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C167,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C167,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C167,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,0,0,5.882815175676069E-4,3.1126036140965149E-2,2.1491149962003006E-12,0,0,3.1714317660681869E-2,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C168,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C168,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C168,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":2.2765150839083943E-3},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C168,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C168,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C168,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C168,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CO11","LSS equipment",null,null,0,0,0,0,0,1,0,1,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C169,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C169,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C169,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C169,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C169,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C169,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":1},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C169,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CO12","Data Equipment",null,null,0,0,0,0,0,0,4.2208378177495726E-7,4.2208378177495726E-7,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C170,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C170,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C170,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C170,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C170,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C170,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C170,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":2.0505299154094528E-7}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C171,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C171,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C171,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C171,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C171,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C171,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C171,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C172,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C172,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C172,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C172,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C172,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C172,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C172,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C173,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C173,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C173,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C173,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C173,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C173,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C173,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C174,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C174,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C174,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C174,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C174,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C174,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C174,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C175,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C175,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C175,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C175,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C175,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C175,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C175,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C176,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C176,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C176,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C176,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C176,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C176,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C176,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C177,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C177,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C177,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C177,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C177,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C177,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C177,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C178,'E. Allocation Factors Calc'!$C$819:$M$859,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C178,'E. Allocation Factors Calc'!$C$819:$M$859,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C178,'E. Allocation Factors Calc'!$C$819:$M$859,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C178,'E. Allocation Factors Calc'!$C$819:$M$859,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C178,'E. Allocation Factors Calc'!$C$819:$M$859,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C178,'E. Allocation Factors Calc'!$C$819:$M$859,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$134,'5. Service Demand'!$C$11:$S$18,MATCH($C$132,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C178,'E. Allocation Factors Calc'!$C$819:$M$859,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G159:G178)","v":0},0,1.9798444022433186E-2,1.3423997691428708,9.2686761067010318E-11,1,9.36044618711563E-2,2.4558026751291466,{"$f":"$H$56-N179","v":10.686842379364357},null,{"$f":"SUM(Q159:Q178)","v":0},0,1.5386523197406467E-2,1.3737286125113302,9.0377110715360051E-11,1,6.8567867188624135E-2]
[]
[]
[null,null,"Y02",{"$f":"VLOOKUP(C182,Years,2,FALSE)","v":"2010/2011"},null,null,{"$f":"G207+G229","v":0.28230686184596104},{"$f":"H207+H229","v":0},0.31725926614203986,0.51940292642895702,4.874946291367399E-11,1,9.5900996721490481E-2,2.2148700511871975,{"$f":"$I$34+$I$56-N182","v":10.374984243027759}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07",null,null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G184,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL","Total",null,null,{"$f":"VLOOKUP(Q184,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C187,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"Q187*$I14","v":4.3371904027588219E-2},{"$f":"R187*$I14","v":0},{"$f":"S187*$I14","v":3.661694441345697E-3},{"$f":"T187*$I14","v":0},{"$f":"U187*$I14","v":0},{"$f":"V187*$I14","v":0},{"$f":"W187*$I14","v":0},{"$f":"SUM(G187:M187)","v":4.7033598468933915E-2},null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C187,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":7.0782793554978032E-2},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C187,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C187,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":5.9758723421115987E-3},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C187,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C187,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C187,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C187,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,4.3689723868087324E-2,0,3.6885265385154394E-3,0,0,0,0,{"$f":"SUM(G188:M188)","v":4.7378250406602762E-2},null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C188,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":7.0782793554978032E-2},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C188,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C188,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":5.9758723421115996E-3},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C188,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C188,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C188,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C188,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,0,0,1.5746626615552105E-2,0,0,0,0,1.5746626615552105E-2,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C189,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C189,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C189,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0.12983611489528241},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C189,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C189,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C189,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C189,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CA04","Pair gain systems",null,null,0,0,4.1036419829904663E-2,0,0,0,0,4.1036419829904663E-2,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C190,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C190,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C190,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0.1277414504130879},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C190,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C190,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C190,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C190,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C191,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C191,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C191,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C191,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C191,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C191,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C191,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CA06","Other CAN assets",null,null,1.4220523695700956E-2,0,1.8526159425824147E-2,0,0,0,0,3.2746683121525101E-2,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C192,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":9.2514291750798644E-2},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C192,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C192,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0.12052541487347949},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C192,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C192,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C192,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C192,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,4.5755628882127169E-2,0,5.6866377728724743E-2,0,0,0,0,0.10262200661085191,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C193,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":4.1593372366679815E-2},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C193,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C193,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":5.1693408697503967E-2},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C193,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C193,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C193,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C193,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CA08","Network Land",null,null,6.8556505615203298E-3,0,8.5203946253668839E-3,0,0,0,0,1.5376045186887214E-2,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C194,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":9.6643566054815805E-2},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C194,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C194,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0.12011133201735609},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C194,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C194,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C194,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C194,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CA09","Network Buildings/Support",null,null,0.11064577801061963,0,0.13751367340288664,0,0,0,0,0.24815945141350626,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C195,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":9.6643566054815805E-2},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C195,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C195,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0.12011133201735635},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C195,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C195,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C195,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C195,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CA10","Indirect Capital Assets",null,null,1.7767652800317436E-2,0,2.4239656814490626E-2,0,0,0,0,4.2007309614808058E-2,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C196,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":4.1979724636968654E-2},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C196,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C196,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":5.7271161801898639E-2},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C196,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C196,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C196,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C196,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C197,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C197,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C197,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C197,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C197,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C197,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C197,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C198,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C198,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C198,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C198,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C198,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C198,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C198,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C199,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C199,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C199,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C199,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C199,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C199,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C199,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C200,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C200,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C200,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C200,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C200,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C200,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C200,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C201,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C201,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C201,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C201,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C201,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C201,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C201,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C202,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C202,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C202,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C202,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C202,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C202,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C202,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C203,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C203,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C203,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C203,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C203,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C203,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C203,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C204,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C204,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C204,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C204,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C204,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C204,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C204,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C205,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C205,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C205,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C205,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C205,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C205,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C205,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C206,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C206,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C206,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C206,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C206,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C206,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C206,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G187:G206)","v":0.28230686184596104},0,0.30979952942261096,0,0,0,0,0.5921063912685719,{"$f":"$I$34-N207","v":4.1899188339884388},null,{"$f":"SUM(Q187:Q206)","v":0.51094010797403477},0,0.73924195940018811,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C209,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"Q209*$I36","v":0},{"$f":"R209*$I36","v":0},{"$f":"S209*$I36","v":6.536678263520633E-3},{"$f":"T209*$I36","v":8.4365846431703501E-2},{"$f":"U209*$I36","v":7.0589869780877556E-12},{"$f":"V209*$I36","v":0},{"$f":"W209*$I36","v":2.0140106552430919E-8},{"$f":"SUM(G209:M209)","v":9.0902544842389688E-2},null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C209,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C209,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C209,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":1.2913357991795601E-2},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C209,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0.16666666666666666},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C209,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":1.3945190849637243E-11},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C209,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C209,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":3.9787242911412999E-8}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,4.2558999916997492E-2,1.2479389941856369E-12,0,4.3490188959907532E-9,{"$f":"SUM(G210:M210)","v":4.2559004267264326E-2},null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C210,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C210,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C210,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C210,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0.3750218988715931},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C210,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":1.0996603590031465E-11},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C210,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C210,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":3.8322736149434307E-8}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,3.9856893265801767E-2,1.7098593718814414E-12,0,0,3.9856893267511628E-2,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C211,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C211,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C211,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C211,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0.35023744966159553},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C211,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":1.5025174734368174E-11},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C211,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C211,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,7.3232877522971435E-13,1.4181584482874734E-12,0,4.0781447581576044E-8,4.0783598068799564E-8,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C212,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C212,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C212,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C212,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":2.0895244034395554E-12},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C212,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":4.046374778474515E-12},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C212,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C212,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":1.1636007325065795E-7}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,5.3392637830742321E-12,1.2252877463168836E-11,0,9.5900659723218859E-2,9.5900659740810995E-2,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C213,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C213,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C213,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C213,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":3.8174834783094592E-12},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C213,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":8.76060055801649E-12},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C213,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C213,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":6.8567352902271006E-2}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,3.6297886116317549E-13,7.147098124852731E-13,0,1.8913009520796687E-8,1.8914087209470336E-8,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C214,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C214,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C214,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C214,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":2.2025408625620031E-12},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C214,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":4.3368298689029625E-12},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C214,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C214,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":1.147633671285677E-7}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,0,0,0.13178257637971019,9.0990034790457827E-12,0,0,0.13178257638880919,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C215,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C215,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C215,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C215,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C215,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C215,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C215,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CO08","Network Land",null,null,0,0,0,1.2391235162874327E-2,8.5555993025817864E-13,0,0,1.2391235163729888E-2,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C216,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C216,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C216,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C216,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C216,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C216,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C216,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,0,0,0,0.15886451365259224,1.096889135219859E-11,0,0,0.15886451366356114,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C217,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C217,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C217,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C217,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C217,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C217,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C217,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,0,0,9.2305845590824837E-4,4.9582861612842873E-2,3.4234770840750128E-12,0,0,5.0505920072174595E-2,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C218,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C218,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C218,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":2.2423673576497682E-3},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C218,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C218,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C218,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C218,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CO11","LSS equipment",null,null,0,0,0,0,0,1,0,1,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C219,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C219,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C219,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C219,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C219,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C219,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":1},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C219,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CO12","Data Equipment",null,null,0,0,0,0,0,0,2.5281468906555507E-7,2.5281468906555507E-7,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C220,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C220,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C220,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C220,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C220,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C220,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C220,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":2.0505299154094528E-7}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C221,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C221,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C221,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C221,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C221,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C221,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C221,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C222,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C222,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C222,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C222,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C222,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C222,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C222,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C223,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C223,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C223,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C223,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C223,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C223,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C223,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C224,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C224,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C224,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C224,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C224,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C224,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C224,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C225,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C225,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C225,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C225,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C225,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C225,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C225,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C226,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C226,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C226,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C226,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C226,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C226,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C226,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C227,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C227,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C227,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C227,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C227,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C227,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C227,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C228,'E. Allocation Factors Calc'!$C$865:$M$905,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C228,'E. Allocation Factors Calc'!$C$865:$M$905,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C228,'E. Allocation Factors Calc'!$C$865:$M$905,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C228,'E. Allocation Factors Calc'!$C$865:$M$905,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C228,'E. Allocation Factors Calc'!$C$865:$M$905,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C228,'E. Allocation Factors Calc'!$C$865:$M$905,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$184,'5. Service Demand'!$C$11:$S$18,MATCH($C$182,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C228,'E. Allocation Factors Calc'!$C$865:$M$905,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G209:G228)","v":0},0,7.4597367194288817E-3,0.51940292642895702,4.874946291367399E-11,1,9.5900996721490481E-2,1.6227636599186257,{"$f":"$I$56-N229","v":6.1850654090393213},null,{"$f":"SUM(Q209:Q228)","v":0},0,1.5155725349445369E-2,1.3737286125098032,9.0377110715360051E-11,1,6.8567867188681991E-2]
[]
[]
[null,null,"Y03",{"$f":"VLOOKUP(C232,Years,2,FALSE)","v":"2011/2012"},null,null,{"$f":"G257+G279","v":0.34883990188877828},{"$f":"H257+H279","v":0},0.37480027634304114,0.64486172910835204,5.5922070258523014E-11,1,9.6352536252387364E-2,2.4648544436484809,{"$f":"$J$34+$J$56-N232","v":12.046446794801469}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07",null,null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G234,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL","Total",null,null,{"$f":"VLOOKUP(Q234,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C237,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"Q237*$J14","v":5.5094232019837576E-2},{"$f":"R237*$J14","v":0},{"$f":"S237*$J14","v":4.165079464677343E-3},{"$f":"T237*$J14","v":0},{"$f":"U237*$J14","v":0},{"$f":"V237*$J14","v":0},{"$f":"W237*$J14","v":0},{"$f":"SUM(G237:M237)","v":5.9259311484514916E-2},null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C237,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":7.7861072910475837E-2},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C237,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C237,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":5.8862342569799258E-3},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C237,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C237,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C237,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C237,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,5.7051045456609377E-2,0,4.3130129808168962E-3,0,0,0,0,{"$f":"SUM(G238:M238)","v":6.1364058437426275E-2},null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C238,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":7.7861072910475837E-2},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C238,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C238,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":5.8862342569799258E-3},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C238,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C238,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C238,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C238,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,0,0,3.0280564152300338E-2,0,0,0,0,3.0280564152300338E-2,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C239,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C239,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C239,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0.12788857317185315},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C239,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C239,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C239,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C239,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CA04","Pair gain systems",null,null,0,0,5.8992953502663391E-2,0,0,0,0,5.8992953502663391E-2,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C240,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C240,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C240,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0.12582532865689158},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C240,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C240,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C240,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C240,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C241,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C241,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C241,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C241,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C241,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C241,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C241,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CA06","Other CAN assets",null,null,3.0663407939392252E-2,0,3.5771221691943425E-2,0,0,0,0,6.6434629631335673E-2,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C242,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0.1017657209258785},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C242,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C242,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0.11871753365037729},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C242,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C242,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C242,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C242,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,5.0323666728355566E-2,0,5.6005007473659774E-2,0,0,0,0,0.10632867420201533,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C243,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":4.5752709603347791E-2},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C243,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C243,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":5.0918007567041401E-2},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C243,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C243,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C243,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C243,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CA08","Network Land",null,null,7.5235587967260936E-3,0,8.3729385005592849E-3,0,0,0,0,1.5896497297285379E-2,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C244,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0.10630792266029737},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C244,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C244,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0.11830966203709574},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C244,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C244,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C244,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C244,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CA09","Network Buildings/Support",null,null,0.12169287112961097,0,0.13543150966908263,0,0,0,0,0.2571243807986936,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C245,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0.10630792266029737},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C245,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C245,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0.118309662037096},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C245,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C245,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C245,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C245,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CA10","Indirect Capital Assets",null,null,2.6491119818246426E-2,0,3.2362366361084145E-2,0,0,0,0,5.8853486179330575E-2,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C246,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":4.6177697100665514E-2},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C246,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C246,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":5.6412094374870159E-2},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C246,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C246,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C246,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C246,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C247,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C247,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C247,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C247,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C247,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C247,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C247,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C248,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C248,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C248,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C248,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C248,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C248,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C248,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C249,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C249,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C249,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C249,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C249,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C249,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C249,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C250,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C250,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C250,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C250,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C250,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C250,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C250,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C251,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C251,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C251,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C251,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C251,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C251,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C251,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C252,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C252,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C252,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C252,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C252,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C252,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C252,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C253,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C253,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C253,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C253,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C253,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C253,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C253,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C254,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C254,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C254,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C254,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C254,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C254,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C254,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C255,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C255,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C255,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C255,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C255,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C255,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C255,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C256,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C256,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C256,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C256,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C256,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C256,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C256,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G237:G256)","v":0.34883990188877828},0,0.36569465379678723,0,0,0,0,0.71453455568556556,{"$f":"$J$34-N257","v":4.9860706562220676},null,{"$f":"SUM(Q237:Q256)","v":0.56203411877143827},0,0.72815333000918525,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C259,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"Q259*$J36","v":0},{"$f":"R259*$J36","v":0},{"$f":"S259*$J36","v":7.8373270793316643E-3},{"$f":"T259*$J36","v":0.10269310847154522},{"$f":"U259*$J36","v":8.5924499794691835E-12},{"$f":"V259*$J36","v":0},{"$f":"W259*$J36","v":2.4515253912512723E-8},{"$f":"SUM(G259:M259)","v":0.11053046007472324},null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C259,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C259,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C259,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":1.2719657621918666E-2},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C259,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0.16666666666666666},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C259,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":1.3945190849637243E-11},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C259,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C259,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":3.9787242911412999E-8}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,8.4867896025612233E-2,2.4885443034706914E-12,0,8.6724801851125198E-9,{"$f":"SUM(G260:M260)","v":8.4867904700580962E-2},null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C260,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C260,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C260,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C260,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0.3750218988715931},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C260,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":1.0996603590031465E-11},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C260,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C260,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":3.8322736149434307E-8}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,8.2742736397210095E-2,3.5496605904624645E-12,0,0,8.2742736400759756E-2,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C261,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C261,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C261,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C261,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0.35023744966159553},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C261,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":1.5025174734368174E-11},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C261,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C261,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,9.4052518695396414E-13,1.8213318728156403E-12,0,5.2375353677566107E-8,5.2378115534625876E-8,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C262,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C262,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C262,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C262,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":2.0895244034395554E-12},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C262,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":4.046374778474515E-12},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C262,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C262,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":1.1636007325065795E-7}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,3.8317132507874387E-12,1.231055830554675E-11,0,9.6352115379627637E-2,9.6352115395769905E-2,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C263,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C263,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C263,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C263,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":2.7267739130793834E-12},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C263,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":8.76060055801649E-12},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C263,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C263,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":6.8567352902305756E-2}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,6.5919059818254948E-13,1.2979543417744942E-12,0,3.4347118781227356E-8,3.4349075926167311E-8,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C264,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C264,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C264,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C264,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":2.2025408625620031E-12},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C264,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":4.3368298689029625E-12},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C264,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C264,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":1.147633671285677E-7}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,0,0,0.13257563786813767,9.153760863827114E-12,0,0,0.13257563787729143,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C265,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C265,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C265,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C265,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C265,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C265,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C265,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CO08","Network Land",null,null,0,0,0,1.3159741555722004E-2,9.0862189439858039E-13,0,0,1.3159741556630626E-2,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C266,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C266,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C266,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C266,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C266,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C266,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C266,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,0,0,0,0.15965757514101972,1.1023648736979919E-11,0,0,0.15965757515204337,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C267,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C267,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C267,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C267,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C267,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C267,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C267,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,0,0,1.2682954669222511E-3,6.9165033643673698E-2,4.7755393697781765E-12,0,0,7.0433329115371493E-2,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C268,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C268,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C268,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":2.2087318472850215E-3},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C268,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C268,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C268,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C268,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CO11","LSS equipment",null,null,0,0,0,0,0,1,0,1,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C269,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C269,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C269,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C269,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C269,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C269,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":1},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C269,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CO12","Data Equipment",null,null,0,0,0,0,0,0,3.0096255315107347E-7,3.0096255315107347E-7,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C270,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C270,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C270,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C270,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C270,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C270,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C270,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":2.0505299154094528E-7}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C271,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C271,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C271,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C271,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C271,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C271,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C271,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C272,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C272,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C272,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C272,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C272,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C272,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C272,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C273,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C273,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C273,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C273,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C273,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C273,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C273,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C274,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C274,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C274,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C274,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C274,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C274,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C274,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C275,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C275,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C275,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C275,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C275,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C275,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C275,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C276,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C276,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C276,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C276,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C276,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C276,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C276,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C277,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C277,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C277,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C277,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C277,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C277,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C277,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C278,'E. Allocation Factors Calc'!$C$911:$M$951,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C278,'E. Allocation Factors Calc'!$C$911:$M$951,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C278,'E. Allocation Factors Calc'!$C$911:$M$951,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C278,'E. Allocation Factors Calc'!$C$911:$M$951,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C278,'E. Allocation Factors Calc'!$C$911:$M$951,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C278,'E. Allocation Factors Calc'!$C$911:$M$951,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$234,'5. Service Demand'!$C$11:$S$18,MATCH($C$232,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C278,'E. Allocation Factors Calc'!$C$911:$M$951,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G259:G278)","v":0},0,9.1056225462539161E-3,0.64486172910835204,5.5922070258523014E-11,1,9.6352536252387364E-2,1.7503198879629154,{"$f":"$J$56-N279","v":7.0603761385794019},null,{"$f":"SUM(Q259:Q278)","v":0},0,1.4928389469203688E-2,1.3737286125087125,9.0377110715360051E-11,1,6.8567867188716741E-2]
[]
[]
[null,null,"Y04",{"$f":"VLOOKUP(C282,Years,2,FALSE)","v":"2012/2013"},null,null,{"$f":"G307+G329","v":0.40487434882561679},{"$f":"H307+H329","v":0},0.42690697686250284,0.67885688060541527,5.7522052631568684E-11,1,0.15306397035124336,2.6637021767023006,{"$f":"$K$34+$K$56-N282","v":13.050836483022053}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07",null,null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G284,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL","Total",null,null,{"$f":"VLOOKUP(Q284,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C287,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"Q287*$K14","v":6.5454948989536049E-2},{"$f":"R287*$K14","v":0},{"$f":"S287*$K14","v":4.642015413444155E-3},{"$f":"T287*$K14","v":0},{"$f":"U287*$K14","v":0},{"$f":"V287*$K14","v":0},{"$f":"W287*$K14","v":0},{"$f":"SUM(G287:M287)","v":7.0096964402980202E-2},null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C287,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":8.1754126555999673E-2},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C287,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C287,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":5.7979407431252286E-3},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C287,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C287,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C287,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C287,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,6.9075196383922732E-2,0,4.8987606170484005E-3,0,0,0,0,{"$f":"SUM(G288:M288)","v":7.3973957000971133E-2},null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C288,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":8.1754126555999673E-2},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C288,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C288,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":5.7979407431252277E-3},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C288,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C288,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C288,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C288,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,0,0,4.3958346016533638E-2,0,0,0,0,4.3958346016533638E-2,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C289,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C289,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C289,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0.12597024457427536},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C289,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C289,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C289,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C289,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CA04","Pair gain systems",null,null,0,0,7.5704034058970804E-2,0,0,0,0,7.5704034058970804E-2,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C290,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C290,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C290,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0.12393794872703821},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C290,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C290,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C290,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C290,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C291,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C291,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C291,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C291,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C291,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C291,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C291,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CA06","Other CAN assets",null,null,4.7367076473219152E-2,0,5.1836642486836608E-2,0,0,0,0,9.9203718960055753E-2,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C292,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0.10685400697217246},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C292,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C292,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0.11693677064562165},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C292,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C292,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C292,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C292,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,5.2739971662671074E-2,0,5.5060659066123542E-2,0,0,0,0,0.10780063072879462,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C293,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":4.8040345083515186E-2},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C293,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C293,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":5.015423745353579E-2},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C293,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C293,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C293,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C293,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CA08","Network Land",null,null,7.9040777528828175E-3,0,8.2518764546785934E-3,0,0,0,0,1.6155954207561413E-2,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C294,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0.11162331879331226},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C294,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C294,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0.11653501710653931},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C294,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C294,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C294,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C294,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CA09","Network Buildings/Support",null,null,0.12754544394015815,0,0.13315775459919435,0,0,0,0,0.26070319853935253,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C295,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0.11162331879331226},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C295,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C295,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0.11653501710653957},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C295,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C295,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C295,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C295,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CA10","Indirect Capital Assets",null,null,3.478763362322676E-2,0,3.9866836225588037E-2,0,0,0,0,7.4654469848814797E-2,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C296,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":4.8486581955698806E-2},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C296,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C296,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":5.5565912959247114E-2},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C296,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C296,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C296,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C296,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C297,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C297,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C297,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C297,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C297,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C297,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C297,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C298,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C298,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C298,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C298,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C298,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C298,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C298,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C299,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C299,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C299,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C299,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C299,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C299,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C299,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C300,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C300,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C300,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C300,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C300,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C300,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C300,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C301,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C301,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C301,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C301,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C301,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C301,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C301,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C302,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C302,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C302,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C302,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C302,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C302,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C302,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C303,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C303,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C303,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C303,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C303,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C303,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C303,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C304,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C304,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C304,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C304,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C304,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C304,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C304,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C305,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C305,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C305,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C305,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C305,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C305,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C305,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C306,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C306,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C306,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C306,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C306,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C306,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C306,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G287:G306)","v":0.40487434882561679},0,0.41737692493841816,0,0,0,0,0.82225127376403484,{"$f":"$K$34-N307","v":5.7613538358237468},null,{"$f":"SUM(Q287:Q306)","v":0.59013582471001025},0,0.71723103005904743,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C309,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"Q309*$K36","v":0},{"$f":"R309*$K36","v":0},{"$f":"S309*$K36","v":8.1265803756434742E-3},{"$f":"T309*$K36","v":0.10810478882345027},{"$f":"U309*$K36","v":9.0452514714164711E-12},{"$f":"V309*$K36","v":0},{"$f":"W309*$K36","v":2.5807148956833727E-8},{"$f":"SUM(G309:M309)","v":0.11623139501528795},null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C309,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C309,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C309,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":1.2528862757589887E-2},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C309,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0.16666666666666666},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C309,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":1.3945190849637243E-11},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C309,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C309,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":3.9787242911412999E-8}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,9.8116327474583487E-2,2.8770222810832101E-12,0,1.0026310839643534E-8,{"$f":"SUM(G310:M310)","v":9.8116337503771342E-2},null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C310,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C310,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C310,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C310,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0.3750218988715931},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C310,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":1.0996603590031465E-11},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C310,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C310,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":3.8322736149434307E-8}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,9.8492732679029013E-2,4.2253348977891923E-12,0,0,9.8492732683254341E-2,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C311,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C311,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C311,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C311,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0.35023744966159553},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C311,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":1.5025174734368174E-11},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C311,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C311,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,9.8677102903711055E-13,1.9108871844006727E-12,0,5.4950661993408388E-8,5.4953559651621823E-8,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C312,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C312,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C312,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C312,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":2.0895244034395554E-12},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C312,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":4.046374778474515E-12},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C312,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C312,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":1.1636007325065795E-7}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,2.6868766714936352E-12,1.2085385743413612E-11,0,9.4589737740188196E-2,9.4589737754960462E-2,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C313,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C313,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C313,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C313,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":1.9476956522001714E-12},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C313,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":8.76060055801649E-12},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C313,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C313,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":6.8567352902321493E-2}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,7.8478492388217953E-13,1.5452511035813592E-12,0,4.0891209723887812E-8,4.0893539759915275E-8,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C314,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C314,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C314,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C314,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":2.2025408625620031E-12},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C314,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":4.3368298689029625E-12},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C314,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C314,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":1.147633671285677E-7}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,0,0,0.12947971069515463,8.9400007986370236E-12,0,2.0236021743364963E-2,0.14971573244745959,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C315,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C315,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C315,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C315,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C315,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C315,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C315,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":1.8824895002207024E-2}]
[null,null,"CO08","Network Land",null,null,0,0,0,1.0399433692654355E-2,7.1803485672432719E-13,0,1.6252983976671094E-3,1.20247320910395E-2,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C316,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C316,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C316,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C316,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C316,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C316,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C316,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":1.8824895002207024E-2}]
[null,null,"CO09","Network Buildings/Support",null,null,0,0,0,0.1565616479680367,1.0809888671789829E-11,0,2.446858195348749E-2,0.18103022993233409,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C317,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C317,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C317,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C317,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C317,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C317,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C317,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":1.8824895002207024E-2}]
[null,null,"CO10","Indirect Capital Assets",null,null,0,0,1.4034715484411838E-3,7.7702239268048381E-2,5.364995622732982E-12,0,1.2143865590172463E-2,9.1249576412027023E-2,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C318,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C318,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C318,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":2.1756008695757462E-3},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C318,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C318,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C318,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C318,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":1.8824895002207024E-2}]
[null,null,"CO11","LSS equipment",null,null,0,0,0,0,0,1,0,1,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C319,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C319,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C319,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C319,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C319,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C319,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":1},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C319,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CO12","Data Equipment",null,null,0,0,0,0,0,0,3.3325103164006106E-7,3.3325103164006106E-7,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C320,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C320,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C320,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C320,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C320,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C320,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C320,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":2.0505299154094528E-7}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C321,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C321,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C321,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C321,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C321,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C321,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C321,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C322,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C322,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C322,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C322,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C322,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C322,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C322,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C323,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C323,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C323,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C323,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C323,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C323,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C323,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C324,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C324,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C324,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C324,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C324,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C324,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C324,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C325,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C325,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C325,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C325,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C325,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C325,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C325,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C326,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C326,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C326,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C326,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C326,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C326,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C326,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C327,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C327,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C327,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C327,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C327,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C327,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C327,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C328,'E. Allocation Factors Calc'!$C$957:$M$997,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C328,'E. Allocation Factors Calc'!$C$957:$M$997,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C328,'E. Allocation Factors Calc'!$C$957:$M$997,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C328,'E. Allocation Factors Calc'!$C$957:$M$997,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C328,'E. Allocation Factors Calc'!$C$957:$M$997,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C328,'E. Allocation Factors Calc'!$C$957:$M$997,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$284,'5. Service Demand'!$C$11:$S$18,MATCH($C$282,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C328,'E. Allocation Factors Calc'!$C$957:$M$997,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G309:G328)","v":0},0,9.5300519240846572E-3,0.67885688060541527,5.7522052631568684E-11,1,0.15306397035124336,1.8414509029382655,{"$f":"$K$56-N329","v":7.2894826471983079},null,{"$f":"SUM(Q309:Q328)","v":0},0,1.4704463627165633E-2,1.3737286125079333,9.0377110715360051E-11,1,0.14386744719756056]
[]
[]
[null,null,"Y05",{"$f":"VLOOKUP(C332,Years,2,FALSE)","v":"2013/2014"},null,null,{"$f":"G357+G379","v":0.46471581080124702},{"$f":"H357+H379","v":0},0.47641651712201522,0.76825711633974991,6.2583172603160096E-11,1,0.15543767393815172,2.8648271182637468,{"$f":"$L$34+$L$56-N332","v":14.442440115292264}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07",null,null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G334,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL","Total",null,null,{"$f":"VLOOKUP(Q334,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C337,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"Q337*$L14","v":7.658278972414144E-2},{"$f":"R337*$L14","v":0},{"$f":"S337*$L14","v":5.0949767137937621E-3},{"$f":"T337*$L14","v":0},{"$f":"U337*$L14","v":0},{"$f":"V337*$L14","v":0},{"$f":"W337*$L14","v":0},{"$f":"SUM(G337:M337)","v":8.1677766437935201E-2},null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C337,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":8.5841832883799624E-2},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C337,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C337,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":5.7109716319783486E-3},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C337,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C337,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C337,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C337,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,8.1902600817520668E-2,0,5.4488984466031986E-3,0,0,0,0,{"$f":"SUM(G338:M338)","v":8.7351499264123861E-2},null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C338,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":8.5841832883799637E-2},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C338,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C338,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":5.7109716319783486E-3},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C338,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C338,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C338,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C338,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,0,0,5.6848172433310154E-2,0,0,0,0,5.6848172433310154E-2,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C339,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C339,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C339,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0.12408069090566122},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C339,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C339,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C339,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C339,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CA04","Pair gain systems",null,null,0,0,9.1258444024414478E-2,0,0,0,0,9.1258444024414478E-2,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C340,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C340,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C340,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0.12207887949613261},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C340,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C340,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C340,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C340,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C341,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C341,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C341,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C341,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C341,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C341,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C341,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CA06","Other CAN assets",null,null,6.5074363128290957E-2,0,6.6806257214590381E-2,0,0,0,0,0.13188062034288134,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C342,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0.11219670732078105},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C342,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C342,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0.1151827190859373},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C342,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C342,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C342,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C342,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,5.5383417029197482E-2,0,5.4241062990345167E-2,0,0,0,0,0.10962448001954264,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C343,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":5.0442362337690942E-2},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C343,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C343,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":4.9401923891732737E-2},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C343,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C343,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C343,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C343,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CA08","Network Land",null,null,8.3130679714923609E-3,0,8.1416002780583738E-3,0,0,0,0,1.6454668249550733E-2,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C344,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0.11720448473297786},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C344,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C344,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0.11478699184994121},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C344,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C344,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C344,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C344,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CA09","Network Buildings/Support",null,null,0.13393769545000406,0,0.13117505862549717,0,0,0,0,0.26511275407550122,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C345,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0.11720448473297786},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C345,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C345,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0.11478699184994146},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C345,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C345,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C345,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C345,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CA10","Indirect Capital Assets",null,null,4.3521876680600105E-2,0,4.6788748619780447E-2,0,0,0,0,9.0310625300380559E-2,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C346,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":5.0910911053483734E-2},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C346,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C346,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":5.4732424264858401E-2},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C346,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C346,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C346,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C346,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C347,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C347,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C347,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C347,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C347,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C347,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C347,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C348,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C348,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C348,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C348,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C348,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C348,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C348,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C349,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C349,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C349,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C349,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C349,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C349,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C349,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C350,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C350,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C350,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C350,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C350,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C350,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C350,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C351,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C351,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C351,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C351,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C351,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C351,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C351,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C352,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C352,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C352,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C352,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C352,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C352,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C352,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C353,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C353,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C353,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C353,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C353,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C353,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C353,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C354,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C354,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C354,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C354,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C354,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C354,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C354,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C355,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C355,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C355,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C355,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C355,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C355,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C355,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C356,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C356,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C356,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C356,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C356,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C356,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C356,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G337:G356)","v":0.46471581080124702},0,0.46580321934639313,0,0,0,0,0.93051903014764015,{"$f":"$L$34-N357","v":6.5108973789053897},null,{"$f":"SUM(Q337:Q356)","v":0.61964261594551073},0,0.70647256460816166,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C359,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"Q359*$L36","v":0},{"$f":"R359*$L36","v":0},{"$f":"S359*$L36","v":8.9620289820090682E-3},{"$f":"T359*$L36","v":0.12103395118880023},{"$f":"U359*$L36","v":1.0127049291680986E-11},{"$f":"V359*$L36","v":0},{"$f":"W359*$L36","v":2.8893643298861393E-8},{"$f":"SUM(G359:M359)","v":0.12999600907457964},null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C359,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C359,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C359,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":1.2340929816226037E-2},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C359,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0.16666666666666666},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C359,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":1.3945190849637243E-11},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C359,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C359,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":3.9787242911412999E-8}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,0.12820429415501036,3.7592786064078731E-12,0,1.3100939846206623E-8,{"$f":"SUM(G360:M360)","v":0.12820430725970947},null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C360,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C360,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C360,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C360,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0.3750218988715931},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C360,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":1.0996603590031465E-11},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C360,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C360,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":3.8322736149434307E-8}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,0.12973049569741035,5.5654338738280473E-12,0,0,0.12973049570297579,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C361,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C361,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C361,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C361,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0.35023744966159553},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C361,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":1.5025174734368174E-11},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C361,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C361,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,1.1287925788918516E-12,2.1859126477961322E-12,0,6.2859465507292625E-8,6.2862780212519317E-8,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C362,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C362,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C362,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C362,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":2.0895244034395554E-12},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C362,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":4.046374778474515E-12},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C362,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C362,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":1.1636007325065795E-7}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,1.9193318364566428E-12,1.2086230902593112E-11,0,9.4596352620922849E-2,9.459635263492841E-2,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C363,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C363,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C363,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C363,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":1.3912111801432913E-12},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C363,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":8.76060055801649E-12},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C363,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C363,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":6.8567352902332734E-2}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,1.0058994977435524E-12,1.9806284010796287E-12,0,5.2412382133834504E-8,5.2415368661733328E-8,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C364,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C364,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C364,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C364,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":2.2025408625620031E-12},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C364,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":4.3368298689029625E-12},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C364,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C364,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":1.147633671285677E-7}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,0,0,0.12949133089987461,8.9408031223286584E-12,0,2.0237837832651179E-2,0.14972916874146658,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C365,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C365,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C365,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C365,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C365,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C365,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C365,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":1.8824895002207024E-2}]
[null,null,"CO08","Network Land",null,null,0,0,0,1.0410208995972519E-2,7.1877884371466522E-13,0,1.626982439676989E-3,1.2037191436368286E-2,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C366,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C366,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C366,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C366,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C366,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C366,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C366,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":1.8824895002207024E-2}]
[null,null,"CO09","Network Buildings/Support",null,null,0,0,0,0.15657326817275669,1.0810690995481465E-11,0,2.4470398042773706E-2,0.18104366622634108,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C367,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C367,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C367,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C367,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C367,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C367,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C367,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":1.8824895002207024E-2}]
[null,null,"CO10","Indirect Capital Assets",null,null,0,0,1.6512687936130201E-3,9.2813567225871058E-2,6.4083659182495314E-12,0,1.45055727602292E-2,0.10897040878612163,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C368,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C368,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C368,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":2.1429668565321096E-3},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C368,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0.12045064932545956},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C368,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":8.3165840839823042E-12},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C368,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C368,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":1.8824895002207024E-2}]
[null,null,"CO11","LSS equipment",null,null,0,0,0,0,0,1,0,1,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C369,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C369,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C369,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C369,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C369,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C369,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":1},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C369,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CO12","Data Equipment",null,null,0,0,0,0,0,0,3.7297546701780783E-7,3.7297546701780783E-7,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C370,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C370,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C370,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C370,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C370,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C370,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C370,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":2.0505299154094528E-7}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C371,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C371,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C371,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C371,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C371,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C371,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C371,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C372,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C372,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C372,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C372,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C372,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C372,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C372,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C373,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C373,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C373,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C373,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C373,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C373,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C373,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C374,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C374,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C374,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C374,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C374,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C374,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C374,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C375,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C375,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C375,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C375,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C375,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C375,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C375,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C376,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C376,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C376,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C376,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C376,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C376,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C376,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C377,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C377,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C377,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C377,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C377,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C377,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C377,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C378,'E. Allocation Factors Calc'!$C$1003:$M$1043,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C378,'E. Allocation Factors Calc'!$C$1003:$M$1043,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C378,'E. Allocation Factors Calc'!$C$1003:$M$1043,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C378,'E. Allocation Factors Calc'!$C$1003:$M$1043,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C378,'E. Allocation Factors Calc'!$C$1003:$M$1043,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C378,'E. Allocation Factors Calc'!$C$1003:$M$1043,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$334,'5. Service Demand'!$C$11:$S$18,MATCH($C$332,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C378,'E. Allocation Factors Calc'!$C$1003:$M$1043,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G359:G378)","v":0},0,1.0613297775622088E-2,0.76825711633974991,6.2583172603160096E-11,1,0.15543767393815172,1.9343080881161065,{"$f":"$L$56-N379","v":7.9315427363868753},null,{"$f":"SUM(Q359:Q378)","v":0},0,1.4483896672758147E-2,1.3737286125073769,9.0377110715360051E-11,1,0.1438674471975718]
[]
[]
[null,null,"Y06",{"$f":"VLOOKUP(C382,Years,2,FALSE)","v":"2014/2015"},null,null,{"$f":"G407+G429","v":1.8313008880095618},{"$f":"H407+H429","v":0.61043362933652057},3.0717973959085914,11.108537131368706,5.5542685656843531,26.895340824870949,34.390380145661439,83.462058580840107,{"$f":"$M$34+$M$56-N382","v":124.15372116849355}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07",null,null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G384,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL","Total",null,null,{"$f":"VLOOKUP(Q384,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C387,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"Q387*$M14","v":0.44447178480907124},{"$f":"R387*$M14","v":0.14815726160302375},{"$f":"S387*$M14","v":0.59262904641209502},{"$f":"T387*$M14","v":0},{"$f":"U387*$M14","v":0},{"$f":"V387*$M14","v":0},{"$f":"W387*$M14","v":0},{"$f":"SUM(G387:M387)","v":1.18525809282419},null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C387,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":6.1550665880892627E-2},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C387,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":2.051688862696421E-2},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C387,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":8.2067554507856841E-2},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C387,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C387,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C387,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C387,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,0.91493725359852773,0.30497908453284256,1.2199163381313702,0,0,0,0,{"$f":"SUM(G388:M388)","v":2.4398326762627405},null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C388,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0.125},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C388,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":4.1666666666666664E-2},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C388,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0.16666666666666666},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C388,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C388,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C388,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C388,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,0,0,8.4132161250439416E-2,0,0,2.1033040312609854,2.1033040312609854,4.2907402237724099,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C389,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C389,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C389,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":1.149425287356323E-2},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C389,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C389,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C389,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0.28735632183908077},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C389,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0.28735632183908077}]
[null,null,"CA04","Pair gain systems",null,null,0,0,0.11494668315906605,0,0,2.8736670789766512,2.8736670789766512,5.8622808411123684,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C390,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C390,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C390,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":1.149425287356323E-2},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C390,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C390,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C390,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0.28735632183908077},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C390,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0.28735632183908077}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,0,0.11523441038906213,0,0,2.8808602597265534,2.8808602597265534,5.8769549298421691,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C391,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C391,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C391,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":1.149425287356323E-2},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C391,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C391,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C391,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0.28735632183908077},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C391,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0.28735632183908077}]
[null,null,"CA06","Other CAN assets",null,null,8.6210012369299524E-2,2.8736670789766511E-2,0.11494668315906605,0,0,2.8736670789766512,2.8736670789766512,5.9772275242714343,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C392,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":8.6206896551724223E-3},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C392,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":2.8735632183908076E-3},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C392,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":1.149425287356323E-2},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C392,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C392,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C392,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0.28735632183908077},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C392,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0.28735632183908077}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,6.8053187735512624E-2,2.2684395911837543E-2,9.073758364735017E-2,0,0,2.2684395911837543,2.2684395911837543,4.7183543496622082,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C393,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":8.6206896551724223E-3},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C393,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":2.8735632183908076E-3},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C393,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":1.149425287356323E-2},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C393,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C393,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C393,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0.28735632183908077},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C393,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0.28735632183908077}]
[null,null,"CA08","Network Land",null,null,5.9171369035782032E-2,1.9723789678594013E-2,7.8895158714376051E-2,0,0,1.9723789678594013,1.9723789678594013,4.102548253147555,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C394,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":8.6206896551724223E-3},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C394,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":2.8735632183908076E-3},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C394,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":1.149425287356323E-2},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C394,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C394,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C394,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0.28735632183908077},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C394,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0.28735632183908077}]
[null,null,"CA09","Network Buildings/Support",null,null,6.8488951274449719E-2,2.2829650424816574E-2,9.1318601699266297E-2,0,0,2.2829650424816577,2.2829650424816577,4.7485672883618477,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C395,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":8.6206896551724223E-3},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C395,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":2.8735632183908076E-3},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C395,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":1.149425287356323E-2},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C395,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C395,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C395,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0.28735632183908077},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C395,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0.28735632183908077}]
[null,null,"CA10","Indirect Capital Assets",null,null,0.18996832918691897,6.3322776395639671E-2,0.25329110558255868,0,0,1.7463181803067604,1.7463181803067604,3.9992185717786377,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C396,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":2.51654350153993E-2},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C396,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":8.388478338466435E-3},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C396,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":3.355391335386574E-2},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C396,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C396,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C396,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0.2313378070482407},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C396,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0.2313378070482407}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C397,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C397,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C397,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C397,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C397,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C397,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C397,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C398,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C398,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C398,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C398,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C398,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C398,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C398,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C399,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C399,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C399,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C399,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C399,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C399,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C399,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C400,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C400,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C400,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C400,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C400,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C400,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C400,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C401,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C401,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C401,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C401,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C401,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C401,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C401,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C402,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C402,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C402,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C402,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C402,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C402,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C402,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C403,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C403,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C403,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C403,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C403,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C403,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C403,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C404,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C404,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C404,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C404,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C404,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C404,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C404,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C405,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C405,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C405,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C405,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C405,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C405,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C405,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C406,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C406,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C406,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C406,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C406,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C406,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C406,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G387:G406)","v":1.8313008880095618},0.61043362933652057,2.7560477721446501,0,0,19.001600230772414,19.001600230772414,43.200982751035554,{"$f":"$M$34-N407","v":38.936911064176513},null,{"$f":"SUM(Q387:Q406)","v":0.24619885951698167},8.2066286505660516E-2,0.36274790464333168,0,0,2.2428320599218057,2.2428320599218057]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C409,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"Q409*$M36","v":0},{"$f":"R409*$M36","v":0},{"$f":"S409*$M36","v":5.3236712002449296E-2},{"$f":"T409*$M36","v":1.0292430987140189},{"$f":"U409*$M36","v":0.51462154935700943},{"$f":"V409*$M36","v":1.3309178000612325},{"$f":"W409*$M36","v":1.3309178000612325},{"$f":"SUM(G409:M409)","v":4.2589369601959426},null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C409,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C409,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C409,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":5.7471264367816152E-3},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C409,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0.11111111111111112},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C409,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":5.5555555555555559E-2},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C409,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0.14367816091954039},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C409,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0.14367816091954039}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,1.5313555067434446,0.76567775337172228,0,0,{"$f":"SUM(G410:M410)","v":2.2970332601151666},null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C410,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C410,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C410,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C410,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0.22222222222222224},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C410,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0.11111111111111112},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C410,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C410,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,1.5415417001365779,0.77077085006828894,0,0,2.3123125502048669,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C411,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C411,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C411,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C411,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0.22222222222222224},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C411,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0.11111111111111112},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C411,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C411,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,0.50580550175270134,0.25290275087635067,0,1.1380623789435782,1.8967706315726303,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C412,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C412,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C412,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C412,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":7.4074074074074084E-2},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C412,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":3.7037037037037042E-2},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C412,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C412,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0.16666666666666669}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,0.73308385017757227,0.36654192508878614,0,1.6494386628995372,2.7490644381658953,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C413,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C413,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C413,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C413,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":7.4074074074074098E-2},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C413,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":3.7037037037037049E-2},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C413,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C413,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0.16666666666666669}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,0.51809148062599841,0.25904574031299921,0,1.165705831408496,1.9428430523474938,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C414,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C414,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C414,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C414,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":7.4074074074074098E-2},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C414,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":3.7037037037037049E-2},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C414,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C414,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0.16666666666666669}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,0,1.0555754762352971E-2,0.37136700505885162,0.18568350252942581,0.26389386905882423,0.51445885351329901,1.3459589849227536,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C415,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C415,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C415,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":1.4053798130626567E-3},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C415,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":4.944333246625264E-2},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C415,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":2.472166623312632E-2},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C415,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":3.5134495326566414E-2},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C415,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":6.8494399846949799E-2}]
[null,null,"CO08","Network Land",null,null,0,0,9.107797241123896E-3,0.32042572608663938,0.16021286304331969,0.22769493102809737,0.44388933166686501,1.1613306490660453,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C416,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C416,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C416,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":1.4053798130626567E-3},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C416,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":4.944333246625264E-2},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C416,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":2.472166623312632E-2},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C416,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":3.5134495326566414E-2},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C416,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":6.8494399846949799E-2}]
[null,null,"CO09","Network Buildings/Support",null,null,0,0,1.0622794810044937E-2,0.37372557271136669,0.18686278635568335,0.26556987025112339,0.51772620358456933,1.3545072277127876,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C417,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C417,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C417,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":1.4053798130626567E-3},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C417,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":4.944333246625264E-2},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C417,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":2.472166623312632E-2},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C417,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":3.5134495326566414E-2},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C417,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":6.8494399846949799E-2}]
[null,null,"CO10","Indirect Capital Assets",null,null,0,0,0.11892330754804994,4.1838971774262257,2.0919485887131128,2.9730826887012491,5.7959994178134373,15.163851180202075,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C418,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C418,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C418,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":2.5163766444831217E-3},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C418,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":8.8529837903645214E-2},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C418,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":4.4264918951822607E-2},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C418,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":6.2909416112078051E-2},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C418,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0.12264137171370376}]
[null,null,"CO11","LSS equipment",null,null,0,0,1.0238706205585319E-8,5.1193531027926591E-7,2.5596765513963296E-7,2.5596765513963296E-7,2.5596765513963296E-7,1.2900769819037502E-6,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C419,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C419,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C419,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":3.2051282051282015E-3},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C419,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0.16025641025641008},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C419,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":8.0128205128205038E-2},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C419,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":8.0128205128205038E-2},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C419,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":8.0128205128205038E-2}]
[null,null,"CO12","Data Equipment",null,null,0,0,0.11330324716121411,0,0,2.832581179030353,2.832581179030353,5.7784656052219203,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C420,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C420,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C420,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":1.149425287356323E-2},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C420,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C420,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C420,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0.28735632183908077},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C420,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0.28735632183908077}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C421,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C421,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C421,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C421,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C421,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C421,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C421,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C422,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C422,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C422,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C422,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C422,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C422,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C422,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C423,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C423,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C423,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C423,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C423,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C423,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C423,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C424,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C424,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C424,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C424,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C424,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C424,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C424,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C425,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C425,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C425,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C425,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C425,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C425,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C425,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C426,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C426,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C426,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C426,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C426,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C426,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C426,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C427,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C427,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C427,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C427,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C427,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C427,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C427,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C428,'Allocation Summary'!$B$62:$L$102,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C428,'Allocation Summary'!$B$62:$L$102,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C428,'Allocation Summary'!$B$62:$L$102,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C428,'Allocation Summary'!$B$62:$L$102,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C428,'Allocation Summary'!$B$62:$L$102,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C428,'Allocation Summary'!$B$62:$L$102,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$384,'5. Service Demand'!$C$11:$S$18,MATCH($C$382,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C428,'Allocation Summary'!$B$62:$L$102,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G409:G428)","v":0},0,0.31574962376394139,11.108537131368706,5.5542685656843531,7.893740594098535,15.388779914889023,40.261075829804554,{"$f":"$M$56-N429","v":85.216810104317034},null,{"$f":"SUM(Q409:Q428)","v":0},0,2.7179023599144141E-2,1.174894023336591,0.58744701166829549,0.67947558997860358,1.3392872591413796]
[]
[]
[null,null,"Y07",{"$f":"VLOOKUP(C432,Years,2,FALSE)","v":"2015/2016"},null,null,{"$f":"G457+G479","v":-21043.542930622043},{"$f":"H457+H479","v":-7014.514310207348},-28057.040781334017,0.41155455075261244,0.20577727537630622,50.087894242719095,50.285151502288507,-56014.107644592281,{"$f":"$N$34+$N$56-N432","v":-112141.09138041125}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07",null,null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G434,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL","Total",null,null,{"$f":"VLOOKUP(Q434,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C437,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"Q437*$N14","v":2.612187478657396},{"$f":"R437*$N14","v":0.87072915955246533},{"$f":"S437*$N14","v":3.4829166382098613},{"$f":"T437*$N14","v":0},{"$f":"U437*$N14","v":0},{"$f":"V437*$N14","v":0},{"$f":"W437*$N14","v":0},{"$f":"SUM(G437:M437)","v":6.9658332764197226},null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C437,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":6.0779258134446928E-2},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C437,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":2.0259752711482309E-2},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C437,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":8.1039010845929238E-2},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C437,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C437,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C437,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C437,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,-21046.982817559267,-7015.6609391864231,-28062.643756745696,0,0,0,0,{"$f":"SUM(G438:M438)","v":-56125.287513491385},null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C438,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0.125},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C438,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":4.1666666666666671E-2},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C438,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0.16666666666666671},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C438,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C438,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C438,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C438,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,0,0,0.49508625783844368,0,0,12.377156445961091,12.377156445961091,25.249399149760627,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C439,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C439,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C439,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":1.1494252873563203E-2},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C439,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C439,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C439,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0.28735632183908005},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C439,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0.28735632183908005}]
[null,null,"CA04","Pair gain systems",null,null,0,0,0.49678124656546235,0,0,12.41953116413656,12.41953116413656,25.335843574838581,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C440,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C440,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C440,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":1.1494252873563203E-2},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C440,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C440,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C440,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0.28735632183908005},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C440,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0.28735632183908005}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,0,7.2067147869970807E-3,0,0,0.18016786967492701,0.18016786967492701,0.3675424541368511,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C441,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C441,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C441,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":1.1494252873563203E-2},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C441,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C441,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C441,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0.28735632183908005},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C441,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0.28735632183908005}]
[null,null,"CA06","Other CAN assets",null,null,5.404872535208884E-3,1.8016241784029614E-3,7.2064967136118456E-3,0,0,0.18016241784029613,0.18016241784029613,0.37473782910781595,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C442,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":8.6206896551724015E-3},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C442,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":2.8735632183908007E-3},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C442,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":1.1494252873563203E-2},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C442,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C442,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C442,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0.28735632183908005},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C442,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0.28735632183908005}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,0.36721829455414506,0.12240609818471503,0.4896243927388601,0,0,12.240609818471503,12.240609818471503,25.460468422420725,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C443,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":8.6206896551724015E-3},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C443,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":2.8735632183908007E-3},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C443,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":1.1494252873563203E-2},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C443,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C443,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C443,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0.28735632183908005},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C443,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0.28735632183908005}]
[null,null,"CA08","Network Land",null,null,4.5660141838602179E-4,1.522004727953406E-4,6.0880189118136239E-4,0,0,1.522004727953406E-2,1.522004727953406E-2,3.165769834143084E-2,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C444,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":8.6206896551724015E-3},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C444,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":2.8735632183908007E-3},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C444,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":1.1494252873563203E-2},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C444,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C444,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C444,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0.28735632183908005},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C444,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0.28735632183908005}]
[null,null,"CA09","Network Buildings/Support",null,null,0.36721862427188923,0.12240620809062976,0.48962483236251902,0,0,12.240620809062975,12.240620809062975,25.460491282850988,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C445,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":8.6206896551724015E-3},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C445,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":2.8735632183908007E-3},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C445,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":1.1494252873563203E-2},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C445,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C445,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C445,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0.28735632183908005},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C445,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0.28735632183908005}]
[null,null,"CA10","Indirect Capital Assets",null,null,8.7401065783295873E-2,2.9133688594431963E-2,0.11653475437772788,0,0,-2.0623440619659306E-4,-2.0623440619659306E-4,0.23265703994306253,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C446,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0.12513599987516005},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C446,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":4.1711999958386696E-2},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C446,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0.16684799983354681},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C446,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C446,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C446,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":-2.9527498774509095E-4},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C446,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":-2.9527498774509095E-4}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C447,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C447,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C447,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C447,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C447,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C447,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C447,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C448,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C448,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C448,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C448,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C448,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C448,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C448,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C449,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C449,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C449,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C449,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C449,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C449,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C449,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C450,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C450,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C450,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C450,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C450,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C450,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C450,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C451,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C451,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C451,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C451,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C451,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C451,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C451,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C452,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C452,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C452,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C452,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C452,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C452,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C452,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C453,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C453,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C453,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C453,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C453,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C453,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C453,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C454,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C454,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C454,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C454,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C454,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C454,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C454,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C455,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C455,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C455,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C455,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C455,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C455,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C455,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C456,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C456,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C456,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C456,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C456,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C456,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C456,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G437:G456)","v":-21043.542930622043},-7014.514310207348,-28057.058166610204,0,0,49.653262338020689,49.653262338020689,-56015.808882763566,{"$f":"$N$34-N457","v":-112143.58286661837},null,{"$f":"SUM(Q437:Q456)","v":0.34539801663029657},0.11513267221009887,0.49501344746108517,0,0,2.0111989778858153,2.0111989778858153]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C459,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"Q459*$N36","v":0},{"$f":"R459*$N36","v":0},{"$f":"S459*$N36","v":2.5765615904349069E-3},{"$f":"T459*$N36","v":4.9813524081741604E-2},{"$f":"U459*$N36","v":2.4906762040870802E-2},{"$f":"V459*$N36","v":6.4414039760872677E-2},{"$f":"W459*$N36","v":6.4414039760872677E-2},{"$f":"SUM(G459:M459)","v":0.20612492723479267},null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C459,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C459,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C459,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":5.7471264367816013E-3},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C459,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0.1111111111111111},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C459,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":5.5555555555555552E-2},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C459,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0.14367816091954003},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C459,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0.14367816091954003}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,0.10195663760241296,5.0978318801206478E-2,0,0,{"$f":"SUM(G460:M460)","v":0.15293495640361943},null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C460,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C460,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C460,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C460,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0.22222222222222221},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C460,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0.1111111111111111},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C460,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C460,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,0.11150921816719098,5.5754609083595488E-2,0,0,0.16726382725078648,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C461,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C461,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C461,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C461,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0.22222222222222221},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C461,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0.1111111111111111},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C461,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C461,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,2.966161804816167E-2,1.4830809024080835E-2,0,6.6738640608363778E-2,0.11123106768060628,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C462,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C462,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C462,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C462,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":7.407407407407407E-2},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C462,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":3.7037037037037035E-2},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C462,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C462,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0.16666666666666669}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,4.5371726140307526E-4,2.2685863070153763E-4,0,1.0208638381569192E-3,1.7014397302615321E-3,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C463,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C463,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C463,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C463,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":7.4074074074074098E-2},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C463,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":3.7037037037037049E-2},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C463,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C463,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0.16666666666666669}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,4.1149981291054523E-2,2.0574990645527261E-2,0,9.2587457904872647E-2,0.15431242984145443,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C464,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C464,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C464,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C464,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":7.4074074074074098E-2},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C464,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":3.7037037037037049E-2},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C464,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C464,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0.16666666666666669}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,0,9.3626622648664542E-6,2.2163821537469117E-4,1.1081910768734558E-4,2.3406655662166131E-4,3.4029754743761779E-4,9.1618408938618228E-4,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C465,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C465,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C465,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":2.1661189234607223E-3},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C465,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":5.1277587389512616E-2},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C465,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":2.5638793694756308E-2},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C465,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":5.415297308651805E-2},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C465,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":7.8730273105970125E-2}]
[null,null,"CO08","Network Land",null,null,0,0,1.2564426489358889E-4,2.9743218173722314E-3,1.4871609086861157E-3,3.1411066223397221E-3,4.5666963074525203E-3,1.2294929920744178E-2,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C466,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C466,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C466,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":2.1661189234607223E-3},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C466,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":5.1277587389512616E-2},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C466,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":2.5638793694756308E-2},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C466,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":5.415297308651805E-2},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C466,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":7.8730273105970125E-2}]
[null,null,"CO09","Network Buildings/Support",null,null,0,0,9.4413969456181123E-6,2.2350206709081865E-4,1.1175103354540932E-4,2.3603492364045276E-4,3.431592568531774E-4,9.2388867807547629E-4,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C467,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C467,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C467,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":2.1661189234607223E-3},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C467,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":5.1277587389512616E-2},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C467,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":2.5638793694756308E-2},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C467,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":5.415297308651805E-2},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C467,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":7.8730273105970125E-2}]
[null,null,"CO10","Indirect Capital Assets",null,null,0,0,3.1086385980249698E-3,7.3589444072611088E-2,3.6794722036305544E-2,7.7715964950624244E-2,0.11298731715950674,0.30419608681707255,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C468,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C468,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C468,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":4.1465358054887397E-3},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C468,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":9.8159131443249878E-2},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C468,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":4.9079565721624939E-2},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C468,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0.10366339513721851},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C468,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0.15071097568744909}]
[null,null,"CO11","LSS equipment",null,null,0,0,1.8962563975230635E-8,9.4812819876153173E-7,4.7406409938076586E-7,4.7406409938076586E-7,4.7406409938076586E-7,2.3892830608790602E-6,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C469,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C469,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C469,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":3.2051282051281998E-3},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C469,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0.16025641025640999},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C469,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":8.0128205128204996E-2},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C469,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":8.0128205128204996E-2},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C469,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":8.0128205128204996E-2}]
[null,null,"CO12","Data Equipment",null,null,0,0,1.1555608712808214E-2,0,0,0.28889021782020535,0.28889021782020535,0.58933604435321896,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C470,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C470,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C470,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":1.1494252873563203E-2},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C470,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C470,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C470,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0.28735632183908005},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C470,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0.28735632183908005}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C471,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C471,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C471,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C471,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C471,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C471,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C471,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C472,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C472,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C472,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C472,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C472,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C472,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C472,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C473,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C473,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C473,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C473,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C473,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C473,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C473,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C474,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C474,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C474,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C474,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C474,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C474,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C474,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C475,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C475,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C475,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C475,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C475,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C475,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C475,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C476,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C476,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C476,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C476,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C476,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C476,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C476,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C477,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C477,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C477,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C477,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C477,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C477,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C477,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C478,'Allocation Summary'!$B$108:$L$148,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C478,'Allocation Summary'!$B$108:$L$148,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C478,'Allocation Summary'!$B$108:$L$148,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C478,'Allocation Summary'!$B$108:$L$148,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C478,'Allocation Summary'!$B$108:$L$148,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C478,'Allocation Summary'!$B$108:$L$148,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$434,'5. Service Demand'!$C$11:$S$18,MATCH($C$432,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C478,'Allocation Summary'!$B$108:$L$148,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G459:G478)","v":0},0,1.738527618793614E-2,0.41155455075261244,0.20577727537630622,0.43463190469840352,0.63188916426782082,1.7012381712830793,{"$f":"$N$56-N479","v":2.4914862071226107},null,{"$f":"SUM(Q459:Q478)","v":0},0,3.109140009134391E-2,1.1900260816459753,0.59501304082298767,0.77728500228359776,1.3980644828921847]
[]
[]
[null,null,"Y08",{"$f":"VLOOKUP(C482,Years,2,FALSE)","v":"2016/2017"},null,null,{"$f":"G507+G529","v":-20083.744641472269},{"$f":"H507+H529","v":-6694.5815471574233},-26777.487581604626,0.40580772214125116,0.20290386107062558,41.280843192148403,41.475128302736877,-53472.449087156223,{"$f":"$O$34+$O$56-N482","v":-107037.50719026019}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07",null,null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G484,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL","Total",null,null,{"$f":"VLOOKUP(Q484,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C487,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"Q487*$O14","v":2.1017185902622053},{"$f":"R487*$O14","v":0.70057286342073521},{"$f":"S487*$O14","v":2.8022914536829409},{"$f":"T487*$O14","v":0},{"$f":"U487*$O14","v":0},{"$f":"V487*$O14","v":0},{"$f":"W487*$O14","v":0},{"$f":"SUM(G487:M487)","v":5.6045829073658808},null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C487,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":5.9379006566654721E-2},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C487,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":1.9793002188884908E-2},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C487,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":7.9172008755539633E-2},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C487,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C487,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C487,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C487,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,-20086.539884280279,-6695.5132947600923,-26782.053179040369,0,0,0,0,{"$f":"SUM(G488:M488)","v":-53564.106358080739},null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C488,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0.12499999999999997},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C488,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":4.1666666666666657E-2},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C488,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0.16666666666666663},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C488,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C488,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C488,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C488,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,0,0,0.40785744681665004,0,0,10.19643617041625,10.19643617041625,20.80072978764915,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C489,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C489,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C489,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":1.1494252873563208E-2},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C489,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C489,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C489,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0.28735632183908016},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C489,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0.28735632183908016}]
[null,null,"CA04","Pair gain systems",null,null,0,0,0.40945221600414622,0,0,10.236305400103655,10.236305400103655,20.882063016211454,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C490,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C490,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C490,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":1.1494252873563208E-2},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C490,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C490,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C490,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0.28735632183908016},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C490,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0.28735632183908016}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,0,6.9469558035423849E-3,0,0,0.1736738950885596,0.1736738950885596,0.35429474598066157,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C491,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C491,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C491,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":1.1494252873563208E-2},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C491,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C491,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C491,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0.28735632183908016},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C491,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0.28735632183908016}]
[null,null,"CA06","Other CAN assets",null,null,5.2100777173790681E-3,1.7366925724596892E-3,6.9467702898387568E-3,0,0,0.17366925724596891,0.17366925724596891,0.36123205507161532,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C492,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":8.6206896551724067E-3},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C492,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":2.873563218390802E-3},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C492,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":1.1494252873563208E-2},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C492,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C492,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C492,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0.28735632183908016},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C492,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0.28735632183908016}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,0.30190713234108718,0.10063571078036238,0.4025428431214495,0,0,10.063571078036237,10.063571078036237,20.93222784231537,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C493,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":8.6206896551724067E-3},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C493,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":2.873563218390802E-3},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C493,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":1.1494252873563208E-2},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C493,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C493,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C493,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0.28735632183908016},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C493,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0.28735632183908016}]
[null,null,"CA08","Network Land",null,null,4.5054271504458031E-4,1.5018090501486009E-4,6.0072362005944037E-4,0,0,1.5018090501486007E-2,1.5018090501486007E-2,3.1237628243090895E-2,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C494,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":8.6206896551724067E-3},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C494,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":2.873563218390802E-3},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C494,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":1.1494252873563208E-2},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C494,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C494,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C494,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0.28735632183908016},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C494,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0.28735632183908016}]
[null,null,"CA09","Network Buildings/Support",null,null,0.30190741202770593,0.10063580400923529,0.40254321603694115,0,0,10.063580400923529,10.063580400923529,20.93224723392094,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C495,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":8.6206896551724067E-3},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C495,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":2.873563218390802E-3},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C495,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":1.1494252873563208E-2},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C495,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C495,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C495,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0.28735632183908016},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C495,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0.28735632183908016}]
[null,null,"CA10","Indirect Capital Assets",null,null,8.4049052945761024E-2,2.8016350981920339E-2,0.11206540392768136,0,0,-1.7126129898438155E-4,-1.7126129898438155E-4,0.22378828525739397,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C496,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0.125117722478887},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C496,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":4.1705907492962331E-2},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C496,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0.16682362997184932},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C496,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C496,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C496,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":-2.5494426084169514E-4},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C496,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":-2.5494426084169514E-4}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C497,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C497,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C497,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C497,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C497,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C497,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C497,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C498,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C498,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C498,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C498,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C498,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C498,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C498,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C499,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C499,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C499,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C499,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C499,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C499,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C499,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C500,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C500,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C500,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C500,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C500,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C500,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C500,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C501,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C501,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C501,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C501,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C501,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C501,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C501,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C502,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C502,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C502,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C502,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C502,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C502,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C502,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C503,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C503,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C503,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C503,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C503,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C503,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C503,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C504,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C504,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C504,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C504,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C504,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C504,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C504,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C505,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C505,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C505,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C505,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C505,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C505,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C505,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C506,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C506,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C506,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C506,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C506,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C506,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C506,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G487:G506)","v":-20083.744641472269},-6694.5815471574233,-26777.50193201107,0,0,40.922083031016697,40.922083031016697,-53473.983954578733,{"$f":"$O$34-N507","v":-107039.85893764006},null,{"$f":"SUM(Q487:Q506)","v":0.34397948766623132},0.1146598292220771,0.493122075508998,0,0,2.0112393086127196,2.0112393086127196]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C509,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"Q509*$O36","v":0},{"$f":"R509*$O36","v":0},{"$f":"S509*$O36","v":2.5241819665456529E-3},{"$f":"T509*$O36","v":4.8800851353215997E-2},{"$f":"U509*$O36","v":2.4400425676607999E-2},{"$f":"V509*$O36","v":6.3104549163641305E-2},{"$f":"W509*$O36","v":6.3104549163641305E-2},{"$f":"SUM(G509:M509)","v":0.20193455732365226},null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C509,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C509,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C509,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":5.7471264367816039E-3},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C509,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0.11111111111111112},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C509,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":5.5555555555555559E-2},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C509,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0.14367816091954008},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C509,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0.14367816091954008}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,9.9814690557138999E-2,4.99073452785695E-2,0,0,{"$f":"SUM(G510:M510)","v":0.14972203583570851},null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C510,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C510,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C510,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C510,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0.22222222222222224},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C510,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0.11111111111111112},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C510,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C510,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,0.10871218934617867,5.4356094673089335E-2,0,0,0.16306828401926801,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C511,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C511,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C511,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C511,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0.22222222222222224},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C511,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0.11111111111111112},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C511,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C511,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,2.9241556739876114E-2,1.4620778369938057E-2,0,6.5793502664721254E-2,0.10965583777453543,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C512,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C512,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C512,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C512,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":7.4074074074074084E-2},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C512,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":3.7037037037037042E-2},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C512,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C512,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0.16666666666666669}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,3.6889110686286203E-4,1.8444555343143101E-4,0,8.3000499044143944E-4,1.3833416507357324E-3,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C513,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C513,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C513,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C513,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":7.4074074074074098E-2},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C513,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":3.7037037037037049E-2},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C513,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C513,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0.16666666666666669}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,3.9944687610826105E-2,1.9972343805413052E-2,0,8.9875547124358718E-2,0.14979257854059788,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C514,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C514,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C514,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C514,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":7.4074074074074098E-2},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C514,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":3.7037037037037049E-2},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C514,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C514,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0.16666666666666669}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,0,7.245226017313572E-6,2.0488392795035384E-4,1.0244196397517692E-4,1.8113065043283931E-4,2.7922126431561027E-4,7.7492303269129396E-4,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C515,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C515,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C515,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":2.0940486141588169E-3},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C515,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":5.9216497092375628E-2},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C515,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":2.9608248546187814E-2},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C515,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":5.2351215353970429E-2},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C515,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":8.0701816642647139E-2}]
[null,null,"CO08","Network Land",null,null,0,0,1.2126754988271612E-4,3.4292611291233139E-3,1.7146305645616569E-3,3.031688747067903E-3,4.6734882414701156E-3,1.2970336232105705E-2,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C516,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C516,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C516,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":2.0940486141588169E-3},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C516,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":5.9216497092375628E-2},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C516,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":2.9608248546187814E-2},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C516,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":5.2351215353970429E-2},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C516,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":8.0701816642647139E-2}]
[null,null,"CO09","Network Buildings/Support",null,null,0,0,7.3098601792266539E-6,2.0671168334968664E-4,1.0335584167484332E-4,1.8274650448066635E-4,2.8171217796885232E-4,7.8183606765327529E-4,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C517,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C517,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C517,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":2.0940486141588169E-3},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C517,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":5.9216497092375628E-2},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C517,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":2.9608248546187814E-2},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C517,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":5.2351215353970429E-2},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C517,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":8.0701816642647139E-2}]
[null,null,"CO10","Indirect Capital Assets",null,null,0,0,2.6551530118645739E-3,7.5083672625265219E-2,3.7541836312632609E-2,6.6378825296614347E-2,0.10232602532379222,0.28398551257016896,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C518,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C518,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C518,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":3.6922638764186853E-3},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C518,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0.10441158415515578},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C518,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":5.2205792077577889E-2},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C518,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":9.2306596910467123E-2},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C518,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0.14229488290590916}]
[null,null,"CO11","LSS equipment",null,null,0,0,6.5212292750380718E-9,3.2606146375190359E-7,1.6303073187595179E-7,1.6303073187595179E-7,1.6303073187595179E-7,8.2167488865479699E-7,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C519,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C519,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C519,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":3.2051282051282115E-3},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C519,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0.16025641025641058},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C519,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":8.0128205128205288E-2},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C519,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":8.0128205128205288E-2},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C519,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":8.0128205128205288E-2}]
[null,null,"CO12","Data Equipment",null,null,0,0,9.0352423095494162E-3,0,0,0.2258810577387354,0.2258810577387354,0.46079735778702025,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C520,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C520,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C520,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":1.1494252873563208E-2},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C520,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C520,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C520,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0.28735632183908016},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C520,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0.28735632183908016}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C521,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C521,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C521,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C521,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C521,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C521,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C521,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C522,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C522,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C522,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C522,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C522,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C522,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C522,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C523,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C523,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C523,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C523,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C523,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C523,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C523,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C524,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C524,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C524,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C524,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C524,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C524,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C524,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C525,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C525,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C525,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C525,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C525,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C525,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C525,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C526,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C526,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C526,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C526,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C526,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C526,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C526,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C527,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C527,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C527,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C527,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C527,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C527,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C527,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C528,'Allocation Summary'!$B$154:$L$194,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C528,'Allocation Summary'!$B$154:$L$194,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C528,'Allocation Summary'!$B$154:$L$194,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C528,'Allocation Summary'!$B$154:$L$194,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C528,'Allocation Summary'!$B$154:$L$194,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C528,'Allocation Summary'!$B$154:$L$194,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$484,'5. Service Demand'!$C$11:$S$18,MATCH($C$482,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C528,'Allocation Summary'!$B$154:$L$194,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G509:G528)","v":0},0,1.4350406445268174E-2,0.40580772214125116,0.20290386107062558,0.35876016113170434,0.55304527172017681,1.5348674225090262,{"$f":"$O$56-N529","v":2.3517473798774882},null,{"$f":"SUM(Q509:Q528)","v":0},0,3.0420917234368159E-2,1.220095263466471,0.61004763173323551,0.76052293085920386,1.3955630207206764]
[]
[]
[null,null,"Y09",{"$f":"VLOOKUP(C532,Years,2,FALSE)","v":"2017/2018"},null,null,{"$f":"G557+G579","v":-46291.616497645336},{"$f":"H557+H579","v":-15430.538832548444},-61721.498524696464,0.3999662106573148,0.1999831053286574,32.274561181308279,32.46582276430842,-123378.31352162863,{"$f":"$P$34+$P$56-N532","v":-246828.56329131534}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07",null,null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G534,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL","Total",null,null,{"$f":"VLOOKUP(Q534,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C537,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"Q537*$P14","v":1.5858646550132758},{"$f":"R537*$P14","v":0.52862155167109193},{"$f":"S537*$P14","v":2.1144862066843677},{"$f":"T537*$P14","v":0},{"$f":"U537*$P14","v":0},{"$f":"V537*$P14","v":0},{"$f":"W537*$P14","v":0},{"$f":"SUM(G537:M537)","v":4.2289724133687354},null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C537,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":5.7382762521844044E-2},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C537,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":1.9127587507281347E-2},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C537,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":7.6510350029125387E-2},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C537,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C537,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C537,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C537,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,-46293.758667985938,-15431.252889328645,-61725.011557314581,0,0,0,0,{"$f":"SUM(G538:M538)","v":-123450.02311462916},null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C538,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0.125},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C538,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":4.1666666666666664E-2},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C538,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0.16666666666666666},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C538,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C538,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C538,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C538,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,0,0,0.31861645423763318,0,0,7.9654113559408293,7.9654113559408293,16.249439166119291,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C539,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C539,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C539,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":1.1494252873563222E-2},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C539,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C539,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C539,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0.28735632183908055},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C539,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0.28735632183908055}]
[null,null,"CA04","Pair gain systems",null,null,0,0,0.32011055144103584,0,0,8.0027637860258967,8.0027637860258967,16.32563812349283,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C540,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C540,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C540,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":1.1494252873563222E-2},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C540,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C540,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C540,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0.28735632183908055},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C540,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0.28735632183908055}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,0,6.6878079839482567E-3,0,0,0.16719519959870641,0.16719519959870641,0.34107820718136106,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C541,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C541,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C541,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":1.1494252873563222E-2},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C541,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C541,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C541,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0.28735632183908055},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C541,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0.28735632183908055}]
[null,null,"CA06","Other CAN assets",null,null,5.0157435247151138E-3,1.6719145082383711E-3,6.6876580329534845E-3,0,0,0.16719145082383713,0.16719145082383713,0.34775821771358123,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C542,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":8.6206896551724171E-3},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C542,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":2.8735632183908054E-3},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C542,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":1.1494252873563222E-2},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C542,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C542,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C542,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0.28735632183908055},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C542,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0.28735632183908055}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,0.23508683396011182,7.8362277986703935E-2,0.31344911194681574,0,0,7.836227798670393,7.836227798670393,16.299353821234419,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C543,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":8.6206896551724171E-3},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C543,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":2.8735632183908054E-3},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C543,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":1.1494252873563222E-2},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C543,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C543,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C543,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0.28735632183908055},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C543,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0.28735632183908055}]
[null,null,"CA08","Network Land",null,null,4.447480491430461E-4,1.4824934971434869E-4,5.9299739885739476E-4,0,0,1.4824934971434868E-2,1.4824934971434868E-2,3.0835864740584525E-2,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C544,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":8.6206896551724171E-3},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C544,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":2.8735632183908054E-3},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C544,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":1.1494252873563222E-2},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C544,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C544,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C544,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0.28735632183908055},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C544,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0.28735632183908055}]
[null,null,"CA09","Network Buildings/Support",null,null,0.23508705937042834,7.83623531234761E-2,0.3134494124939044,0,0,7.8362353123476112,7.8362353123476112,16.299369449683031,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C545,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":8.6206896551724171E-3},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C545,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":2.8735632183908054E-3},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C545,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":1.1494252873563222E-2},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C545,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C545,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C545,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0.28735632183908055},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C545,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0.28735632183908055}]
[null,null,"CA10","Indirect Capital Assets",null,null,8.0671300684117042E-2,2.6890433561372346E-2,0.10756173424548938,0,0,-5.5748437379247887E-5,-5.5748437379247887E-5,0.21501197161622029,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C546,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0.12504004363900215},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C546,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":4.1680014546334049E-2},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C546,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0.1667200581853362},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C546,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C546,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C546,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":-8.6409751467906814E-5},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C546,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":-8.6409751467906814E-5}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C547,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C547,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C547,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C547,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C547,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C547,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C547,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C548,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C548,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C548,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C548,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C548,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C548,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C548,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C549,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C549,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C549,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C549,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C549,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C549,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C549,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C550,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C550,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C550,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C550,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C550,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C550,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C550,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C551,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C551,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C551,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C551,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C551,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C551,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C551,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C552,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C552,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C552,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C552,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C552,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C552,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C552,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C553,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C553,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C553,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C553,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C553,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C553,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C553,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C554,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C554,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C554,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C554,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C554,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C554,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C554,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C555,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C555,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C555,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C555,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C555,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C555,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C555,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C556,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C556,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C556,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C556,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C556,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C556,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C556,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G537:G556)","v":-46291.616497645336},-15430.538832548444,-61721.50991538012,0,0,31.989794089941327,31.989794089941327,-123379.685657394,{"$f":"$P$34-N557","v":-246830.77724183747},null,{"$f":"SUM(Q537:Q556)","v":0.34190556478153589},0.11396852159384527,0.49035684499607068,0,0,2.0114078431220963,2.0114078431220963]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C559,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"Q559*$P36","v":0},{"$f":"R559*$P36","v":0},{"$f":"S559*$P36","v":2.4701960117723383E-3},{"$f":"T559*$P36","v":4.7757122894265182E-2},{"$f":"U559*$P36","v":2.3878561447132591E-2},{"$f":"V559*$P36","v":6.1754900294308454E-2},{"$f":"W559*$P36","v":6.1754900294308454E-2},{"$f":"SUM(G559:M559)","v":0.19761568094178705},null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C559,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C559,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C559,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":5.7471264367816109E-3},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C559,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0.11111111111111109},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C559,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":5.5555555555555546E-2},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C559,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0.14367816091954028},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C559,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0.14367816091954028}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,9.7612879558261284E-2,4.8806439779130642E-2,0,0,{"$f":"SUM(G560:M560)","v":0.14641931933739194},null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C560,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C560,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C560,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C560,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0.22222222222222218},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C560,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0.11111111111111109},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C560,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C560,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,0.10584289214590745,5.2921446072953723E-2,0,0,0.15876433821886116,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C561,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C561,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C561,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C561,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0.22222222222222218},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C561,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0.11111111111111109},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C561,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C561,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,2.880666141564699E-2,1.4403330707823495E-2,0,6.4814988185205744E-2,0.10802498030867623,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C562,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C562,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C562,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C562,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":7.407407407407407E-2},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C562,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":3.7037037037037035E-2},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C562,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C562,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0.16666666666666669}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,2.8335955154068374E-4,1.4167977577034187E-4,0,6.3755899096653841E-4,1.0625983182775641E-3,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C563,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C563,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C563,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C563,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":7.4074074074074084E-2},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C563,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":3.7037037037037042E-2},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C563,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C563,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0.16666666666666669}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,3.8710135960155066E-2,1.9355067980077533E-2,0,8.7097805910348894E-2,0.1451630098505815,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C564,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C564,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C564,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C564,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":7.4074074074074084E-2},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C564,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":3.7037037037037042E-2},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C564,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C564,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0.16666666666666669}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,0,5.1187703506124034E-6,1.7973765127801656E-4,8.986882563900828E-5,1.2796925876531009E-4,2.1391885247084525E-4,6.1661335850379253E-4,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C565,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C565,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C565,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":1.963186839465282E-3},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C565,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":6.8934249316964721E-2},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C565,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":3.4467124658482361E-2},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C565,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":4.9079670986632053E-2},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C565,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":8.2043664223778817E-2}]
[null,null,"CO08","Network Land",null,null,0,0,1.1353574014823158E-4,3.9866307477366952E-3,1.9933153738683476E-3,2.8383935037057896E-3,4.7447792308228974E-3,1.3676654596281961E-2,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C566,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C566,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C566,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":1.963186839465282E-3},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C566,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":6.8934249316964721E-2},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C566,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":3.4467124658482361E-2},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C566,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":4.9079670986632053E-2},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C566,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":8.2043664223778817E-2}]
[null,null,"CO09","Network Buildings/Support",null,null,0,0,5.1676634892084579E-6,1.8145445771646402E-4,9.0727228858232008E-5,1.2919158723021144E-4,2.1596214868961673E-4,6.2250308598373267E-4,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C567,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C567,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C567,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":1.963186839465282E-3},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C567,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":6.8934249316964721E-2},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C567,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":3.4467124658482361E-2},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C567,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":4.9079670986632053E-2},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C567,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":8.2043664223778817E-2}]
[null,null,"CO10","Indirect Capital Assets",null,null,0,0,2.1816441740723138E-3,7.660503849820352E-2,3.830251924910176E-2,5.4541104351807847E-2,9.1173228383144678E-2,0.26280353465633011,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C568,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C568,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C568,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":3.1763551370180354E-3},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C568,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0.11153276526347408},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C568,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":5.5766382631737041E-2},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C568,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":7.9408878425450899E-2},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C568,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0.13274325656541322}]
[null,null,"CO11","LSS equipment",null,null,0,0,5.9555320713800623E-9,2.9777660356900309E-7,1.4888830178450154E-7,1.4888830178450154E-7,1.4888830178450154E-7,7.5039704099388782E-7,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C569,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C569,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C569,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":3.2051282051282068E-3},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C569,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0.16025641025641033},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C569,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":8.0128205128205163E-2},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C569,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":8.0128205128205163E-2},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C569,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":8.0128205128205163E-2}]
[null,null,"CO12","Data Equipment",null,null,0,0,6.6150153393134334E-3,0,0,0.16537538348283584,0.16537538348283584,0.33736578230498515,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C570,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C570,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C570,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":1.1494252873563222E-2},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C570,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C570,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C570,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0.28735632183908055},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C570,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0.28735632183908055}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C571,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C571,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C571,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C571,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C571,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C571,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C571,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C572,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C572,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C572,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C572,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C572,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C572,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C572,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C573,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C573,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C573,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C573,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C573,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C573,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C573,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C574,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C574,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C574,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C574,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C574,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C574,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C574,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C575,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C575,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C575,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C575,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C575,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C575,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C575,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C576,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C576,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C576,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C576,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C576,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C576,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C576,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C577,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C577,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C577,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C577,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C577,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C577,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C577,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C578,'Allocation Summary'!$B$200:$L$240,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C578,'Allocation Summary'!$B$200:$L$240,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C578,'Allocation Summary'!$B$200:$L$240,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C578,'Allocation Summary'!$B$200:$L$240,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C578,'Allocation Summary'!$B$200:$L$240,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C578,'Allocation Summary'!$B$200:$L$240,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$534,'5. Service Demand'!$C$11:$S$18,MATCH($C$532,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C578,'Allocation Summary'!$B$200:$L$240,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G559:G578)","v":0},0,1.139068365467821E-2,0.3999662106573148,0.1999831053286574,0.28476709136695522,0.47602867436709528,1.3721357653747013,{"$f":"$P$56-N579","v":2.2139505221642306},null,{"$f":"SUM(Q559:Q578)","v":0},0,2.9512423170886922E-2,1.2563697012485562,0.62818485062427809,0.73781057927217308,1.3900369371235759]
[]
[]
[null,null,"Y10",{"$f":"VLOOKUP(C582,Years,2,FALSE)","v":"2018/2019"},null,null,{"$f":"G607+G629","v":-80539.739192782887},{"$f":"H607+H629","v":-26846.579730927628},-107385.83217191977,0.39416760232911685,0.19708380116455843,23.853553573165058,24.041805638783348,-214723.6644850148,{"$f":"$Q$34+$Q$56-N582","v":-429500.14830413129}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07",null,null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G584,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL","Total",null,null,{"$f":"VLOOKUP(Q584,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C587,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"Q587*$Q14","v":1.130331234913597},{"$f":"R587*$Q14","v":0.37677707830453233},{"$f":"S587*$Q14","v":1.5071083132181291},{"$f":"T587*$Q14","v":0},{"$f":"U587*$Q14","v":0},{"$f":"V587*$Q14","v":0},{"$f":"W587*$Q14","v":0},{"$f":"SUM(G587:M587)","v":3.0142166264362587},null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C587,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":5.5447415826784162E-2},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C587,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":1.8482471942261387E-2},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C587,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":7.3929887769045535E-2},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C587,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C587,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C587,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C587,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,-80541.297413022723,-26847.099137674239,-107388.39655069695,0,0,0,0,{"$f":"SUM(G588:M588)","v":-214776.79310139391},null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C588,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0.125},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C588,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":4.1666666666666664E-2},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C588,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0.16666666666666666},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C588,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C588,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C588,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C588,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,0,0,0.23520802493883119,0,0,5.8802006234707793,5.8802006234707793,11.99560927188039,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C589,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C589,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C589,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":1.1494252873563206E-2},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C589,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C589,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C589,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0.28735632183908011},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C589,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0.28735632183908011}]
[null,null,"CA04","Pair gain systems",null,null,0,0,0.23660087468479929,0,0,5.9150218671199815,5.9150218671199815,12.066644608924761,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C590,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C590,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C590,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":1.1494252873563206E-2},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C590,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C590,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C590,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0.28735632183908011},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C590,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0.28735632183908011}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,0,6.4293716476637687E-3,0,0,0.16073429119159419,0.16073429119159419,0.32789795403085215,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C591,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C591,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C591,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":1.1494252873563206E-2},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C591,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C591,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C591,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0.28735632183908011},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C591,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0.28735632183908011}]
[null,null,"CA06","Other CAN assets",null,null,4.821946208473221E-3,1.6073154028244069E-3,6.4292616112976275E-3,0,0,0.16073154028244066,0.16073154028244066,0.33432160378747655,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C592,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":8.620689655172405E-3},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C592,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":2.8735632183908015E-3},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C592,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":1.1494252873563206E-2},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C592,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C592,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C592,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0.28735632183908011},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C592,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0.28735632183908011}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,0.17264095803929755,5.7546986013099176E-2,0.2301879440523967,0,0,5.7546986013099168,5.7546986013099168,11.969773090724626,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C593,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":8.620689655172405E-3},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C593,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":2.8735632183908015E-3},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C593,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":1.1494252873563206E-2},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C593,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C593,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C593,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0.28735632183908011},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C593,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0.28735632183908011}]
[null,null,"CA08","Network Land",null,null,4.3941799155342297E-4,1.46472663851141E-4,5.85890655404564E-4,0,0,1.4647266385114096E-2,1.4647266385114096E-2,3.046631408103732E-2,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C594,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":8.620689655172405E-3},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C594,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":2.8735632183908015E-3},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C594,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":1.1494252873563206E-2},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C594,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C594,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C594,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0.28735632183908011},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C594,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0.28735632183908011}]
[null,null,"CA09","Network Buildings/Support",null,null,0.17264112300024104,5.7547041000080346E-2,0.23018816400032138,0,0,5.7547041000080341,5.7547041000080341,11.96978452801671,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C595,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":8.620689655172405E-3},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C595,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":2.8735632183908015E-3},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C595,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":1.1494252873563206E-2},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C595,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C595,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C595,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0.28735632183908011},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C595,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0.28735632183908011}]
[null,null,"CA10","Indirect Capital Assets",null,null,7.7345559678279122E-2,2.5781853226093041E-2,0.10312741290437216,0,0,-2.2703233704608054E-5,-2.2703233704608054E-5,0.20620941934133513,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C596,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0.12501706286886399},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C596,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":4.1672354289621329E-2},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C596,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0.16668941715848531},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C596,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C596,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C596,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":-3.6696244841739394E-5},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C596,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":-3.6696244841739394E-5}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C597,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C597,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C597,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C597,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C597,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C597,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C597,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C598,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C598,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C598,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C598,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C598,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C598,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C598,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C599,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C599,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C599,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C599,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C599,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C599,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C599,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C600,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C600,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C600,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C600,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C600,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C600,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C600,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C601,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C601,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C601,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C601,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C601,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C601,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C601,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C602,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C602,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C602,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C602,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C602,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C602,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C602,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C603,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C603,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C603,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C603,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C603,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C603,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C603,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C604,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C604,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C604,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C604,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C604,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C604,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C604,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C605,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C605,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C605,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C605,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C605,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C605,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C605,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C606,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C606,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C606,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C606,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C606,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C606,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C606,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G587:G606)","v":-80539.739192782887},-26846.579730927628,-107385.84068543924,0,0,23.64071558653416,23.64071558653416,-214724.87817797664,{"$f":"$Q$34-N607","v":-429502.22703373997},null,{"$f":"SUM(Q587:Q606)","v":0.3399472373163378},0.11331574577211259,0.48774574170913998,0,0,2.0114575566287192,2.0114575566287192]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C609,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"Q609*$Q36","v":0},{"$f":"R609*$Q36","v":0},{"$f":"S609*$Q36","v":2.4154453530915642E-3},{"$f":"T609*$Q36","v":4.6698610159770289E-2},{"$f":"U609*$Q36","v":2.3349305079885144E-2},{"$f":"V609*$Q36","v":6.0386133827289093E-2},{"$f":"W609*$Q36","v":6.0386133827289093E-2},{"$f":"SUM(G609:M609)","v":0.19323562824732515},null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C609,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C609,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C609,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":5.747126436781603E-3},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C609,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0.11111111111111112},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C609,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":5.5555555555555559E-2},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C609,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0.14367816091954005},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C609,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0.14367816091954005}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,9.5385911774193602E-2,4.7692955887096801E-2,0,0,{"$f":"SUM(G610:M610)","v":0.14307886766129041},null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C610,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C610,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C610,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C610,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0.22222222222222224},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C610,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0.11111111111111112},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C610,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C610,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,0.10293410268664634,5.1467051343323168E-2,0,0,0.15440115402996951,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C611,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C611,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C611,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C611,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0.22222222222222224},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C611,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0.11111111111111112},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C611,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C611,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,2.8369239816377019E-2,1.418461990818851E-2,0,6.3830789586848291E-2,0.10638464931141382,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C612,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C612,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C612,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C612,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":7.4074074074074084E-2},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C612,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":3.7037037037037042E-2},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C612,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C612,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0.16666666666666669}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,1.9728657225220891E-4,9.8643286126104456E-5,0,4.4389478756746991E-4,7.3982464594578323E-4,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C613,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C613,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C613,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C613,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":7.4074074074074098E-2},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C613,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":3.7037037037037049E-2},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C613,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C613,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0.16666666666666669}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,3.7456447109070756E-2,1.8728223554535378E-2,0,8.4277005995409188E-2,0.14046167665901532,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C614,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C614,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C614,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C614,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":7.4074074074074098E-2},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C614,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":3.7037037037037049E-2},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C614,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C614,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0.16666666666666669}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,0,3.1200936482755142E-6,1.4445726879338554E-4,7.2228634396692771E-5,7.8002341206887861E-5,1.4699430753964548E-4,4.448026455848872E-4,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C615,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C615,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C615,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":1.7554994342197461E-3},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C615,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":8.1277898109206007E-2},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C615,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":4.0638949054603003E-2},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C615,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":4.3887485855493652E-2},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C615,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":8.270534567511946E-2}]
[null,null,"CO08","Network Land",null,null,0,0,1.0151355113228667E-4,4.6999776273359186E-3,2.3499888136679593E-3,2.5378387783071667E-3,4.7825212434980157E-3,1.4471840013941348E-2,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C616,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C616,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C616,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":1.7554994342197461E-3},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C616,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":8.1277898109206007E-2},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C616,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":4.0638949054603003E-2},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C616,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":4.3887485855493652E-2},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C616,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":8.270534567511946E-2}]
[null,null,"CO09","Network Buildings/Support",null,null,0,0,3.1521300541617437E-6,1.4594052289341515E-4,7.2970261446707573E-5,7.8803251354043588E-5,1.485036113715699E-4,4.4936977711989797E-4,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C617,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C617,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C617,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":1.7554994342197461E-3},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C617,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":8.1277898109206007E-2},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C617,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":4.0638949054603003E-2},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C617,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":4.3887485855493652E-2},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C617,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":8.270534567511946E-2}]
[null,null,"CO10","Indirect Capital Assets",null,null,0,0,1.6876245494552575E-3,7.8135357667138472E-2,3.9067678833569236E-2,4.219061373638143E-2,7.9507614193308415E-2,0.24058888897985281,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C618,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C618,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C618,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":2.5857915365109368E-3},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C618,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0.11971960624959975},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C618,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":5.9859803124799875E-2},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C618,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":6.4644788412773407E-2},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C618,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0.12182218843379319}]
[null,null,"CO11","LSS equipment",null,null,0,0,5.4224929086868776E-9,2.7112464543434385E-7,1.3556232271717193E-7,1.3556232271717193E-7,1.3556232271717193E-7,6.8323410649454646E-7,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C619,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C619,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C619,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":3.2051282051282007E-3},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C619,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0.16025641025641002},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C619,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":8.012820512820501E-2},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C619,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":8.012820512820501E-2},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C619,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":8.012820512820501E-2}]
[null,null,"CO12","Data Equipment",null,null,0,0,4.3026583653614156E-3,0,0,0.10756645913403537,0.10756645913403537,0.21943557663343216,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C620,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C620,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C620,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":1.1494252873563206E-2},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C620,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C620,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C620,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0.28735632183908011},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C620,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0.28735632183908011}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C621,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C621,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C621,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C621,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C621,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C621,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C621,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C622,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C622,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C622,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C622,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C622,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C622,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C622,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C623,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C623,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C623,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C623,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C623,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C623,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C623,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C624,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C624,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C624,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C624,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C624,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C624,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C624,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C625,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C625,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C625,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C625,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C625,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C625,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C625,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C626,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C626,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C626,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C626,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C626,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C626,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C626,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C627,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C627,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C627,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C627,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C627,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C627,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C627,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C628,'Allocation Summary'!$B$246:$L$286,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C628,'Allocation Summary'!$B$246:$L$286,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C628,'Allocation Summary'!$B$246:$L$286,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C628,'Allocation Summary'!$B$246:$L$286,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C628,'Allocation Summary'!$B$246:$L$286,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C628,'Allocation Summary'!$B$246:$L$286,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$584,'5. Service Demand'!$C$11:$S$18,MATCH($C$582,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C628,'Allocation Summary'!$B$246:$L$286,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G609:G628)","v":0},0,8.5135194652358696E-3,0.39416760232911685,0.19708380116455843,0.2128379866308967,0.4010900522491897,1.2136929618389973,{"$f":"$Q$56-N629","v":2.0787296086666469},null,{"$f":"SUM(Q609:Q628)","v":0},0,2.8298797354643183E-2,1.3015874886114056,0.6507937443057028,0.70746993386607948,1.3811009133459766]
[]
[]
[null,null,"Y11",{"$f":"VLOOKUP(C632,Years,2,FALSE)","v":"2019/2020"},null,null,{"$f":"G657+G679","v":0},{"$f":"H657+H679","v":0},0,0,0,0,0,0,{"$f":"$R$34+$R$56-N632","v":0}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07",null,null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G634,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL","Total",null,null,{"$f":"VLOOKUP(Q634,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C637,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"Q637*$R14","v":0},{"$f":"R637*$R14","v":0},{"$f":"S637*$R14","v":0},{"$f":"T637*$R14","v":0},{"$f":"U637*$R14","v":0},{"$f":"V637*$R14","v":0},{"$f":"W637*$R14","v":0},{"$f":"SUM(G637:M637)","v":0},null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C637,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C637,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C637,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C637,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C637,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C637,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C637,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,0,0,0,0,0,0,0,{"$f":"SUM(G638:M638)","v":0},null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C638,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C638,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C638,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C638,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C638,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C638,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C638,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C639,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C639,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C639,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C639,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C639,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C639,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C639,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CA04","Pair gain systems",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C640,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C640,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C640,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C640,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C640,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C640,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C640,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C641,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C641,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C641,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C641,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C641,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C641,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C641,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CA06","Other CAN assets",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C642,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C642,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C642,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C642,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C642,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C642,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C642,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C643,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C643,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C643,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C643,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C643,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C643,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C643,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CA08","Network Land",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C644,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C644,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C644,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C644,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C644,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C644,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C644,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CA09","Network Buildings/Support",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C645,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C645,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C645,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C645,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C645,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C645,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C645,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CA10","Indirect Capital Assets",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C646,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C646,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C646,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C646,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C646,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C646,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C646,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C647,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C647,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C647,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C647,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C647,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C647,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C647,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C648,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C648,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C648,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C648,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C648,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C648,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C648,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C649,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C649,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C649,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C649,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C649,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C649,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C649,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C650,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C650,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C650,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C650,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C650,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C650,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C650,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C651,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C651,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C651,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C651,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C651,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C651,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C651,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C652,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C652,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C652,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C652,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C652,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C652,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C652,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C653,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C653,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C653,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C653,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C653,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C653,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C653,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C654,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C654,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C654,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C654,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C654,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C654,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C654,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C655,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C655,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C655,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C655,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C655,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C655,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C655,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C656,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C656,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C656,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C656,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C656,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C656,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C656,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G637:G656)","v":0},0,0,0,0,0,0,0,{"$f":"$R$34-N657","v":0},null,{"$f":"SUM(Q637:Q656)","v":0},0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C659,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"Q659*$R36","v":0},{"$f":"R659*$R36","v":0},{"$f":"S659*$R36","v":0},{"$f":"T659*$R36","v":0},{"$f":"U659*$R36","v":0},{"$f":"V659*$R36","v":0},{"$f":"W659*$R36","v":0},{"$f":"SUM(G659:M659)","v":0},null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C659,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C659,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C659,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C659,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C659,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C659,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C659,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,0,0,0,0,{"$f":"SUM(G660:M660)","v":0},null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C660,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C660,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C660,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C660,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C660,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C660,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C660,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C661,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C661,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C661,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C661,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C661,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C661,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C661,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C662,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C662,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C662,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C662,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C662,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C662,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C662,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C663,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C663,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C663,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C663,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C663,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C663,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C663,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C664,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C664,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C664,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C664,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C664,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C664,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C664,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C665,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C665,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C665,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C665,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C665,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C665,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C665,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CO08","Network Land",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C666,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C666,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C666,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C666,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C666,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C666,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C666,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C667,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C667,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C667,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C667,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C667,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C667,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C667,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C668,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C668,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C668,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C668,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C668,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C668,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C668,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CO11","LSS equipment",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C669,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C669,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C669,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C669,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C669,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C669,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C669,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CO12","Data Equipment",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C670,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C670,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C670,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C670,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C670,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C670,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C670,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C671,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C671,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C671,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C671,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C671,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C671,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C671,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C672,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C672,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C672,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C672,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C672,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C672,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C672,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C673,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C673,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C673,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C673,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C673,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C673,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C673,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C674,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C674,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C674,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C674,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C674,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C674,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C674,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C675,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C675,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C675,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C675,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C675,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C675,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C675,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C676,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C676,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C676,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C676,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C676,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C676,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C676,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C677,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C677,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C677,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C677,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C677,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C677,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C677,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C678,'E. Allocation Factors Calc'!$C$1279:$M$1319,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C678,'E. Allocation Factors Calc'!$C$1279:$M$1319,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C678,'E. Allocation Factors Calc'!$C$1279:$M$1319,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C678,'E. Allocation Factors Calc'!$C$1279:$M$1319,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C678,'E. Allocation Factors Calc'!$C$1279:$M$1319,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C678,'E. Allocation Factors Calc'!$C$1279:$M$1319,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$634,'5. Service Demand'!$C$11:$S$18,MATCH($C$632,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C678,'E. Allocation Factors Calc'!$C$1279:$M$1319,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G659:G678)","v":0},0,0,0,0,0,0,0,{"$f":"$R$56-N679","v":0},null,{"$f":"SUM(Q659:Q678)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Y12",{"$f":"VLOOKUP(C682,Years,2,FALSE)","v":"2020/2021"},null,null,{"$f":"G707+G729","v":0},{"$f":"H707+H729","v":0},{"$f":"I707+I729","v":0},0,0,0,0,0,{"$f":"$S$34+$S$56-N682","v":0}]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07",null,null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G684,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL","Total",null,null,{"$f":"VLOOKUP(Q684,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C687,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"Q687*$S14","v":0},{"$f":"R687*$S14","v":0},{"$f":"S687*$S14","v":0},{"$f":"T687*$S14","v":0},{"$f":"U687*$S14","v":0},{"$f":"V687*$S14","v":0},{"$f":"W687*$S14","v":0},{"$f":"SUM(G687:M687)","v":0},null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C687,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C687,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C687,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C687,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C687,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C687,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C687,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CA02","Copper cables",null,null,0,0,0,0,0,0,0,{"$f":"SUM(G688:M688)","v":0},null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C688,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C688,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C688,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C688,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C688,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C688,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C688,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CA03","Other cables",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C689,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C689,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C689,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C689,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C689,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C689,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C689,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CA04","Pair gain systems",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C690,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C690,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C690,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C690,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C690,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C690,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C690,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C691,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C691,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C691,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C691,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C691,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C691,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C691,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CA06","Other CAN assets",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C692,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C692,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C692,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C692,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C692,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C692,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C692,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C693,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C693,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C693,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C693,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C693,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C693,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C693,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CA08","Network Land",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C694,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C694,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C694,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C694,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C694,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C694,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C694,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CA09","Network Buildings/Support",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C695,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C695,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C695,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C695,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C695,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C695,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C695,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CA10","Indirect Capital Assets",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C696,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C696,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C696,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C696,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C696,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C696,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C696,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C697,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C697,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C697,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C697,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C697,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C697,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C697,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C698,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C698,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C698,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C698,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C698,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C698,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C698,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C699,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C699,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C699,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C699,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C699,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C699,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C699,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C700,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C700,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C700,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C700,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C700,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C700,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C700,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C701,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C701,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C701,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C701,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C701,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C701,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C701,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C702,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C702,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C702,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C702,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C702,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C702,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C702,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C703,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C703,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C703,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C703,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C703,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C703,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C703,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C704,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C704,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C704,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C704,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C704,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C704,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C704,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C705,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C705,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C705,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C705,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C705,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C705,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C705,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C706,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C706,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C706,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C706,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C706,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C706,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C706,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G687:G706)","v":0},0,0,0,0,0,0,0,{"$f":"$S$34-N707","v":0},null,{"$f":"SUM(Q687:Q706)","v":0},0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C709,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"Q709*$S36","v":0},{"$f":"R709*$S36","v":0},{"$f":"S709*$S36","v":0},{"$f":"T709*$S36","v":0},{"$f":"U709*$S36","v":0},{"$f":"V709*$S36","v":0},{"$f":"W709*$S36","v":0},{"$f":"SUM(G709:M709)","v":0},null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C709,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C709,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C709,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C709,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C709,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C709,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C709,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,0,0,0,0,0,0,{"$f":"SUM(G710:M710)","v":0},null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C710,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C710,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C710,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C710,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C710,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C710,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C710,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C711,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C711,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C711,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C711,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C711,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C711,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C711,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C712,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C712,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C712,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C712,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C712,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C712,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C712,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CO05","Transmission Equipment ",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C713,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C713,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C713,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C713,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C713,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C713,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C713,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C714,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C714,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C714,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C714,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C714,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C714,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C714,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C715,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C715,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C715,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C715,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C715,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C715,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C715,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CO08","Network Land",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C716,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C716,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C716,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C716,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C716,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C716,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C716,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C717,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C717,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C717,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C717,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C717,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C717,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C717,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C718,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C718,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C718,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C718,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C718,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C718,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C718,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CO11","LSS equipment",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C719,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C719,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C719,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C719,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C719,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C719,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C719,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CO12","Data Equipment",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C720,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C720,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C720,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C720,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C720,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C720,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C720,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C721,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C721,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C721,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C721,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C721,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C721,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C721,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C722,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C722,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C722,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C722,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C722,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C722,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C722,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C723,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C723,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C723,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C723,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C723,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C723,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C723,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C724,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C724,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C724,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C724,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C724,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C724,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C724,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C725,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C725,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C725,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C725,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C725,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C725,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C725,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C726,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C726,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C726,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C726,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C726,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C726,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C726,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C727,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C727,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C727,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C727,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C727,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C727,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C727,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(VLOOKUP(Q$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C728,'E. Allocation Factors Calc'!$C$1325:$M$1365,Q$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(R$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C728,'E. Allocation Factors Calc'!$C$1325:$M$1365,R$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(S$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C728,'E. Allocation Factors Calc'!$C$1325:$M$1365,S$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(T$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C728,'E. Allocation Factors Calc'!$C$1325:$M$1365,T$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(U$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C728,'E. Allocation Factors Calc'!$C$1325:$M$1365,U$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(V$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C728,'E. Allocation Factors Calc'!$C$1325:$M$1365,V$131,FALSE),0)","v":0},{"$f":"IF(VLOOKUP(W$684,'5. Service Demand'!$C$11:$S$18,MATCH($C$682,'5. Service Demand'!$C$10:$S$10),FALSE)>0,VLOOKUP($C728,'E. Allocation Factors Calc'!$C$1325:$M$1365,W$131,FALSE),0)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G709:G728)","v":0},0,0,0,0,0,0,0,{"$f":"$S$56-N729","v":0},null,{"$f":"SUM(Q709:Q728)","v":0},0,0,0,0,0,0]
[]
[]
[null,"7.3.2","Summary of cost allocation"]
[]
[null,null,null,null,null,null,"S01","S02","S03","S04","S05","S06","S07"]
[null,null,"Code","Year",null,null,{"$f":"VLOOKUP(G734,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL","Total"]
[null,null,"Y01",{"$f":"VLOOKUP(C736,Years,2,FALSE)","v":"2009/2010"},null,null,{"$f":"VLOOKUP($C736,$C$132:$N$729,G$3,FALSE)","v":0.41039254946941672},0,0.68772783350394429,1.3423997691428708,9.2686761067010318E-11,1,9.36044618711563E-2,{"$f":"SUM(G736:M736)","v":3.5341246140800751}]
[null,null,"Y02","2010/2011",null,null,0.28230686184596104,0,0.31725926614203986,0.51940292642895702,4.874946291367399E-11,1,9.5900996721490481E-2,{"$f":"SUM(G737:M737)","v":2.2148700511871979}]
[null,null,"Y03","2011/2012",null,null,0.34883990188877828,0,0.37480027634304114,0.64486172910835204,5.5922070258523014E-11,1,9.6352536252387364E-2,2.4648544436484809]
[null,null,"Y04","2012/2013",null,null,0.40487434882561679,0,0.42690697686250284,0.67885688060541527,5.7522052631568684E-11,1,0.15306397035124336,2.6637021767023001]
[null,null,"Y05","2013/2014",null,null,0.46471581080124702,0,0.47641651712201522,0.76825711633974991,6.2583172603160096E-11,1,0.15543767393815172,2.8648271182637468]
[null,null,"Y06","2014/2015",null,null,1.8313008880095618,0.61043362933652057,3.0717973959085914,11.108537131368706,5.5542685656843531,26.895340824870949,34.390380145661439,83.462058580840122]
[null,null,"Y07","2015/2016",null,null,-21043.542930622043,-7014.514310207348,-28057.040781334017,0.41155455075261244,0.20577727537630622,50.087894242719095,50.285151502288507,-56014.107644592266]
[null,null,"Y08","2016/2017",null,null,-20083.744641472269,-6694.5815471574233,-26777.487581604626,0.40580772214125116,0.20290386107062558,41.280843192148403,41.475128302736877,-53472.449087156223]
[null,null,"Y09","2017/2018",null,null,-46291.616497645336,-15430.538832548444,-61721.498524696464,0.3999662106573148,0.1999831053286574,32.274561181308279,32.46582276430842,-123378.31352162865]
[null,null,"Y10","2018/2019",null,null,-80539.739192782887,-26846.579730927628,-107385.83217191977,0.39416760232911685,0.19708380116455843,23.853553573165058,24.041805638783348,-214723.66448501483]
[null,null,"Y11","2019/2020",null,null,0,0,0,0,0,0,0,0]
[null,null,"Y12","2020/2021",null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(OFFSET(G736,0,0,Model_period,1))","v":-167954.90083216171},-55985.603987211507,-223936.504151289,16.673811638874344,6.3600166089419643,179.39219301421178,183.25264799291304,-447491.33030140726]

{"sheet":"8. RAB Roll-Forward","index":16,"n_rows":4883,"n_cols":20,"rows_kept":4883,"cut":false,"hidden":false,"merged":[]}
[]
["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 ($M)"},"Average Asset Life (years)","Remaining Asset Life (years)",null,null,null,"Average Asset Life (years) 2014/15 Capex","Average Asset Life (years) 2015/16 Capex","Average Asset Life (years) 2016/17 Capex","Average Asset Life (years) 2017/18 Capex","Average Asset Life (years) 2018/19 Capex"]
[null,null,"CAN Asset Class",null,null,null,null,null,null,null,null,null,5,6,7,8,9]
[null,null,"CA01",{"$f":"VLOOKUP(C14,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"VLOOKUP($C14,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C14,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":35},{"$f":"VLOOKUP($C14,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C14,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C14,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C14,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C14,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C14,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CA02","Copper cables",null,null,{"$f":"VLOOKUP($C15,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C15,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":20},{"$f":"VLOOKUP($C15,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C15,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C15,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C15,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C15,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C15,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CA03","Other cables",null,null,{"$f":"VLOOKUP($C16,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C16,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":20},{"$f":"VLOOKUP($C16,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C16,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C16,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C16,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C16,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C16,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"VLOOKUP($C17,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C17,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":12},{"$f":"VLOOKUP($C17,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C17,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C17,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C17,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C17,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C17,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"VLOOKUP($C18,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C18,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":12},{"$f":"VLOOKUP($C18,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C18,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C18,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C18,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C18,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C18,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"VLOOKUP($C19,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C19,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":12},{"$f":"VLOOKUP($C19,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C19,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C19,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C19,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C19,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C19,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"VLOOKUP($C20,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C20,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C20,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C20,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C20,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C20,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C20,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C20,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CA08","Network Land",null,null,{"$f":"VLOOKUP($C21,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C21,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":10000},{"$f":"VLOOKUP($C21,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":10000},null,null,null,{"$f":"VLOOKUP($C21,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":10000},{"$f":"VLOOKUP($C21,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":10000},{"$f":"VLOOKUP($C21,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":10000},{"$f":"VLOOKUP($C21,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":10000},{"$f":"VLOOKUP($C21,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":10000}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"VLOOKUP($C22,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C22,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C22,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C22,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C22,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C22,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C22,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C22,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"VLOOKUP($C23,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C23,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":10},{"$f":"VLOOKUP($C23,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":5},null,null,null,{"$f":"VLOOKUP($C23,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C23,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C23,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C23,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C23,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,{"$f":"VLOOKUP($C24,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C24,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,{"$f":"VLOOKUP($C25,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C25,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,{"$f":"VLOOKUP($C26,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C26,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,{"$f":"VLOOKUP($C27,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C27,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,{"$f":"VLOOKUP($C28,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C28,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,{"$f":"VLOOKUP($C29,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C29,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,{"$f":"VLOOKUP($C30,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C30,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,{"$f":"VLOOKUP($C31,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C31,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,{"$f":"VLOOKUP($C32,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C32,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,{"$f":"VLOOKUP($C33,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C33,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,null,"Total",null,null,{"$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($C36,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C36,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":27},{"$f":"VLOOKUP($C36,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C36,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C36,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C36,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C36,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C36,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,{"$f":"VLOOKUP($C37,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C37,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":25},{"$f":"VLOOKUP($C37,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C37,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C37,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C37,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C37,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C37,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO03","Switching Equipment - Other",null,null,{"$f":"VLOOKUP($C38,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C38,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":20},{"$f":"VLOOKUP($C38,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C38,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C38,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C38,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C38,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C38,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO04","Inter-exchange Cables ",null,null,{"$f":"VLOOKUP($C39,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C39,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":38},{"$f":"VLOOKUP($C39,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C39,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C39,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C39,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C39,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C39,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO05","Transmission Equipment ",null,null,{"$f":"VLOOKUP($C40,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C40,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C40,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C40,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C40,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C40,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C40,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C40,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,{"$f":"VLOOKUP($C41,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C41,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":16},{"$f":"VLOOKUP($C41,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C41,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C41,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C41,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C41,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C41,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,{"$f":"VLOOKUP($C42,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C42,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C42,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C42,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C42,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C42,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C42,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C42,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO08","Network Land",null,null,{"$f":"VLOOKUP($C43,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C43,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":10000},{"$f":"VLOOKUP($C43,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":10000},null,null,null,{"$f":"VLOOKUP($C43,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":10000},{"$f":"VLOOKUP($C43,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":10000},{"$f":"VLOOKUP($C43,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":10000},{"$f":"VLOOKUP($C43,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":10000},{"$f":"VLOOKUP($C43,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":10000}]
[null,null,"CO09","Network Buildings/Support",null,null,{"$f":"VLOOKUP($C44,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C44,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C44,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C44,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C44,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C44,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C44,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C44,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO10","Indirect Capital Assets",null,null,{"$f":"VLOOKUP($C45,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C45,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":10},{"$f":"VLOOKUP($C45,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":5},null,null,null,{"$f":"VLOOKUP($C45,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C45,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C45,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C45,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C45,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO11","LSS equipment",null,null,{"$f":"VLOOKUP($C46,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C46,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C46,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C46,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C46,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C46,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C46,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C46,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CO12","Data Equipment",null,null,{"$f":"VLOOKUP($C47,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C47,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":6},{"$f":"VLOOKUP($C47,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C47,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C47,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C47,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C47,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C47,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,{"$f":"VLOOKUP($C48,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C48,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,{"$f":"VLOOKUP($C49,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C49,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,{"$f":"VLOOKUP($C50,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C50,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,{"$f":"VLOOKUP($C51,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C51,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,{"$f":"VLOOKUP($C52,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C52,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,{"$f":"VLOOKUP($C53,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C53,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,{"$f":"VLOOKUP($C54,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C54,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,{"$f":"VLOOKUP($C55,'2. RAB'!$C$16:$L$57,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'2. RAB'!$C$16:$L$57,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'2. RAB'!$C$16:$L$57,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C55,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G36:G55)","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,{"$f":"VLOOKUP(H60,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C63,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":7.6764407430694223E-2},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":7.2001972751937121E-2},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":6.7507699117969985E-2},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":6.5732674934754515E-2},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},{"$f":"SUM(OFFSET(H63,0,0,1,Model_period))","v":5.4299611219887876}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":7.6764407430694223E-2},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":7.2001972751937121E-2},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":6.7507699117969985E-2},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":6.5732674934754515E-2},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},5.4299611219887876]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":7.6765124684167158E-2},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":7.2002541435568071E-2},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":6.7508131870825591E-2},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":6.5732978511061288E-2},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},5.4299631442550531]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":7.6764407430694223E-2},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":7.2001972751937121E-2},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":6.7507699117969985E-2},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":6.5732674934754515E-2},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},5.4299611219887876]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.4345069458573408E-6},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.1373672618954297E-6},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":8.6550571120616155E-7},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":6.0715261353582429E-7},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},5.1479584122859645]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.4345069458573408E-6},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.1373672618954297E-6},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":8.6550571120616155E-7},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":6.0715261353582429E-7},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},5.1479584122859645]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":7.6765124684167158E-2},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":7.2002541435568071E-2},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":6.7508131870825591E-2},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":6.5732978511061288E-2},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},5.4299631442550531]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},3.5116068237278205E-6]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":7.6765124684167158E-2},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":7.2002541435568071E-2},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":6.7508131870825591E-2},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":6.5732978511061288E-2},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},5.4299631442550531]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.1517604187860111E-6},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.7060508928431444E-6},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.2982585668092423E-6},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":9.1072892030373638E-7},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C72,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},5.1479604345522301]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C73,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C74,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C75,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H63:H82)","v":9.2770854911796157},9.2770854911796157,9.259128907653416,9.259128907653416,9.259128907653416,3.5116068237278208E-5,0.46059361711889463,0.43201752334793214,0.405050522236376,0.39439908537159474,{"$f":"SUM(R63:R82)","v":0},0,48.02365356946251]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C85,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.5644645742900345E-6},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.4946153446401117E-6},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.4290314942941695E-6},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.3651718542299601E-6},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},{"$f":"SUM(OFFSET(H85,0,0,1,Model_period))","v":5.1479642210366983}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.7096430495266896E-6},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.663076896426741E-6},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.6193543295294463E-6},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.5767812361533068E-6},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},5.1479609366089436]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.7096430495266896E-6},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.663076896426741E-6},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.6193543295294463E-6},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.5767812361533068E-6},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},5.1479609366089436]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.5644645742900345E-6},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.4946153446401117E-6},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.4290314942941695E-6},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.3651718542299601E-6},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},5.1479642210366983]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.5644645742900345E-6},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.4946153446401117E-6},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.4290314942941695E-6},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.3651718542299601E-6},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},5.1479642210366983]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.7096430495266896E-6},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.663076896426741E-6},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.6193543295294463E-6},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.5767812361533068E-6},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},5.1479609366089436]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.5644645742900345E-6},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.4946153446401117E-6},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.4290314942941695E-6},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.3651718542299601E-6},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},5.1479642210366983]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},3.5116068237278205E-6]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.5644645742900345E-6},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.4946153446401117E-6},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.4290314942941695E-6},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.3651718542299601E-6},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},5.1479642210366983]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.5644645742900345E-6},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.4946153446401117E-6},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.4290314942941695E-6},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.3651718542299601E-6},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},5.1479642210366983]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},3.5116068237278205E-6]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":1.0307872767977351},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":1.0287921008503793},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":3.5116068237278205E-6},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":2.1517604187860111E-6},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.7060508928431444E-6},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":1.2982585668092423E-6},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":9.1072892030373638E-7},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C96,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},5.1479604345522301]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C97,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C98,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C99,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C100,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C101,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C102,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C103,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$65:$S$106,H$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$65:$S$106,I$3,FALSE)*(1+IAD_WACC)^0.5","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$65:$S$106,J$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$65:$S$106,K$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$65:$S$106,L$3,FALSE)*(1+WACC)^0.5","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$65:$S$106,M$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$65:$S$106,N$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$65:$S$106,O$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$65:$S$106,P$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$65:$S$106,Q$3,FALSE)*(1+WACC_FY1519)^0.5","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$65:$S$106,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C104,'3. Additions, Disposals & Opex'!$C$65:$S$106,S$3,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H85:H104)","v":10.307872767977351},10.307872767977351,10.287921008503796,10.287921008503796,10.287921008503796,4.2139281884733855E-5,2.2667477013106286E-5,2.1662973649964036E-5,2.0730510521162599E-5,1.9832103754143419E-5,0,0,51.479635593812901]
[]
[]
[null,"8.1.3","Asset Class Disposals - Existing 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,{"$f":"VLOOKUP(H110,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C113,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C113,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},{"$f":"SUM(OFFSET(H113,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C114,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C115,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C116,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C117,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H113:H132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C135,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},{"$f":"SUM(OFFSET(H135,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C138,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C139,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H135:H154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"8.1.4","Asset Class 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,{"$f":"VLOOKUP(H159,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C162,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C162,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},{"$f":"SUM(OFFSET(H162,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C163,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C163,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C163,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C163,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C163,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C163,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":160433.49488219214},{"$f":"VLOOKUP($C163,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":153107.0310894014},{"$f":"VLOOKUP($C163,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":352816.64266889752},{"$f":"VLOOKUP($C163,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":613799.49813096446},{"$f":"VLOOKUP($C163,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":721562.07672654826},{"$f":"VLOOKUP($C163,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C163,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},2001718.743498004]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C164,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C164,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C164,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C164,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C164,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C164,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C164,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C164,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C164,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C164,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C164,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C164,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C165,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C165,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C165,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C165,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C165,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C165,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C165,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C165,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C165,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C165,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C165,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C165,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C166,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C166,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C166,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C166,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C166,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C166,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C166,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C166,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C166,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C166,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C166,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C166,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H162:H181)","v":0},0,0,0,0,160433.49488219214,153107.0310894014,352816.64266889752,613799.49813096446,721562.07672654826,0,0,2001718.743498004]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C184,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},{"$f":"SUM(OFFSET(H184,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C187,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C187,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C187,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C187,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C187,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C187,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C187,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C187,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C187,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C187,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C187,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C187,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C188,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C188,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C188,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C188,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C188,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C188,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C188,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C188,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C188,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C188,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C188,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C188,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H184:H203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,8.1999999999999993,"Roll-Forward of Regulatory Asset Base"]
[]
[null,"8.2.2","Opening RAB (Existing Assets) 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,{"$f":"G410","v":1},{"$f":"H410","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"G411","v":1},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012]
[null,null,"CA09","Network Buildings/Support",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,1,0.8,0.60000000000000009,0.4,0.2,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H214:H233)","v":10},{"$f":"SUM(I214:I233)","v":1.7999000000000001},1.5998000000000001,1.3997000000000002,1.1996,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C236,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"G432","v":1},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012]
[null,null,"CO09","Network Buildings/Support",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,1,0.8,0.60000000000000009,0.4,0.2,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"G452","v":11},{"$f":"H452","v":1.7999000000000001},1.5998000000000001,1.3997000000000002,1.1996,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012]
[]
[null,"8.2.2","Opening RAB (New Assets) by Asset Class"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H260,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",{"$f":"VLOOKUP(C263,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"G459","v":0},{"$f":"H459","v":1.0307872767977351},2.032123488544106,3.0020134592917578,3.9425093700151126,4.8536112207141713,4.7065304221453772,4.6362070077936313,4.4843602629392558,4.3327816791296714,{"$f":"Q459","v":4.1839223447708394},{"$f":"R459","v":3.9711053596604668}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"G460","v":0},1.0307872767977351,2.0100351897555835,2.935748562926189,3.810022331054276,4.632856494139844,-160429.11941972919,-153102.83626358543,-352812.71000305907,-613795.82735694246,-721558.66512509319,3.0884712372958605]
[null,null,"CA03","Other cables",null,null,null,0,1.0307872767977351,2.0100351897555835,2.935748562926189,3.810022331054276,4.632856494139844,4.3754624629393373,4.1948265332093495,3.9326664071534205,3.670774454781347,3.4116017586142524,3.0884712372958605]
[null,null,"CA04","Pair gain systems",null,null,null,0,1.0307872767977351,1.9756756138623257,2.8326698352464157,3.6039313815596414,4.2894602528020016,3.8604678597299418,3.5082328508749283,3.0744745115172867,2.6409843332044365,2.2102134043423365,1.715484824728698]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0,1.0307872767977351,1.9756756138623257,2.8326698352464157,3.6039313815596414,4.2894602528020016,3.8604678597299418,3.4314698779511796,3.0024736761326114,2.5734774995921774,2.1444813365601956,1.715484824728698]
[null,null,"CA06","Other CAN assets",null,null,null,0,1.0307872767977351,1.9756756138623257,2.8326698352464157,3.6039313815596414,4.2894602528020016,3.8604678597299418,3.4314698779511796,3.0024736761326114,2.5734774995921774,2.1444813365601956,1.715484824728698]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,7.6765124684167158E-2,7.2002541435568071E-2,6.7508131870825591E-2,6.5732978511061288E-2,0]
[null,null,"CA08","Network Land",null,null,null,0,0,0,0,0,0,3.5116068237278205E-6,3.5112556630454479E-6,3.5109045023630753E-6,3.5105533416807027E-6,3.5102021809983301E-6,3.5098510203159575E-6]
[null,null,"CA09","Network Buildings/Support",null,null,null,0,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,7.6765124684167158E-2,7.2002541435568071E-2,6.7508131870825591E-2,6.5732978511061288E-2,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0,1.0307872767977351,1.9584958259156966,2.781130471406529,3.5008859068123228,4.1177621321330795,3.602970558125242,3.0881741126641757,2.5733785813399894,2.0585830879330023,1.5437876147886949,1.028991618445114]
[null,null,"CA11","Spare CAN Asset Class 11",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,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]
[null,null,"CA14","Spare CAN Asset Class 14",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,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]
[null,null,"CA17","Spare CAN Asset Class 17",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,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]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H263:H282)","v":0},9.2770854911796157,15.999291089153415,22.21023476399067,27.932818285315665,33.1630513012337,-160404.85304217198,-153080.39234956435,-352792.49616735015,-613777.84225861402,-721542.89516783028,16.323497436734417]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C285,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"G481","v":0},{"$f":"H481","v":1.0307872767977351},2.0233972470474058,2.9758347348016567,3.8901688114133006,4.7663994768823379,4.5757381419652141,4.3850723482990155,4.1944074319258373,4.0037425198180392,{"$f":"Q481","v":3.8130776094344503},{"$f":"R481","v":3.6224103977386477}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"G482","v":0},1.0307872767977351,2.020343062523561,2.9666721812301216,3.8718496159026667,4.7358753665411975,4.529960843902157,4.324041007692518,4.1181229268805009,3.91220484891207,3.7062867720931125,3.5003671610660119]
[null,null,"CO03","Switching Equipment - Other",null,null,null,0,1.0307872767977351,2.0100351897555835,2.935748562926189,3.810022331054276,4.632856494139844,4.3754624629393373,4.1180631181682319,3.8606655287947489,3.6032679422648513,3.3458703568844275,3.0884712372958605]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,0,1.0307872767977351,2.0344485726271087,3.008988711540765,3.9564553741162531,4.8768485603535741,4.7413796810091711,4.6059063429156941,4.4704338821152376,4.3349614255801603,4.1994889707692939,4.064014214646213]
[null,null,"CO05","Transmission Equipment ",null,null,null,0,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,0,1.0307872767977351,1.9971503487956117,2.8970940400462739,3.7327382249937879,4.5040829036381531,4.1823394867358141,3.8605907562628765,3.5388437811875604,3.2170968089558301,2.8953498378735736,2.5736013325831744]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,0,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0]
[null,null,"CO08","Network Land",null,null,null,0,0,0,0,0,0,3.5116068237278205E-6,3.5112556630454479E-6,3.5109045023630753E-6,3.5105533416807027E-6,3.5102021809983301E-6,3.5098510203159575E-6]
[null,null,"CO09","Network Buildings/Support",null,null,null,0,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,0,1.0307872767977351,1.9584958259156966,2.781130471406529,3.5008859068123228,4.1177621321330795,3.602970558125242,3.0881745253683315,2.5733793699044409,2.0585842187059296,1.5437890692316287,1.028991618445114]
[null,null,"CO11","LSS equipment",null,null,null,0,0,0,0,0,0,3.5116068237278205E-6,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,0,1.0307872767977351,1.8897766741291808,2.5749730160469819,3.0887040078230528,3.4309696494573938,2.5729813517064493,1.7149881825022764,1.0287938069012716,0.51439734868375608,0.17146626087065003,0]
[null,null,"CO13","Spare Core Asset Class 13",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,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]
[null,null,"CO16","Spare Core Asset Class 16",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,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"G498","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H285:H304)","v":0},{"$f":"SUM(I285:I304)","v":10.307872767977351},17.026008751187351,23.226818020549651,28.937200574666793,34.151170885696715,28.580850084417506,26.096847485858326,23.784657722460135,21.64426591056846,19.675339482874879,17.877859471626042]
[]
[null,"8.2.3","Regulatory Depreciation (Existing RAB)"]
[null,null,null,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,{"$f":"VLOOKUP(H309,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C312,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C312,$C$14:$Q$55,7,FALSE)","v":1},null,null,{"$f":"IF(($E312-H$308)<1,H214,H214/($E312-H$308))","v":1},{"$f":"IF(($E312-I$308)<1,I214,I214/($E312-I$308))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H312,0,0,1,Model_period))","v":1}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C313,$C$14:$Q$55,7,FALSE)","v":1},null,null,1,{"$f":"IF(($E313-I$308)<1,I215,I215/($E313-I$308))","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA03","Other cables",1,null,null,1,{"$f":"IF(($E314-I$308)<1,I216,I216/($E314-I$308))","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA04","Pair gain systems",1,null,null,1,{"$f":"IF(($E315-I$308)<1,I217,I217/($E315-I$308))","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,1,{"$f":"IF(($E316-I$308)<1,I218,I218/($E316-I$308))","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA06","Other CAN assets",1,null,null,1,{"$f":"IF(($E317-I$308)<1,I219,I219/($E317-I$308))","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,1,{"$f":"IF(($E318-I$308)<1,I220,I220/($E318-I$308))","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA08","Network Land",10000,null,null,1E-4,{"$f":"IF(($E319-I$308)<1,I221,I221/($E319-I$308))","v":1E-4},1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1.0000000000000002E-4,1.0000000000000002E-3]
[null,null,"CA09","Network Buildings/Support",1,null,null,1,{"$f":"IF(($E320-I$308)<1,I222,I222/($E320-I$308))","v":0},0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA10","Indirect Capital Assets",5,null,null,0.2,{"$f":"IF(($E321-I$308)<1,I223,I223/($E321-I$308))","v":0.2},0.20000000000000004,0.2,0.2,0,0,0,0,0,0,0,1]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,0,{"$f":"IF(($E322-I$308)<1,I224,I224/($E322-I$308))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,0,{"$f":"IF(($E323-I$308)<1,I225,I225/($E323-I$308))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,0,{"$f":"IF(($E324-I$308)<1,I226,I226/($E324-I$308))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,0,{"$f":"IF(($E325-I$308)<1,I227,I227/($E325-I$308))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,0,{"$f":"IF(($E326-I$308)<1,I228,I228/($E326-I$308))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,0,{"$f":"IF(($E327-I$308)<1,I229,I229/($E327-I$308))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,0,{"$f":"IF(($E328-I$308)<1,I230,I230/($E328-I$308))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,{"$f":"IF(($E329-H$308)<1,H231,H231/($E329-H$308))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H312:H331)","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-4,9.0010000000000012]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C334,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C334,$C$14:$Q$55,7,FALSE)","v":1},null,null,{"$f":"IF(($E334-H$308)<1,H236,H236/($E334-H$308))","v":1},{"$f":"IF(($E334-I$308)<1,I236,I236/($E334-I$308))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H334,0,0,1,Model_period))","v":1}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C335,$C$14:$Q$55,7,FALSE)","v":1},null,null,{"$f":"IF(($E335-H$308)<1,H237,H237/($E335-H$308))","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO03","Switching Equipment - Other",1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO05","Transmission Equipment ",1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO08","Network Land",10000,null,null,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1.0000000000000002E-4,1.0000000000000002E-3]
[null,null,"CO09","Network Buildings/Support",1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO10","Indirect Capital Assets",5,null,null,0.2,0.2,0.20000000000000004,0.2,0.2,0,0,0,0,0,0,0,1]
[null,null,"CO11","LSS equipment",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,{"$f":"IF(($E351-H$308)<1,H253,H253/($E351-H$308))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H334:H353)","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-4,10.001000000000001]
[]
[null,"8.2.3","Regulatory Depreciation (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,{"$f":"VLOOKUP(H358,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C361,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H858+H1006+H1154+H1302+H1450+H1598+H1746+H1894+H2042+H2190+H2338+H2486+H2637+H2833+H3029+H3225+H3421+H3617+H3813+H4009+H4205+H4401+H4597+H4793","v":0},{"$f":"I858+I1006+I1154+I1302+I1450+I1598+I1746+I1894+I2042+I2190+I2338+I2486+I2637+I2833+I3029+I3225+I3421+I3617+I3813+I4009+I4205+I4401+I4597+I4793","v":2.945106505136386E-2},5.8902130102727719E-2,8.8296190127024277E-2,0.11769025015132083,0.14708431017561738,0.14708782178244109,0.22384871760631159,0.2190862829275545,0.21459200929358735,0.21281698511037189,0.14708431017561738,{"$f":"SUM(OFFSET(H361,0,0,1,Model_period))","v":1.2460387772179486}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H859+H1007+H1155+H1303+H1451+H1599+H1747+H1895+H2043+H2191+H2339+H2487+H2638+H2834+H3030+H3226+H3422+H3618+H3814+H4010+H4206+H4402+H4598+H4794","v":0},5.1539363839886755E-2,0.10307872767977351,0.15451833272229248,0.20595793776481144,0.2573975428073304,-160433.23748113774,-153106.69692745115,{"$f":"P859+P1007+P1155+P1303+P1451+P1599+P1747+P1895+P2043+P2191+P2339+P2487+P2638+P2834+P3030+P3226+P3422+P3618+P3814+P4010+P4206+P4402+P4598+P4794","v":-352816.31326938194},-613799.17322572251,-721561.75359633053,0.2573975428073304,-1280154.6484117885]
[null,null,"CA03","Other cables",null,null,null,0,5.1539363839886755E-2,0.10307872767977351,0.15451833272229248,0.20595793776481144,0.2573975428073304,0.25740105441415412,0.33416266749149759,0.32940008424289846,0.32490567467815601,0.32313052131839171,0.2573975428073304,2.0183613856408007]
[null,null,"CA04","Pair gain systems",null,null,null,0,8.5898939733144594E-2,0.17179787946628919,0.25753055453715412,0.34326322960801908,0.42899590467888404,0.42899941628570776,0.50576031210957828,0.50099787743082114,0.49650360379685404,0.49472857961363859,0.42899590467888404,3.2197477176464524]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0,8.5898939733144594E-2,0.17179787946628919,0.25753055453715412,0.34326322960801908,0.42899590467888404,0.42899941628570776,0.42899733918582988,0.42899704204614592,0.42899677018459526,0.42899651183149756,0.42899590467888404,3.0034770757257698]
[null,null,"CA06","Other CAN assets",null,null,null,0,8.5898939733144594E-2,0.17179787946628919,0.25753055453715412,0.34326322960801908,0.42899590467888404,0.42899941628570776,0.42899733918582988,0.42899704204614592,0.42899677018459526,0.42899651183149756,0.42899590467888404,3.0034770757257698]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,7.6765124684167158E-2,7.2002541435568071E-2,6.7508131870825591E-2,6.5732978511061288E-2,0,5.3642301657439919]
[null,null,"CA08","Network Land",null,null,null,0,0,0,0,0,0,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,1.4046427294911282E-9]
[null,null,"CA09","Network Buildings/Support",null,null,null,0,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,7.6765124684167158E-2,7.2002541435568071E-2,6.7508131870825591E-2,6.5732978511061288E-2,0,5.3642301657439919]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0,0.10307872767977351,0.20615745535954702,0.30903666544458497,0.41191587552962289,0.51479508561466081,0.51479859722148458,0.51479723737507954,0.5147967916655537,0.51479638387322757,0.51479599634358086,0.41171635793488709,3.6041728197635345]
[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,{"$f":"H875+H1023+H1171+H1319+H1467+H1615+H1763+H1911+H2059+H2207+H2355+H2503+H2654+H2850+H3046+H3242+H3438+H3634+H3830+H4026+H4222+H4418+H4614+H4810","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,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,{"$f":"SUM(H361:H380)","v":0},2.5548798932058148,3.0481852328161598,3.5365453863284153,4.0288958917353828,4.5212463971423498,-160431.03118839185,-153104.10683358848,-352813.7469891783,-613796.62941824645,-721559.21866526699,2.3605834681129783,-1280127.8246766035]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C383,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H880+H1028+H1176+H1324+H1472+H1620+H1768+H1916+H2064+H2212+H2360+H2508+H2659+H2855+H3051+H3247+H3443+H3639+H3835+H4031+H4227+H4423+H4619+H4815","v":0},3.8177306548064262E-2,7.6354613096128524E-2,0.11445802423873516,0.15256143538134181,0.19066484652394844,0.19066835813077215,0.19066741098852272,0.19066734113929307,0.19066727555544274,0.19066721169580267,0.19066484652394844,{"$f":"SUM(OFFSET(H383,0,0,1,Model_period))","v":1.3348866116022489}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,0,4.1231491071909404E-2,8.2462982143818808E-2,0.12361466617783398,0.16476635021184916,0.20591803424586433,0.20592154585268804,0.20591974388891385,0.20591969732276075,0.20591965360019385,0.20591961102710049,0.20591803424586433,1.4416741645158324]
[null,null,"CO03","Switching Equipment - Other",null,null,null,0,5.1539363839886755E-2,0.10307872767977351,0.15451833272229248,0.20595793776481144,0.2573975428073304,0.25740105441415412,0.25739925245037992,0.25739920588422682,0.25739916216165992,0.25739911958856654,0.2573975428073304,1.8020905797245153]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,0,2.7125980968361451E-2,5.4251961936722902E-2,8.1325438274890777E-2,0.10839891461305866,0.13547239095122654,0.13547590255805025,0.13547495541580082,0.13547488556657117,0.13547481998272085,0.13547475612308077,0.13547239095122654,0.94847525026740342]
[null,null,"CO05","Transmission Equipment ",null,null,null,0,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,5.1479618558648443]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,0,6.4424204799858442E-2,0.12884840959971688,0.19314791590286559,0.2574474222060143,0.32174692850916298,0.32175044011598669,0.3217486381522125,0.3217485915860594,0.3217485478634925,0.32174850529039911,0.32174692850916298,2.2526110987353691]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,0,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,5.1479618558648443]
[null,null,"CO08","Network Land",null,null,null,0,0,0,0,0,0,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,1.4046427294911282E-9]
[null,null,"CO09","Network Buildings/Support",null,null,null,0,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,5.1479618558648443]
[null,null,"CO10","Indirect Capital Assets",null,null,null,0,0.10307872767977351,0.20615745535954702,0.30903666544458497,0.41191587552962289,0.51479508561466081,0.51479859722148458,0.51479765007923506,0.51479758023000544,0.51479751464615509,0.51479745078651484,0.41171635793488709,3.6041751518050695]
[null,null,"CO11","LSS equipment",null,null,null,0,0,0,0,0,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO12","Data Equipment",null,null,null,0,0.17179787946628919,0.34359575893257838,0.51506110907430824,0.68652645921603817,0.85799180935776809,0.85799532096459175,0.68619608165189749,0.51439775647608244,0.34293199854202644,0.17146626087065003,0,4.97649417368158]
[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,{"$f":"H896+H1044+H1192+H1340+H1488+H1636+H1784+H1932+H2080+H2228+H2376+H2524+H2675+H2871+H3067+H3263+H3459+H3655+H3851+H4047+H4243+H4439+H4635+H4831","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H383:H402)","v":0},3.5897367847673483,4.0871117391414913,4.5775384543866489,5.0739506974738742,5.5703629405610986,2.4840252660361832,2.3122114263718458,2.1404125424021938,1.9689462597973351,1.7974800112488376,1.5229161013235804,31.804296110938019]
[]
[null,"8.2.4","Closing RAB (Existing Assets) 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,{"$f":"VLOOKUP(G407,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C410,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"G14","v":1},{"$f":"H214-H113-H312","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H410,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,{"$f":"G15","v":1},{"$f":"H215-H114-H313","v":0},0,0,0,0,{"$f":"M215-M114-M313","v":0},0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,1,{"$f":"H216-H115-H314","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,1,{"$f":"H217-H116-H315","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,1,{"$f":"H218-H117-H316","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,1,{"$f":"H219-H118-H317","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,{"$f":"H220-H119-H318","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,1,{"$f":"H221-H120-H319","v":0.99990000000000001},0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,0.99880000000000013,9.9945000000000004]
[null,null,"CA09","Network Buildings/Support",null,null,1,{"$f":"H222-H121-H320","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,1,{"$f":"H223-H122-H321","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,{"$f":"H224-H123-H322","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,{"$f":"H225-H124-H323","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,{"$f":"H226-H125-H324","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,{"$f":"H227-H126-H325","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,{"$f":"H228-H127-H326","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,{"$f":"H229-H128-H327","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,{"$f":"H230-H129-H328","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,{"$f":"H231-H130-H329","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,{"$f":"H232-H131-H330","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,{"$f":"H233-H132-H331","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G410:G429)","v":10},1.7999000000000001,1.5998000000000001,1.3997000000000002,1.1996,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,0.99880000000000013,11.9945]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C432,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"G36","v":1},{"$f":"H236-H135-H334","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H432,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,1,{"$f":"H237-H136-H335","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,1,{"$f":"H238-H137-H336","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,1,{"$f":"H239-H138-H337","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,1,{"$f":"H240-H139-H338","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,1,{"$f":"H241-H140-H339","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,{"$f":"H242-H141-H340","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,1,{"$f":"H243-H142-H341","v":0.99990000000000001},0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,0.99880000000000013,9.9945000000000004]
[null,null,"CO09","Network Buildings/Support",null,null,1,{"$f":"H244-H143-H342","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,1,{"$f":"H245-H144-H343","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,{"$f":"H246-H145-H344","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,1,{"$f":"H247-H146-H345","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,{"$f":"H248-H147-H346","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,{"$f":"H249-H148-H347","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,{"$f":"H250-H149-H348","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,{"$f":"H251-H150-H349","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,{"$f":"H252-H151-H350","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,{"$f":"H253-H152-H351","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,{"$f":"H254-H153-H352","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,{"$f":"H255-H154-H353","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G432:G451)","v":11},1.7999000000000001,1.5998000000000001,1.3997000000000002,1.1996,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,0.99880000000000013,11.9945]
[]
[null,"8.2.4","Closing RAB (New Assets) by Asset Class"]
[]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G456,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",{"$f":"VLOOKUP(C459,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,0,{"$f":"H810+H958+H1106+H1254+H1402+H1550+H1698+H1846+H1994+H2142+H2290+H2438+H2589+H2785+H2981+H3177+H3373+H3569+H3765+H3961+H4157+H4353+H4549+H4745","v":1.0307872767977351},{"$f":"I810+I958+I1106+I1254+I1402+I1550+I1698+I1846+I1994+I2142+I2290+I2438+I2589+I2785+I2981+I3177+I3373+I3569+I3765+I3961+I4157+I4353+I4549+I4745","v":2.032123488544106},3.0020134592917578,3.9425093700151126,4.8536112207141713,{"$f":"M810+M958+M1106+M1254+M1402+M1550+M1698+M1846+M1994+M2142+M2290+M2438+M2589+M2785+M2981+M3177+M3373+M3569+M3765+M3961+M4157+M4353+M4549+M4745","v":4.7065304221453772},4.6362070077936313,4.4843602629392558,4.3327816791296714,4.1839223447708394,3.9711053596604668,3.8240210494848492,{"$f":"SUM(OFFSET(H459,0,0,1,Model_period))","v":37.204846532141659}]
[null,null,"CA02","Copper cables",null,null,0,{"$f":"H811+H959+H1107+H1255+H1403+H1551+H1699+H1847+H1995+H2143+H2291+H2439+H2590+H2786+H2982+H3178+H3374+H3570+H3766+H3962+H4158+H4354+H4550+H4746","v":1.0307872767977351},2.0100351897555835,2.935748562926189,3.810022331054276,4.632856494139844,-160429.11941972919,-153102.83626358543,-352812.71000305907,-613795.82735694246,-721558.66512509319,3.0884712372958605,2.8310736944885302,-2001684.7387185546]
[null,null,"CA03","Other cables",null,null,0,1.0307872767977351,2.0100351897555835,2.935748562926189,3.810022331054276,4.632856494139844,4.3754624629393373,4.1948265332093495,3.9326664071534205,3.670774454781347,3.4116017586142524,3.0884712372958605,2.8310736944885302,34.004781471371331]
[null,null,"CA04","Pair gain systems",null,null,0,1.0307872767977351,1.9756756138623257,2.8326698352464157,3.6039313815596414,4.2894602528020016,3.8604678597299418,3.5082328508749283,3.0744745115172867,2.6409843332044365,2.2102134043423365,1.715484824728698,1.286488920049814,29.026897319937049]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,1.0307872767977351,1.9756756138623257,2.8326698352464157,3.6039313815596414,4.2894602528020016,3.8604678597299418,3.4314698779511796,3.0024736761326114,2.5734774995921774,2.1444813365601956,1.715484824728698,1.286488920049814,28.744894610234219]
[null,null,"CA06","Other CAN assets",null,null,0,1.0307872767977351,1.9756756138623257,2.8326698352464157,3.6039313815596414,4.2894602528020016,3.8604678597299418,3.4314698779511796,3.0024736761326114,2.5734774995921774,2.1444813365601956,1.715484824728698,1.286488920049814,28.744894610234219]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,0,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,7.6765124684167158E-2,7.2002541435568071E-2,6.7508131870825591E-2,6.5732978511061288E-2,0,0,5.4299631442550531]
[null,null,"CA08","Network Land",null,null,0,0,0,0,0,0,3.5116068237278205E-6,3.5112556630454479E-6,3.5109045023630753E-6,3.5105533416807027E-6,3.5102021809983301E-6,3.5098510203159575E-6,3.5094998596335849E-6,1.7554522511815379E-5]
[null,null,"CA09","Network Buildings/Support",null,null,0,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,7.6765124684167158E-2,7.2002541435568071E-2,6.7508131870825591E-2,6.5732978511061288E-2,0,0,5.4299631442550531]
[null,null,"CA10","Indirect Capital Assets",null,null,0,1.0307872767977351,1.9584958259156966,2.781130471406529,3.5008859068123228,4.1177621321330795,3.602970558125242,3.0881741126641757,2.5733785813399894,2.0585830879330023,1.5437876147886949,1.028991618445114,0.61727526051022696,26.25595556791647]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,{"$f":"H827+H975+H1123+H1271+H1419+H1567+H1715+H1863+H2011+H2159+H2307+H2455+H2606+H2802+H2998+H3194+H3390+H3586+H3782+H3978+H4174+H4370+H4566+H4762","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G459:G478)","v":0},9.2770854911796157,15.999291089153415,22.21023476399067,27.932818285315665,33.1630513012337,-160404.85304217198,-153080.39234956435,-352792.49616735015,-613777.84225861402,-721542.89516783028,16.323497436734417,13.962913968621439,-2001489.8965046001]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C481,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,0,{"$f":"H832+H980+H1128+H1276+H1424+H1572+H1720+H1868+H2016+H2164+H2312+H2460+H2611+H2807+H3003+H3199+H3395+H3591+H3787+H3983+H4179+H4375+H4571+H4767","v":1.0307872767977351},2.0233972470474058,2.9758347348016567,3.8901688114133006,4.7663994768823379,4.5757381419652141,4.3850723482990155,4.1944074319258373,4.0037425198180392,3.8130776094344503,3.6224103977386477,3.431745551214699,{"$f":"SUM(OFFSET(H481,0,0,1,Model_period))","v":35.658625598384994}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,1.0307872767977351,2.020343062523561,2.9666721812301216,3.8718496159026667,4.7358753665411975,4.529960843902157,4.324041007692518,4.1181229268805009,3.91220484891207,3.7062867720931125,3.5003671610660119,3.2944491268201475,35.216143902475643]
[null,null,"CO03","Switching Equipment - Other",null,null,0,1.0307872767977351,2.0100351897555835,2.935748562926189,3.810022331054276,4.632856494139844,4.3754624629393373,4.1180631181682319,3.8606655287947489,3.6032679422648513,3.3458703568844275,3.0884712372958605,2.8310736944885302,33.722779263725222]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,1.0307872767977351,2.0344485726271087,3.008988711540765,3.9564553741162531,4.8768485603535741,4.7413796810091711,4.6059063429156941,4.4704338821152376,4.3349614255801603,4.1994889707692939,4.064014214646213,3.9285418236949861,37.259698797824996]
[null,null,"CO05","Transmission Equipment ",null,null,0,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,0,5.1479642210366983]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,1.0307872767977351,1.9971503487956117,2.8970940400462739,3.7327382249937879,4.5040829036381531,4.1823394867358141,3.8605907562628765,3.5388437811875604,3.2170968089558301,2.8953498378735736,2.5736013325831744,2.2518544040740114,31.856073465287217]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,0,5.1479642210366983]
[null,null,"CO08","Network Land",null,null,0,0,0,0,0,0,3.5116068237278205E-6,3.5112556630454479E-6,3.5109045023630753E-6,3.5105533416807027E-6,3.5102021809983301E-6,3.5098510203159575E-6,3.5094998596335849E-6,1.7554522511815379E-5]
[null,null,"CO09","Network Buildings/Support",null,null,0,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,0,5.1479642210366983]
[null,null,"CO10","Indirect Capital Assets",null,null,0,1.0307872767977351,1.9584958259156966,2.781130471406529,3.5008859068123228,4.1177621321330795,3.602970558125242,3.0881745253683315,2.5733793699044409,2.0585842187059296,1.5437890692316287,1.028991618445114,0.61727526051022696,26.255959354400936]
[null,null,"CO11","LSS equipment",null,null,0,0,0,0,0,0,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO12","Data Equipment",null,null,0,1.0307872767977351,1.8897766741291808,2.5749730160469819,3.0887040078230528,3.4309696494573938,2.5729813517064493,1.7149881825022764,1.0287938069012716,0.51439734868375608,0.17146626087065003,0,0,18.017837574918747]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,{"$f":"H848+H996+H1144+H1292+H1440+H1588+H1736+H1884+H2032+H2180+H2328+H2476+H2627+H2823+H3019+H3215+H3411+H3607+H3803+H3999+H4195+H4391+H4587+H4783","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G481:G500)","v":0},10.307872767977351,17.026008751187351,23.226818020549651,28.937200574666793,34.151170885696715,28.580850084417506,26.096847485858326,23.784657722460135,21.64426591056846,19.675339482874879,17.877859471626042,16.354943370302461,233.43103168625717]
[]
[]
[null,8.3000000000000007,"Detailed Roll-Forward Calculations"]
[]
[]
[null,"8.3.1","Roll-Forward of Opening RAB"]
[]
[null,null,"Total Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H510,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",{"$f":"VLOOKUP(C513,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H214+H263","v":1},{"$f":"I214+I263","v":1.0307872767977351},2.032123488544106,3.0020134592917578,3.9425093700151126,4.8536112207141713,{"$f":"N214+N263","v":4.7065304221453772},4.6362070077936313,4.4843602629392558,4.3327816791296714,4.1839223447708394,3.9711053596604668,{"$f":"SUM(OFFSET(H513,0,0,1,Model_period))","v":34.020924187370817}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H215+H264","v":1},1.0307872767977351,2.0100351897555835,2.935748562926189,3.810022331054276,4.632856494139844,-160429.11941972919,-153102.83626358543,-352812.71000305907,-613795.82735694246,-721558.66512509319,3.0884712372958605,-1280125.0735934614]
[null,null,"CA03","Other cables",null,null,null,1,1.0307872767977351,2.0100351897555835,2.935748562926189,3.810022331054276,4.632856494139844,4.3754624629393373,4.1948265332093495,3.9326664071534205,3.670774454781347,3.4116017586142524,3.0884712372958605,31.593179712757081]
[null,null,"CA04","Pair gain systems",null,null,null,1,1.0307872767977351,1.9756756138623257,2.8326698352464157,3.6039313815596414,4.2894602528020016,3.8604678597299418,3.5082328508749283,3.0744745115172867,2.6409843332044365,2.2102134043423365,1.715484824728698,27.816683915594712]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,1,1.0307872767977351,1.9756756138623257,2.8326698352464157,3.6039313815596414,4.2894602528020016,3.8604678597299418,3.4314698779511796,3.0024736761326114,2.5734774995921774,2.1444813365601956,1.715484824728698,27.600413273674025]
[null,null,"CA06","Other CAN assets",null,null,null,1,1.0307872767977351,1.9756756138623257,2.8326698352464157,3.6039313815596414,4.2894602528020016,3.8604678597299418,3.4314698779511796,3.0024736761326114,2.5734774995921774,2.1444813365601956,1.715484824728698,27.600413273674025]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,1,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,7.6765124684167158E-2,7.2002541435568071E-2,6.7508131870825591E-2,6.5732978511061288E-2,0,6.3642301657439937]
[null,null,"CA08","Network Land",null,null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940351160682384,0.99930351125566308,0.99920351090450243,0.99910351055334179,0.99900351020218114,0.99890350985102039,9.9955140443203305]
[null,null,"CA09","Network Buildings/Support",null,null,null,1,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,7.6765124684167158E-2,7.2002541435568071E-2,6.7508131870825591E-2,6.5732978511061288E-2,0,6.3642301657439937]
[null,null,"CA10","Indirect Capital Assets",null,null,null,1,1.8307872767977351,2.5584958259156965,3.1811304714065289,3.700885906812323,4.1177621321330795,3.602970558125242,3.0881741126641757,2.5733785813399894,2.0585830879330023,1.5437876147886949,1.028991618445114,27.712167953127775]
[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,{"$f":"H231+H280","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H513:H532)","v":10},11.076985491179617,17.599091089153415,23.609934763990669,29.132418285315669,34.162551301233698,-160403.85364217198,-153079.39304956436,-352791.49696735013,-613776.84315861401,-721541.89616783021,17.322397436734416,{"$f":"SUM(T513:T532)","v":-1279926.0058367692}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C535,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H236+H285","v":1},{"$f":"I236+I285","v":1.0307872767977351},2.0233972470474058,2.9758347348016567,3.8901688114133006,4.7663994768823379,4.5757381419652141,4.3850723482990155,4.1944074319258373,4.0037425198180392,3.8130776094344503,3.6224103977386477,{"$f":"SUM(OFFSET(H535,0,0,1,Model_period))","v":32.845547988950543}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H237+H286","v":1},1.0307872767977351,2.020343062523561,2.9666721812301216,3.8718496159026667,4.7358753665411975,4.529960843902157,4.324041007692518,4.1181229268805009,3.91220484891207,3.7062867720931125,3.5003671610660119,32.509857130382528]
[null,null,"CO03","Switching Equipment - Other",null,null,null,1,1.0307872767977351,2.0100351897555835,2.935748562926189,3.810022331054276,4.632856494139844,4.3754624629393373,4.1180631181682319,3.8606655287947489,3.6032679422648513,3.3458703568844275,3.0884712372958605,31.376908906840796]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,1,1.0307872767977351,2.0344485726271087,3.008988711540765,3.9564553741162531,4.8768485603535741,4.7413796810091711,4.6059063429156941,4.4704338821152376,4.3349614255801603,4.1994889707692939,4.064014214646213,34.060209827055701]
[null,null,"CO05","Transmission Equipment ",null,null,null,1,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,6.1479618558648461]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,1,1.0307872767977351,1.9971503487956117,2.8970940400462739,3.7327382249937879,4.5040829036381531,4.1823394867358141,3.8605907562628765,3.5388437811875604,3.2170968089558301,2.8953498378735736,2.5736013325831744,29.960723627413643]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,1,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,6.1479618558648461]
[null,null,"CO08","Network Land",null,null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940351160682384,0.99930351125566308,0.99920351090450243,0.99910351055334179,0.99900351020218114,0.99890350985102039,9.9955140443203305]
[null,null,"CO09","Network Buildings/Support",null,null,null,1,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,6.1479618558648461]
[null,null,"CO10","Indirect Capital Assets",null,null,null,1,1.8307872767977351,2.5584958259156965,3.1811304714065289,3.700885906812323,4.1177621321330795,3.602970558125242,3.0881745253683315,2.5733793699044409,2.0585842187059296,1.5437890692316287,1.028991618445114,27.712170285169307]
[null,null,"CO11","LSS equipment",null,null,null,0,0,0,0,0,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO12","Data Equipment",null,null,null,1,1.0307872767977351,1.8897766741291808,2.5749730160469819,3.0887040078230528,3.4309696494573938,2.5729813517064493,1.7149881825022764,1.0287938069012716,0.51439734868375608,0.17146626087065003,0,18.846371314048099]
[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,{"$f":"H253+H302","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H535:H554)","v":11},12.107772767977352,18.625808751187353,24.626518020549653,30.136800574666797,35.150670885696712,29.580250084417507,27.096147485858324,24.783857722460137,22.643365910568459,20.674339482874881,18.876759471626041,235.75119220338232]
[]
[null,null,"Total Asset 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,{"$f":"VLOOKUP(H559,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C562,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H63","v":1.0307872767977351},{"$f":"I63","v":1.0307872767977351},1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,7.6764407430694223E-2,7.2001972751937121E-2,6.7507699117969985E-2,6.5732674934754515E-2,0,0,{"$f":"SUM(OFFSET(H562,0,0,1,Model_period))","v":5.4299611219887876}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H64","v":1.0307872767977351},1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,7.6764407430694223E-2,7.2001972751937121E-2,6.7507699117969985E-2,6.5732674934754515E-2,0,0,5.4299611219887876]
[null,null,"CA03","Other cables",null,null,null,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,7.6765124684167158E-2,7.2002541435568071E-2,6.7508131870825591E-2,6.5732978511061288E-2,0,0,5.4299631442550531]
[null,null,"CA04","Pair gain systems",null,null,null,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,7.6764407430694223E-2,7.2001972751937121E-2,6.7507699117969985E-2,6.5732674934754515E-2,0,0,5.4299611219887876]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,1.4345069458573408E-6,1.1373672618954297E-6,8.6550571120616155E-7,6.0715261353582429E-7,0,0,5.1479584122859645]
[null,null,"CA06","Other CAN assets",null,null,null,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,1.4345069458573408E-6,1.1373672618954297E-6,8.6550571120616155E-7,6.0715261353582429E-7,0,0,5.1479584122859645]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,7.6765124684167158E-2,7.2002541435568071E-2,6.7508131870825591E-2,6.5732978511061288E-2,0,0,5.4299631442550531]
[null,null,"CA08","Network Land",null,null,null,0,0,0,0,0,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA09","Network Buildings/Support",null,null,null,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,7.6765124684167158E-2,7.2002541435568071E-2,6.7508131870825591E-2,6.5732978511061288E-2,0,0,5.4299631442550531]
[null,null,"CA10","Indirect Capital Assets",null,null,null,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.1517604187860111E-6,1.7060508928431444E-6,1.2982585668092423E-6,9.1072892030373638E-7,0,0,5.1479604345522301]
[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,{"$f":"H80","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H562:H581)","v":9.2770854911796157},9.2770854911796157,9.259128907653416,9.259128907653416,9.259128907653416,3.5116068237278208E-5,0.46059361711889463,0.43201752334793214,0.405050522236376,0.39439908537159474,0,0,48.02365356946251]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C584,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H85","v":1.0307872767977351},{"$f":"I85","v":1.0307872767977351},1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,0,{"$f":"SUM(OFFSET(H584,0,0,1,Model_period))","v":5.1479642210366983}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H86","v":1.0307872767977351},1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,1.7096430495266896E-6,1.663076896426741E-6,1.6193543295294463E-6,1.5767812361533068E-6,0,0,5.1479609366089436]
[null,null,"CO03","Switching Equipment - Other",null,null,null,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,1.7096430495266896E-6,1.663076896426741E-6,1.6193543295294463E-6,1.5767812361533068E-6,0,0,5.1479609366089436]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,0,5.1479642210366983]
[null,null,"CO05","Transmission Equipment ",null,null,null,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,0,5.1479642210366983]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,1.7096430495266896E-6,1.663076896426741E-6,1.6193543295294463E-6,1.5767812361533068E-6,0,0,5.1479609366089436]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,0,5.1479642210366983]
[null,null,"CO08","Network Land",null,null,null,0,0,0,0,0,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO09","Network Buildings/Support",null,null,null,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,0,5.1479642210366983]
[null,null,"CO10","Indirect Capital Assets",null,null,null,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,0,5.1479642210366983]
[null,null,"CO11","LSS equipment",null,null,null,0,0,0,0,0,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO12","Data Equipment",null,null,null,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.1517604187860111E-6,1.7060508928431444E-6,1.2982585668092423E-6,9.1072892030373638E-7,0,0,5.1479604345522301]
[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,{"$f":"H102","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,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,{"$f":"SUM(H584:H603)","v":10.307872767977351},10.307872767977351,10.287921008503796,10.287921008503796,10.287921008503796,4.2139281884733855E-5,2.2667477013106286E-5,2.1662973649964036E-5,2.0730510521162599E-5,1.9832103754143419E-5,0,0,51.479635593812901]
[]
[]
[null,null,"Total Asset Disposals"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H609,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",{"$f":"VLOOKUP(C612,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H113+'3. Additions, Disposals & Opex'!H174","v":0},{"$f":"I113+'3. Additions, Disposals & Opex'!I174","v":0},{"$f":"J113+'3. Additions, Disposals & Opex'!J174","v":0},{"$f":"K113+'3. Additions, Disposals & Opex'!K174","v":0},{"$f":"L113+'3. Additions, Disposals & Opex'!L174","v":0},{"$f":"M113+'3. Additions, Disposals & Opex'!M174","v":0},{"$f":"N113+'3. Additions, Disposals & Opex'!N174","v":0},{"$f":"O113+'3. Additions, Disposals & Opex'!O174","v":0},{"$f":"P113+'3. Additions, Disposals & Opex'!P174","v":0},{"$f":"Q113+'3. Additions, Disposals & Opex'!Q174","v":0},{"$f":"R113+'3. Additions, Disposals & Opex'!R174","v":0},{"$f":"S113+'3. Additions, Disposals & Opex'!S174","v":0},{"$f":"SUM(OFFSET(H612,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H114+'3. Additions, Disposals & Opex'!H175","v":0},{"$f":"I114+'3. Additions, Disposals & Opex'!I175","v":0},{"$f":"J114+'3. Additions, Disposals & Opex'!J175","v":0},{"$f":"K114+'3. Additions, Disposals & Opex'!K175","v":0},{"$f":"L114+'3. Additions, Disposals & Opex'!L175","v":0},{"$f":"M114+'3. Additions, Disposals & Opex'!M175","v":160433.49488219214},{"$f":"N114+'3. Additions, Disposals & Opex'!N175","v":153107.0310894014},{"$f":"O114+'3. Additions, Disposals & Opex'!O175","v":352816.64266889752},{"$f":"P114+'3. Additions, Disposals & Opex'!P175","v":613799.49813096446},{"$f":"Q114+'3. Additions, Disposals & Opex'!Q175","v":721562.07672654826},{"$f":"R114+'3. Additions, Disposals & Opex'!R175","v":0},{"$f":"S114+'3. Additions, Disposals & Opex'!S175","v":0},2001718.743498004]
[null,null,"CA03","Other cables",null,null,null,{"$f":"H115+'3. Additions, Disposals & Opex'!H176","v":0},{"$f":"I115+'3. Additions, Disposals & Opex'!I176","v":0},{"$f":"J115+'3. Additions, Disposals & Opex'!J176","v":0},{"$f":"K115+'3. Additions, Disposals & Opex'!K176","v":0},{"$f":"L115+'3. Additions, Disposals & Opex'!L176","v":0},{"$f":"M115+'3. Additions, Disposals & Opex'!M176","v":0},{"$f":"N115+'3. Additions, Disposals & Opex'!N176","v":0},{"$f":"O115+'3. Additions, Disposals & Opex'!O176","v":0},{"$f":"P115+'3. Additions, Disposals & Opex'!P176","v":0},{"$f":"Q115+'3. Additions, Disposals & Opex'!Q176","v":0},{"$f":"R115+'3. Additions, Disposals & Opex'!R176","v":0},{"$f":"S115+'3. Additions, Disposals & Opex'!S176","v":0},0]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"H116+'3. Additions, Disposals & Opex'!H177","v":0},{"$f":"I116+'3. Additions, Disposals & Opex'!I177","v":0},{"$f":"J116+'3. Additions, Disposals & Opex'!J177","v":0},{"$f":"K116+'3. Additions, Disposals & Opex'!K177","v":0},{"$f":"L116+'3. Additions, Disposals & Opex'!L177","v":0},{"$f":"M116+'3. Additions, Disposals & Opex'!M177","v":0},{"$f":"N116+'3. Additions, Disposals & Opex'!N177","v":0},{"$f":"O116+'3. Additions, Disposals & Opex'!O177","v":0},{"$f":"P116+'3. Additions, Disposals & Opex'!P177","v":0},{"$f":"Q116+'3. Additions, Disposals & Opex'!Q177","v":0},{"$f":"R116+'3. Additions, Disposals & Opex'!R177","v":0},{"$f":"S116+'3. Additions, Disposals & Opex'!S177","v":0},0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"H117+'3. Additions, Disposals & Opex'!H178","v":0},{"$f":"I117+'3. Additions, Disposals & Opex'!I178","v":0},{"$f":"J117+'3. Additions, Disposals & Opex'!J178","v":0},{"$f":"K117+'3. Additions, Disposals & Opex'!K178","v":0},{"$f":"L117+'3. Additions, Disposals & Opex'!L178","v":0},{"$f":"M117+'3. Additions, Disposals & Opex'!M178","v":0},{"$f":"N117+'3. Additions, Disposals & Opex'!N178","v":0},{"$f":"O117+'3. Additions, Disposals & Opex'!O178","v":0},{"$f":"P117+'3. Additions, Disposals & Opex'!P178","v":0},{"$f":"Q117+'3. Additions, Disposals & Opex'!Q178","v":0},{"$f":"R117+'3. Additions, Disposals & Opex'!R178","v":0},{"$f":"S117+'3. Additions, Disposals & Opex'!S178","v":0},0]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"H118+'3. Additions, Disposals & Opex'!H179","v":0},{"$f":"I118+'3. Additions, Disposals & Opex'!I179","v":0},{"$f":"J118+'3. Additions, Disposals & Opex'!J179","v":0},{"$f":"K118+'3. Additions, Disposals & Opex'!K179","v":0},{"$f":"L118+'3. Additions, Disposals & Opex'!L179","v":0},{"$f":"M118+'3. Additions, Disposals & Opex'!M179","v":0},{"$f":"N118+'3. Additions, Disposals & Opex'!N179","v":0},{"$f":"O118+'3. Additions, Disposals & Opex'!O179","v":0},{"$f":"P118+'3. Additions, Disposals & Opex'!P179","v":0},{"$f":"Q118+'3. Additions, Disposals & Opex'!Q179","v":0},{"$f":"R118+'3. Additions, Disposals & Opex'!R179","v":0},{"$f":"S118+'3. Additions, Disposals & Opex'!S179","v":0},0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"H119+'3. Additions, Disposals & Opex'!H180","v":0},{"$f":"I119+'3. Additions, Disposals & Opex'!I180","v":0},{"$f":"J119+'3. Additions, Disposals & Opex'!J180","v":0},{"$f":"K119+'3. Additions, Disposals & Opex'!K180","v":0},{"$f":"L119+'3. Additions, Disposals & Opex'!L180","v":0},{"$f":"M119+'3. Additions, Disposals & Opex'!M180","v":0},{"$f":"N119+'3. Additions, Disposals & Opex'!N180","v":0},{"$f":"O119+'3. Additions, Disposals & Opex'!O180","v":0},{"$f":"P119+'3. Additions, Disposals & Opex'!P180","v":0},{"$f":"Q119+'3. Additions, Disposals & Opex'!Q180","v":0},{"$f":"R119+'3. Additions, Disposals & Opex'!R180","v":0},{"$f":"S119+'3. Additions, Disposals & Opex'!S180","v":0},0]
[null,null,"CA08","Network Land",null,null,null,{"$f":"H120+'3. Additions, Disposals & Opex'!H181","v":0},{"$f":"I120+'3. Additions, Disposals & Opex'!I181","v":0},{"$f":"J120+'3. Additions, Disposals & Opex'!J181","v":0},{"$f":"K120+'3. Additions, Disposals & Opex'!K181","v":0},{"$f":"L120+'3. Additions, Disposals & Opex'!L181","v":0},{"$f":"M120+'3. Additions, Disposals & Opex'!M181","v":0},{"$f":"N120+'3. Additions, Disposals & Opex'!N181","v":0},{"$f":"O120+'3. Additions, Disposals & Opex'!O181","v":0},{"$f":"P120+'3. Additions, Disposals & Opex'!P181","v":0},{"$f":"Q120+'3. Additions, Disposals & Opex'!Q181","v":0},{"$f":"R120+'3. Additions, Disposals & Opex'!R181","v":0},{"$f":"S120+'3. Additions, Disposals & Opex'!S181","v":0},0]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"H121+'3. Additions, Disposals & Opex'!H182","v":0},{"$f":"I121+'3. Additions, Disposals & Opex'!I182","v":0},{"$f":"J121+'3. Additions, Disposals & Opex'!J182","v":0},{"$f":"K121+'3. Additions, Disposals & Opex'!K182","v":0},{"$f":"L121+'3. Additions, Disposals & Opex'!L182","v":0},{"$f":"M121+'3. Additions, Disposals & Opex'!M182","v":0},{"$f":"N121+'3. Additions, Disposals & Opex'!N182","v":0},{"$f":"O121+'3. Additions, Disposals & Opex'!O182","v":0},{"$f":"P121+'3. Additions, Disposals & Opex'!P182","v":0},{"$f":"Q121+'3. Additions, Disposals & Opex'!Q182","v":0},{"$f":"R121+'3. Additions, Disposals & Opex'!R182","v":0},{"$f":"S121+'3. Additions, Disposals & Opex'!S182","v":0},0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"H122+'3. Additions, Disposals & Opex'!H183","v":0},{"$f":"I122+'3. Additions, Disposals & Opex'!I183","v":0},{"$f":"J122+'3. Additions, Disposals & Opex'!J183","v":0},{"$f":"K122+'3. Additions, Disposals & Opex'!K183","v":0},{"$f":"L122+'3. Additions, Disposals & Opex'!L183","v":0},{"$f":"M122+'3. Additions, Disposals & Opex'!M183","v":0},{"$f":"N122+'3. Additions, Disposals & Opex'!N183","v":0},{"$f":"O122+'3. Additions, Disposals & Opex'!O183","v":0},{"$f":"P122+'3. Additions, Disposals & Opex'!P183","v":0},{"$f":"Q122+'3. Additions, Disposals & Opex'!Q183","v":0},{"$f":"R122+'3. Additions, Disposals & Opex'!R183","v":0},{"$f":"S122+'3. Additions, Disposals & Opex'!S183","v":0},0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"H123+'3. Additions, Disposals & Opex'!H184","v":0},{"$f":"I123+'3. Additions, Disposals & Opex'!I184","v":0},{"$f":"J123+'3. Additions, Disposals & Opex'!J184","v":0},{"$f":"K123+'3. Additions, Disposals & Opex'!K184","v":0},{"$f":"L123+'3. Additions, Disposals & Opex'!L184","v":0},{"$f":"M123+'3. Additions, Disposals & Opex'!M184","v":0},{"$f":"N123+'3. Additions, Disposals & Opex'!N184","v":0},{"$f":"O123+'3. Additions, Disposals & Opex'!O184","v":0},{"$f":"P123+'3. Additions, Disposals & Opex'!P184","v":0},{"$f":"Q123+'3. Additions, Disposals & Opex'!Q184","v":0},{"$f":"R123+'3. Additions, Disposals & Opex'!R184","v":0},{"$f":"S123+'3. Additions, Disposals & Opex'!S184","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"H124+'3. Additions, Disposals & Opex'!H185","v":0},{"$f":"I124+'3. Additions, Disposals & Opex'!I185","v":0},{"$f":"J124+'3. Additions, Disposals & Opex'!J185","v":0},{"$f":"K124+'3. Additions, Disposals & Opex'!K185","v":0},{"$f":"L124+'3. Additions, Disposals & Opex'!L185","v":0},{"$f":"M124+'3. Additions, Disposals & Opex'!M185","v":0},{"$f":"N124+'3. Additions, Disposals & Opex'!N185","v":0},{"$f":"O124+'3. Additions, Disposals & Opex'!O185","v":0},{"$f":"P124+'3. Additions, Disposals & Opex'!P185","v":0},{"$f":"Q124+'3. Additions, Disposals & Opex'!Q185","v":0},{"$f":"R124+'3. Additions, Disposals & Opex'!R185","v":0},{"$f":"S124+'3. Additions, Disposals & Opex'!S185","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"H125+'3. Additions, Disposals & Opex'!H186","v":0},{"$f":"I125+'3. Additions, Disposals & Opex'!I186","v":0},{"$f":"J125+'3. Additions, Disposals & Opex'!J186","v":0},{"$f":"K125+'3. Additions, Disposals & Opex'!K186","v":0},{"$f":"L125+'3. Additions, Disposals & Opex'!L186","v":0},{"$f":"M125+'3. Additions, Disposals & Opex'!M186","v":0},{"$f":"N125+'3. Additions, Disposals & Opex'!N186","v":0},{"$f":"O125+'3. Additions, Disposals & Opex'!O186","v":0},{"$f":"P125+'3. Additions, Disposals & Opex'!P186","v":0},{"$f":"Q125+'3. Additions, Disposals & Opex'!Q186","v":0},{"$f":"R125+'3. Additions, Disposals & Opex'!R186","v":0},{"$f":"S125+'3. Additions, Disposals & Opex'!S186","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"H126+'3. Additions, Disposals & Opex'!H187","v":0},{"$f":"I126+'3. Additions, Disposals & Opex'!I187","v":0},{"$f":"J126+'3. Additions, Disposals & Opex'!J187","v":0},{"$f":"K126+'3. Additions, Disposals & Opex'!K187","v":0},{"$f":"L126+'3. Additions, Disposals & Opex'!L187","v":0},{"$f":"M126+'3. Additions, Disposals & Opex'!M187","v":0},{"$f":"N126+'3. Additions, Disposals & Opex'!N187","v":0},{"$f":"O126+'3. Additions, Disposals & Opex'!O187","v":0},{"$f":"P126+'3. Additions, Disposals & Opex'!P187","v":0},{"$f":"Q126+'3. Additions, Disposals & Opex'!Q187","v":0},{"$f":"R126+'3. Additions, Disposals & Opex'!R187","v":0},{"$f":"S126+'3. Additions, Disposals & Opex'!S187","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"H127+'3. Additions, Disposals & Opex'!H188","v":0},{"$f":"I127+'3. Additions, Disposals & Opex'!I188","v":0},{"$f":"J127+'3. Additions, Disposals & Opex'!J188","v":0},{"$f":"K127+'3. Additions, Disposals & Opex'!K188","v":0},{"$f":"L127+'3. Additions, Disposals & Opex'!L188","v":0},{"$f":"M127+'3. Additions, Disposals & Opex'!M188","v":0},{"$f":"N127+'3. Additions, Disposals & Opex'!N188","v":0},{"$f":"O127+'3. Additions, Disposals & Opex'!O188","v":0},{"$f":"P127+'3. Additions, Disposals & Opex'!P188","v":0},{"$f":"Q127+'3. Additions, Disposals & Opex'!Q188","v":0},{"$f":"R127+'3. Additions, Disposals & Opex'!R188","v":0},{"$f":"S127+'3. Additions, Disposals & Opex'!S188","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"H128+'3. Additions, Disposals & Opex'!H189","v":0},{"$f":"I128+'3. Additions, Disposals & Opex'!I189","v":0},{"$f":"J128+'3. Additions, Disposals & Opex'!J189","v":0},{"$f":"K128+'3. Additions, Disposals & Opex'!K189","v":0},{"$f":"L128+'3. Additions, Disposals & Opex'!L189","v":0},{"$f":"M128+'3. Additions, Disposals & Opex'!M189","v":0},{"$f":"N128+'3. Additions, Disposals & Opex'!N189","v":0},{"$f":"O128+'3. Additions, Disposals & Opex'!O189","v":0},{"$f":"P128+'3. Additions, Disposals & Opex'!P189","v":0},{"$f":"Q128+'3. Additions, Disposals & Opex'!Q189","v":0},{"$f":"R128+'3. Additions, Disposals & Opex'!R189","v":0},{"$f":"S128+'3. Additions, Disposals & Opex'!S189","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"H129+'3. Additions, Disposals & Opex'!H190","v":0},{"$f":"I129+'3. Additions, Disposals & Opex'!I190","v":0},{"$f":"J129+'3. Additions, Disposals & Opex'!J190","v":0},{"$f":"K129+'3. Additions, Disposals & Opex'!K190","v":0},{"$f":"L129+'3. Additions, Disposals & Opex'!L190","v":0},{"$f":"M129+'3. Additions, Disposals & Opex'!M190","v":0},{"$f":"N129+'3. Additions, Disposals & Opex'!N190","v":0},{"$f":"O129+'3. Additions, Disposals & Opex'!O190","v":0},{"$f":"P129+'3. Additions, Disposals & Opex'!P190","v":0},{"$f":"Q129+'3. Additions, Disposals & Opex'!Q190","v":0},{"$f":"R129+'3. Additions, Disposals & Opex'!R190","v":0},{"$f":"S129+'3. Additions, Disposals & Opex'!S190","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"H130+'3. Additions, Disposals & Opex'!H191","v":0},{"$f":"I130+'3. Additions, Disposals & Opex'!I191","v":0},{"$f":"J130+'3. Additions, Disposals & Opex'!J191","v":0},{"$f":"K130+'3. Additions, Disposals & Opex'!K191","v":0},{"$f":"L130+'3. Additions, Disposals & Opex'!L191","v":0},{"$f":"M130+'3. Additions, Disposals & Opex'!M191","v":0},{"$f":"N130+'3. Additions, Disposals & Opex'!N191","v":0},{"$f":"O130+'3. Additions, Disposals & Opex'!O191","v":0},{"$f":"P130+'3. Additions, Disposals & Opex'!P191","v":0},{"$f":"Q130+'3. Additions, Disposals & Opex'!Q191","v":0},{"$f":"R130+'3. Additions, Disposals & Opex'!R191","v":0},{"$f":"S130+'3. Additions, Disposals & Opex'!S191","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"H131+'3. Additions, Disposals & Opex'!H192","v":0},{"$f":"I131+'3. Additions, Disposals & Opex'!I192","v":0},{"$f":"J131+'3. Additions, Disposals & Opex'!J192","v":0},{"$f":"K131+'3. Additions, Disposals & Opex'!K192","v":0},{"$f":"L131+'3. Additions, Disposals & Opex'!L192","v":0},{"$f":"M131+'3. Additions, Disposals & Opex'!M192","v":0},{"$f":"N131+'3. Additions, Disposals & Opex'!N192","v":0},{"$f":"O131+'3. Additions, Disposals & Opex'!O192","v":0},{"$f":"P131+'3. Additions, Disposals & Opex'!P192","v":0},{"$f":"Q131+'3. Additions, Disposals & Opex'!Q192","v":0},{"$f":"R131+'3. Additions, Disposals & Opex'!R192","v":0},{"$f":"S131+'3. Additions, Disposals & Opex'!S192","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"H132+'3. Additions, Disposals & Opex'!H193","v":0},{"$f":"I132+'3. Additions, Disposals & Opex'!I193","v":0},{"$f":"J132+'3. Additions, Disposals & Opex'!J193","v":0},{"$f":"K132+'3. Additions, Disposals & Opex'!K193","v":0},{"$f":"L132+'3. Additions, Disposals & Opex'!L193","v":0},{"$f":"M132+'3. Additions, Disposals & Opex'!M193","v":0},{"$f":"N132+'3. Additions, Disposals & Opex'!N193","v":0},{"$f":"O132+'3. Additions, Disposals & Opex'!O193","v":0},{"$f":"P132+'3. Additions, Disposals & Opex'!P193","v":0},{"$f":"Q132+'3. Additions, Disposals & Opex'!Q193","v":0},{"$f":"R132+'3. Additions, Disposals & Opex'!R193","v":0},{"$f":"S132+'3. Additions, Disposals & Opex'!S193","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H612:H631)","v":0},0,0,0,0,160433.49488219214,153107.0310894014,352816.64266889752,613799.49813096446,721562.07672654826,0,0,2001718.743498004]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C634,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H135+'3. Additions, Disposals & Opex'!H196","v":0},{"$f":"I135+'3. Additions, Disposals & Opex'!I196","v":0},{"$f":"J135+'3. Additions, Disposals & Opex'!J196","v":0},{"$f":"K135+'3. Additions, Disposals & Opex'!K196","v":0},{"$f":"L135+'3. Additions, Disposals & Opex'!L196","v":0},{"$f":"M135+'3. Additions, Disposals & Opex'!M196","v":0},{"$f":"N135+'3. Additions, Disposals & Opex'!N196","v":0},{"$f":"O135+'3. Additions, Disposals & Opex'!O196","v":0},{"$f":"P135+'3. Additions, Disposals & Opex'!P196","v":0},{"$f":"Q135+'3. Additions, Disposals & Opex'!Q196","v":0},{"$f":"R135+'3. Additions, Disposals & Opex'!R196","v":0},{"$f":"S135+'3. Additions, Disposals & Opex'!S196","v":0},{"$f":"SUM(OFFSET(H634,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H136+'3. Additions, Disposals & Opex'!H197","v":0},{"$f":"I136+'3. Additions, Disposals & Opex'!I197","v":0},{"$f":"J136+'3. Additions, Disposals & Opex'!J197","v":0},{"$f":"K136+'3. Additions, Disposals & Opex'!K197","v":0},{"$f":"L136+'3. Additions, Disposals & Opex'!L197","v":0},{"$f":"M136+'3. Additions, Disposals & Opex'!M197","v":0},{"$f":"N136+'3. Additions, Disposals & Opex'!N197","v":0},{"$f":"O136+'3. Additions, Disposals & Opex'!O197","v":0},{"$f":"P136+'3. Additions, Disposals & Opex'!P197","v":0},{"$f":"Q136+'3. Additions, Disposals & Opex'!Q197","v":0},{"$f":"R136+'3. Additions, Disposals & Opex'!R197","v":0},{"$f":"S136+'3. Additions, Disposals & Opex'!S197","v":0},0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"H137+'3. Additions, Disposals & Opex'!H198","v":0},{"$f":"I137+'3. Additions, Disposals & Opex'!I198","v":0},{"$f":"J137+'3. Additions, Disposals & Opex'!J198","v":0},{"$f":"K137+'3. Additions, Disposals & Opex'!K198","v":0},{"$f":"L137+'3. Additions, Disposals & Opex'!L198","v":0},{"$f":"M137+'3. Additions, Disposals & Opex'!M198","v":0},{"$f":"N137+'3. Additions, Disposals & Opex'!N198","v":0},{"$f":"O137+'3. Additions, Disposals & Opex'!O198","v":0},{"$f":"P137+'3. Additions, Disposals & Opex'!P198","v":0},{"$f":"Q137+'3. Additions, Disposals & Opex'!Q198","v":0},{"$f":"R137+'3. Additions, Disposals & Opex'!R198","v":0},{"$f":"S137+'3. Additions, Disposals & Opex'!S198","v":0},0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"H138+'3. Additions, Disposals & Opex'!H199","v":0},{"$f":"I138+'3. Additions, Disposals & Opex'!I199","v":0},{"$f":"J138+'3. Additions, Disposals & Opex'!J199","v":0},{"$f":"K138+'3. Additions, Disposals & Opex'!K199","v":0},{"$f":"L138+'3. Additions, Disposals & Opex'!L199","v":0},{"$f":"M138+'3. Additions, Disposals & Opex'!M199","v":0},{"$f":"N138+'3. Additions, Disposals & Opex'!N199","v":0},{"$f":"O138+'3. Additions, Disposals & Opex'!O199","v":0},{"$f":"P138+'3. Additions, Disposals & Opex'!P199","v":0},{"$f":"Q138+'3. Additions, Disposals & Opex'!Q199","v":0},{"$f":"R138+'3. Additions, Disposals & Opex'!R199","v":0},{"$f":"S138+'3. Additions, Disposals & Opex'!S199","v":0},0]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"H139+'3. Additions, Disposals & Opex'!H200","v":0},{"$f":"I139+'3. Additions, Disposals & Opex'!I200","v":0},{"$f":"J139+'3. Additions, Disposals & Opex'!J200","v":0},{"$f":"K139+'3. Additions, Disposals & Opex'!K200","v":0},{"$f":"L139+'3. Additions, Disposals & Opex'!L200","v":0},{"$f":"M139+'3. Additions, Disposals & Opex'!M200","v":0},{"$f":"N139+'3. Additions, Disposals & Opex'!N200","v":0},{"$f":"O139+'3. Additions, Disposals & Opex'!O200","v":0},{"$f":"P139+'3. Additions, Disposals & Opex'!P200","v":0},{"$f":"Q139+'3. Additions, Disposals & Opex'!Q200","v":0},{"$f":"R139+'3. Additions, Disposals & Opex'!R200","v":0},{"$f":"S139+'3. Additions, Disposals & Opex'!S200","v":0},0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"H140+'3. Additions, Disposals & Opex'!H201","v":0},{"$f":"I140+'3. Additions, Disposals & Opex'!I201","v":0},{"$f":"J140+'3. Additions, Disposals & Opex'!J201","v":0},{"$f":"K140+'3. Additions, Disposals & Opex'!K201","v":0},{"$f":"L140+'3. Additions, Disposals & Opex'!L201","v":0},{"$f":"M140+'3. Additions, Disposals & Opex'!M201","v":0},{"$f":"N140+'3. Additions, Disposals & Opex'!N201","v":0},{"$f":"O140+'3. Additions, Disposals & Opex'!O201","v":0},{"$f":"P140+'3. Additions, Disposals & Opex'!P201","v":0},{"$f":"Q140+'3. Additions, Disposals & Opex'!Q201","v":0},{"$f":"R140+'3. Additions, Disposals & Opex'!R201","v":0},{"$f":"S140+'3. Additions, Disposals & Opex'!S201","v":0},0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"H141+'3. Additions, Disposals & Opex'!H202","v":0},{"$f":"I141+'3. Additions, Disposals & Opex'!I202","v":0},{"$f":"J141+'3. Additions, Disposals & Opex'!J202","v":0},{"$f":"K141+'3. Additions, Disposals & Opex'!K202","v":0},{"$f":"L141+'3. Additions, Disposals & Opex'!L202","v":0},{"$f":"M141+'3. Additions, Disposals & Opex'!M202","v":0},{"$f":"N141+'3. Additions, Disposals & Opex'!N202","v":0},{"$f":"O141+'3. Additions, Disposals & Opex'!O202","v":0},{"$f":"P141+'3. Additions, Disposals & Opex'!P202","v":0},{"$f":"Q141+'3. Additions, Disposals & Opex'!Q202","v":0},{"$f":"R141+'3. Additions, Disposals & Opex'!R202","v":0},{"$f":"S141+'3. Additions, Disposals & Opex'!S202","v":0},0]
[null,null,"CO08","Network Land",null,null,null,{"$f":"H142+'3. Additions, Disposals & Opex'!H203","v":0},{"$f":"I142+'3. Additions, Disposals & Opex'!I203","v":0},{"$f":"J142+'3. Additions, Disposals & Opex'!J203","v":0},{"$f":"K142+'3. Additions, Disposals & Opex'!K203","v":0},{"$f":"L142+'3. Additions, Disposals & Opex'!L203","v":0},{"$f":"M142+'3. Additions, Disposals & Opex'!M203","v":0},{"$f":"N142+'3. Additions, Disposals & Opex'!N203","v":0},{"$f":"O142+'3. Additions, Disposals & Opex'!O203","v":0},{"$f":"P142+'3. Additions, Disposals & Opex'!P203","v":0},{"$f":"Q142+'3. Additions, Disposals & Opex'!Q203","v":0},{"$f":"R142+'3. Additions, Disposals & Opex'!R203","v":0},{"$f":"S142+'3. Additions, Disposals & Opex'!S203","v":0},0]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"H143+'3. Additions, Disposals & Opex'!H204","v":0},{"$f":"I143+'3. Additions, Disposals & Opex'!I204","v":0},{"$f":"J143+'3. Additions, Disposals & Opex'!J204","v":0},{"$f":"K143+'3. Additions, Disposals & Opex'!K204","v":0},{"$f":"L143+'3. Additions, Disposals & Opex'!L204","v":0},{"$f":"M143+'3. Additions, Disposals & Opex'!M204","v":0},{"$f":"N143+'3. Additions, Disposals & Opex'!N204","v":0},{"$f":"O143+'3. Additions, Disposals & Opex'!O204","v":0},{"$f":"P143+'3. Additions, Disposals & Opex'!P204","v":0},{"$f":"Q143+'3. Additions, Disposals & Opex'!Q204","v":0},{"$f":"R143+'3. Additions, Disposals & Opex'!R204","v":0},{"$f":"S143+'3. Additions, Disposals & Opex'!S204","v":0},0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"H144+'3. Additions, Disposals & Opex'!H205","v":0},{"$f":"I144+'3. Additions, Disposals & Opex'!I205","v":0},{"$f":"J144+'3. Additions, Disposals & Opex'!J205","v":0},{"$f":"K144+'3. Additions, Disposals & Opex'!K205","v":0},{"$f":"L144+'3. Additions, Disposals & Opex'!L205","v":0},{"$f":"M144+'3. Additions, Disposals & Opex'!M205","v":0},{"$f":"N144+'3. Additions, Disposals & Opex'!N205","v":0},{"$f":"O144+'3. Additions, Disposals & Opex'!O205","v":0},{"$f":"P144+'3. Additions, Disposals & Opex'!P205","v":0},{"$f":"Q144+'3. Additions, Disposals & Opex'!Q205","v":0},{"$f":"R144+'3. Additions, Disposals & Opex'!R205","v":0},{"$f":"S144+'3. Additions, Disposals & Opex'!S205","v":0},0]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"H145+'3. Additions, Disposals & Opex'!H206","v":0},{"$f":"I145+'3. Additions, Disposals & Opex'!I206","v":0},{"$f":"J145+'3. Additions, Disposals & Opex'!J206","v":0},{"$f":"K145+'3. Additions, Disposals & Opex'!K206","v":0},{"$f":"L145+'3. Additions, Disposals & Opex'!L206","v":0},{"$f":"M145+'3. Additions, Disposals & Opex'!M206","v":0},{"$f":"N145+'3. Additions, Disposals & Opex'!N206","v":0},{"$f":"O145+'3. Additions, Disposals & Opex'!O206","v":0},{"$f":"P145+'3. Additions, Disposals & Opex'!P206","v":0},{"$f":"Q145+'3. Additions, Disposals & Opex'!Q206","v":0},{"$f":"R145+'3. Additions, Disposals & Opex'!R206","v":0},{"$f":"S145+'3. Additions, Disposals & Opex'!S206","v":0},0]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"H146+'3. Additions, Disposals & Opex'!H207","v":0},{"$f":"I146+'3. Additions, Disposals & Opex'!I207","v":0},{"$f":"J146+'3. Additions, Disposals & Opex'!J207","v":0},{"$f":"K146+'3. Additions, Disposals & Opex'!K207","v":0},{"$f":"L146+'3. Additions, Disposals & Opex'!L207","v":0},{"$f":"M146+'3. Additions, Disposals & Opex'!M207","v":0},{"$f":"N146+'3. Additions, Disposals & Opex'!N207","v":0},{"$f":"O146+'3. Additions, Disposals & Opex'!O207","v":0},{"$f":"P146+'3. Additions, Disposals & Opex'!P207","v":0},{"$f":"Q146+'3. Additions, Disposals & Opex'!Q207","v":0},{"$f":"R146+'3. Additions, Disposals & Opex'!R207","v":0},{"$f":"S146+'3. Additions, Disposals & Opex'!S207","v":0},0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"H147+'3. Additions, Disposals & Opex'!H208","v":0},{"$f":"I147+'3. Additions, Disposals & Opex'!I208","v":0},{"$f":"J147+'3. Additions, Disposals & Opex'!J208","v":0},{"$f":"K147+'3. Additions, Disposals & Opex'!K208","v":0},{"$f":"L147+'3. Additions, Disposals & Opex'!L208","v":0},{"$f":"M147+'3. Additions, Disposals & Opex'!M208","v":0},{"$f":"N147+'3. Additions, Disposals & Opex'!N208","v":0},{"$f":"O147+'3. Additions, Disposals & Opex'!O208","v":0},{"$f":"P147+'3. Additions, Disposals & Opex'!P208","v":0},{"$f":"Q147+'3. Additions, Disposals & Opex'!Q208","v":0},{"$f":"R147+'3. Additions, Disposals & Opex'!R208","v":0},{"$f":"S147+'3. Additions, Disposals & Opex'!S208","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"H148+'3. Additions, Disposals & Opex'!H209","v":0},{"$f":"I148+'3. Additions, Disposals & Opex'!I209","v":0},{"$f":"J148+'3. Additions, Disposals & Opex'!J209","v":0},{"$f":"K148+'3. Additions, Disposals & Opex'!K209","v":0},{"$f":"L148+'3. Additions, Disposals & Opex'!L209","v":0},{"$f":"M148+'3. Additions, Disposals & Opex'!M209","v":0},{"$f":"N148+'3. Additions, Disposals & Opex'!N209","v":0},{"$f":"O148+'3. Additions, Disposals & Opex'!O209","v":0},{"$f":"P148+'3. Additions, Disposals & Opex'!P209","v":0},{"$f":"Q148+'3. Additions, Disposals & Opex'!Q209","v":0},{"$f":"R148+'3. Additions, Disposals & Opex'!R209","v":0},{"$f":"S148+'3. Additions, Disposals & Opex'!S209","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"H149+'3. Additions, Disposals & Opex'!H210","v":0},{"$f":"I149+'3. Additions, Disposals & Opex'!I210","v":0},{"$f":"J149+'3. Additions, Disposals & Opex'!J210","v":0},{"$f":"K149+'3. Additions, Disposals & Opex'!K210","v":0},{"$f":"L149+'3. Additions, Disposals & Opex'!L210","v":0},{"$f":"M149+'3. Additions, Disposals & Opex'!M210","v":0},{"$f":"N149+'3. Additions, Disposals & Opex'!N210","v":0},{"$f":"O149+'3. Additions, Disposals & Opex'!O210","v":0},{"$f":"P149+'3. Additions, Disposals & Opex'!P210","v":0},{"$f":"Q149+'3. Additions, Disposals & Opex'!Q210","v":0},{"$f":"R149+'3. Additions, Disposals & Opex'!R210","v":0},{"$f":"S149+'3. Additions, Disposals & Opex'!S210","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"H150+'3. Additions, Disposals & Opex'!H211","v":0},{"$f":"I150+'3. Additions, Disposals & Opex'!I211","v":0},{"$f":"J150+'3. Additions, Disposals & Opex'!J211","v":0},{"$f":"K150+'3. Additions, Disposals & Opex'!K211","v":0},{"$f":"L150+'3. Additions, Disposals & Opex'!L211","v":0},{"$f":"M150+'3. Additions, Disposals & Opex'!M211","v":0},{"$f":"N150+'3. Additions, Disposals & Opex'!N211","v":0},{"$f":"O150+'3. Additions, Disposals & Opex'!O211","v":0},{"$f":"P150+'3. Additions, Disposals & Opex'!P211","v":0},{"$f":"Q150+'3. Additions, Disposals & Opex'!Q211","v":0},{"$f":"R150+'3. Additions, Disposals & Opex'!R211","v":0},{"$f":"S150+'3. Additions, Disposals & Opex'!S211","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"H151+'3. Additions, Disposals & Opex'!H212","v":0},{"$f":"I151+'3. Additions, Disposals & Opex'!I212","v":0},{"$f":"J151+'3. Additions, Disposals & Opex'!J212","v":0},{"$f":"K151+'3. Additions, Disposals & Opex'!K212","v":0},{"$f":"L151+'3. Additions, Disposals & Opex'!L212","v":0},{"$f":"M151+'3. Additions, Disposals & Opex'!M212","v":0},{"$f":"N151+'3. Additions, Disposals & Opex'!N212","v":0},{"$f":"O151+'3. Additions, Disposals & Opex'!O212","v":0},{"$f":"P151+'3. Additions, Disposals & Opex'!P212","v":0},{"$f":"Q151+'3. Additions, Disposals & Opex'!Q212","v":0},{"$f":"R151+'3. Additions, Disposals & Opex'!R212","v":0},{"$f":"S151+'3. Additions, Disposals & Opex'!S212","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"H152+'3. Additions, Disposals & Opex'!H213","v":0},{"$f":"I152+'3. Additions, Disposals & Opex'!I213","v":0},{"$f":"J152+'3. Additions, Disposals & Opex'!J213","v":0},{"$f":"K152+'3. Additions, Disposals & Opex'!K213","v":0},{"$f":"L152+'3. Additions, Disposals & Opex'!L213","v":0},{"$f":"M152+'3. Additions, Disposals & Opex'!M213","v":0},{"$f":"N152+'3. Additions, Disposals & Opex'!N213","v":0},{"$f":"O152+'3. Additions, Disposals & Opex'!O213","v":0},{"$f":"P152+'3. Additions, Disposals & Opex'!P213","v":0},{"$f":"Q152+'3. Additions, Disposals & Opex'!Q213","v":0},{"$f":"R152+'3. Additions, Disposals & Opex'!R213","v":0},{"$f":"S152+'3. Additions, Disposals & Opex'!S213","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"H153+'3. Additions, Disposals & Opex'!H214","v":0},{"$f":"I153+'3. Additions, Disposals & Opex'!I214","v":0},{"$f":"J153+'3. Additions, Disposals & Opex'!J214","v":0},{"$f":"K153+'3. Additions, Disposals & Opex'!K214","v":0},{"$f":"L153+'3. Additions, Disposals & Opex'!L214","v":0},{"$f":"M153+'3. Additions, Disposals & Opex'!M214","v":0},{"$f":"N153+'3. Additions, Disposals & Opex'!N214","v":0},{"$f":"O153+'3. Additions, Disposals & Opex'!O214","v":0},{"$f":"P153+'3. Additions, Disposals & Opex'!P214","v":0},{"$f":"Q153+'3. Additions, Disposals & Opex'!Q214","v":0},{"$f":"R153+'3. Additions, Disposals & Opex'!R214","v":0},{"$f":"S153+'3. Additions, Disposals & Opex'!S214","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"H154+'3. Additions, Disposals & Opex'!H215","v":0},{"$f":"I154+'3. Additions, Disposals & Opex'!I215","v":0},{"$f":"J154+'3. Additions, Disposals & Opex'!J215","v":0},{"$f":"K154+'3. Additions, Disposals & Opex'!K215","v":0},{"$f":"L154+'3. Additions, Disposals & Opex'!L215","v":0},{"$f":"M154+'3. Additions, Disposals & Opex'!M215","v":0},{"$f":"N154+'3. Additions, Disposals & Opex'!N215","v":0},{"$f":"O154+'3. Additions, Disposals & Opex'!O215","v":0},{"$f":"P154+'3. Additions, Disposals & Opex'!P215","v":0},{"$f":"Q154+'3. Additions, Disposals & Opex'!Q215","v":0},{"$f":"R154+'3. Additions, Disposals & Opex'!R215","v":0},{"$f":"S154+'3. Additions, Disposals & Opex'!S215","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H634:H653)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Regulatory Depreciation"]
[null,null,null,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",null,null,null,{"$f":"VLOOKUP(H658,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C661,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H312+H361","v":1},{"$f":"I312+I361","v":2.945106505136386E-2},5.8902130102727719E-2,8.8296190127024277E-2,0.11769025015132083,0.14708431017561738,0.14708782178244109,0.22384871760631159,0.2190862829275545,0.21459200929358735,0.21281698511037189,0.14708431017561738,{"$f":"SUM(OFFSET(H661,0,0,1,Model_period))","v":2.2460387772179486}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H313+H362","v":1},5.1539363839886755E-2,0.10307872767977351,0.15451833272229248,0.20595793776481144,0.2573975428073304,-160433.23748113774,-153106.69692745115,-352816.31326938194,-613799.17322572251,-721561.75359633053,0.2573975428073304,-1280153.6484117885]
[null,null,"CA03","Other cables",null,null,null,{"$f":"H314+H363","v":1},5.1539363839886755E-2,0.10307872767977351,0.15451833272229248,0.20595793776481144,0.2573975428073304,0.25740105441415412,0.33416266749149759,0.32940008424289846,0.32490567467815601,0.32313052131839171,0.2573975428073304,3.0183613856408016]
[null,null,"CA04","Pair gain systems",null,null,null,1,8.5898939733144594E-2,0.17179787946628919,0.25753055453715412,0.34326322960801908,0.42899590467888404,0.42899941628570776,0.50576031210957828,0.50099787743082114,0.49650360379685404,0.49472857961363859,0.42899590467888404,4.2197477176464524]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,1,8.5898939733144594E-2,0.17179787946628919,0.25753055453715412,0.34326322960801908,0.42899590467888404,0.42899941628570776,0.42899733918582988,0.42899704204614592,0.42899677018459526,0.42899651183149756,0.42899590467888404,4.0034770757257698]
[null,null,"CA06","Other CAN assets",null,null,null,1,8.5898939733144594E-2,0.17179787946628919,0.25753055453715412,0.34326322960801908,0.42899590467888404,0.42899941628570776,0.42899733918582988,0.42899704204614592,0.42899677018459526,0.42899651183149756,0.42899590467888404,4.0034770757257698]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,1,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,7.6765124684167158E-2,7.2002541435568071E-2,6.7508131870825591E-2,6.5732978511061288E-2,0,6.3642301657439937]
[null,null,"CA08","Network Land",null,null,null,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1.0000035116068238E-4,1.0000035116068238E-4,1.0000035116068238E-4,1.0000035116068238E-4,1.0000035116068238E-4,1.0000035116068239E-4,1.0000014046427296E-3]
[null,null,"CA09","Network Buildings/Support",null,null,null,1,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,7.6765124684167158E-2,7.2002541435568071E-2,6.7508131870825591E-2,6.5732978511061288E-2,0,6.3642301657439937]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0.2,0.30307872767977351,0.40615745535954706,0.50903666544458503,0.6119158755296229,0.51479508561466081,0.51479859722148458,0.51479723737507954,0.5147967916655537,0.51479638387322757,0.51479599634358086,0.41171635793488709,4.6041728197635354]
[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,{"$f":"H330+H379","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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H661:H680)","v":8.2000999999999991},2.7549798932058147,3.2482852328161593,3.7366453863284157,4.2289958917353827,4.5213463971423495,-160431.03108839184,-153104.10673358847,-352813.74688917829,-613796.6293182465,-721559.21856526705,2.360683468112978,-1280118.8236766036]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C683,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H334+H383","v":1},3.8177306548064262E-2,7.6354613096128524E-2,0.11445802423873516,0.15256143538134181,0.19066484652394844,0.19066835813077215,0.19066741098852272,0.19066734113929307,0.19066727555544274,0.19066721169580267,0.19066484652394844,{"$f":"SUM(OFFSET(H683,0,0,1,Model_period))","v":2.3348866116022489}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,1,4.1231491071909404E-2,8.2462982143818808E-2,0.12361466617783398,0.16476635021184916,0.20591803424586433,0.20592154585268804,0.20591974388891385,0.20591969732276075,0.20591965360019385,0.20591961102710049,0.20591803424586433,2.4416741645158315]
[null,null,"CO03","Switching Equipment - Other",null,null,null,1,5.1539363839886755E-2,0.10307872767977351,0.15451833272229248,0.20595793776481144,0.2573975428073304,0.25740105441415412,0.25739925245037992,0.25739920588422682,0.25739916216165992,0.25739911958856654,0.2573975428073304,2.8020905797245161]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,1,2.7125980968361451E-2,5.4251961936722902E-2,8.1325438274890777E-2,0.10839891461305866,0.13547239095122654,0.13547590255805025,0.13547495541580082,0.13547488556657117,0.13547481998272085,0.13547475612308077,0.13547239095122654,1.9484752502674036]
[null,null,"CO05","Transmission Equipment ",null,null,null,1,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,6.1479618558648461]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,1,6.4424204799858442E-2,0.12884840959971688,0.19314791590286559,0.2574474222060143,0.32174692850916298,0.32175044011598669,0.3217486381522125,0.3217485915860594,0.3217485478634925,0.32174850529039911,0.32174692850916298,3.2526110987353691]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,1,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,6.1479618558648461]
[null,null,"CO08","Network Land",null,null,null,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1.0000035116068238E-4,1.0000035116068238E-4,1.0000035116068238E-4,1.0000035116068238E-4,1.0000035116068238E-4,1.0000035116068239E-4,1.0000014046427296E-3]
[null,null,"CO09","Network Buildings/Support",null,null,null,1,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,6.1479618558648461]
[null,null,"CO10","Indirect Capital Assets",null,null,null,0.2,0.30307872767977351,0.40615745535954706,0.50903666544458503,0.6119158755296229,0.51479508561466081,0.51479859722148458,0.51479765007923506,0.51479758023000544,0.51479751464615509,0.51479745078651484,0.41171635793488709,4.6041751518050695]
[null,null,"CO11","LSS equipment",null,null,null,0,0,0,0,0,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO12","Data Equipment",null,null,null,1,0.17179787946628919,0.34359575893257838,0.51506110907430824,0.68652645921603817,0.85799180935776809,0.85799532096459175,0.68619608165189749,0.51439775647608244,0.34293199854202644,0.17146626087065003,0,5.97649417368158]
[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,{"$f":"H350+H399","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H683:H702)","v":9.2000999999999991},3.7898367847673486,4.2872117391414921,4.7776384543866488,5.274050697473875,5.5704629405610984,2.4841252660361834,2.3123114263718456,2.140512542402194,1.9690462597973353,1.7975800112488378,1.5230161013235803,41.805296110938023]
[]
[null,null,"Total 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,{"$f":"VLOOKUP(G706,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C709,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"G410+G459","v":1},{"$f":"H410+H459","v":1.0307872767977351},2.032123488544106,3.0020134592917578,3.9425093700151126,4.8536112207141713,4.7065304221453772,4.6362070077936313,4.4843602629392558,4.3327816791296714,4.1839223447708394,3.9711053596604668,3.8240210494848492,{"$f":"SUM(OFFSET(H709,0,0,1,Model_period))","v":37.204846532141659}]
[null,null,"CA02","Copper cables",null,null,{"$f":"G411+G460","v":1},1.0307872767977351,2.0100351897555835,2.935748562926189,3.810022331054276,4.632856494139844,{"$f":"M411+M460","v":-160429.11941972919},-153102.83626358543,-352812.71000305907,-613795.82735694246,-721558.66512509319,3.0884712372958605,2.8310736944885302,-2001684.7387185546]
[null,null,"CA03","Other cables",null,null,1,1.0307872767977351,2.0100351897555835,2.935748562926189,3.810022331054276,4.632856494139844,4.3754624629393373,4.1948265332093495,3.9326664071534205,3.670774454781347,3.4116017586142524,3.0884712372958605,2.8310736944885302,34.004781471371331]
[null,null,"CA04","Pair gain systems",null,null,1,1.0307872767977351,1.9756756138623257,2.8326698352464157,3.6039313815596414,4.2894602528020016,3.8604678597299418,3.5082328508749283,3.0744745115172867,2.6409843332044365,2.2102134043423365,1.715484824728698,1.286488920049814,29.026897319937049]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,1,1.0307872767977351,1.9756756138623257,2.8326698352464157,3.6039313815596414,4.2894602528020016,3.8604678597299418,3.4314698779511796,3.0024736761326114,2.5734774995921774,2.1444813365601956,1.715484824728698,1.286488920049814,28.744894610234219]
[null,null,"CA06","Other CAN assets",null,null,1,1.0307872767977351,1.9756756138623257,2.8326698352464157,3.6039313815596414,4.2894602528020016,3.8604678597299418,3.4314698779511796,3.0024736761326114,2.5734774995921774,2.1444813365601956,1.715484824728698,1.286488920049814,28.744894610234219]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,1,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,7.6765124684167158E-2,7.2002541435568071E-2,6.7508131870825591E-2,6.5732978511061288E-2,0,0,5.4299631442550531]
[null,null,"CA08","Network Land",null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940351160682384,0.99930351125566308,0.99920351090450243,0.99910351055334179,0.99900351020218114,0.99890350985102039,0.99880350949985974,9.9945175545225116]
[null,null,"CA09","Network Buildings/Support",null,null,1,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,7.6765124684167158E-2,7.2002541435568071E-2,6.7508131870825591E-2,6.5732978511061288E-2,0,0,5.4299631442550531]
[null,null,"CA10","Indirect Capital Assets",null,null,1,1.8307872767977351,2.5584958259156965,3.1811304714065289,3.700885906812323,4.1177621321330795,{"$f":"M419+M468","v":3.602970558125242},3.0881741126641757,2.5733785813399894,2.0585830879330023,1.5437876147886949,1.028991618445114,0.61727526051022696,28.25595556791647]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,{"$f":"H420+H469","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,{"$f":"G427+G476","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,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G709:G728)","v":10},11.076985491179617,17.599091089153415,23.609934763990669,29.132418285315669,34.162551301233698,-160403.85364217198,-153079.39304956436,-352791.49696735013,-613776.84315861401,-721541.89616783021,17.322397436734416,14.961713968621439,-2001477.9020046]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C731,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"G432+G481","v":1},{"$f":"H432+H481","v":1.0307872767977351},2.0233972470474058,2.9758347348016567,3.8901688114133006,4.7663994768823379,4.5757381419652141,4.3850723482990155,4.1944074319258373,4.0037425198180392,3.8130776094344503,3.6224103977386477,3.431745551214699,{"$f":"SUM(OFFSET(H731,0,0,1,Model_period))","v":35.658625598384994}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,{"$f":"G433+G482","v":1},1.0307872767977351,2.020343062523561,2.9666721812301216,3.8718496159026667,4.7358753665411975,4.529960843902157,4.324041007692518,4.1181229268805009,3.91220484891207,3.7062867720931125,3.5003671610660119,3.2944491268201475,35.216143902475643]
[null,null,"CO03","Switching Equipment - Other",null,null,1,1.0307872767977351,2.0100351897555835,2.935748562926189,3.810022331054276,4.632856494139844,4.3754624629393373,4.1180631181682319,3.8606655287947489,3.6032679422648513,3.3458703568844275,3.0884712372958605,2.8310736944885302,33.722779263725222]
[null,null,"CO04","Inter-exchange Cables ",null,null,1,1.0307872767977351,2.0344485726271087,3.008988711540765,3.9564553741162531,4.8768485603535741,4.7413796810091711,4.6059063429156941,4.4704338821152376,4.3349614255801603,4.1994889707692939,4.064014214646213,3.9285418236949861,37.259698797824996]
[null,null,"CO05","Transmission Equipment ",null,null,1,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,0,5.1479642210366983]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,1,1.0307872767977351,1.9971503487956117,2.8970940400462739,3.7327382249937879,4.5040829036381531,4.1823394867358141,3.8605907562628765,3.5388437811875604,3.2170968089558301,2.8953498378735736,2.5736013325831744,2.2518544040740114,31.856073465287217]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,1,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,0,5.1479642210366983]
[null,null,"CO08","Network Land",null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940351160682384,0.99930351125566308,0.99920351090450243,0.99910351055334179,0.99900351020218114,0.99890350985102039,0.99880350949985974,9.9945175545225116]
[null,null,"CO09","Network Buildings/Support",null,null,1,1.0307872767977351,1.0307872767977351,1.0287921008503793,1.0287921008503793,1.0287921008503793,3.5116068237278205E-6,2.5644645742900345E-6,2.4946153446401117E-6,2.4290314942941695E-6,2.3651718542299601E-6,0,0,5.1479642210366983]
[null,null,"CO10","Indirect Capital Assets",null,null,1,1.8307872767977351,2.5584958259156965,3.1811304714065289,3.700885906812323,4.1177621321330795,3.602970558125242,3.0881745253683315,2.5733793699044409,2.0585842187059296,1.5437890692316287,1.028991618445114,0.61727526051022696,28.255959354400936]
[null,null,"CO11","LSS equipment",null,null,0,0,0,0,0,0,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO12","Data Equipment",null,null,1,1.0307872767977351,1.8897766741291808,2.5749730160469819,3.0887040078230528,3.4309696494573938,2.5729813517064493,1.7149881825022764,1.0287938069012716,0.51439734868375608,0.17146626087065003,0,0,18.017837574918747]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,{"$f":"G449+G498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G731:G750)","v":11},12.107772767977352,18.625808751187353,24.626518020549653,30.136800574666797,35.150670885696712,29.580250084417507,27.096147485858324,24.783857722460137,22.643365910568459,20.674339482874881,18.876759471626041,17.35374337030246,245.42553168625716]
[]
[]
[null,"8.3.2",{"$f":"\"Roll-Forward Capital Capital Additions in Year \"&C756","v":"Roll-Forward Capital Capital Additions in Year Y01"}]
[]
[null,null,"Y01",{"$f":"VLOOKUP(C756,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,{"$f":"VLOOKUP(H759,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C762,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,0,{"$f":"H810","v":1.0307872767977351},{"$f":"I810","v":1.0013362117463711},0.97188514669500725,0.9424340816436434,0.91298301659227954,0.88353195154091568,0.85408088648955183,0.82462982143818797,0.79517875638682411,0.76572769133546026,0.7362766262840964,{"$f":"SUM(OFFSET(H762,0,0,1,Model_period))","v":8.2168471493305155}]
[null,null,"CA02","Copper cables",null,null,null,0,{"$f":"H811","v":1.0307872767977351},0.9792479129578483,0.92770854911796152,0.87616918527807475,0.82462982143818797,0.7730904575983012,0.72155109375841442,0.67001172991852764,0.61847236607864087,0.56693300223875409,0.51539363839886732,7.4216683929436922]
[null,null,"CA03","Other cables",null,null,null,0,1.0307872767977351,0.9792479129578483,0.92770854911796152,0.87616918527807475,0.82462982143818797,0.7730904575983012,0.72155109375841442,0.67001172991852764,0.61847236607864087,0.56693300223875409,0.51539363839886732,7.4216683929436922]
[null,null,"CA04","Pair gain systems",null,null,null,0,1.0307872767977351,0.94488833706459052,0.85898939733144597,0.77309045759830142,0.68719151786515686,0.60129257813201231,0.51539363839886776,0.42949469866572315,0.34359575893257854,0.25769681919943394,0.17179787946628933,6.1847236607864122]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0,1.0307872767977351,0.94488833706459052,0.85898939733144597,0.77309045759830142,0.68719151786515686,0.60129257813201231,0.51539363839886776,0.42949469866572315,0.34359575893257854,0.25769681919943394,0.17179787946628933,6.1847236607864122]
[null,null,"CA06","Other CAN assets",null,null,null,0,1.0307872767977351,0.94488833706459052,0.85898939733144597,0.77309045759830142,0.68719151786515686,0.60129257813201231,0.51539363839886776,0.42949469866572315,0.34359575893257854,0.25769681919943394,0.17179787946628933,6.1847236607864122]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[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,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0,1.0307872767977351,0.92770854911796152,0.82462982143818797,0.72155109375841442,0.61847236607864087,0.51539363839886732,0.41231491071909382,0.30923618303932032,0.20615745535954683,0.10307872767977332,0,5.5662512947077678]
[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,{"$f":"SUM(H762:H781)","v":0},9.2770854911796157,6.7222055979738009,6.2289002583634563,5.7355949187531108,5.2422895791427671,4.7489842395324224,4.2556788999220778,3.7623735603117328,3.2690682207013886,2.7757628810910431,2.2824575414806989,49.242180765880377]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C784,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,0,{"$f":"H832","v":1.0307872767977351},{"$f":"I832","v":0.99260997024967079},0.95443266370160651,0.91625535715354223,0.87807805060547794,0.83990074405741366,0.80172343750934938,0.7635461309612851,0.72536882441322081,0.68719151786515653,0.64901421131709225,{"$f":"SUM(OFFSET(H784,0,0,1,Model_period))","v":7.9027024554493019}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,0,{"$f":"H833","v":1.0307872767977351},0.9895557857258257,0.94832429465391632,0.90709280358200695,0.86586131251009757,0.82462982143818819,0.78339833036627882,0.74216683929436944,0.70093534822246006,0.65970385715055069,0.61847236607864131,7.7927518125908781]
[null,null,"CO03","Switching Equipment - Other",null,null,null,0,1.0307872767977351,0.9792479129578483,0.92770854911796152,0.87616918527807475,0.82462982143818797,0.7730904575983012,0.72155109375841442,0.67001172991852764,0.61847236607864087,0.56693300223875409,0.51539363839886732,7.4216683929436922]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,0,1.0307872767977351,1.0036612958293736,0.97653531486101208,0.94940933389265059,0.92228335292428909,0.89515737195592759,0.8680313909875661,0.8409054100192046,0.81377942905084311,0.78665344808248161,0.75952746711412011,8.3005501763186018]
[null,null,"CO05","Transmission Equipment ",null,null,null,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,0,1.0307872767977351,0.96636307199787663,0.90193886719801819,0.83751466239815975,0.77309045759830131,0.70866625279844286,0.64424204799858442,0.57981784319872598,0.51539363839886754,0.4509694335990091,0.38654522879915065,6.9578141183847118]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[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,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[null,null,"CO10","Indirect Capital Assets",null,null,null,0,1.0307872767977351,0.92770854911796152,0.82462982143818797,0.72155109375841442,0.61847236607864087,0.51539363839886732,0.41231491071909382,0.30923618303932032,0.20615745535954683,0.10307872767977332,0,5.5662512947077678]
[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,0,1.0307872767977351,0.85898939733144586,0.68719151786515664,0.51539363839886743,0.34359575893257821,0.17179787946628902,0,0,0,0,0,3.6077554687920723]
[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,{"$f":"H849","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H784:H803)","v":0},10.307872767977351,6.7181359832100034,6.2207610288358586,5.7233860744617155,5.2260111200875734,4.7286361657134304,4.2312612113392873,3.9056841364314328,3.580107061523579,3.2545299866157258,2.9289529117078716,50.641855549580235]
[]
[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,{"$f":"VLOOKUP(H807,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C810,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H63","v":1.0307872767977351},{"$f":"I762-I858","v":1.0013362117463711},{"$f":"J762-J858","v":0.97188514669500725},0.9424340816436434,0.91298301659227954,0.88353195154091568,0.85408088648955183,0.82462982143818797,0.79517875638682411,0.76572769133546026,0.7362766262840964,0.70682556123273255,{"$f":"SUM(OFFSET(H810,0,0,1,Model_period))","v":8.9825748406659756}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H64","v":1.0307872767977351},{"$f":"I763-I859","v":0.9792479129578483},0.92770854911796152,0.87616918527807475,0.82462982143818797,0.7730904575983012,0.72155109375841442,0.67001172991852764,0.61847236607864087,0.56693300223875409,0.51539363839886732,0.46385427455898054,7.9886013951824459]
[null,null,"CA03","Other cables",null,null,null,1.0307872767977351,0.9792479129578483,0.92770854911796152,0.87616918527807475,0.82462982143818797,0.7730904575983012,0.72155109375841442,0.67001172991852764,0.61847236607864087,0.56693300223875409,0.51539363839886732,0.46385427455898054,7.9886013951824459]
[null,null,"CA04","Pair gain systems",null,null,null,1.0307872767977351,0.94488833706459052,0.85898939733144597,0.77309045759830142,0.68719151786515686,0.60129257813201231,0.51539363839886776,0.42949469866572315,0.34359575893257854,0.25769681919943394,0.17179787946628933,8.5898939733144733E-2,6.442420479985846]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,1.0307872767977351,0.94488833706459052,0.85898939733144597,0.77309045759830142,0.68719151786515686,0.60129257813201231,0.51539363839886776,0.42949469866572315,0.34359575893257854,0.25769681919943394,0.17179787946628933,8.5898939733144733E-2,6.442420479985846]
[null,null,"CA06","Other CAN assets",null,null,null,1.0307872767977351,0.94488833706459052,0.85898939733144597,0.77309045759830142,0.68719151786515686,0.60129257813201231,0.51539363839886776,0.42949469866572315,0.34359575893257854,0.25769681919943394,0.17179787946628933,8.5898939733144733E-2,6.442420479985846]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[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,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[null,null,"CA10","Indirect Capital Assets",null,null,null,1.0307872767977351,0.92770854911796152,0.82462982143818797,0.72155109375841442,0.61847236607864087,0.51539363839886732,0.41231491071909382,0.30923618303932032,0.20615745535954683,0.10307872767977332,0,0,5.6693300223875411]
[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,{"$f":"I779-I875","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H810:H829)","v":9.2770854911796157},6.7222055979738009,6.2289002583634563,5.7355949187531108,5.2422895791427671,4.7489842395324224,4.2556788999220778,3.7623735603117328,3.2690682207013886,2.7757628810910431,2.2824575414806989,1.8922309295501274,52.017943646971418]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C832,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H85","v":1.0307872767977351},{"$f":"I784-I880","v":0.99260997024967079},{"$f":"J784-J880","v":0.95443266370160651},0.91625535715354223,0.87807805060547794,0.83990074405741366,0.80172343750934938,0.7635461309612851,0.72536882441322081,0.68719151786515653,0.64901421131709225,0.61083690476902797,{"$f":"SUM(OFFSET(H832,0,0,1,Model_period))","v":8.5898939733144584}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H86","v":1.0307872767977351},{"$f":"I785-I881","v":0.9895557857258257},0.94832429465391632,0.90709280358200695,0.86586131251009757,0.82462982143818819,0.78339833036627882,0.74216683929436944,0.70093534822246006,0.65970385715055069,0.61847236607864131,0.57724087500673193,8.452455669741429]
[null,null,"CO03","Switching Equipment - Other",null,null,null,1.0307872767977351,0.9792479129578483,0.92770854911796152,0.87616918527807475,0.82462982143818797,0.7730904575983012,0.72155109375841442,0.67001172991852764,0.61847236607864087,0.56693300223875409,0.51539363839886732,0.46385427455898054,7.9886013951824459]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,1.0307872767977351,1.0036612958293736,0.97653531486101208,0.94940933389265059,0.92228335292428909,0.89515737195592759,0.8680313909875661,0.8409054100192046,0.81377942905084311,0.78665344808248161,0.75952746711412011,0.73240148614575862,9.0872036244010843]
[null,null,"CO05","Transmission Equipment ",null,null,null,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,1.0307872767977351,0.96636307199787663,0.90193886719801819,0.83751466239815975,0.77309045759830131,0.70866625279844286,0.64424204799858442,0.57981784319872598,0.51539363839886754,0.4509694335990091,0.38654522879915065,0.32212102399929221,7.4087835519837206]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[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,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[null,null,"CO10","Indirect Capital Assets",null,null,null,1.0307872767977351,0.92770854911796152,0.82462982143818797,0.72155109375841442,0.61847236607864087,0.51539363839886732,0.41231491071909382,0.30923618303932032,0.20615745535954683,0.10307872767977332,0,0,5.6693300223875411]
[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,1.0307872767977351,0.85898939733144586,0.68719151786515664,0.51539363839886743,0.34359575893257821,0.17179787946628902,0,0,0,0,0,0,3.6077554687920723]
[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,{"$f":"I801-I897","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(H832:H851)","v":10.307872767977351},6.7181359832100034,6.2207610288358586,5.7233860744617155,5.2260111200875734,4.7286361657134304,4.2312612113392873,3.9056841364314328,3.580107061523579,3.2545299866157258,2.9289529117078716,2.7064545644797908,53.896385536195957]
[]
[null,null,"Depreciation",null,null,null,null,null,1,{"$f":"I854+1","v":2},{"$f":"J854+1","v":3},4,5,6,7,8,9,10,11]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,{"$f":"VLOOKUP(H855,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",{"$f":"VLOOKUP(C858,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C858,$C$14:$Q$55,6,FALSE)","v":35},null,null,0,{"$f":"IF(($E858-I$854)<1,I762,$I762/$E858)","v":2.945106505136386E-2},{"$f":"IF(($E858-J$854)<1,J762,$I762/$E858)","v":2.945106505136386E-2},2.945106505136386E-2,2.945106505136386E-2,2.945106505136386E-2,2.945106505136386E-2,2.945106505136386E-2,2.945106505136386E-2,2.945106505136386E-2,2.945106505136386E-2,2.945106505136386E-2,{"$f":"SUM(OFFSET(H858,0,0,1,Model_period))","v":0.26505958546227476}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C859,$C$14:$Q$55,6,FALSE)","v":20},null,null,0,{"$f":"IF(($E859-I$854)<1,I763,$I763/$E859)","v":5.1539363839886755E-2},5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,0.46385427455898087]
[null,null,"CA03","Other cables",20,null,null,0,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,0.46385427455898087]
[null,null,"CA04","Pair gain systems",12,null,null,0,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,0.7730904575983012]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,0,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,0.7730904575983012]
[null,null,"CA06","Other CAN assets",12,null,null,0,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,0.7730904575983012]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[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,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[null,null,"CA10","Indirect Capital Assets",10,null,null,0,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977332,0,0.92770854911796174]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"IF(($E875-I$854)<1,I779,$I779/$E875)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,0,{"$f":"IF(($E877-I$854)<1,I781,$I781/$E877)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H858:H877)","v":0},2.5548798932058148,0.49330533961034467,0.49330533961034467,0.49330533961034467,0.49330533961034467,0.49330533961034467,0.49330533961034467,0.49330533961034467,0.49330533961034467,0.49330533961034451,0.39022661193057118,6.5013226100885726]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C880,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C880,$C$14:$Q$55,6,FALSE)","v":27},null,null,0,{"$f":"IF(($E880-I$854)<1,I784,$I784/$E880)","v":3.8177306548064262E-2},{"$f":"IF(($E880-J$854)<1,J784,$I784/$E880)","v":3.8177306548064262E-2},3.8177306548064262E-2,3.8177306548064262E-2,3.8177306548064262E-2,3.8177306548064262E-2,3.8177306548064262E-2,3.8177306548064262E-2,3.8177306548064262E-2,3.8177306548064262E-2,3.8177306548064262E-2,{"$f":"SUM(OFFSET(H880,0,0,1,Model_period))","v":0.34359575893257838}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C881,$C$14:$Q$55,6,FALSE)","v":25},null,null,0,{"$f":"IF(($E881-I$854)<1,I785,$I785/$E881)","v":4.1231491071909404E-2},4.1231491071909404E-2,4.1231491071909404E-2,4.1231491071909404E-2,4.1231491071909404E-2,4.1231491071909404E-2,4.1231491071909404E-2,4.1231491071909404E-2,4.1231491071909404E-2,4.1231491071909404E-2,4.1231491071909404E-2,0.37108341964718461]
[null,null,"CO03","Switching Equipment - Other",20,null,null,0,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,0.46385427455898087]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,0,2.7125980968361451E-2,2.7125980968361451E-2,2.7125980968361451E-2,2.7125980968361451E-2,2.7125980968361451E-2,2.7125980968361451E-2,2.7125980968361451E-2,2.7125980968361451E-2,2.7125980968361451E-2,2.7125980968361451E-2,2.7125980968361451E-2,0.24413382871525302]
[null,null,"CO05","Transmission Equipment ",1,null,null,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,0,6.4424204799858442E-2,6.4424204799858442E-2,6.4424204799858442E-2,6.4424204799858442E-2,6.4424204799858442E-2,6.4424204799858442E-2,6.4424204799858442E-2,6.4424204799858442E-2,6.4424204799858442E-2,6.4424204799858442E-2,6.4424204799858442E-2,0.57981784319872598]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[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,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[null,null,"CO10","Indirect Capital Assets",10,null,null,0,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977332,0,0.92770854911796174]
[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,0,0.17179787946628919,0.17179787946628919,0.17179787946628919,0.17179787946628919,0.17179787946628919,0.17179787946628902,0,0,0,0,0,1.0307872767977351]
[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,{"$f":"IF(($E897-I$854)<1,I801,$I801/$E897)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,0,{"$f":"IF(($E899-I$854)<1,I803,$I803/$E899)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H880:H899)","v":0},3.5897367847673483,0.49737495437414303,0.49737495437414303,0.49737495437414303,0.49737495437414303,0.49737495437414281,0.32557707490785381,0.32557707490785381,0.32557707490785381,0.32557707490785359,0.22249834722808029,7.053342781361625]
[]
[null,"8.3.3",{"$f":"\"Roll-Forward Capital Additions in Year \"&D904","v":"Roll-Forward Capital Additions in Year 2010/2011"}]
[]
[null,null,"Y02",{"$f":"VLOOKUP(C904,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,{"$f":"VLOOKUP(I907,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C910,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,0,{"$f":"I958","v":1.0307872767977351},{"$f":"J958","v":1.0013362117463711},0.97188514669500725,0.9424340816436434,0.91298301659227954,0.88353195154091568,0.85408088648955183,0.82462982143818797,0.79517875638682411,0.76572769133546026,{"$f":"SUM(OFFSET(H910,0,0,1,Model_period))","v":7.4216683929436922}]
[null,null,"CA02","Copper cables",null,null,null,null,0,{"$f":"I959","v":1.0307872767977351},0.9792479129578483,0.92770854911796152,0.87616918527807475,0.82462982143818797,0.7730904575983012,0.72155109375841442,0.67001172991852764,0.61847236607864087,0.56693300223875409,6.8031960268650513]
[null,null,"CA03","Other cables",null,null,null,null,0,1.0307872767977351,0.9792479129578483,0.92770854911796152,0.87616918527807475,0.82462982143818797,0.7730904575983012,0.72155109375841442,0.67001172991852764,0.61847236607864087,0.56693300223875409,6.8031960268650513]
[null,null,"CA04","Pair gain systems",null,null,null,null,0,1.0307872767977351,0.94488833706459052,0.85898939733144597,0.77309045759830142,0.68719151786515686,0.60129257813201231,0.51539363839886776,0.42949469866572315,0.34359575893257854,0.25769681919943394,5.8411279018538336]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,0,1.0307872767977351,0.94488833706459052,0.85898939733144597,0.77309045759830142,0.68719151786515686,0.60129257813201231,0.51539363839886776,0.42949469866572315,0.34359575893257854,0.25769681919943394,5.8411279018538336]
[null,null,"CA06","Other CAN assets",null,null,null,null,0,1.0307872767977351,0.94488833706459052,0.85898939733144597,0.77309045759830142,0.68719151786515686,0.60129257813201231,0.51539363839886776,0.42949469866572315,0.34359575893257854,0.25769681919943394,5.8411279018538336]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[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,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,0,1.0307872767977351,0.92770854911796152,0.82462982143818797,0.72155109375841442,0.61847236607864087,0.51539363839886732,0.41231491071909382,0.30923618303932032,0.20615745535954683,0.10307872767977332,5.3600938393482211]
[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,{"$f":"I975","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I910:I929)","v":0},9.2770854911796157,6.7222055979738009,6.2289002583634563,5.7355949187531108,5.2422895791427671,4.7489842395324224,4.2556788999220778,3.7623735603117328,3.2690682207013886,2.7757628810910431,45.973112545178992]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C932,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,0,{"$f":"I980","v":1.0307872767977351},0.99260997024967079,0.95443266370160651,0.91625535715354223,0.87807805060547794,0.83990074405741366,0.80172343750934938,0.7635461309612851,0.72536882441322081,0.68719151786515653,{"$f":"SUM(OFFSET(H932,0,0,1,Model_period))","v":7.1773336310360811}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,0,1.0307872767977351,0.9895557857258257,0.94832429465391632,0.90709280358200695,0.86586131251009757,0.82462982143818819,0.78339833036627882,0.74216683929436944,0.70093534822246006,0.65970385715055069,7.0918164643684181]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,0,1.0307872767977351,0.9792479129578483,0.92770854911796152,0.87616918527807475,0.82462982143818797,0.7730904575983012,0.72155109375841442,0.67001172991852764,0.61847236607864087,0.56693300223875409,6.8031960268650513]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,0,1.0307872767977351,1.0036612958293736,0.97653531486101208,0.94940933389265059,0.92228335292428909,0.89515737195592759,0.8680313909875661,0.8409054100192046,0.81377942905084311,0.78665344808248161,7.4867707472677587]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,0,1.0307872767977351,0.96636307199787663,0.90193886719801819,0.83751466239815975,0.77309045759830131,0.70866625279844286,0.64424204799858442,0.57981784319872598,0.51539363839886754,0.4509694335990091,6.4424204799858442]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[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,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,0,1.0307872767977351,0.92770854911796152,0.82462982143818797,0.72155109375841442,0.61847236607864087,0.51539363839886732,0.41231491071909382,0.30923618303932032,0.20615745535954683,0.10307872767977332,5.3600938393482211]
[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,0,1.0307872767977351,0.85898939733144586,0.68719151786515664,0.51539363839886743,0.34359575893257821,0.17179787946628902,0,0,0,0,3.6077554687920723]
[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":"I996","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,{"$f":"SUM(I932:I951)","v":0},10.307872767977351,6.7181359832100034,6.2207610288358586,5.7233860744617155,5.2260111200875734,4.7286361657134304,4.2312612113392873,3.9056841364314328,3.580107061523579,3.2545299866157258,47.061748488056658]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,{"$f":"VLOOKUP(I955,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",{"$f":"VLOOKUP(C958,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,{"$f":"I63","v":1.0307872767977351},{"$f":"J910-J1006","v":1.0013362117463711},{"$f":"K910-K1006","v":0.97188514669500725},0.9424340816436434,0.91298301659227954,0.88353195154091568,0.85408088648955183,0.82462982143818797,0.79517875638682411,0.76572769133546026,0.7362766262840964,{"$f":"SUM(OFFSET(H958,0,0,1,Model_period))","v":8.2168471493305155}]
[null,null,"CA02","Copper cables",null,null,null,null,{"$f":"I64","v":1.0307872767977351},{"$f":"J911-J1007","v":0.9792479129578483},0.92770854911796152,0.87616918527807475,0.82462982143818797,0.7730904575983012,0.72155109375841442,0.67001172991852764,0.61847236607864087,0.56693300223875409,0.51539363839886732,7.4216683929436922]
[null,null,"CA03","Other cables",null,null,null,null,1.0307872767977351,0.9792479129578483,0.92770854911796152,0.87616918527807475,0.82462982143818797,0.7730904575983012,0.72155109375841442,0.67001172991852764,0.61847236607864087,0.56693300223875409,0.51539363839886732,7.4216683929436922]
[null,null,"CA04","Pair gain systems",null,null,null,null,1.0307872767977351,0.94488833706459052,0.85898939733144597,0.77309045759830142,0.68719151786515686,0.60129257813201231,0.51539363839886776,0.42949469866572315,0.34359575893257854,0.25769681919943394,0.17179787946628933,6.1847236607864122]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,1.0307872767977351,0.94488833706459052,0.85898939733144597,0.77309045759830142,0.68719151786515686,0.60129257813201231,0.51539363839886776,0.42949469866572315,0.34359575893257854,0.25769681919943394,0.17179787946628933,6.1847236607864122]
[null,null,"CA06","Other CAN assets",null,null,null,null,1.0307872767977351,0.94488833706459052,0.85898939733144597,0.77309045759830142,0.68719151786515686,0.60129257813201231,0.51539363839886776,0.42949469866572315,0.34359575893257854,0.25769681919943394,0.17179787946628933,6.1847236607864122]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[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,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,1.0307872767977351,0.92770854911796152,0.82462982143818797,0.72155109375841442,0.61847236607864087,0.51539363839886732,0.41231491071909382,0.30923618303932032,0.20615745535954683,0.10307872767977332,0,5.5662512947077678]
[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,{"$f":"J927-J1023","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(I958:I977)","v":9.2770854911796157},6.7222055979738009,6.2289002583634563,5.7355949187531108,5.2422895791427671,4.7489842395324224,4.2556788999220778,3.7623735603117328,3.2690682207013886,2.7757628810910431,2.2824575414806989,49.242180765880377]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C980,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"I85","v":1.0307872767977351},{"$f":"J932-J1028","v":0.99260997024967079},0.95443266370160651,0.91625535715354223,0.87807805060547794,0.83990074405741366,0.80172343750934938,0.7635461309612851,0.72536882441322081,0.68719151786515653,0.64901421131709225,{"$f":"SUM(OFFSET(H980,0,0,1,Model_period))","v":7.9027024554493019}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,{"$f":"I86","v":1.0307872767977351},0.9895557857258257,0.94832429465391632,0.90709280358200695,0.86586131251009757,0.82462982143818819,0.78339833036627882,0.74216683929436944,0.70093534822246006,0.65970385715055069,0.61847236607864131,7.7927518125908781]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,1.0307872767977351,0.9792479129578483,0.92770854911796152,0.87616918527807475,0.82462982143818797,0.7730904575983012,0.72155109375841442,0.67001172991852764,0.61847236607864087,0.56693300223875409,0.51539363839886732,7.4216683929436922]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,1.0307872767977351,1.0036612958293736,0.97653531486101208,0.94940933389265059,0.92228335292428909,0.89515737195592759,0.8680313909875661,0.8409054100192046,0.81377942905084311,0.78665344808248161,0.75952746711412011,8.3005501763186018]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,1.0307872767977351,0.96636307199787663,0.90193886719801819,0.83751466239815975,0.77309045759830131,0.70866625279844286,0.64424204799858442,0.57981784319872598,0.51539363839886754,0.4509694335990091,0.38654522879915065,6.9578141183847118]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[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,1.0307872767977351,0,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,1.0307872767977351,0.92770854911796152,0.82462982143818797,0.72155109375841442,0.61847236607864087,0.51539363839886732,0.41231491071909382,0.30923618303932032,0.20615745535954683,0.10307872767977332,0,5.5662512947077678]
[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,1.0307872767977351,0.85898939733144586,0.68719151786515664,0.51539363839886743,0.34359575893257821,0.17179787946628902,0,0,0,0,0,3.6077554687920723]
[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,{"$f":"J948-J1044","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I980:I999)","v":10.307872767977351},6.7181359832100034,6.2207610288358586,5.7233860744617155,5.2260111200875734,4.7286361657134304,4.2312612113392873,3.9056841364314328,3.580107061523579,3.2545299866157258,2.9289529117078716,50.641855549580235]
[]
[null,null,"Depreciation",null,null,null,null,null,null,1,{"$f":"J1002+1","v":2},{"$f":"K1002+1","v":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,{"$f":"VLOOKUP(I1003,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1006,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C1006,$C$14:$Q$55,6,FALSE)","v":35},null,null,null,0,{"$f":"IF(($E1006-J$1002)<1,J910,$J910/$E1006)","v":2.945106505136386E-2},{"$f":"IF(($E1006-K$1002)<1,K910,$J910/$E1006)","v":2.945106505136386E-2},2.945106505136386E-2,2.945106505136386E-2,2.945106505136386E-2,2.945106505136386E-2,2.945106505136386E-2,2.945106505136386E-2,2.945106505136386E-2,2.945106505136386E-2,{"$f":"SUM(OFFSET(H1006,0,0,1,Model_period))","v":0.23560852041091088}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C1007,$C$14:$Q$55,6,FALSE)","v":20},null,null,null,0,{"$f":"IF(($E1007-J$1002)<1,J911,$J911/$E1007)","v":5.1539363839886755E-2},5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,0.4123149107190941]
[null,null,"CA03","Other cables",20,null,null,null,0,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,0.4123149107190941]
[null,null,"CA04","Pair gain systems",12,null,null,null,0,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,0.68719151786515664]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,0,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,0.68719151786515664]
[null,null,"CA06","Other CAN assets",12,null,null,null,0,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,8.5898939733144594E-2,0.68719151786515664]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[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,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,0,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977332,0.82462982143818819]
[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,{"$f":"IF(($E1023-J$1002)<1,J927,$J927/$E1023)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I1006:I1025)","v":0},2.5548798932058148,0.49330533961034467,0.49330533961034467,0.49330533961034467,0.49330533961034467,0.49330533961034467,0.49330533961034467,0.49330533961034467,0.49330533961034467,0.49330533961034451,6.0080172704782271]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1028,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C1028,$C$14:$Q$55,6,FALSE)","v":27},null,null,null,0,{"$f":"IF(($E1028-J$1002)<1,J932,$J932/$E1028)","v":3.8177306548064262E-2},{"$f":"IF(($E1028-K$1002)<1,K932,$J932/$E1028)","v":3.8177306548064262E-2},3.8177306548064262E-2,3.8177306548064262E-2,3.8177306548064262E-2,3.8177306548064262E-2,3.8177306548064262E-2,3.8177306548064262E-2,3.8177306548064262E-2,3.8177306548064262E-2,{"$f":"SUM(OFFSET(H1028,0,0,1,Model_period))","v":0.30541845238451409}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C1029,$C$14:$Q$55,6,FALSE)","v":25},null,null,null,0,{"$f":"IF(($E1029-J$1002)<1,J933,$J933/$E1029)","v":4.1231491071909404E-2},4.1231491071909404E-2,4.1231491071909404E-2,4.1231491071909404E-2,4.1231491071909404E-2,4.1231491071909404E-2,4.1231491071909404E-2,4.1231491071909404E-2,4.1231491071909404E-2,4.1231491071909404E-2,0.32985192857527523]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,0,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,5.1539363839886755E-2,0.4123149107190941]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,0,2.7125980968361451E-2,2.7125980968361451E-2,2.7125980968361451E-2,2.7125980968361451E-2,2.7125980968361451E-2,2.7125980968361451E-2,2.7125980968361451E-2,2.7125980968361451E-2,2.7125980968361451E-2,2.7125980968361451E-2,0.21700784774689158]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,0,6.4424204799858442E-2,6.4424204799858442E-2,6.4424204799858442E-2,6.4424204799858442E-2,6.4424204799858442E-2,6.4424204799858442E-2,6.4424204799858442E-2,6.4424204799858442E-2,6.4424204799858442E-2,6.4424204799858442E-2,0.51539363839886754]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[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,0,1.0307872767977351,0,0,0,0,0,0,0,0,0,1.0307872767977351]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,0,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977351,0.10307872767977332,0.82462982143818819]
[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,0,0.17179787946628919,0.17179787946628919,0.17179787946628919,0.17179787946628919,0.17179787946628919,0.17179787946628902,0,0,0,0,1.0307872767977351]
[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,{"$f":"IF(($E1045-J$1002)<1,J949,$J949/$E1045)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I1028:I1047)","v":0},3.5897367847673483,0.49737495437414303,0.49737495437414303,0.49737495437414303,0.49737495437414303,0.49737495437414281,0.32557707490785381,0.32557707490785381,0.32557707490785381,0.32557707490785359,6.7277657064537717]
[]
[null,"8.3.4",{"$f":"\"Roll-Forward Capital Additions in Year \"&D1052","v":"Roll-Forward Capital Additions in Year 2011/2012"}]
[]
[null,null,"Y03",{"$f":"VLOOKUP(C1052,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,{"$f":"VLOOKUP(J1055,FYears,2,FALSE)","v":"2011/2012"},"2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1058,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,0,{"$f":"J1106","v":1.0287921008503793},{"$f":"K1106","v":0.99939804082608275},0.97000398080178618,0.94060992077748962,0.91121586075319305,0.88182180072889649,0.85242774070459992,0.82303368068030336,0.79363962065600679,{"$f":"SUM(OFFSET(H1058,0,0,1,Model_period))","v":6.5842694454424286}]
[null,null,"CA02","Copper cables",null,null,null,null,null,0,{"$f":"J1107","v":1.0287921008503793},0.97735249580786032,0.92591289076534133,0.87447328572282235,0.82303368068030336,0.77159407563778437,0.72015447059526538,0.6687148655527464,0.61727526051022741,6.1213130000597555]
[null,null,"CA03","Other cables",null,null,null,null,null,0,1.0287921008503793,0.97735249580786032,0.92591289076534133,0.87447328572282235,0.82303368068030336,0.77159407563778437,0.72015447059526538,0.6687148655527464,0.61727526051022741,6.1213130000597555]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,0,1.0287921008503793,0.9430594257795144,0.8573267507086495,0.77159407563778459,0.68586140056691969,0.60012872549605478,0.51439605042518988,0.42866337535432492,0.34293070028345995,5.4011585294644924]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,0,1.0287921008503793,0.9430594257795144,0.8573267507086495,0.77159407563778459,0.68586140056691969,0.60012872549605478,0.51439605042518988,0.42866337535432492,0.34293070028345995,5.4011585294644924]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,0,1.0287921008503793,0.9430594257795144,0.8573267507086495,0.77159407563778459,0.68586140056691969,0.60012872549605478,0.51439605042518988,0.42866337535432492,0.34293070028345995,5.4011585294644924]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,0,1.0287921008503793,0,0,0,0,0,0,0,0,1.0287921008503793]
[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,0,1.0287921008503793,0,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,0,1.0287921008503793,0.92591289076534133,0.82303368068030336,0.72015447059526538,0.61727526051022741,0.51439605042518943,0.41151684034015151,0.30863763025511359,0.20575842017007567,5.0410812941668581]
[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,{"$f":"SUM(J1058:J1077)","v":0},9.259128907653416,6.7091942005456886,6.2168436951387207,5.7244931897317528,5.2321426843247867,4.7397921789178188,4.2474416735108518,3.7550911681038839,3.2627406626969173,42.12903652982304]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1080,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,0,{"$f":"J1128","v":1.0287921008503793},{"$f":"K1128","v":0.99068868970777269},0.95258527856516606,0.91448186742255944,0.87637845627995281,0.83827504513734619,0.80017163399473956,0.76206822285213294,0.72396481170952631,{"$f":"SUM(OFFSET(H1080,0,0,1,Model_period))","v":6.4013730719579165}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,0,{"$f":"J1129","v":1.0287921008503793},0.98764041681636416,0.94648873278234902,0.90533704874833387,0.86418536471431873,0.82303368068030358,0.78188199664628844,0.74073031261227329,0.69957862857825814,6.3373593412383373]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,0,1.0287921008503793,0.97735249580786032,0.92591289076534133,0.87447328572282235,0.82303368068030336,0.77159407563778437,0.72015447059526538,0.6687148655527464,0.61727526051022741,6.1213130000597555]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,0,1.0287921008503793,1.0017186245122114,0.97464514817404346,0.94757167183587554,0.92049819549770762,0.89342471915953969,0.86635124282137177,0.83927776648320385,0.81220429014503592,6.6330017028511294]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,0,1.0287921008503793,0,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,0,1.0287921008503793,0.96449259454723058,0.90019308824408184,0.83589358194093311,0.77159407563778437,0.70729456933463564,0.6429950630314869,0.57869555672833817,0.51439605042518943,5.8512550735865316]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,0,1.0287921008503793,0,0,0,0,0,0,0,0,1.0287921008503793]
[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,0,1.0287921008503793,0,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,0,1.0287921008503793,0.92591289076534133,0.82303368068030336,0.72015447059526538,0.61727526051022741,0.51439605042518943,0.41151684034015151,0.30863763025511359,0.20575842017007567,5.0410812941668581]
[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,0,1.0287921008503793,0.85732675070864939,0.68586140056691947,0.51439605042518954,0.34293070028345962,0.17146535014172973,0,0,0,3.6007723529763274]
[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,{"$f":"J1145","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1080:J1099)","v":0},10.287921008503796,6.7051324628654303,6.2087202197782041,5.7123079766909806,5.2158957336037544,4.7194834905165282,4.2230712474293037,3.8981243544838087,3.5731774615383127,43.072532139387995]
[]
[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,{"$f":"VLOOKUP(J1103,FYears,2,FALSE)","v":"2011/2012"},"2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1106,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,{"$f":"J63","v":1.0287921008503793},{"$f":"K1058-K1154","v":0.99939804082608275},{"$f":"L1058-L1154","v":0.97000398080178618},0.94060992077748962,0.91121586075319305,0.88182180072889649,0.85242774070459992,0.82303368068030336,0.79363962065600679,0.76424556063171023,{"$f":"SUM(OFFSET(H1106,0,0,1,Model_period))","v":7.4073031261227325}]
[null,null,"CA02","Copper cables",null,null,null,null,null,{"$f":"J64","v":1.0287921008503793},{"$f":"K1059-K1155","v":0.97735249580786032},0.92591289076534133,0.87447328572282235,0.82303368068030336,0.77159407563778437,0.72015447059526538,0.6687148655527464,0.61727526051022741,0.56583565546770842,6.7900278656125019]
[null,null,"CA03","Other cables",null,null,null,null,null,1.0287921008503793,0.97735249580786032,0.92591289076534133,0.87447328572282235,0.82303368068030336,0.77159407563778437,0.72015447059526538,0.6687148655527464,0.61727526051022741,0.56583565546770842,6.7900278656125019]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,1.0287921008503793,0.9430594257795144,0.8573267507086495,0.77159407563778459,0.68586140056691969,0.60012872549605478,0.51439605042518988,0.42866337535432492,0.34293070028345995,0.25719802521259499,5.8298219048188171]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,1.0287921008503793,0.9430594257795144,0.8573267507086495,0.77159407563778459,0.68586140056691969,0.60012872549605478,0.51439605042518988,0.42866337535432492,0.34293070028345995,0.25719802521259499,5.8298219048188171]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,1.0287921008503793,0.9430594257795144,0.8573267507086495,0.77159407563778459,0.68586140056691969,0.60012872549605478,0.51439605042518988,0.42866337535432492,0.34293070028345995,0.25719802521259499,5.8298219048188171]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,1.0287921008503793,0,0,0,0,0,0,0,0,0,1.0287921008503793]
[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,1.0287921008503793,0,0,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,1.0287921008503793,0.92591289076534133,0.82303368068030336,0.72015447059526538,0.61727526051022741,0.51439605042518943,0.41151684034015151,0.30863763025511359,0.20575842017007567,0.10287921008503774,5.3497189244219721]
[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,{"$f":"J80","v":0},{"$f":"K1075-K1171","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(J1106:J1125)","v":9.259128907653416},6.7091942005456886,6.2168436951387207,5.7244931897317528,5.2321426843247867,4.7397921789178188,4.2474416735108518,3.7550911681038839,3.2627406626969173,2.7703901572899494,45.884127697926921]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1128,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,{"$f":"J85","v":1.0287921008503793},{"$f":"K1080-K1176","v":0.99068868970777269},{"$f":"L1080-L1176","v":0.95258527856516606},0.91448186742255944,0.87637845627995281,0.83827504513734619,0.80017163399473956,0.76206822285213294,0.72396481170952631,0.68586140056691969,{"$f":"SUM(OFFSET(H1128,0,0,1,Model_period))","v":7.163441294810049}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,1.0287921008503793,{"$f":"K1081-K1177","v":0.98764041681636416},0.94648873278234902,0.90533704874833387,0.86418536471431873,0.82303368068030358,0.78188199664628844,0.74073031261227329,0.69957862857825814,0.658426944544243,7.0780896538506104]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,1.0287921008503793,0.97735249580786032,0.92591289076534133,0.87447328572282235,0.82303368068030336,0.77159407563778437,0.72015447059526538,0.6687148655527464,0.61727526051022741,0.56583565546770842,6.7900278656125019]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,1.0287921008503793,1.0017186245122114,0.97464514817404346,0.94757167183587554,0.92049819549770762,0.89342471915953969,0.86635124282137177,0.83927776648320385,0.81220429014503592,0.785130813806868,7.4722794693343335]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,1.0287921008503793,0,0,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,1.0287921008503793,0.96449259454723058,0.90019308824408184,0.83589358194093311,0.77159407563778437,0.70729456933463564,0.6429950630314869,0.57869555672833817,0.51439605042518943,0.4500965441220407,6.4299506303148695]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,1.0287921008503793,0,0,0,0,0,0,0,0,0,1.0287921008503793]
[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,1.0287921008503793,0,0,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,1.0287921008503793,0.92591289076534133,0.82303368068030336,0.72015447059526538,0.61727526051022741,0.51439605042518943,0.41151684034015151,0.30863763025511359,0.20575842017007567,0.10287921008503774,5.3497189244219721]
[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,1.0287921008503793,0.85732675070864939,0.68586140056691947,0.51439605042518954,0.34293070028345962,0.17146535014172973,0,0,0,0,3.6007723529763274]
[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,{"$f":"K1097-K1193","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(J1128:J1147)","v":10.287921008503796},6.7051324628654303,6.2087202197782041,5.7123079766909806,5.2158957336037544,4.7194834905165282,4.2230712474293037,3.8981243544838087,3.5731774615383127,3.2482305685928172,46.9706564938718]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,1,{"$f":"K1150+1","v":2},{"$f":"L1150+1","v":3},4,5,6,7,8,9]
[null,null,null,null,null,null,null,null,null,"Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,{"$f":"VLOOKUP(J1151,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",{"$f":"VLOOKUP(C1154,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C1154,$C$14:$Q$55,6,FALSE)","v":35},null,null,null,null,0,{"$f":"IF(($E1154-K$1150)<1,K1058,$K1058/$E1154)","v":2.9394060024296551E-2},{"$f":"IF(($E1154-L$1150)<1,L1058,$K1058/$E1154)","v":2.9394060024296551E-2},2.9394060024296551E-2,2.9394060024296551E-2,2.9394060024296551E-2,2.9394060024296551E-2,2.9394060024296551E-2,2.9394060024296551E-2,2.9394060024296551E-2,{"$f":"SUM(OFFSET(H1154,0,0,1,Model_period))","v":0.2057584201700759}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C1155,$C$14:$Q$55,6,FALSE)","v":20},null,null,null,null,0,{"$f":"IF(($E1155-K$1150)<1,K1059,$K1059/$E1155)","v":5.1439605042518967E-2},5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,0.3600772352976328]
[null,null,"CA03","Other cables",20,null,null,null,null,0,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,0.3600772352976328]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,0,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,0.60012872549605456]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,0,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,0.60012872549605456]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,0,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,0.60012872549605456]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,0,1.0287921008503793,0,0,0,0,0,0,0,0,1.0287921008503793]
[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,0,1.0287921008503793,0,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,0,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.72015447059526561]
[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,{"$f":"IF(($E1171-K$1150)<1,K1075,$K1075/$E1171)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1154:J1173)","v":0},2.5499347071077261,0.49235050540696729,0.49235050540696729,0.49235050540696729,0.49235050540696729,0.49235050540696729,0.49235050540696729,0.49235050540696729,0.49235050540696729,5.5040377395495295]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1176,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C1176,$C$14:$Q$55,6,FALSE)","v":27},null,null,null,null,0,{"$f":"IF(($E1176-K$1150)<1,K1080,$K1080/$E1176)","v":3.8103411142606639E-2},{"$f":"IF(($E1176-L$1150)<1,L1080,$K1080/$E1176)","v":3.8103411142606639E-2},3.8103411142606639E-2,3.8103411142606639E-2,3.8103411142606639E-2,3.8103411142606639E-2,3.8103411142606639E-2,3.8103411142606639E-2,3.8103411142606639E-2,{"$f":"SUM(OFFSET(H1176,0,0,1,Model_period))","v":0.26672387799824643}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C1177,$C$14:$Q$55,6,FALSE)","v":25},null,null,null,null,0,{"$f":"IF(($E1177-K$1150)<1,K1081,$K1081/$E1177)","v":4.1151684034015173E-2},4.1151684034015173E-2,4.1151684034015173E-2,4.1151684034015173E-2,4.1151684034015173E-2,4.1151684034015173E-2,4.1151684034015173E-2,4.1151684034015173E-2,4.1151684034015173E-2,0.28806178823810624]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,0,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,0.3600772352976328]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,0,2.7073476338167878E-2,2.7073476338167878E-2,2.7073476338167878E-2,2.7073476338167878E-2,2.7073476338167878E-2,2.7073476338167878E-2,2.7073476338167878E-2,2.7073476338167878E-2,2.7073476338167878E-2,0.18951433436717513]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,0,1.0287921008503793,0,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,0,6.4299506303148707E-2,6.4299506303148707E-2,6.4299506303148707E-2,6.4299506303148707E-2,6.4299506303148707E-2,6.4299506303148707E-2,6.4299506303148707E-2,6.4299506303148707E-2,6.4299506303148707E-2,0.45009654412204103]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,0,1.0287921008503793,0,0,0,0,0,0,0,0,1.0287921008503793]
[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,0,1.0287921008503793,0,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,0,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.72015447059526561]
[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,0,0.17146535014172989,0.17146535014172989,0.17146535014172989,0.17146535014172989,0.17146535014172989,0.17146535014172973,0,0,0,1.0287921008503793]
[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,{"$f":"IF(($E1193-K$1150)<1,K1097,$K1097/$E1193)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1176:J1195)","v":0},3.5827885456383628,0.4964122430872252,0.4964122430872252,0.4964122430872252,0.4964122430872252,0.49641224308722498,0.32494689294549528,0.32494689294549528,0.32494689294549528,6.3897966540199853]
[]
[null,"8.3.5",{"$f":"\"Roll-Forward Capital Additions in Year \"&D1200","v":"Roll-Forward Capital Additions in Year 2012/2013"}]
[]
[null,null,"Y04",{"$f":"VLOOKUP(C1200,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,{"$f":"VLOOKUP(K1203,FYears,2,FALSE)","v":"2012/2013"},"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1206,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,0,{"$f":"K1254","v":1.0287921008503793},{"$f":"L1254","v":0.99939804082608275},0.97000398080178618,0.94060992077748962,0.91121586075319305,0.88182180072889649,0.85242774070459992,0.82303368068030336,{"$f":"SUM(OFFSET(H1206,0,0,1,Model_period))","v":5.7318417047378283}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,0,{"$f":"K1255","v":1.0287921008503793},0.97735249580786032,0.92591289076534133,0.87447328572282235,0.82303368068030336,0.77159407563778437,0.72015447059526538,0.6687148655527464,5.4011585294644906]
[null,null,"CA03","Other cables",null,null,null,null,null,null,0,1.0287921008503793,0.97735249580786032,0.92591289076534133,0.87447328572282235,0.82303368068030336,0.77159407563778437,0.72015447059526538,0.6687148655527464,5.4011585294644906]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,0,1.0287921008503793,0.9430594257795144,0.8573267507086495,0.77159407563778459,0.68586140056691969,0.60012872549605478,0.51439605042518988,0.42866337535432492,4.8867624790393025]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,0,1.0287921008503793,0.9430594257795144,0.8573267507086495,0.77159407563778459,0.68586140056691969,0.60012872549605478,0.51439605042518988,0.42866337535432492,4.8867624790393025]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,0,1.0287921008503793,0.9430594257795144,0.8573267507086495,0.77159407563778459,0.68586140056691969,0.60012872549605478,0.51439605042518988,0.42866337535432492,4.8867624790393025]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,1.0287921008503793,0,0,0,0,0,0,0,1.0287921008503793]
[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,0,1.0287921008503793,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,0,1.0287921008503793,0.92591289076534133,0.82303368068030336,0.72015447059526538,0.61727526051022741,0.51439605042518943,0.41151684034015151,0.30863763025511359,4.6295644538267062]
[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,{"$f":"SUM(K1206:K1225)","v":0},9.259128907653416,6.7091942005456886,6.2168436951387207,5.7244931897317528,5.2321426843247867,4.7397921789178188,4.2474416735108518,3.7550911681038839,37.881594856312176]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1228,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,0,{"$f":"K1276","v":1.0287921008503793},{"$f":"L1276","v":0.99068868970777269},0.95258527856516606,0.91448186742255944,0.87637845627995281,0.83827504513734619,0.80017163399473956,0.76206822285213294,{"$f":"SUM(OFFSET(H1228,0,0,1,Model_period))","v":5.6012014379631765}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,0,{"$f":"K1277","v":1.0287921008503793},0.98764041681636416,0.94648873278234902,0.90533704874833387,0.86418536471431873,0.82303368068030358,0.78188199664628844,0.74073031261227329,5.5554773445920489]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,0,1.0287921008503793,0.97735249580786032,0.92591289076534133,0.87447328572282235,0.82303368068030336,0.77159407563778437,0.72015447059526538,0.6687148655527464,5.4011585294644906]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,0,1.0287921008503793,1.0017186245122114,0.97464514817404346,0.94757167183587554,0.92049819549770762,0.89342471915953969,0.86635124282137177,0.83927776648320385,5.7666504600297577]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,0,1.0287921008503793,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,0,1.0287921008503793,0.96449259454723058,0.90019308824408184,0.83589358194093311,0.77159407563778437,0.70729456933463564,0.6429950630314869,0.57869555672833817,5.2082600105550449]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,1.0287921008503793,0,0,0,0,0,0,0,1.0287921008503793]
[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,0,1.0287921008503793,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,0,1.0287921008503793,0.92591289076534133,0.82303368068030336,0.72015447059526538,0.61727526051022741,0.51439605042518943,0.41151684034015151,0.30863763025511359,4.6295644538267062]
[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,0,1.0287921008503793,0.85732675070864939,0.68586140056691947,0.51439605042518954,0.34293070028345962,0.17146535014172973,0,0,3.6007723529763274]
[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,{"$f":"K1293","v":0},0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1228:K1247)","v":0},10.287921008503796,6.7051324628654303,6.2087202197782041,5.7123079766909806,5.2158957336037544,4.7194834905165282,4.2230712474293037,3.8981243544838087,38.849460891958685]
[]
[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,{"$f":"VLOOKUP(K1251,FYears,2,FALSE)","v":"2012/2013"},"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1254,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,{"$f":"K63","v":1.0287921008503793},{"$f":"L1206-L1302","v":0.99939804082608275},{"$f":"M1206-M1302","v":0.97000398080178618},0.94060992077748962,0.91121586075319305,0.88182180072889649,0.85242774070459992,0.82303368068030336,0.79363962065600679,{"$f":"SUM(OFFSET(H1254,0,0,1,Model_period))","v":6.5842694454424286}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,{"$f":"K64","v":1.0287921008503793},{"$f":"L1207-L1303","v":0.97735249580786032},0.92591289076534133,0.87447328572282235,0.82303368068030336,0.77159407563778437,0.72015447059526538,0.6687148655527464,0.61727526051022741,6.1213130000597555]
[null,null,"CA03","Other cables",null,null,null,null,null,null,1.0287921008503793,0.97735249580786032,0.92591289076534133,0.87447328572282235,0.82303368068030336,0.77159407563778437,0.72015447059526538,0.6687148655527464,0.61727526051022741,6.1213130000597555]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,1.0287921008503793,0.9430594257795144,0.8573267507086495,0.77159407563778459,0.68586140056691969,0.60012872549605478,0.51439605042518988,0.42866337535432492,0.34293070028345995,5.4011585294644924]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,1.0287921008503793,0.9430594257795144,0.8573267507086495,0.77159407563778459,0.68586140056691969,0.60012872549605478,0.51439605042518988,0.42866337535432492,0.34293070028345995,5.4011585294644924]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,1.0287921008503793,0.9430594257795144,0.8573267507086495,0.77159407563778459,0.68586140056691969,0.60012872549605478,0.51439605042518988,0.42866337535432492,0.34293070028345995,5.4011585294644924]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,1.0287921008503793,0,0,0,0,0,0,0,0,1.0287921008503793]
[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,1.0287921008503793,0,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,1.0287921008503793,0.92591289076534133,0.82303368068030336,0.72015447059526538,0.61727526051022741,0.51439605042518943,0.41151684034015151,0.30863763025511359,0.20575842017007567,5.0410812941668581]
[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,{"$f":"L1223-L1319","v":0},0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1254:K1273)","v":9.259128907653416},6.7091942005456886,6.2168436951387207,5.7244931897317528,5.2321426843247867,4.7397921789178188,4.2474416735108518,3.7550911681038839,3.2627406626969173,42.12903652982304]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1276,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,{"$f":"K85","v":1.0287921008503793},{"$f":"L1228-L1324","v":0.99068868970777269},{"$f":"M1228-M1324","v":0.95258527856516606},0.91448186742255944,0.87637845627995281,0.83827504513734619,0.80017163399473956,0.76206822285213294,0.72396481170952631,{"$f":"SUM(OFFSET(H1276,0,0,1,Model_period))","v":6.4013730719579165}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,{"$f":"K86","v":1.0287921008503793},{"$f":"L1229-L1325","v":0.98764041681636416},0.94648873278234902,0.90533704874833387,0.86418536471431873,0.82303368068030358,0.78188199664628844,0.74073031261227329,0.69957862857825814,6.3373593412383373]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,1.0287921008503793,0.97735249580786032,0.92591289076534133,0.87447328572282235,0.82303368068030336,0.77159407563778437,0.72015447059526538,0.6687148655527464,0.61727526051022741,6.1213130000597555]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,1.0287921008503793,1.0017186245122114,0.97464514817404346,0.94757167183587554,0.92049819549770762,0.89342471915953969,0.86635124282137177,0.83927776648320385,0.81220429014503592,6.6330017028511294]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,1.0287921008503793,0,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,1.0287921008503793,0.96449259454723058,0.90019308824408184,0.83589358194093311,0.77159407563778437,0.70729456933463564,0.6429950630314869,0.57869555672833817,0.51439605042518943,5.8512550735865316]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,1.0287921008503793,0,0,0,0,0,0,0,0,1.0287921008503793]
[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,1.0287921008503793,0,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,1.0287921008503793,0.92591289076534133,0.82303368068030336,0.72015447059526538,0.61727526051022741,0.51439605042518943,0.41151684034015151,0.30863763025511359,0.20575842017007567,5.0410812941668581]
[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,1.0287921008503793,0.85732675070864939,0.68586140056691947,0.51439605042518954,0.34293070028345962,0.17146535014172973,0,0,0,3.6007723529763274]
[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,{"$f":"L1245-L1341","v":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,{"$f":"SUM(K1276:K1295)","v":10.287921008503796},6.7051324628654303,6.2087202197782041,5.7123079766909806,5.2158957336037544,4.7194834905165282,4.2230712474293037,3.8981243544838087,3.5731774615383127,43.072532139387995]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,1,{"$f":"L1298+1","v":2},{"$f":"M1298+1","v":3},4,5,6,7,8]
[null,null,null,null,null,null,null,null,null,null,"Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,{"$f":"VLOOKUP(K1299,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",{"$f":"VLOOKUP(C1302,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C1302,$C$14:$Q$55,6,FALSE)","v":35},null,null,null,null,null,0,{"$f":"IF(($E1302-L$1298)<1,L1206,$L1206/$E1302)","v":2.9394060024296551E-2},{"$f":"IF(($E1302-M$1298)<1,M1206,$L1206/$E1302)","v":2.9394060024296551E-2},2.9394060024296551E-2,2.9394060024296551E-2,2.9394060024296551E-2,2.9394060024296551E-2,2.9394060024296551E-2,2.9394060024296551E-2,{"$f":"SUM(OFFSET(H1302,0,0,1,Model_period))","v":0.17636436014577933}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C1303,$C$14:$Q$55,6,FALSE)","v":20},null,null,null,null,null,0,{"$f":"IF(($E1303-L$1298)<1,L1207,$L1207/$E1303)","v":5.1439605042518967E-2},5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,0.30863763025511382]
[null,null,"CA03","Other cables",20,null,null,null,null,null,0,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,0.30863763025511382]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,0,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,0.51439605042518965]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,0,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,0.51439605042518965]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,0,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,0.51439605042518965]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,0,1.0287921008503793,0,0,0,0,0,0,0,1.0287921008503793]
[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,0,1.0287921008503793,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,0,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.61727526051022763]
[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,{"$f":"IF(($E1319-L$1298)<1,L1223,$L1223/$E1319)","v":0},0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1302:K1321)","v":0},2.5499347071077261,0.49235050540696729,0.49235050540696729,0.49235050540696729,0.49235050540696729,0.49235050540696729,0.49235050540696729,0.49235050540696729,5.0116872341425625]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1324,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C1324,$C$14:$Q$55,6,FALSE)","v":27},null,null,null,null,null,0,{"$f":"IF(($E1324-L$1298)<1,L1228,$L1228/$E1324)","v":3.8103411142606639E-2},{"$f":"IF(($E1324-M$1298)<1,M1228,$L1228/$E1324)","v":3.8103411142606639E-2},3.8103411142606639E-2,3.8103411142606639E-2,3.8103411142606639E-2,3.8103411142606639E-2,3.8103411142606639E-2,3.8103411142606639E-2,{"$f":"SUM(OFFSET(H1324,0,0,1,Model_period))","v":0.2286204668556398}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C1325,$C$14:$Q$55,6,FALSE)","v":25},null,null,null,null,null,0,{"$f":"IF(($E1325-L$1298)<1,L1229,$L1229/$E1325)","v":4.1151684034015173E-2},4.1151684034015173E-2,4.1151684034015173E-2,4.1151684034015173E-2,4.1151684034015173E-2,4.1151684034015173E-2,4.1151684034015173E-2,4.1151684034015173E-2,0.24691010420409104]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,0,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,0.30863763025511382]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,0,2.7073476338167878E-2,2.7073476338167878E-2,2.7073476338167878E-2,2.7073476338167878E-2,2.7073476338167878E-2,2.7073476338167878E-2,2.7073476338167878E-2,2.7073476338167878E-2,0.16244085802900726]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,0,1.0287921008503793,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,0,6.4299506303148707E-2,6.4299506303148707E-2,6.4299506303148707E-2,6.4299506303148707E-2,6.4299506303148707E-2,6.4299506303148707E-2,6.4299506303148707E-2,6.4299506303148707E-2,0.3857970378188923]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,0,1.0287921008503793,0,0,0,0,0,0,0,1.0287921008503793]
[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,0,1.0287921008503793,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,0,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.61727526051022763]
[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,0,0.17146535014172989,0.17146535014172989,0.17146535014172989,0.17146535014172989,0.17146535014172989,0.17146535014172973,0,0,1.0287921008503793]
[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,{"$f":"IF(($E1341-L$1298)<1,L1245,$L1245/$E1341)","v":0},0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1324:K1343)","v":0},3.5827885456383628,0.4964122430872252,0.4964122430872252,0.4964122430872252,0.4964122430872252,0.49641224308722498,0.32494689294549528,0.32494689294549528,6.0648497610744894]
[]
[null,"8.3.6",{"$f":"\"Roll-Forward Capital Additions in Year \"&D1348","v":"Roll-Forward Capital Additions in Year 2013/2014"}]
[]
[null,null,"Y05",{"$f":"VLOOKUP(C1348,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,{"$f":"VLOOKUP(L1351,FYears,2,FALSE)","v":"2013/2014"},"2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1354,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,0,{"$f":"L1402","v":1.0287921008503793},{"$f":"M1402","v":0.99939804082608275},0.97000398080178618,0.94060992077748962,0.91121586075319305,0.88182180072889649,0.85242774070459992,{"$f":"SUM(OFFSET(H1354,0,0,1,Model_period))","v":4.8500199040089313}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,0,{"$f":"L1403","v":1.0287921008503793},0.97735249580786032,0.92591289076534133,0.87447328572282235,0.82303368068030336,0.77159407563778437,0.72015447059526538,4.6295644538267062]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,0,1.0287921008503793,0.97735249580786032,0.92591289076534133,0.87447328572282235,0.82303368068030336,0.77159407563778437,0.72015447059526538,4.6295644538267062]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,0,1.0287921008503793,0.9430594257795144,0.8573267507086495,0.77159407563778459,0.68586140056691969,0.60012872549605478,0.51439605042518988,4.2866337535432475]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,0,1.0287921008503793,0.9430594257795144,0.8573267507086495,0.77159407563778459,0.68586140056691969,0.60012872549605478,0.51439605042518988,4.2866337535432475]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,0,1.0287921008503793,0.9430594257795144,0.8573267507086495,0.77159407563778459,0.68586140056691969,0.60012872549605478,0.51439605042518988,4.2866337535432475]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,1.0287921008503793,0,0,0,0,0,0,1.0287921008503793]
[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,0,1.0287921008503793,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,0,1.0287921008503793,0.92591289076534133,0.82303368068030336,0.72015447059526538,0.61727526051022741,0.51439605042518943,0.41151684034015151,4.1151684034015172]
[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,{"$f":"SUM(L1354:L1373)","v":0},9.259128907653416,6.7091942005456886,6.2168436951387207,5.7244931897317528,5.2321426843247867,4.7397921789178188,4.2474416735108518,33.141802677394367]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1376,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,0,{"$f":"L1424","v":1.0287921008503793},{"$f":"M1424","v":0.99068868970777269},0.95258527856516606,0.91448186742255944,0.87637845627995281,0.83827504513734619,0.80017163399473956,{"$f":"SUM(OFFSET(H1376,0,0,1,Model_period))","v":4.7629263928258307}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,0,{"$f":"L1425","v":1.0287921008503793},0.98764041681636416,0.94648873278234902,0.90533704874833387,0.86418536471431873,0.82303368068030358,0.78188199664628844,4.7324436639117451]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,0,1.0287921008503793,0.97735249580786032,0.92591289076534133,0.87447328572282235,0.82303368068030336,0.77159407563778437,0.72015447059526538,4.6295644538267062]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,0,1.0287921008503793,1.0017186245122114,0.97464514817404346,0.94757167183587554,0.92049819549770762,0.89342471915953969,0.86635124282137177,4.8732257408702182]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,0,1.0287921008503793,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,0,1.0287921008503793,0.96449259454723058,0.90019308824408184,0.83589358194093311,0.77159407563778437,0.70729456933463564,0.6429950630314869,4.5009654412204094]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,1.0287921008503793,0,0,0,0,0,0,1.0287921008503793]
[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,0,1.0287921008503793,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,0,1.0287921008503793,0.92591289076534133,0.82303368068030336,0.72015447059526538,0.61727526051022741,0.51439605042518943,0.41151684034015151,4.1151684034015172]
[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,0,1.0287921008503793,0.85732675070864939,0.68586140056691947,0.51439605042518954,0.34293070028345962,0.17146535014172973,0,3.4293070028345976]
[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,{"$f":"L1441","v":0},0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1376:L1395)","v":0},10.287921008503796,6.7051324628654303,6.2087202197782041,5.7123079766909806,5.2158957336037544,4.7194834905165282,4.2230712474293037,34.129977401442154]
[]
[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,{"$f":"VLOOKUP(L1399,FYears,2,FALSE)","v":"2013/2014"},"2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1402,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,{"$f":"L63","v":1.0287921008503793},{"$f":"L1402-M1450","v":0.99939804082608275},0.97000398080178618,0.94060992077748962,0.91121586075319305,0.88182180072889649,0.85242774070459992,0.82303368068030336,{"$f":"SUM(OFFSET(H1402,0,0,1,Model_period))","v":5.7318417047378283}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,{"$f":"L64","v":1.0287921008503793},0.97735249580786032,0.92591289076534133,0.87447328572282235,0.82303368068030336,0.77159407563778437,0.72015447059526538,0.6687148655527464,5.4011585294644906]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,1.0287921008503793,0.97735249580786032,0.92591289076534133,0.87447328572282235,0.82303368068030336,0.77159407563778437,0.72015447059526538,0.6687148655527464,5.4011585294644906]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,1.0287921008503793,0.9430594257795144,0.8573267507086495,0.77159407563778459,0.68586140056691969,0.60012872549605478,0.51439605042518988,0.42866337535432492,4.8867624790393025]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,1.0287921008503793,0.9430594257795144,0.8573267507086495,0.77159407563778459,0.68586140056691969,0.60012872549605478,0.51439605042518988,0.42866337535432492,4.8867624790393025]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,1.0287921008503793,0.9430594257795144,0.8573267507086495,0.77159407563778459,0.68586140056691969,0.60012872549605478,0.51439605042518988,0.42866337535432492,4.8867624790393025]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,1.0287921008503793,0,0,0,0,0,0,0,1.0287921008503793]
[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,1.0287921008503793,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,1.0287921008503793,0.92591289076534133,0.82303368068030336,0.72015447059526538,0.61727526051022741,0.51439605042518943,0.41151684034015151,0.30863763025511359,4.6295644538267062]
[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,{"$f":"L1418-M1466","v":0},0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1402:L1421)","v":9.259128907653416},6.7091942005456886,6.2168436951387207,5.7244931897317528,5.2321426843247867,4.7397921789178188,4.2474416735108518,3.7550911681038839,37.881594856312176]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1424,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,{"$f":"L85","v":1.0287921008503793},{"$f":"L1424-M1472","v":0.99068868970777269},0.95258527856516606,0.91448186742255944,0.87637845627995281,0.83827504513734619,0.80017163399473956,0.76206822285213294,{"$f":"SUM(OFFSET(H1424,0,0,1,Model_period))","v":5.6012014379631765}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,{"$f":"L86","v":1.0287921008503793},0.98764041681636416,0.94648873278234902,0.90533704874833387,0.86418536471431873,0.82303368068030358,0.78188199664628844,0.74073031261227329,5.5554773445920489]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,1.0287921008503793,0.97735249580786032,0.92591289076534133,0.87447328572282235,0.82303368068030336,0.77159407563778437,0.72015447059526538,0.6687148655527464,5.4011585294644906]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,1.0287921008503793,1.0017186245122114,0.97464514817404346,0.94757167183587554,0.92049819549770762,0.89342471915953969,0.86635124282137177,0.83927776648320385,5.7666504600297577]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,1.0287921008503793,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,1.0287921008503793,0.96449259454723058,0.90019308824408184,0.83589358194093311,0.77159407563778437,0.70729456933463564,0.6429950630314869,0.57869555672833817,5.2082600105550449]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,1.0287921008503793,0,0,0,0,0,0,0,1.0287921008503793]
[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,1.0287921008503793,0,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,1.0287921008503793,0.92591289076534133,0.82303368068030336,0.72015447059526538,0.61727526051022741,0.51439605042518943,0.41151684034015151,0.30863763025511359,4.6295644538267062]
[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,1.0287921008503793,0.85732675070864939,0.68586140056691947,0.51439605042518954,0.34293070028345962,0.17146535014172973,0,0,3.6007723529763274]
[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":"L1440-M1488","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,{"$f":"SUM(L1424:L1443)","v":10.287921008503796},6.7051324628654303,6.2087202197782041,5.7123079766909806,5.2158957336037544,4.7194834905165282,4.2230712474293037,3.8981243544838087,38.849460891958685]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,1,{"$f":"M1446+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,{"$f":"VLOOKUP(L1447,FYears,2,FALSE)","v":"2013/2014"},"2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1450,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C1450,$C$14:$Q$55,6,FALSE)","v":35},null,null,null,null,null,null,0,{"$f":"IF(($E1450-M$1446)<1,M1354,$M1354/$E1450)","v":2.9394060024296551E-2},{"$f":"IF(($E1450-N$1446)<1,N1354,$M1354/$E1450)","v":2.9394060024296551E-2},2.9394060024296551E-2,2.9394060024296551E-2,2.9394060024296551E-2,2.9394060024296551E-2,2.9394060024296551E-2,{"$f":"SUM(OFFSET(H1450,0,0,1,Model_period))","v":0.14697030012148277}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C1451,$C$14:$Q$55,6,FALSE)","v":20},null,null,null,null,null,null,0,{"$f":"IF(($E1451-M$1446)<1,M1355,$M1355/$E1451)","v":5.1439605042518967E-2},5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,0.25719802521259483]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,0,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,0.25719802521259483]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,0,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,0.42866337535432475]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,0,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,0.42866337535432475]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,0,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,8.5732675070864947E-2,0.42866337535432475]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,0,1.0287921008503793,0,0,0,0,0,0,1.0287921008503793]
[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,0,1.0287921008503793,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,0,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.51439605042518965]
[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,{"$f":"IF(($E1467-M$1446)<1,M1371,$M1371/$E1467)","v":0},0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1450:L1469)","v":0},2.5499347071077261,0.49235050540696729,0.49235050540696729,0.49235050540696729,0.49235050540696729,0.49235050540696729,0.49235050540696729,4.5193367287355946]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1472,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C1472,$C$14:$Q$55,6,FALSE)","v":27},null,null,null,null,null,null,0,{"$f":"IF(($E1472-M$1446)<1,M1376,$M1376/$E1472)","v":3.8103411142606639E-2},{"$f":"IF(($E1472-N$1446)<1,N1376,$M1376/$E1472)","v":3.8103411142606639E-2},3.8103411142606639E-2,3.8103411142606639E-2,3.8103411142606639E-2,3.8103411142606639E-2,3.8103411142606639E-2,{"$f":"SUM(OFFSET(H1472,0,0,1,Model_period))","v":0.19051705571303318}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C1473,$C$14:$Q$55,6,FALSE)","v":25},null,null,null,null,null,null,0,{"$f":"IF(($E1473-M$1446)<1,M1377,$M1377/$E1473)","v":4.1151684034015173E-2},4.1151684034015173E-2,4.1151684034015173E-2,4.1151684034015173E-2,4.1151684034015173E-2,4.1151684034015173E-2,4.1151684034015173E-2,0.20575842017007587]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,0,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,5.1439605042518967E-2,0.25719802521259483]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,0,2.7073476338167878E-2,2.7073476338167878E-2,2.7073476338167878E-2,2.7073476338167878E-2,2.7073476338167878E-2,2.7073476338167878E-2,2.7073476338167878E-2,0.13536738169083939]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,0,1.0287921008503793,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,0,6.4299506303148707E-2,6.4299506303148707E-2,6.4299506303148707E-2,6.4299506303148707E-2,6.4299506303148707E-2,6.4299506303148707E-2,6.4299506303148707E-2,0.32149753151574356]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,0,1.0287921008503793,0,0,0,0,0,0,1.0287921008503793]
[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,0,1.0287921008503793,0,0,0,0,0,0,1.0287921008503793]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,0,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.10287921008503793,0.51439605042518965]
[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,0,0.17146535014172989,0.17146535014172989,0.17146535014172989,0.17146535014172989,0.17146535014172989,0.17146535014172973,0,0.8573267507086495]
[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,{"$f":"IF(($E1489-M$1446)<1,M1393,$M1393/$E1489)","v":0},0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1472:L1491)","v":0},3.5827885456383628,0.4964122430872252,0.4964122430872252,0.4964122430872252,0.4964122430872252,0.49641224308722498,0.32494689294549528,5.5684375179872641]
[]
[null,"8.3.7",{"$f":"\"Roll-Forward Capital Additions in Year \"&D1496","v":"Roll-Forward Capital Additions in Year 2014/2015"}]
[]
[null,null,"Y06",{"$f":"VLOOKUP(C1496,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,{"$f":"VLOOKUP(M1499,FYears,2,FALSE)","v":"2014/2015"},"2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1502,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,0,{"$f":"M1550","v":3.5116068237278205E-6},0,0,0,0,0,{"$f":"SUM(OFFSET(H1502,0,0,1,Model_period))","v":3.5116068237278205E-6}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,3.5112556630454479E-6,3.5109045023630753E-6,3.5105533416807027E-6,3.5102021809983301E-6,3.5098510203159575E-6,1.4044320330817047E-5]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[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,{"$f":"M1566","v":0},0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1502:M1521)","v":0},3.5116068237278208E-5,3.5112556630454479E-6,3.5109045023630753E-6,3.5105533416807027E-6,3.5102021809983301E-6,3.5098510203159575E-6,4.5648781744367435E-5]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1524,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,0,{"$f":"M1572","v":3.5116068237278205E-6},0,0,0,0,0,{"$f":"SUM(OFFSET(H1524,0,0,1,Model_period))","v":3.5116068237278205E-6}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,3.5112556630454479E-6,3.5109045023630753E-6,3.5105533416807027E-6,3.5102021809983301E-6,3.5098510203159575E-6,1.4044320330817047E-5]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[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":"M1588","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,{"$f":"SUM(M1524:M1543)","v":0},4.2139281884733855E-5,3.5112556630454479E-6,3.5109045023630753E-6,3.5105533416807027E-6,3.5102021809983301E-6,3.5098510203159575E-6,5.2671995391823082E-5]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(M1547,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",{"$f":"VLOOKUP(C1550,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,{"$f":"M63","v":3.5116068237278205E-6},{"$f":"N1502-N1598","v":0},0,0,0,0,0,{"$f":"SUM(OFFSET(H1550,0,0,1,Model_period))","v":3.5116068237278205E-6}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,{"$f":"M64","v":3.5116068237278205E-6},0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,3.5116068237278205E-6,3.5112556630454479E-6,3.5109045023630753E-6,3.5105533416807027E-6,3.5102021809983301E-6,3.5098510203159575E-6,3.5094998596335849E-6,1.7554522511815379E-5]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[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":"N1518-N1614","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,{"$f":"SUM(M1550:M1569)","v":3.5116068237278208E-5},3.5112556630454479E-6,3.5109045023630753E-6,3.5105533416807027E-6,3.5102021809983301E-6,3.5098510203159575E-6,3.5094998596335849E-6,4.915898392536577E-5]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1572,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,{"$f":"M85","v":3.5116068237278205E-6},{"$f":"N1524-N1620","v":0},0,0,0,0,0,{"$f":"SUM(OFFSET(H1572,0,0,1,Model_period))","v":3.5116068237278205E-6}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,{"$f":"M86","v":3.5116068237278205E-6},0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,3.5116068237278205E-6,3.5112556630454479E-6,3.5109045023630753E-6,3.5105533416807027E-6,3.5102021809983301E-6,3.5098510203159575E-6,3.5094998596335849E-6,1.7554522511815379E-5]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,3.5116068237278205E-6,0,0,0,0,0,0,3.5116068237278205E-6]
[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,{"$f":"N1540-N1636","v":0},0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1572:M1591)","v":4.2139281884733855E-5},3.5112556630454479E-6,3.5109045023630753E-6,3.5105533416807027E-6,3.5102021809983301E-6,3.5098510203159575E-6,3.5094998596335849E-6,5.6182197572821417E-5]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,1,{"$f":"N1594+1","v":2},{"$f":"O1594+1","v":3},{"$f":"P1594+1","v":4},{"$f":"Q1594+1","v":5},{"$f":"R1594+1","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,{"$f":"VLOOKUP(M1595,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",{"$f":"VLOOKUP(C1598,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C1598,$C$14:$Q$55,11,FALSE)","v":1},null,null,null,null,null,null,null,0,{"$f":"IF(($E1598-N$1594)<1,N1502,$N1502/$E1598)","v":3.5116068237278205E-6},0,0,0,0,0,{"$f":"SUM(OFFSET(H1598,0,0,1,Model_period))","v":3.5116068237278205E-6}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C1599,$C$14:$Q$55,11,FALSE)","v":1},null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,0,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,1.4046427294911282E-9]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,0,{"$f":"IF(($E1614-N$1594)<1,N1518,$N1518/$E1614)","v":0},0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1598:M1617)","v":0},3.1604812574232758E-5,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,3.160586605627988E-5]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1620,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C1620,$C$14:$Q$55,11,FALSE)","v":1},null,null,null,null,null,null,null,0,{"$f":"IF(($E1620-N$1594)<1,N1524,$N1524/$E1620)","v":3.5116068237278205E-6},0,0,0,0,0,{"$f":"SUM(OFFSET(H1620,0,0,1,Model_period))","v":3.5116068237278205E-6}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C1621,$C$14:$Q$55,11,FALSE)","v":1},null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,0,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,1.4046427294911282E-9]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[null,null,"CO12","Data Equipment",1,null,null,null,null,null,null,null,0,3.5116068237278205E-6,0,0,0,0,0,3.5116068237278205E-6]
[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,{"$f":"IF(($E1636-N$1594)<1,N1540,$N1540/$E1636)","v":0},0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1620:M1639)","v":0},3.8628026221688405E-5,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,3.5116068237278205E-10,3.8629079703735527E-5]
[]
[null,"8.3.8",{"$f":"\"Roll-Forward Capital Additions in Year \"&D1644","v":"Roll-Forward Capital Additions in Year 2015/2016"}]
[]
[null,null,"Y07",{"$f":"VLOOKUP(C1644,FYears,2,FALSE)","v":"2015/2016"}]
[]
[null,null,"Regulatory 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,{"$f":"VLOOKUP(N1647,FYears,2,FALSE)","v":"2015/2016"},"2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1650,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,0,{"$f":"N1698","v":7.6764407430694223E-2},{"$f":"O1698","v":0},{"$f":"P1698","v":0},{"$f":"Q1698","v":0},{"$f":"R1698","v":0},{"$f":"SUM(OFFSET(H1650,0,0,1,Model_period))","v":7.6764407430694223E-2}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,0,{"$f":"N1699","v":7.6764407430694223E-2},0,0,0,0,7.6764407430694223E-2]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,0,7.6765124684167158E-2,0,0,0,0,7.6765124684167158E-2]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,0,7.6764407430694223E-2,0,0,0,0,7.6764407430694223E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,1.4345069458573408E-6,0,0,0,0,1.4345069458573408E-6]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,0,1.4345069458573408E-6,0,0,0,0,1.4345069458573408E-6]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,7.6765124684167158E-2,0,0,0,0,7.6765124684167158E-2]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,7.6765124684167158E-2,0,0,0,0,7.6765124684167158E-2]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,2.1517604187860111E-6,0,0,0,0,2.1517604187860111E-6]
[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(N1650:N1669)","v":0},0.46059361711889463,0,0,0,0,0.46059361711889463]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1672,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,0,{"$f":"N1720","v":2.5644645742900345E-6},0,0,0,0,{"$f":"SUM(OFFSET(H1672,0,0,1,Model_period))","v":2.5644645742900345E-6}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,0,1.7096430495266896E-6,0,0,0,0,1.7096430495266896E-6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,0,1.7096430495266896E-6,0,0,0,0,1.7096430495266896E-6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,0,2.5644645742900345E-6,0,0,0,0,2.5644645742900345E-6]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,0,2.5644645742900345E-6,0,0,0,0,2.5644645742900345E-6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,1.7096430495266896E-6,0,0,0,0,1.7096430495266896E-6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,2.5644645742900345E-6,0,0,0,0,2.5644645742900345E-6]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,2.5644645742900345E-6,0,0,0,0,2.5644645742900345E-6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,2.5644645742900345E-6,0,0,0,0,2.5644645742900345E-6]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,0,2.1517604187860111E-6,0,0,0,0,2.1517604187860111E-6]
[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":"N1736","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,{"$f":"SUM(N1672:N1691)","v":0},2.2667477013106286E-5,0,0,0,0,2.2667477013106286E-5]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(N1695,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",{"$f":"VLOOKUP(C1698,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,{"$f":"N63","v":7.6764407430694223E-2},{"$f":"O1650-O1746","v":0},{"$f":"P1650-P1746","v":0},{"$f":"Q1650-Q1746","v":0},{"$f":"R1650-R1746","v":0},{"$f":"S1650-S1746","v":0},{"$f":"SUM(OFFSET(H1698,0,0,1,Model_period))","v":7.6764407430694223E-2}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,{"$f":"N64","v":7.6764407430694223E-2},{"$f":"O1651-O1747","v":0},0,0,0,0,7.6764407430694223E-2]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,7.6765124684167158E-2,0,0,0,0,0,7.6765124684167158E-2]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,7.6764407430694223E-2,0,0,0,0,0,7.6764407430694223E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,1.4345069458573408E-6,0,0,0,0,0,1.4345069458573408E-6]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,1.4345069458573408E-6,0,0,0,0,0,1.4345069458573408E-6]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,7.6765124684167158E-2,0,0,0,0,0,7.6765124684167158E-2]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,7.6765124684167158E-2,0,0,0,0,0,7.6765124684167158E-2]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,2.1517604187860111E-6,0,0,0,0,0,2.1517604187860111E-6]
[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,{"$f":"O1667-O1763","v":0},0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1698:N1717)","v":0.46059361711889463},0,0,0,0,0,0.46059361711889463]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1720,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,{"$f":"N85","v":2.5644645742900345E-6},{"$f":"O1672-O1768","v":0},0,0,0,0,{"$f":"SUM(OFFSET(H1720,0,0,1,Model_period))","v":2.5644645742900345E-6}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,{"$f":"N86","v":1.7096430495266896E-6},0,0,0,0,0,1.7096430495266896E-6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,1.7096430495266896E-6,0,0,0,0,0,1.7096430495266896E-6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,2.5644645742900345E-6,0,0,0,0,0,2.5644645742900345E-6]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,2.5644645742900345E-6,0,0,0,0,0,2.5644645742900345E-6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,1.7096430495266896E-6,0,0,0,0,0,1.7096430495266896E-6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,2.5644645742900345E-6,0,0,0,0,0,2.5644645742900345E-6]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,2.5644645742900345E-6,0,0,0,0,0,2.5644645742900345E-6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,2.5644645742900345E-6,0,0,0,0,0,2.5644645742900345E-6]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,2.1517604187860111E-6,0,0,0,0,0,2.1517604187860111E-6]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,0,{"$f":"O1688-O1784","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,{"$f":"SUM(N1720:N1739)","v":2.2667477013106286E-5},0,0,0,0,0,2.2667477013106286E-5]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"O1742+1","v":2},{"$f":"P1742+1","v":3},{"$f":"Q1742+1","v":4},{"$f":"R1742+1","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(N1743,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",{"$f":"VLOOKUP(C1746,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C1746,$C$14:$Q$55,12,FALSE)","v":1},null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1746-O$1742)<1,O1650,$O1650/$E1746)","v":7.6764407430694223E-2},{"$f":"IF(($E1746-P$1742)<1,P1650,$O1650/$E1746)","v":0},{"$f":"IF(($E1746-Q$1742)<1,Q1650,$O1650/$E1746)","v":0},{"$f":"IF(($E1746-R$1742)<1,R1650,$O1650/$E1746)","v":0},{"$f":"IF(($E1746-S$1742)<1,S1650,$O1650/$E1746)","v":0},{"$f":"SUM(OFFSET(H1746,0,0,1,Model_period))","v":7.6764407430694223E-2}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C1747,$C$14:$Q$55,12,FALSE)","v":1},null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1747-O$1742)<1,O1651,$O1651/$E1747)","v":7.6764407430694223E-2},0,0,0,0,7.6764407430694223E-2]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,null,0,7.6765124684167158E-2,0,0,0,0,7.6765124684167158E-2]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,null,0,7.6764407430694223E-2,0,0,0,0,7.6764407430694223E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,0,1.4345069458573408E-6,0,0,0,0,1.4345069458573408E-6]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,null,0,1.4345069458573408E-6,0,0,0,0,1.4345069458573408E-6]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,0,7.6765124684167158E-2,0,0,0,0,7.6765124684167158E-2]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,0,7.6765124684167158E-2,0,0,0,0,7.6765124684167158E-2]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,0,2.1517604187860111E-6,0,0,0,0,2.1517604187860111E-6]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1763-O$1742)<1,O1667,$O1667/$E1763)","v":0},0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1746:N1765)","v":0},0.46059361711889463,0,0,0,0,0.46059361711889463]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1768,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C1768,$C$14:$Q$55,12,FALSE)","v":1},null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1768-O$1742)<1,O1672,$O1672/$E1768)","v":2.5644645742900345E-6},0,0,0,0,{"$f":"SUM(OFFSET(H1768,0,0,1,Model_period))","v":2.5644645742900345E-6}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C1769,$C$14:$Q$55,12,FALSE)","v":1},null,null,null,null,null,null,null,null,0,1.7096430495266896E-6,0,0,0,0,1.7096430495266896E-6]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,null,0,1.7096430495266896E-6,0,0,0,0,1.7096430495266896E-6]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,null,0,2.5644645742900345E-6,0,0,0,0,2.5644645742900345E-6]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,0,2.5644645742900345E-6,0,0,0,0,2.5644645742900345E-6]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,0,1.7096430495266896E-6,0,0,0,0,1.7096430495266896E-6]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,0,2.5644645742900345E-6,0,0,0,0,2.5644645742900345E-6]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,0,2.5644645742900345E-6,0,0,0,0,2.5644645742900345E-6]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,0,2.5644645742900345E-6,0,0,0,0,2.5644645742900345E-6]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",1,null,null,null,null,null,null,null,null,0,2.1517604187860111E-6,0,0,0,0,2.1517604187860111E-6]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1784-O$1742)<1,O1688,$O1688/$E1784)","v":0},0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1768:N1787)","v":0},2.2667477013106286E-5,0,0,0,0,2.2667477013106286E-5]
[]
[null,"8.3.9",{"$f":"\"Roll-Forward Capital Additions in Year \"&D1792","v":"Roll-Forward Capital Additions in Year 2016/2017"}]
[]
[null,null,"Y08",{"$f":"VLOOKUP(C1792,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,{"$f":"VLOOKUP(O1795,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P1795,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1795,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1795,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1795,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1798,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"O1846","v":7.2001972751937121E-2},{"$f":"P1846","v":0},{"$f":"Q1846","v":0},{"$f":"R1846","v":0},{"$f":"SUM(OFFSET(H1798,0,0,1,Model_period))","v":7.2001972751937121E-2}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O1847","v":7.2001972751937121E-2},0,0,0,7.2001972751937121E-2]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,0,7.2002541435568071E-2,0,0,0,7.2002541435568071E-2]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,0,7.2001972751937121E-2,0,0,0,7.2001972751937121E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,1.1373672618954297E-6,0,0,0,1.1373672618954297E-6]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,0,1.1373672618954297E-6,0,0,0,1.1373672618954297E-6]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,7.2002541435568071E-2,0,0,0,7.2002541435568071E-2]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,7.2002541435568071E-2,0,0,0,7.2002541435568071E-2]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,1.7060508928431444E-6,0,0,0,1.7060508928431444E-6]
[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,{"$f":"SUM(O1798:O1817)","v":0},0.43201752334793214,0,0,0,0.43201752334793214]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1820,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"O1868","v":2.4946153446401117E-6},0,0,0,{"$f":"SUM(OFFSET(H1820,0,0,1,Model_period))","v":2.4946153446401117E-6}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,0,1.663076896426741E-6,0,0,0,1.663076896426741E-6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,0,1.663076896426741E-6,0,0,0,1.663076896426741E-6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,0,2.4946153446401117E-6,0,0,0,2.4946153446401117E-6]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,0,2.4946153446401117E-6,0,0,0,2.4946153446401117E-6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,1.663076896426741E-6,0,0,0,1.663076896426741E-6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,2.4946153446401117E-6,0,0,0,2.4946153446401117E-6]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,2.4946153446401117E-6,0,0,0,2.4946153446401117E-6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,2.4946153446401117E-6,0,0,0,2.4946153446401117E-6]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,0,1.7060508928431444E-6,0,0,0,1.7060508928431444E-6]
[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,{"$f":"SUM(O1820:O1839)","v":0},2.1662973649964036E-5,0,0,0,2.1662973649964036E-5]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(O1843,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P1843,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1843,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1843,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1843,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1846,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,{"$f":"O63","v":7.2001972751937121E-2},{"$f":"P1798-P1894","v":0},{"$f":"Q1798-Q1894","v":0},{"$f":"R1798-R1894","v":0},{"$f":"S1798-S1894","v":0},{"$f":"SUM(OFFSET(H1846,0,0,1,Model_period))","v":7.2001972751937121E-2}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,{"$f":"O64","v":7.2001972751937121E-2},{"$f":"P1799-P1895","v":0},0,0,0,7.2001972751937121E-2]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,7.2002541435568071E-2,0,0,0,0,7.2002541435568071E-2]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,7.2001972751937121E-2,0,0,0,0,7.2001972751937121E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,1.1373672618954297E-6,0,0,0,0,1.1373672618954297E-6]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,1.1373672618954297E-6,0,0,0,0,1.1373672618954297E-6]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,7.2002541435568071E-2,0,0,0,0,7.2002541435568071E-2]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,7.2002541435568071E-2,0,0,0,0,7.2002541435568071E-2]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,1.7060508928431444E-6,0,0,0,0,1.7060508928431444E-6]
[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,{"$f":"P1815-P1911","v":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,{"$f":"SUM(O1846:O1865)","v":0.43201752334793214},0,0,0,0,0.43201752334793214]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1868,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,{"$f":"O85","v":2.4946153446401117E-6},{"$f":"P1820-P1916","v":0},0,0,0,{"$f":"SUM(OFFSET(H1868,0,0,1,Model_period))","v":2.4946153446401117E-6}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,{"$f":"O86","v":1.663076896426741E-6},0,0,0,0,1.663076896426741E-6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,1.663076896426741E-6,0,0,0,0,1.663076896426741E-6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,2.4946153446401117E-6,0,0,0,0,2.4946153446401117E-6]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,2.4946153446401117E-6,0,0,0,0,2.4946153446401117E-6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,1.663076896426741E-6,0,0,0,0,1.663076896426741E-6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,2.4946153446401117E-6,0,0,0,0,2.4946153446401117E-6]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,2.4946153446401117E-6,0,0,0,0,2.4946153446401117E-6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,2.4946153446401117E-6,0,0,0,0,2.4946153446401117E-6]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,1.7060508928431444E-6,0,0,0,0,1.7060508928431444E-6]
[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,{"$f":"P1836-P1932","v":0},0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1868:O1887)","v":2.1662973649964036E-5},0,0,0,0,2.1662973649964036E-5]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"P1890+1","v":2},{"$f":"Q1890+1","v":3},{"$f":"R1890+1","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(O1891,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P1891,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1891,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1891,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1891,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1894,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C1894,$C$14:$Q$55,13,FALSE)","v":1},null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1894-P$1890)<1,P1798,$P1798/$E1894)","v":7.2001972751937121E-2},{"$f":"IF(($E1894-Q$1890)<1,Q1798,$P1798/$E1894)","v":0},{"$f":"IF(($E1894-R$1890)<1,R1798,$P1798/$E1894)","v":0},{"$f":"IF(($E1894-S$1890)<1,S1798,$P1798/$E1894)","v":0},{"$f":"SUM(OFFSET(H1894,0,0,1,Model_period))","v":7.2001972751937121E-2}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C1895,$C$14:$Q$55,13,FALSE)","v":1},null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1895-P$1890)<1,P1799,$P1799/$E1895)","v":7.2001972751937121E-2},0,0,0,7.2001972751937121E-2]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,null,null,0,7.2002541435568071E-2,0,0,0,7.2002541435568071E-2]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,null,null,0,7.2001972751937121E-2,0,0,0,7.2001972751937121E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,0,1.1373672618954297E-6,0,0,0,1.1373672618954297E-6]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,null,null,0,1.1373672618954297E-6,0,0,0,1.1373672618954297E-6]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,0,7.2002541435568071E-2,0,0,0,7.2002541435568071E-2]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,0,7.2002541435568071E-2,0,0,0,7.2002541435568071E-2]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,0,1.7060508928431444E-6,0,0,0,1.7060508928431444E-6]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1911-P$1890)<1,P1815,$P1815/$E1911)","v":0},0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1894:O1913)","v":0},0.43201752334793214,0,0,0,0.43201752334793214]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1916,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C1916,$C$14:$Q$55,13,FALSE)","v":1},null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1916-P$1890)<1,P1820,$P1820/$E1916)","v":2.4946153446401117E-6},0,0,0,{"$f":"SUM(OFFSET(H1916,0,0,1,Model_period))","v":2.4946153446401117E-6}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C1917,$C$14:$Q$55,13,FALSE)","v":1},null,null,null,null,null,null,null,null,null,0,1.663076896426741E-6,0,0,0,1.663076896426741E-6]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,null,null,0,1.663076896426741E-6,0,0,0,1.663076896426741E-6]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,null,null,0,2.4946153446401117E-6,0,0,0,2.4946153446401117E-6]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,0,2.4946153446401117E-6,0,0,0,2.4946153446401117E-6]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,0,1.663076896426741E-6,0,0,0,1.663076896426741E-6]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,0,2.4946153446401117E-6,0,0,0,2.4946153446401117E-6]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,0,2.4946153446401117E-6,0,0,0,2.4946153446401117E-6]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,0,2.4946153446401117E-6,0,0,0,2.4946153446401117E-6]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",1,null,null,null,null,null,null,null,null,null,0,1.7060508928431444E-6,0,0,0,1.7060508928431444E-6]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1932-P$1890)<1,P1836,$P1836/$E1932)","v":0},0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1916:O1935)","v":0},2.1662973649964036E-5,0,0,0,2.1662973649964036E-5]
[]
[null,"8.3.10",{"$f":"\"Roll-Forward Capital Additions in Year \"&D1940","v":"Roll-Forward Capital Additions in Year 2017/2018"}]
[]
[null,null,"Y09",{"$f":"VLOOKUP(C1940,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,{"$f":"VLOOKUP(P1943,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1943,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1943,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1943,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1946,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P1994","v":6.7507699117969985E-2},{"$f":"Q1994","v":0},{"$f":"R1994","v":0},{"$f":"SUM(OFFSET(H1946,0,0,1,Model_period))","v":6.7507699117969985E-2}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P1995","v":6.7507699117969985E-2},0,0,6.7507699117969985E-2]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,0,6.7508131870825591E-2,0,0,6.7508131870825591E-2]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,0,6.7507699117969985E-2,0,0,6.7507699117969985E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,8.6550571120616155E-7,0,0,8.6550571120616155E-7]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,0,8.6550571120616155E-7,0,0,8.6550571120616155E-7]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,6.7508131870825591E-2,0,0,6.7508131870825591E-2]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,6.7508131870825591E-2,0,0,6.7508131870825591E-2]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,1.2982585668092423E-6,0,0,1.2982585668092423E-6]
[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,{"$f":"SUM(P1946:P1965)","v":0},{"$f":"SUM(Q1946:Q1965)","v":0.405050522236376},{"$f":"SUM(R1946:R1965)","v":0},{"$f":"SUM(S1946:S1965)","v":0},{"$f":"SUM(T1946:T1965)","v":0.405050522236376}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1968,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P2016","v":2.4290314942941695E-6},0,0,{"$f":"SUM(OFFSET(H1968,0,0,1,Model_period))","v":2.4290314942941695E-6}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,0,1.6193543295294463E-6,0,0,1.6193543295294463E-6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,0,1.6193543295294463E-6,0,0,1.6193543295294463E-6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,0,2.4290314942941695E-6,0,0,2.4290314942941695E-6]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,0,2.4290314942941695E-6,0,0,2.4290314942941695E-6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,1.6193543295294463E-6,0,0,1.6193543295294463E-6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,2.4290314942941695E-6,0,0,2.4290314942941695E-6]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,2.4290314942941695E-6,0,0,2.4290314942941695E-6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,2.4290314942941695E-6,0,0,2.4290314942941695E-6]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,0,1.2982585668092423E-6,0,0,1.2982585668092423E-6]
[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,{"$f":"SUM(P1968:P1987)","v":0},{"$f":"SUM(Q1968:Q1987)","v":2.0730510521162599E-5},{"$f":"SUM(R1968:R1987)","v":0},{"$f":"SUM(S1968:S1987)","v":0},{"$f":"SUM(T1968:T1987)","v":2.0730510521162599E-5}]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(P1991,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1991,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1991,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1991,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1994,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P63","v":6.7507699117969985E-2},{"$f":"Q1946-Q2042","v":0},{"$f":"R1946-R2042","v":0},{"$f":"S1946-S2042","v":0},{"$f":"SUM(OFFSET(H1994,0,0,1,Model_period))","v":6.7507699117969985E-2}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P64","v":6.7507699117969985E-2},{"$f":"Q1947-Q2043","v":0},0,0,6.7507699117969985E-2]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,6.7508131870825591E-2,0,0,0,6.7508131870825591E-2]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,6.7507699117969985E-2,0,0,0,6.7507699117969985E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,8.6550571120616155E-7,0,0,0,8.6550571120616155E-7]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,8.6550571120616155E-7,0,0,0,8.6550571120616155E-7]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,6.7508131870825591E-2,0,0,0,6.7508131870825591E-2]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,6.7508131870825591E-2,0,0,0,6.7508131870825591E-2]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,1.2982585668092423E-6,0,0,0,1.2982585668092423E-6]
[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,{"$f":"Q1963-Q2059","v":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,{"$f":"SUM(P1994:P2013)","v":0.405050522236376},{"$f":"SUM(Q1994:Q2013)","v":0},{"$f":"SUM(R1994:R2013)","v":0},{"$f":"SUM(S1994:S2013)","v":0},{"$f":"SUM(T1994:T2013)","v":0.405050522236376}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2016,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P85","v":2.4290314942941695E-6},{"$f":"Q1968-Q2064","v":0},0,0,{"$f":"SUM(OFFSET(H2016,0,0,1,Model_period))","v":2.4290314942941695E-6}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P86","v":1.6193543295294463E-6},0,0,0,1.6193543295294463E-6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,1.6193543295294463E-6,0,0,0,1.6193543295294463E-6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,2.4290314942941695E-6,0,0,0,2.4290314942941695E-6]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,2.4290314942941695E-6,0,0,0,2.4290314942941695E-6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,1.6193543295294463E-6,0,0,0,1.6193543295294463E-6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,2.4290314942941695E-6,0,0,0,2.4290314942941695E-6]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,2.4290314942941695E-6,0,0,0,2.4290314942941695E-6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,2.4290314942941695E-6,0,0,0,2.4290314942941695E-6]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,1.2982585668092423E-6,0,0,0,1.2982585668092423E-6]
[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,{"$f":"Q1984-Q2080","v":0},0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2016:P2035)","v":2.0730510521162599E-5},{"$f":"SUM(Q2016:Q2035)","v":0},{"$f":"SUM(R2016:R2035)","v":0},{"$f":"SUM(S2016:S2035)","v":0},{"$f":"SUM(T2016:T2035)","v":2.0730510521162599E-5}]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"Q2038+1","v":2},{"$f":"R2038+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,{"$f":"VLOOKUP(P2039,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q2039,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R2039,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2039,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2042,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C2042,$C$14:$Q$55,14,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2042-Q$2038)<1,Q1946,$Q1946/$E2042)","v":6.7507699117969985E-2},0,0,{"$f":"SUM(OFFSET(H2042,0,0,1,Model_period))","v":6.7507699117969985E-2}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C2043,$C$14:$Q$55,14,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,0,6.7507699117969985E-2,0,0,6.7507699117969985E-2]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,null,null,null,0,6.7508131870825591E-2,0,0,6.7508131870825591E-2]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,null,null,null,0,6.7507699117969985E-2,0,0,6.7507699117969985E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,null,0,8.6550571120616155E-7,0,0,8.6550571120616155E-7]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,null,null,null,0,8.6550571120616155E-7,0,0,8.6550571120616155E-7]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,0,6.7508131870825591E-2,0,0,6.7508131870825591E-2]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,0,6.7508131870825591E-2,0,0,6.7508131870825591E-2]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,null,0,1.2982585668092423E-6,0,0,1.2982585668092423E-6]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2058-Q$2038)<1,Q1962,$Q1962/$E2058)","v":0},0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2042:P2061)","v":0},{"$f":"SUM(Q2042:Q2061)","v":0.405050522236376},{"$f":"SUM(R2042:R2061)","v":0},{"$f":"SUM(S2042:S2061)","v":0},{"$f":"SUM(T2042:T2061)","v":0.405050522236376}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2064,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C2064,$C$14:$Q$55,14,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2064-Q$2038)<1,Q1968,$Q1968/$E2064)","v":2.4290314942941695E-6},0,0,{"$f":"SUM(OFFSET(H2064,0,0,1,Model_period))","v":2.4290314942941695E-6}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C2065,$C$14:$Q$55,14,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,0,1.6193543295294463E-6,0,0,1.6193543295294463E-6]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,null,null,null,0,1.6193543295294463E-6,0,0,1.6193543295294463E-6]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,null,null,null,0,2.4290314942941695E-6,0,0,2.4290314942941695E-6]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,0,2.4290314942941695E-6,0,0,2.4290314942941695E-6]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,null,0,1.6193543295294463E-6,0,0,1.6193543295294463E-6]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,0,2.4290314942941695E-6,0,0,2.4290314942941695E-6]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,0,2.4290314942941695E-6,0,0,2.4290314942941695E-6]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,null,0,2.4290314942941695E-6,0,0,2.4290314942941695E-6]
[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",1,null,null,null,null,null,null,null,null,null,null,0,1.2982585668092423E-6,0,0,1.2982585668092423E-6]
[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,{"$f":"IF(($E2080-Q$2038)<1,Q1984,$Q1984/$E2080)","v":0},0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2064:P2083)","v":0},{"$f":"SUM(Q2064:Q2083)","v":2.0730510521162599E-5},{"$f":"SUM(R2064:R2083)","v":0},{"$f":"SUM(S2064:S2083)","v":0},{"$f":"SUM(T2064:T2083)","v":2.0730510521162599E-5}]
[]
[null,"8.3.11",{"$f":"\"Roll-Forward Capital Additions in Year \"&D2088","v":"Roll-Forward Capital Additions in Year 2018/2019"}]
[]
[null,null,"Y10",{"$f":"VLOOKUP(C2088,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,{"$f":"VLOOKUP(Q2091,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R2091,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2091,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2094,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q2142","v":6.5732674934754515E-2},0,{"$f":"SUM(OFFSET(H2094,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,0,6.5732674934754515E-2,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,0,6.5732978511061288E-2,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,0,6.5732674934754515E-2,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,6.0715261353582429E-7,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,0,6.0715261353582429E-7,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,6.5732978511061288E-2,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,6.5732978511061288E-2,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,9.1072892030373638E-7,0,0]
[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,{"$f":"SUM(Q2094:Q2113)","v":0},{"$f":"SUM(R2094:R2113)","v":0.39439908537159474},{"$f":"SUM(S2094:S2113)","v":0},{"$f":"SUM(T2094:T2113)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2116,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q2164","v":2.3651718542299601E-6},0,{"$f":"SUM(OFFSET(H2116,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,0,1.5767812361533068E-6,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,0,1.5767812361533068E-6,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,0,2.3651718542299601E-6,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,0,2.3651718542299601E-6,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1.5767812361533068E-6,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,2.3651718542299601E-6,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,2.3651718542299601E-6,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,2.3651718542299601E-6,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,9.1072892030373638E-7,0,0]
[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(Q2116:Q2135)","v":0},{"$f":"SUM(R2116:R2135)","v":1.9832103754143419E-5},{"$f":"SUM(S2116:S2135)","v":0},{"$f":"SUM(T2116:T2135)","v":0}]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q2139,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R2139,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2139,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2142,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q63","v":6.5732674934754515E-2},{"$f":"R2094-R2190","v":0},0,{"$f":"SUM(OFFSET(H2142,0,0,1,Model_period))","v":6.5732674934754515E-2}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q64","v":6.5732674934754515E-2},0,0,6.5732674934754515E-2]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,6.5732978511061288E-2,0,0,6.5732978511061288E-2]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,6.5732674934754515E-2,0,0,6.5732674934754515E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,6.0715261353582429E-7,0,0,6.0715261353582429E-7]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,6.0715261353582429E-7,0,0,6.0715261353582429E-7]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,6.5732978511061288E-2,0,0,6.5732978511061288E-2]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,6.5732978511061288E-2,0,0,6.5732978511061288E-2]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,9.1072892030373638E-7,0,0,9.1072892030373638E-7]
[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,{"$f":"R2110-R2206","v":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,{"$f":"SUM(Q2142:Q2161)","v":0.39439908537159474},{"$f":"SUM(R2142:R2161)","v":0},{"$f":"SUM(S2142:S2161)","v":0},{"$f":"SUM(T2142:T2161)","v":0.39439908537159474}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2164,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q85","v":2.3651718542299601E-6},{"$f":"R2116-R2212","v":0},0,{"$f":"SUM(OFFSET(H2164,0,0,1,Model_period))","v":2.3651718542299601E-6}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,1.5767812361533068E-6,0,0,1.5767812361533068E-6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,1.5767812361533068E-6,0,0,1.5767812361533068E-6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,2.3651718542299601E-6,0,0,2.3651718542299601E-6]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,2.3651718542299601E-6,0,0,2.3651718542299601E-6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,1.5767812361533068E-6,0,0,1.5767812361533068E-6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,2.3651718542299601E-6,0,0,2.3651718542299601E-6]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,2.3651718542299601E-6,0,0,2.3651718542299601E-6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,2.3651718542299601E-6,0,0,2.3651718542299601E-6]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,9.1072892030373638E-7,0,0,9.1072892030373638E-7]
[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,{"$f":"R2132-R2228","v":0},0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q2164:Q2183)","v":1.9832103754143419E-5},{"$f":"SUM(R2164:R2183)","v":0},{"$f":"SUM(S2164:S2183)","v":0},{"$f":"SUM(T2164:T2183)","v":1.9832103754143419E-5}]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"R2186+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,{"$f":"VLOOKUP(Q2187,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R2187,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2187,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2190,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C2190,$C$14:$Q$55,15,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2190-R$2186)<1,R2094,$R2094/$E2190)","v":6.5732674934754515E-2},0,{"$f":"SUM(OFFSET(H2190,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C2191,$C$14:$Q$55,15,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,0,6.5732674934754515E-2,0,0]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,null,null,null,null,0,6.5732978511061288E-2,0,0]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,null,null,null,null,0,6.5732674934754515E-2,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,6.0715261353582429E-7,0,0]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,null,null,null,null,0,6.0715261353582429E-7,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,6.5732978511061288E-2,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,0,6.5732978511061288E-2,0,0]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,null,null,0,9.1072892030373638E-7,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2206-R$2186)<1,R2110,$R2110/$E2206)","v":0},0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q2190:Q2209)","v":0},{"$f":"SUM(R2190:R2209)","v":0.39439908537159474},{"$f":"SUM(S2190:S2209)","v":0},{"$f":"SUM(T2190:T2209)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2212,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C2212,$C$14:$Q$55,15,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2212-R$2186)<1,R2116,$R2116/$E2212)","v":2.3651718542299601E-6},0,{"$f":"SUM(OFFSET(H2212,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C2213,$C$14:$Q$55,15,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,0,1.5767812361533068E-6,0,0]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,null,null,null,null,0,1.5767812361533068E-6,0,0]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,null,null,null,null,0,2.3651718542299601E-6,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,null,0,2.3651718542299601E-6,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,1.5767812361533068E-6,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,2.3651718542299601E-6,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,0,2.3651718542299601E-6,0,0]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,null,null,0,2.3651718542299601E-6,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO12","Data Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,9.1072892030373638E-7,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2228-R$2186)<1,R2132,$R2132/$E2228)","v":0},0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q2212:Q2231)","v":0},{"$f":"SUM(R2212:R2231)","v":1.9832103754143419E-5},{"$f":"SUM(S2212:S2231)","v":0},{"$f":"SUM(T2212:T2231)","v":0}]
[]
[null,"8.3.12",{"$f":"\"Roll-Forward Capital Additions in Year \"&D2236","v":"Roll-Forward Capital Additions in Year 2019/2020"}]
[]
[null,null,"Y11",{"$f":"VLOOKUP(C2236,FYears,2,FALSE)","v":"2019/2020"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(R2239,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2239,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2242,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R2290","v":0},{"$f":"SUM(OFFSET(H2242,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R2291","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(R2242:R2261)","v":0},{"$f":"SUM(S2242:S2261)","v":0},{"$f":"SUM(T2242:T2261)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2264,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R2312","v":0},{"$f":"SUM(OFFSET(H2264,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R2313","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,0,0,0]
[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,{"$f":"SUM(R2264:R2283)","v":0},{"$f":"SUM(S2264:S2283)","v":0},{"$f":"SUM(T2264:T2283)","v":0}]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(R2287,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2287,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2290,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R63","v":0},{"$f":"S2242-S2338","v":0},{"$f":"SUM(OFFSET(H2290,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R64","v":0},{"$f":"S2243-S2339","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(R2290:R2309)","v":0},{"$f":"SUM(S2290:S2309)","v":0},{"$f":"SUM(T2290:T2309)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2312,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R85","v":0},{"$f":"S2264-S2360","v":0},{"$f":"SUM(OFFSET(H2312,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R86","v":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(R2312:R2331)","v":0},{"$f":"SUM(S2312:S2331)","v":0},{"$f":"SUM(T2312:T2331)","v":0}]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"VLOOKUP(R2335,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2335,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2338,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C2338,$C$14:$Q$55,6,FALSE)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2338-S$2334)<1,S2242,$S2242/$E2338)","v":0},{"$f":"SUM(OFFSET(H2338,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C2339,$C$14:$Q$55,6,FALSE)","v":20},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2339-S$2334)<1,S2243,$S2243/$E2339)","v":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(R2338:R2357)","v":0},{"$f":"SUM(S2338:S2357)","v":0},{"$f":"SUM(T2338:T2357)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2360,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C2360,$C$14:$Q$55,6,FALSE)","v":27},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2360-S$2334)<1,S2264,$S2264/$E2360)","v":0},{"$f":"SUM(OFFSET(H2360,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C2361,$C$14:$Q$55,6,FALSE)","v":25},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2361-S$2334)<1,S2265,$S2265/$E2361)","v":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(R2360:R2379)","v":0},{"$f":"SUM(S2360:S2379)","v":0},{"$f":"SUM(T2360:T2379)","v":0}]
[]
[null,"8.3.13",{"$f":"\"Roll-Forward Capital Additions in Year \"&D2384","v":"Roll-Forward Capital Additions in Year 2020/2021"}]
[]
[null,null,"Y12",{"$f":"VLOOKUP(C2384,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,{"$f":"VLOOKUP(S2387,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2390,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(H2390,0,0,1,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(S2390:S2409)","v":0},{"$f":"SUM(T2390:T2409)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2412,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(H2412,0,0,1,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(S2412:S2431)","v":0},{"$f":"SUM(T2412:T2431)","v":0}]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(S2435,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2438,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S63","v":0},{"$f":"SUM(OFFSET(H2438,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S64","v":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,{"$f":"SUM(S2438:S2457)","v":0},{"$f":"SUM(T2438:T2457)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2460,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S85","v":0},{"$f":"SUM(OFFSET(H2460,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S86","v":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,{"$f":"SUM(S2460:S2479)","v":0},{"$f":"SUM(T2460:T2479)","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,{"$f":"VLOOKUP(S2483,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2486,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C2486,$C$14:$Q$55,6,FALSE)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(OFFSET(H2486,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C2487,$C$14:$Q$55,6,FALSE)","v":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(S2486:S2505)","v":0},{"$f":"SUM(T2486:T2505)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2508,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C2508,$C$14:$Q$55,6,FALSE)","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(OFFSET(H2508,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C2509,$C$14:$Q$55,6,FALSE)","v":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(S2508:S2527)","v":0},{"$f":"SUM(T2508:T2527)","v":0}]
[]
[]
[]
[]
[null,"8.4.2",{"$f":"\"Roll-Forward Disposal of New Assets in Year \"&D2535","v":"Roll-Forward Disposal of New Assets in Year 2009/2010"}]
[]
[null,null,"Y01",{"$f":"VLOOKUP(C2535,FYears,2,FALSE)","v":"2009/2010"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H2538,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",{"$f":"VLOOKUP(C2541,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,0,{"$f":"H2589","v":0},{"$f":"I2589","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2541,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,0,{"$f":"H2590","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,0,{"$f":"H2606","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(H2541:H2560)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2563,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,0,{"$f":"H2611","v":0},{"$f":"I2611","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2563,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,0,{"$f":"H2612","v":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,{"$f":"SUM(H2563:H2582)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H2586,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",{"$f":"VLOOKUP(C2589,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H2541-H2637-H2685","v":0},{"$f":"I2541-I2637-I2685","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2589,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H2542-H2638-H2686","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"H2558-H2654-H2702","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,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,{"$f":"SUM(H2589:H2608)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2611,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H2563-H2659-H2707","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2611,0,0,1,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,{"$f":"H2579-H2675-H2723","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H2611:H2630)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation",null,null,null,null,0,{"$f":"H2633+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,{"$f":"VLOOKUP(H2634,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",{"$f":"VLOOKUP(C2637,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C2637,$C$14:$Q$55,6,FALSE)","v":35},null,null,0,{"$f":"IF(($E2637-I$2633)<1,I2541,$I2541/$E2637)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2637,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C2638,$C$14:$Q$55,6,FALSE)","v":20},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",20,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,0,{"$f":"IF(($E2653-I$2633)<1,I2557,$I2557/$E2653)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H2637:H2656)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2659,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C2659,$C$14:$Q$55,6,FALSE)","v":27},null,null,0,{"$f":"IF(($E2659-I$2633)<1,I2563,$I2563/$E2659)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2659,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C2660,$C$14:$Q$55,6,FALSE)","v":25},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,0,{"$f":"IF(($E2670-I$2633)<1,I2574,$I2574/$E2670)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,0,{"$f":"IF(($E2671-I$2633)<1,I2575,$I2575/$E2671)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H2659:H2678)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,"Y01"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H2682,FYears,2,FALSE)","v":"2009/2010"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2685,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H162","v":0}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H163","v":0}]
[null,null,"CA03","Other cables",null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H2685:H2704)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2707,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H184","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H185","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H2707:H2726)","v":0}]
[]
[null,"8.4.3",{"$f":"\"Roll-Forward Disposal of New Assets in Year \"&D2731","v":"Roll-Forward Disposal of New Assets in Year 2010/2011"}]
[]
[null,null,"Y02",{"$f":"VLOOKUP(C2731,FYears,2,FALSE)","v":"2010/2011"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,{"$f":"VLOOKUP(I2734,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",{"$f":"VLOOKUP(C2737,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,0,{"$f":"I2785","v":0},{"$f":"J2785","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2737,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,0,{"$f":"I2786","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,0,{"$f":"I2802","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(I2737:I2756)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2759,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,0,{"$f":"I2807","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2759,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"I2823","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I2759:I2778)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[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,{"$f":"VLOOKUP(I2782,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2785,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,{"$f":"I2737-I2833-I2881","v":0},{"$f":"J2737-J2833-J2881","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2785,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,{"$f":"I2738-I2834-I2882","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"I2754-I2850-I2898","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I2785:I2804)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2807,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"I2759-I2855-I2903","v":0},{"$f":"J2759-J2855-J2903","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2807,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,{"$f":"I2760-I2856-I2904","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,{"$f":"I2776-I2872-I2920","v":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,{"$f":"SUM(I2807:I2826)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation",null,null,null,null,null,0,{"$f":"I2829+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,{"$f":"VLOOKUP(I2830,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2833,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C2833,$C$14:$Q$55,6,FALSE)","v":35},null,null,null,0,{"$f":"IF(($E2833-J$2829)<1,J2737,$J2737/$E2833)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2833,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C2834,$C$14:$Q$55,6,FALSE)","v":20},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,0,{"$f":"IF(($E2849-J$2829)<1,J2753,$J2753/$E2849)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I2833:I2852)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2855,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C2855,$C$14:$Q$55,6,FALSE)","v":27},null,null,null,0,{"$f":"IF(($E2855-J$2829)<1,J2759,$J2759/$E2855)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2855,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C2856,$C$14:$Q$55,6,FALSE)","v":25},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,0,{"$f":"IF(($E2866-J$2829)<1,J2770,$J2770/$E2866)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,0,{"$f":"IF(($E2867-J$2829)<1,J2771,$J2771/$E2867)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I2855:I2874)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,"Y02"]
[null,null,"Code","Asset Class",null,null,null,null,{"$f":"VLOOKUP(I2878,FYears,2,FALSE)","v":"2010/2011"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2881,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,{"$f":"I162","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,{"$f":"I163","v":0}]
[null,null,"CA03","Other cables",null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I2881:I2900)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2903,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"I184","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,{"$f":"I185","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I2903:I2922)","v":0}]
[]
[null,"8.4.4",{"$f":"\"Roll-Forward Disposal of New Assets in Year \"&D2927","v":"Roll-Forward Disposal of New Assets in Year 2011/2012"}]
[]
[null,null,"Y03",{"$f":"VLOOKUP(C2927,FYears,2,FALSE)","v":"2011/2012"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,"Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,{"$f":"VLOOKUP(J2930,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",{"$f":"VLOOKUP(C2933,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,0,{"$f":"J2981","v":0},{"$f":"K2981","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2933,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,0,{"$f":"J2982","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,0,{"$f":"J2998","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(J2933:J2952)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2955,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,0,{"$f":"J3003","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2955,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"J3019","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J2955:J2974)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[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,{"$f":"VLOOKUP(J2978,FYears,2,FALSE)","v":"2011/2012"},"2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2981,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,{"$f":"J2933-J3029-J3077","v":0},{"$f":"K2933-K3029-K3077","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2981,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,{"$f":"J2934-J3030-J3078","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"J2950-J3046-J3094","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J2981:J3000)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3003,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,{"$f":"J2955-J3051-J3099","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3003,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,{"$f":"J2971-J3067-J3115","v":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,{"$f":"SUM(J3003:J3022)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation",null,null,null,null,null,null,0,{"$f":"J3025+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,{"$f":"VLOOKUP(J3026,FYears,2,FALSE)","v":"2011/2012"},"2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3029,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C3029,$C$14:$Q$55,6,FALSE)","v":35},null,null,null,null,0,{"$f":"IF(($E3029-K$3025)<1,K2933,$K2933/$E3029)","v":0},{"$f":"IF(($E3029-L$3025)<1,L2933,$K2933/$E3029)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3029,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C3030,$C$14:$Q$55,6,FALSE)","v":20},null,null,null,null,0,{"$f":"IF(($E3030-K$3025)<1,K2934,$K2934/$E3030)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",20,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,0,{"$f":"IF(($E3046-K$3025)<1,K2950,$K2950/$E3046)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3029:J3048)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3051,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C3051,$C$14:$Q$55,6,FALSE)","v":27},null,null,null,null,0,{"$f":"IF(($E3051-K$3025)<1,K2955,$K2955/$E3051)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3051,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C3052,$C$14:$Q$55,6,FALSE)","v":25},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,0,{"$f":"IF(($E3067-K$3025)<1,K2971,$K2971/$E3067)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3051:J3070)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,null,"Y03"]
[null,null,"Code","Asset Class",null,null,null,null,null,{"$f":"VLOOKUP(J3074,FYears,2,FALSE)","v":"2011/2012"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3077,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,{"$f":"J162","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,{"$f":"J163","v":0}]
[null,null,"CA03","Other cables",null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3077:J3096)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3099,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,{"$f":"J184","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"J185","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3099:J3118)","v":0}]
[]
[null,"8.4.5",{"$f":"\"Roll-Forward Disposal of New Assets in Year \"&D3123","v":"Roll-Forward Disposal of New Assets in Year 2012/2013"}]
[]
[null,null,"Y04",{"$f":"VLOOKUP(C3123,FYears,2,FALSE)","v":"2012/2013"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,"Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,{"$f":"VLOOKUP(K3126,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",{"$f":"VLOOKUP(C3129,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,0,{"$f":"K3177","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3129,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,0,{"$f":"K3193","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,{"$f":"SUM(K3129:K3148)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3151,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,0,{"$f":"K3199","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3151,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"K3215","v":0},0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K3151:K3170)","v":0},0,0,0,0,0,0,0,0,0]
[]
[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,{"$f":"VLOOKUP(K3174,FYears,2,FALSE)","v":"2012/2013"},"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3177,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,{"$f":"K3129-K3225-K3273","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3177,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"K3145-K3241-K3289","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K3177:K3196)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3199,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,{"$f":"K3151-K3247-K3295","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3199,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,{"$f":"K3167-K3263-K3311","v":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,{"$f":"SUM(K3199:K3218)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,0,{"$f":"K3221+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,{"$f":"VLOOKUP(K3222,FYears,2,FALSE)","v":"2012/2013"},"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3225,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C3225,$C$14:$Q$55,6,FALSE)","v":35},null,null,null,null,null,0,{"$f":"IF(($E3225-L$3221)<1,L3129,$L3129/$E3225)","v":0},{"$f":"IF(($E3225-M$3221)<1,M3129,$L3129/$E3225)","v":0},0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3225,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C3226,$C$14:$Q$55,6,FALSE)","v":20},null,null,null,null,null,0,{"$f":"IF(($E3226-L$3221)<1,L3130,$L3130/$E3226)","v":0},0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",20,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,0,{"$f":"IF(($E3242-L$3221)<1,L3146,$L3146/$E3242)","v":0},0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K3225:K3244)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3247,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C3247,$C$14:$Q$55,6,FALSE)","v":27},null,null,null,null,null,0,{"$f":"IF(($E3247-L$3221)<1,L3151,$L3151/$E3247)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3247,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C3248,$C$14:$Q$55,6,FALSE)","v":25},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,0,{"$f":"IF(($E3263-L$3221)<1,L3167,$L3167/$E3263)","v":0},0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K3247:K3266)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,null,null,"Y04"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,{"$f":"VLOOKUP(K3270,FYears,2,FALSE)","v":"2012/2013"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3273,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,{"$f":"K162","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,{"$f":"K163","v":0}]
[null,null,"CA03","Other cables",null,null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K3273:K3292)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3295,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,{"$f":"K184","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,{"$f":"K185","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K3295:K3314)","v":0}]
[]
[null,"8.4.6",{"$f":"\"Roll-Forward Disposal of New Assets in Year \"&D3319","v":"Roll-Forward Disposal of New Assets in Year 2013/2014"}]
[]
[null,null,"Y05",{"$f":"VLOOKUP(C3319,FYears,2,FALSE)","v":"2013/2014"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,{"$f":"VLOOKUP(L3322,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",{"$f":"VLOOKUP(C3325,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,0,{"$f":"L3373","v":0},0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3325,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,0,{"$f":"L3389","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,{"$f":"SUM(L3325:L3344)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3347,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,0,{"$f":"L3395","v":0},0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3347,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0]
[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,{"$f":"L3411","v":0},0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L3347:L3366)","v":0},0,0,0,0,0,0,0,0]
[]
[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,{"$f":"VLOOKUP(L3370,FYears,2,FALSE)","v":"2013/2014"},"2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3373,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,{"$f":"L3325-L3421-L3469","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3373,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[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,{"$f":"L3341-L3437-L3485","v":0},0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L3373:L3392)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3395,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,{"$f":"L3347-L3443-L3491","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3395,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,{"$f":"L3363-L3459-L3507","v":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,{"$f":"SUM(L3395:L3414)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,0,{"$f":"L3417+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,{"$f":"VLOOKUP(L3418,FYears,2,FALSE)","v":"2013/2014"},"2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3421,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C3421,$C$14:$Q$55,6,FALSE)","v":35},null,null,null,null,null,null,0,{"$f":"IF(($E3421-M$3417)<1,M3325,$M3325/$E3421)","v":0},{"$f":"IF(($E3421-N$3417)<1,N3325,$M3325/$E3421)","v":0},0,0,0,0,0,{"$f":"SUM(OFFSET(H3421,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C3422,$C$14:$Q$55,6,FALSE)","v":20},null,null,null,null,null,null,0,{"$f":"IF(($E3422-M$3417)<1,M3326,$M3326/$E3422)","v":0},0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,0,{"$f":"IF(($E3438-M$3417)<1,M3342,$M3342/$E3438)","v":0},0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L3421:L3440)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3443,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C3443,$C$14:$Q$55,6,FALSE)","v":27},null,null,null,null,null,null,0,{"$f":"IF(($E3443-M$3417)<1,M3347,$M3347/$E3443)","v":0},0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3443,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C3444,$C$14:$Q$55,6,FALSE)","v":25},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",6,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,0,{"$f":"IF(($E3459-M$3417)<1,M3363,$M3363/$E3459)","v":0},0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L3443:L3462)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,null,null,null,"Y05"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,{"$f":"VLOOKUP(L3466,FYears,2,FALSE)","v":"2013/2014"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3469,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,{"$f":"L162","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,{"$f":"L163","v":0}]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L3469:L3488)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3491,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,{"$f":"L184","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,{"$f":"L185","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L3491:L3510)","v":0}]
[]
[null,"8.4.7",{"$f":"\"Roll-Forward Disposal of New Assets in Year \"&D3515","v":"Roll-Forward Disposal of New Assets in Year 2014/2015"}]
[]
[null,null,"Y06",{"$f":"VLOOKUP(C3515,FYears,2,FALSE)","v":"2014/2015"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(M3518,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",{"$f":"VLOOKUP(C3521,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,0,{"$f":"M3569","v":0},0,0,0,0,0,{"$f":"SUM(OFFSET(H3521,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,0,-160433.49488219214,0,0,0,0,0,-160433.49488219214]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,0,{"$f":"M3585","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,{"$f":"SUM(M3521:M3540)","v":0},-160433.49488219214,0,0,0,0,0,-160433.49488219214]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3543,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,0,{"$f":"M3591","v":0},0,0,0,0,0,{"$f":"SUM(OFFSET(H3543,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[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,{"$f":"M3607","v":0},0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M3543:M3562)","v":0},0,0,0,0,0,0,0]
[]
[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,{"$f":"VLOOKUP(M3566,FYears,2,FALSE)","v":"2014/2015"},"2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3569,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,{"$f":"M3521-M3617-M3665","v":0},0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3569,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,{"$f":"M3522-M3618-M3666","v":-160433.49488219214},0,0,0,0,0,0,-160433.49488219214]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,{"$f":"M3537-M3633-M3681","v":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,{"$f":"SUM(M3569:M3588)","v":-160433.49488219214},0,0,0,0,0,0,-160433.49488219214]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3591,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,{"$f":"M3543-M3639-M3687","v":0},0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3591,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[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,{"$f":"M3559-M3655-M3703","v":0},0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M3591:M3610)","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,0,{"$f":"M3613+1","v":1},2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,null,null,"Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,{"$f":"VLOOKUP(M3614,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",{"$f":"VLOOKUP(C3617,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C3617,$C$14:$Q$55,11,FALSE)","v":1},null,null,null,null,null,null,null,0,{"$f":"IF(($E3617-N$3613)<1,N3521,$N3521/$E3617)","v":0},0,0,0,0,0,{"$f":"SUM(OFFSET(H3617,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C3618,$C$14:$Q$55,11,FALSE)","v":1},null,null,null,null,null,null,null,0,-160433.49488219214,0,0,0,0,0,-160433.49488219214]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,0,{"$f":"IF(($E3633-N$3613)<1,N3537,$N3537/$E3633)","v":0},0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M3617:M3636)","v":0},-160433.49488219214,0,0,0,0,0,-160433.49488219214]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3639,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C3639,$C$14:$Q$55,11,FALSE)","v":1},null,null,null,null,null,null,null,0,{"$f":"IF(($E3639-N$3613)<1,N3543,$N3543/$E3639)","v":0},0,0,0,0,0,{"$f":"SUM(OFFSET(H3639,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C3640,$C$14:$Q$55,11,FALSE)","v":1},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,0,{"$f":"IF(($E3655-N$3613)<1,N3559,$N3559/$E3655)","v":0},0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M3639:M3658)","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Y06"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(M3662,FYears,2,FALSE)","v":"2014/2015"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3665,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,{"$f":"M162","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,{"$f":"M163","v":160433.49488219214}]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M3665:M3684)","v":160433.49488219214}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3687,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,{"$f":"M184","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,{"$f":"M185","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M3687:M3706)","v":0}]
[]
[null,"8.4.8",{"$f":"\"Roll-Forward Disposal of New Assets in Year \"&D3711","v":"Roll-Forward Disposal of New Assets in Year 2015/2016"}]
[]
[null,null,"Y07",{"$f":"VLOOKUP(C3711,FYears,2,FALSE)","v":"2015/2016"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(N3714,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",{"$f":"VLOOKUP(C3717,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,0,{"$f":"N3765","v":0},0,0,0,0,{"$f":"SUM(OFFSET(H3717,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,0,-153107.0310894014,0,0,0,0,-153107.0310894014]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,0,{"$f":"N3781","v":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,{"$f":"SUM(N3717:N3736)","v":0},-153107.0310894014,0,0,0,0,-153107.0310894014]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3739,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,0,{"$f":"N3787","v":0},0,0,0,0,{"$f":"SUM(OFFSET(H3739,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[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,{"$f":"N3803","v":0},0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3739:N3758)","v":0},0,0,0,0,0,0]
[]
[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,{"$f":"VLOOKUP(N3762,FYears,2,FALSE)","v":"2015/2016"},"2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3765,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,{"$f":"N3717-N3813-N3861","v":0},0,0,0,0,0,{"$f":"SUM(OFFSET(H3765,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,-153107.0310894014,0,0,0,0,0,-153107.0310894014]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[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,{"$f":"N3733-N3829-N3877","v":0},0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3765:N3784)","v":-153107.0310894014},0,0,0,0,0,-153107.0310894014]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3787,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,{"$f":"N3739-N3835-N3883","v":0},0,0,0,0,0,{"$f":"SUM(OFFSET(H3787,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,{"$f":"N3755-N3851-N3899","v":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,{"$f":"SUM(N3787:N3806)","v":0},0,0,0,0,0,0]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,0,{"$f":"N3809+1","v":1},{"$f":"O3809+1","v":2},{"$f":"P3809+1","v":3},{"$f":"Q3809+1","v":4},{"$f":"R3809+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,{"$f":"VLOOKUP(N3810,FYears,2,FALSE)","v":"2015/2016"},"2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3813,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C3813,$C$14:$Q$55,12,FALSE)","v":1},null,null,null,null,null,null,null,null,0,{"$f":"IF(($E3813-O$3809)<1,O3717,$O3717/$E3813)","v":0},0,0,0,0,{"$f":"SUM(OFFSET(H3813,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C3814,$C$14:$Q$55,12,FALSE)","v":1},null,null,null,null,null,null,null,null,0,-153107.0310894014,0,0,0,0,-153107.0310894014]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E3829-O$3809)<1,O3733,$O3733/$E3829)","v":0},0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3813:N3832)","v":0},-153107.0310894014,0,0,0,0,-153107.0310894014]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3835,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C3835,$C$14:$Q$55,12,FALSE)","v":1},null,null,null,null,null,null,null,null,0,{"$f":"IF(($E3835-O$3809)<1,O3739,$O3739/$E3835)","v":0},0,0,0,0,{"$f":"SUM(OFFSET(H3835,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C3836,$C$14:$Q$55,12,FALSE)","v":1},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E3851-O$3809)<1,O3755,$O3755/$E3851)","v":0},0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3835:N3854)","v":0},0,0,0,0,0,0]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Y07"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(N3858,FYears,2,FALSE)","v":"2015/2016"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3861,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,{"$f":"N162","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,{"$f":"N163","v":153107.0310894014}]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3861:N3880)","v":153107.0310894014}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3883,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,{"$f":"N184","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,{"$f":"N185","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3883:N3902)","v":0}]
[]
[null,"8.4.9",{"$f":"\"Roll-Forward Disposal of New Assets in Year \"&D3907","v":"Roll-Forward Disposal of New Assets in Year 2016/2017"}]
[]
[null,null,"Y08",{"$f":"VLOOKUP(C3907,FYears,2,FALSE)","v":"2016/2017"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(O3910,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P3910,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q3910,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R3910,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S3910,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3913,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"O3961","v":0},0,0,0,{"$f":"SUM(OFFSET(H3913,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,0,-352816.64266889752,0,0,0,-352816.64266889752]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[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(O3913:O3932)","v":0},-352816.64266889752,0,0,0,-352816.64266889752]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3935,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"O3983","v":0},0,0,0,{"$f":"SUM(OFFSET(H3935,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[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(O3935:O3954)","v":0},0,0,0,0,0]
[]
[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,{"$f":"VLOOKUP(O3958,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P3958,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q3958,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R3958,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S3958,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3961,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,{"$f":"O3913-O4009-O4057","v":0},0,0,0,0,{"$f":"SUM(OFFSET(H3961,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,-352816.64266889752,0,0,0,0,-352816.64266889752]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[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,{"$f":"O3929-O4025-O4073","v":0},0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O3961:O3980)","v":-352816.64266889752},0,0,0,0,-352816.64266889752]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3983,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,{"$f":"O3935-O4031-O4079","v":0},0,0,0,0,{"$f":"SUM(OFFSET(H3983,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,{"$f":"O3951-O4047-O4095","v":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,{"$f":"SUM(O3983:O4002)","v":0},0,0,0,0,0]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O4005+1","v":1},{"$f":"P4005+1","v":2},{"$f":"Q4005+1","v":3},{"$f":"R4005+1","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(O4006,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P4006,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q4006,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R4006,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4006,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4009,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C4009,$C$14:$Q$55,13,FALSE)","v":1},null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4009-P$4005)<1,P3913,$P3913/$E4009)","v":0},0,0,0,{"$f":"SUM(OFFSET(H4009,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C4010,$C$14:$Q$55,13,FALSE)","v":1},null,null,null,null,null,null,null,null,null,0,-352816.64266889752,0,0,0,-352816.64266889752]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4025-P$4005)<1,P3929,$P3929/$E4025)","v":0},0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4009:O4028)","v":0},-352816.64266889752,0,0,0,-352816.64266889752]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4031,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C4031,$C$14:$Q$55,13,FALSE)","v":1},null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4031-P$4005)<1,P3935,$P3935/$E4031)","v":0},0,0,0,{"$f":"SUM(OFFSET(H4031,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C4032,$C$14:$Q$55,13,FALSE)","v":1},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4047-P$4005)<1,P3951,$P3951/$E4047)","v":0},0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4031:O4050)","v":0},0,0,0,0,0]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y08"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(O4054,FYears,2,FALSE)","v":"2016/2017"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4057,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,{"$f":"O162","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,{"$f":"O163","v":352816.64266889752}]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4057:O4076)","v":352816.64266889752}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4079,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,{"$f":"O184","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,{"$f":"O185","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4079:O4098)","v":0}]
[]
[null,"8.4.10",{"$f":"\"Roll-Forward Disposal of New Assets in Year \"&D4103","v":"Roll-Forward Disposal of New Assets in Year 2017/2018"}]
[]
[null,null,"Y09",{"$f":"VLOOKUP(C4103,FYears,2,FALSE)","v":"2017/2018"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(P4106,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q4106,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R4106,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4106,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4109,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P4157","v":0},0,0,{"$f":"SUM(OFFSET(H4109,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,0,-613799.49813096446,0,0,-613799.49813096446]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[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,{"$f":"SUM(P4109:P4128)","v":0},{"$f":"SUM(Q4109:Q4128)","v":-613799.49813096446},{"$f":"SUM(R4109:R4128)","v":0},{"$f":"SUM(S4109:S4128)","v":0},{"$f":"SUM(T4109:T4128)","v":-613799.49813096446}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4131,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P4179","v":0},0,0,{"$f":"SUM(OFFSET(H4131,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[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,{"$f":"SUM(P4131:P4150)","v":0},{"$f":"SUM(Q4131:Q4150)","v":0},{"$f":"SUM(R4131:R4150)","v":0},{"$f":"SUM(S4131:S4150)","v":0},{"$f":"SUM(T4131:T4150)","v":0}]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(P4154,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q4154,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R4154,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4154,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4157,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P4109-P4205-P4253","v":0},0,0,0,{"$f":"SUM(OFFSET(H4157,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,-613799.49813096446,0,0,0,-613799.49813096446]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[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,{"$f":"P4125-P4221-P4269","v":0},0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P4157:P4176)","v":-613799.49813096446},{"$f":"SUM(Q4157:Q4176)","v":0},{"$f":"SUM(R4157:R4176)","v":0},{"$f":"SUM(S4157:S4176)","v":0},{"$f":"SUM(T4157:T4176)","v":-613799.49813096446}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4179,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P4131-P4227-P4275","v":0},0,0,0,{"$f":"SUM(OFFSET(H4179,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P4147-P4243-P4291","v":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,{"$f":"SUM(P4179:P4198)","v":0},{"$f":"SUM(Q4179:Q4198)","v":0},{"$f":"SUM(R4179:R4198)","v":0},{"$f":"SUM(S4179:S4198)","v":0},{"$f":"SUM(T4179:T4198)","v":0}]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P4201+1","v":1},{"$f":"Q4201+1","v":2},{"$f":"R4201+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,{"$f":"VLOOKUP(P4202,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q4202,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R4202,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4202,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4205,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C4205,$C$14:$Q$55,14,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4205-Q$4201)<1,Q4109,$Q4109/$E4205)","v":0},0,0,{"$f":"SUM(OFFSET(H4205,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C4206,$C$14:$Q$55,14,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,0,-613799.49813096446,0,0,-613799.49813096446]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4221-Q$4201)<1,Q4125,$Q4125/$E4221)","v":0},0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P4205:P4224)","v":0},{"$f":"SUM(Q4205:Q4224)","v":-613799.49813096446},{"$f":"SUM(R4205:R4224)","v":0},{"$f":"SUM(S4205:S4224)","v":0},{"$f":"SUM(T4205:T4224)","v":-613799.49813096446}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4227,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C4227,$C$14:$Q$55,14,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4227-Q$4201)<1,Q4131,$Q4131/$E4227)","v":0},0,0,{"$f":"SUM(OFFSET(H4227,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C4228,$C$14:$Q$55,14,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO12","Data Equipment",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4243-Q$4201)<1,Q4147,$Q4147/$E4243)","v":0},0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P4227:P4246)","v":0},{"$f":"SUM(Q4227:Q4246)","v":0},{"$f":"SUM(R4227:R4246)","v":0},{"$f":"SUM(S4227:S4246)","v":0},{"$f":"SUM(T4227:T4246)","v":0}]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y09"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(P4250,FYears,2,FALSE)","v":"2017/2018"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4253,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P162","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P163","v":613799.49813096446}]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P4253:P4272)","v":613799.49813096446}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4275,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P184","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P185","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P4275:P4294)","v":0}]
[]
[null,"8.4.11",{"$f":"\"Roll-Forward Disposal of New Assets in Year \"&D4299","v":"Roll-Forward Disposal of New Assets in Year 2018/2019"}]
[]
[null,null,"Y10",{"$f":"VLOOKUP(C4299,FYears,2,FALSE)","v":"2018/2019"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q4302,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R4302,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4302,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4305,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q4353","v":0},0,{"$f":"SUM(OFFSET(H4305,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,0,-721562.07672654826,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[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(Q4305:Q4324)","v":0},{"$f":"SUM(R4305:R4324)","v":-721562.07672654826},{"$f":"SUM(S4305:S4324)","v":0},{"$f":"SUM(T4305:T4324)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4327,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q4375","v":0},0,{"$f":"SUM(OFFSET(H4327,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[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,{"$f":"SUM(Q4327:Q4346)","v":0},{"$f":"SUM(R4327:R4346)","v":0},{"$f":"SUM(S4327:S4346)","v":0},{"$f":"SUM(T4327:T4346)","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,{"$f":"VLOOKUP(Q4350,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R4350,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4350,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4353,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q4305-Q4401-Q4449","v":0},0,0,{"$f":"SUM(OFFSET(H4353,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,-721562.07672654826,0,0,-721562.07672654826]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[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,{"$f":"Q4321-Q4417-Q4465","v":0},0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q4353:Q4372)","v":-721562.07672654826},{"$f":"SUM(R4353:R4372)","v":0},{"$f":"SUM(S4353:S4372)","v":0},{"$f":"SUM(T4353:T4372)","v":-721562.07672654826}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4375,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q4327-Q4423-Q4471","v":0},0,0,{"$f":"SUM(OFFSET(H4375,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[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,{"$f":"Q4343-Q4439-Q4487","v":0},0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q4375:Q4394)","v":0},{"$f":"SUM(R4375:R4394)","v":0},{"$f":"SUM(S4375:S4394)","v":0},{"$f":"SUM(T4375:T4394)","v":0}]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q4397+1","v":1},{"$f":"R4397+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q4398,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R4398,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4398,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4401,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C4401,$C$14:$Q$55,15,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4401-R$4397)<1,R4305,$R4305/$E4401)","v":0},0,{"$f":"SUM(OFFSET(H4401,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C4402,$C$14:$Q$55,15,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,0,-721562.07672654826,0,0]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4417-R$4397)<1,R4321,$R4321/$E4417)","v":0},0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q4401:Q4420)","v":0},{"$f":"SUM(R4401:R4420)","v":-721562.07672654826},{"$f":"SUM(S4401:S4420)","v":0},{"$f":"SUM(T4401:T4420)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4423,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C4423,$C$14:$Q$55,15,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4423-R$4397)<1,R4327,$R4327/$E4423)","v":0},0,{"$f":"SUM(OFFSET(H4423,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C4424,$C$14:$Q$55,15,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO12","Data Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4439-R$4397)<1,R4343,$R4343/$E4439)","v":0},0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q4423:Q4442)","v":0},{"$f":"SUM(R4423:R4442)","v":0},{"$f":"SUM(S4423:S4442)","v":0},{"$f":"SUM(T4423:T4442)","v":0}]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y10"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q4446,FYears,2,FALSE)","v":"2018/2019"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4449,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q162","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q163","v":721562.07672654826}]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q4449:Q4468)","v":721562.07672654826}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4471,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q184","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q185","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q4471:Q4490)","v":0}]
[]
[null,"8.4.12",{"$f":"\"Roll-Forward Disposal of New Assets in Year \"&D4495","v":"Roll-Forward Disposal of New Assets in Year 2019/2020"}]
[]
[null,null,"Y11",{"$f":"VLOOKUP(C4495,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,{"$f":"VLOOKUP(R4498,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4498,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4501,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R4549","v":0},{"$f":"SUM(OFFSET(H4501,0,0,1,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(R4501:R4520)","v":0},{"$f":"SUM(S4501:S4520)","v":0},{"$f":"SUM(T4501:T4520)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4523,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R4571","v":0},{"$f":"SUM(OFFSET(H4523,0,0,1,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(R4523:R4542)","v":0},{"$f":"SUM(S4523:S4542)","v":0},{"$f":"SUM(T4523:T4542)","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,{"$f":"VLOOKUP(R4546,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4546,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4549,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4501-R4597-R4645","v":0},0,{"$f":"SUM(OFFSET(H4549,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4517-R4613-R4661","v":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,{"$f":"SUM(R4549:R4568)","v":0},{"$f":"SUM(S4549:S4568)","v":0},{"$f":"SUM(T4549:T4568)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4571,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4523-R4619-R4667","v":0},0,{"$f":"SUM(OFFSET(H4571,0,0,1,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,{"$f":"R4539-R4635-R4683","v":0},0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R4571:R4590)","v":0},{"$f":"SUM(S4571:S4590)","v":0},{"$f":"SUM(T4571:T4590)","v":0}]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R4593+1","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(R4594,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4594,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4597,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C4597,$C$14:$Q$55,6,FALSE)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4597-S$4593)<1,S4501,$S4501/$E4597)","v":0},{"$f":"SUM(OFFSET(H4597,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C4598,$C$14:$Q$55,6,FALSE)","v":20},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4598-S$4593)<1,S4502,$S4502/$E4598)","v":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(R4597:R4616)","v":0},{"$f":"SUM(S4597:S4616)","v":0},{"$f":"SUM(T4597:T4616)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4619,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C4619,$C$14:$Q$55,6,FALSE)","v":27},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4619-S$4593)<1,S4523,$S4523/$E4619)","v":0},{"$f":"SUM(OFFSET(H4619,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C4620,$C$14:$Q$55,6,FALSE)","v":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(R4619:R4638)","v":0},{"$f":"SUM(S4619:S4638)","v":0},{"$f":"SUM(T4619:T4638)","v":0}]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y11"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(R4642,FYears,2,FALSE)","v":"2019/2020"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4645,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R162","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R163","v":0}]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R4645:R4664)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4667,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R184","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R185","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R4667:R4686)","v":0}]
[]
[null,"8.4.13",{"$f":"\"Roll-Forward Disposal of New Assets in Year \"&D4691","v":"Roll-Forward Disposal of New Assets in Year 2020/2021"}]
[]
[null,null,"Y12",{"$f":"VLOOKUP(C4691,FYears,2,FALSE)","v":"2020/2021"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(S4694,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4697,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(OFFSET(H4697,0,0,1,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,{"$f":"SUM(S4697:S4716)","v":0},{"$f":"SUM(T4697:T4716)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4719,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(OFFSET(H4719,0,0,1,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,{"$f":"SUM(S4719:S4738)","v":0},{"$f":"SUM(T4719:T4738)","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,{"$f":"VLOOKUP(S4742,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4745,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S4697-S4793-S4841","v":0},{"$f":"SUM(OFFSET(H4745,0,0,1,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,{"$f":"SUM(S4745:S4764)","v":0},{"$f":"SUM(T4745:T4764)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4767,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S4719-S4815-S4863","v":0},{"$f":"SUM(OFFSET(H4767,0,0,1,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(S4767:S4786)","v":0},{"$f":"SUM(T4767:T4786)","v":0}]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(S4790,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4793,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C4793,$C$14:$Q$55,6,FALSE)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(OFFSET(H4793,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C4794,$C$14:$Q$55,6,FALSE)","v":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(S4793:S4812)","v":0},{"$f":"SUM(T4793:T4812)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4815,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C4815,$C$14:$Q$55,6,FALSE)","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(OFFSET(H4815,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C4816,$C$14:$Q$55,6,FALSE)","v":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(S4815:S4834)","v":0},{"$f":"SUM(T4815:T4834)","v":0}]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(S4838,FYears,2,FALSE)","v":"2020/2021"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4841,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S162","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S163","v":0}]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S4841:S4860)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4863,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S184","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S185","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S4863:S4882)","v":0}]

{"sheet":"9. RAB Roll-Forward for Tax","index":17,"n_rows":4888,"n_cols":20,"rows_kept":4888,"cut":false,"hidden":false,"merged":[]}
[]
["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,{"$f":"B4+0.1","v":9.1},"Summary of Inputs for Calculations"]
[]
[null,"9.1.1","Opening Tax Value and Parameters"]
[]
[null,null,"Code","Asset Class",null,null,"Opening Tax Value ($M)","Tax Standard Life (years)","Tax Remaining Life (years)",null,null,null,"Average Asset Life (years) 2014/15 Capex","Average Asset Life (years) 2015/16 Capex","Average Asset Life (years) 2016/17 Capex","Average Asset Life (years) 2017/18 Capex","Average Asset Life (years) 2018/19 Capex"]
[null,null,"CAN Asset Class",null,null,null,null,null,null,null,null,null,5,6,7,8,9]
[null,null,"CA01",{"$f":"VLOOKUP(C14,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"VLOOKUP($C14,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C14,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":35},{"$f":"VLOOKUP($C14,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C14,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C14,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C14,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C14,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C14,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CA02","Copper cables",null,null,{"$f":"VLOOKUP($C15,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C15,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":20},{"$f":"VLOOKUP($C15,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C15,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C15,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C15,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C15,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C15,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CA03","Other cables",null,null,{"$f":"VLOOKUP($C16,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C16,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":20},{"$f":"VLOOKUP($C16,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C16,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C16,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C16,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C16,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C16,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"VLOOKUP($C17,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C17,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":12},{"$f":"VLOOKUP($C17,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C17,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C17,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C17,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C17,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C17,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"VLOOKUP($C18,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C18,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":12},{"$f":"VLOOKUP($C18,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C18,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C18,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C18,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C18,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C18,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"VLOOKUP($C19,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C19,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":12},{"$f":"VLOOKUP($C19,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C19,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C19,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C19,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C19,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C19,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"VLOOKUP($C20,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C20,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C20,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C20,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C20,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C20,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C20,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C20,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CA08","Network Land",null,null,{"$f":"VLOOKUP($C21,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C21,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":10000},{"$f":"VLOOKUP($C21,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":10000},null,null,null,{"$f":"VLOOKUP($C21,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":10000},{"$f":"VLOOKUP($C21,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":10000},{"$f":"VLOOKUP($C21,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":10000},{"$f":"VLOOKUP($C21,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":10000},{"$f":"VLOOKUP($C21,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":10000}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"VLOOKUP($C22,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C22,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C22,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C22,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C22,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C22,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C22,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C22,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"VLOOKUP($C23,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C23,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":10},{"$f":"VLOOKUP($C23,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":5},null,null,null,{"$f":"VLOOKUP($C23,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C23,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C23,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C23,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C23,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,{"$f":"VLOOKUP($C24,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C24,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C24,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,{"$f":"VLOOKUP($C25,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C25,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,{"$f":"VLOOKUP($C26,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C26,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C26,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,{"$f":"VLOOKUP($C27,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C27,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C27,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,{"$f":"VLOOKUP($C28,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C28,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C28,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,{"$f":"VLOOKUP($C29,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C29,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C29,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,{"$f":"VLOOKUP($C30,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C30,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C30,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,{"$f":"VLOOKUP($C31,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C31,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C31,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,{"$f":"VLOOKUP($C32,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C32,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C32,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,{"$f":"VLOOKUP($C33,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C33,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C33,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,null,"Total",null,null,{"$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$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C36,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":27},{"$f":"VLOOKUP($C36,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C36,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C36,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C36,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C36,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C36,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,{"$f":"VLOOKUP($C37,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C37,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":25},{"$f":"VLOOKUP($C37,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C37,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C37,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C37,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C37,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C37,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO03","Switching Equipment - Other",null,null,{"$f":"VLOOKUP($C38,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C38,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":20},{"$f":"VLOOKUP($C38,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C38,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C38,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C38,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C38,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C38,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO04","Inter-exchange Cables ",null,null,{"$f":"VLOOKUP($C39,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C39,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":38},{"$f":"VLOOKUP($C39,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C39,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C39,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C39,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C39,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C39,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO05","Transmission Equipment ",null,null,{"$f":"VLOOKUP($C40,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C40,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C40,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C40,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C40,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C40,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C40,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C40,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,{"$f":"VLOOKUP($C41,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C41,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":16},{"$f":"VLOOKUP($C41,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C41,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C41,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C41,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C41,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C41,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,{"$f":"VLOOKUP($C42,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C42,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C42,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C42,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C42,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C42,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C42,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C42,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO08","Network Land",null,null,{"$f":"VLOOKUP($C43,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C43,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":10000},{"$f":"VLOOKUP($C43,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":10000},null,null,null,{"$f":"VLOOKUP($C43,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":10000},{"$f":"VLOOKUP($C43,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":10000},{"$f":"VLOOKUP($C43,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":10000},{"$f":"VLOOKUP($C43,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":10000},{"$f":"VLOOKUP($C43,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":10000}]
[null,null,"CO09","Network Buildings/Support",null,null,{"$f":"VLOOKUP($C44,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C44,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C44,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C44,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C44,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C44,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C44,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C44,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO10","Indirect Capital Assets",null,null,{"$f":"VLOOKUP($C45,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C45,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":10},{"$f":"VLOOKUP($C45,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":5},null,null,null,{"$f":"VLOOKUP($C45,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C45,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C45,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C45,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C45,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO11","LSS equipment",null,null,{"$f":"VLOOKUP($C46,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C46,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C46,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C46,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C46,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C46,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C46,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C46,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CO12","Data Equipment",null,null,{"$f":"VLOOKUP($C47,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":1},{"$f":"VLOOKUP($C47,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":6},{"$f":"VLOOKUP($C47,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":1},null,null,null,{"$f":"VLOOKUP($C47,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":1},{"$f":"VLOOKUP($C47,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":1},{"$f":"VLOOKUP($C47,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":1},{"$f":"VLOOKUP($C47,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":1},{"$f":"VLOOKUP($C47,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":1}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,{"$f":"VLOOKUP($C48,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C48,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C48,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,{"$f":"VLOOKUP($C49,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C49,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C49,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,{"$f":"VLOOKUP($C50,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C50,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C50,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,{"$f":"VLOOKUP($C51,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C51,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C51,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,{"$f":"VLOOKUP($C52,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C52,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,{"$f":"VLOOKUP($C53,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C53,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,{"$f":"VLOOKUP($C54,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C54,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,{"$f":"VLOOKUP($C55,'4. Tax Parameters'!$C$9:$I$52,G$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'4. Tax Parameters'!$C$9:$I$52,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'4. Tax Parameters'!$C$9:$I$52,I$3,FALSE)","v":0},null,null,null,{"$f":"VLOOKUP($C55,'2. RAB'!$C$16:$R$57,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'2. RAB'!$C$16:$R$57,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'2. RAB'!$C$16:$R$57,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'2. RAB'!$C$16:$R$57,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'2. RAB'!$C$16:$R$57,Q$3,FALSE)","v":0}]
[null,null,null,"Total",null,null,{"$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":"VLOOKUP(H59,Infl_per_yr,5,FALSE)","v":1.0254599844036756},1.0515681796131866,1.0783410890655398,1.105795636374991,1.1339491760307507,1.1645658037835809,1.1960090804857375,1.2294973347393381,1.2626937627773001,1.2967864943722871,{"$f":"(1+Infl_rate)^(R$3-5)","v":1.3185782188495074},1.3521491997364423]
[]
[null,"9.1.3","Asset Class Additions"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(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$63:$S$104,H$3,FALSE)*H$61","v":1.0570311047885126},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":1.0839431002306281},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":1.1093887944530227},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":1.1376338158574091},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":1.1665979550662327},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":9.1810928345217119E-2},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":8.8526233594481141E-2},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":8.5241550615707345E-2},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":8.5241245094353407E-2},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C68,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},{"$f":"SUM(OFFSET(H68,0,0,1,Model_period))","v":5.9054188175427891}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":1.0570311047885126},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":1.0839431002306281},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":1.1093887944530227},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":1.1376338158574091},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":1.1665979550662327},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":9.1810928345217119E-2},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":8.8526233594481141E-2},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":8.5241550615707345E-2},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":8.5241245094353407E-2},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C69,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},5.9054188175427891]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":1.0570311047885126},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":1.0839431002306281},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":1.1093887944530227},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":1.1376338158574091},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":1.1665979550662327},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":9.1811786186883751E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":8.8526932789489698E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":8.5242097050038934E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":8.5241638768008055E-2},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C70,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},5.9054213146874499]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":1.0570311047885126},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":1.0839431002306281},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":1.1093887944530227},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":1.1376338158574091},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":1.1665979550662327},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":9.1810928345217119E-2},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":8.8526233594481141E-2},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":8.5241550615707345E-2},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":8.5241245094353407E-2},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C71,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},5.9054188175427891]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":1.0570311047885126},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":1.0839431002306281},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":1.1093887944530227},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":1.1376338158574091},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":1.1665979550662327},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":1.7156833332652417E-6},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":1.3983900171202096E-6},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":1.0928686631881513E-6},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":7.8734730925609358E-7},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C72,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},5.5546038541823517]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":1.0570311047885126},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":1.0839431002306281},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":1.1093887944530227},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":1.1376338158574091},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":1.1665979550662327},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":1.7156833332652417E-6},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":1.3983900171202096E-6},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":1.0928686631881513E-6},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":7.8734730925609358E-7},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C73,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},5.5546038541823517]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":1.0570311047885126},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":1.0839431002306281},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":1.1093887944530227},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":1.1376338158574091},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":1.1665979550662327},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":9.1811786186883751E-2},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":8.8526932789489698E-2},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":8.5242097050038934E-2},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":8.5241638768008055E-2},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C74,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},5.9054213146874499]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C75,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},4.0894972232464969E-6]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":1.0570311047885126},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":1.0839431002306281},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":1.1093887944530227},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":1.1376338158574091},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":1.1665979550662327},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":9.1811786186883751E-2},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":8.8526932789489698E-2},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":8.5242097050038934E-2},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":8.5241638768008055E-2},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C76,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},5.9054213146874499]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":1.0570311047885126},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":1.0839431002306281},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":1.1093887944530227},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":1.1376338158574091},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":1.1665979550662327},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":2.5735249998978627E-6},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":2.0975850256803142E-6},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":1.6393029947822271E-6},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":1.1810209638841403E-6},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C77,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},5.5546063513270134]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C78,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,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$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C79,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,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$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C80,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,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$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C81,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,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$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C82,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,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$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C83,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C83,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C83,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C83,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C83,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C83,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C83,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C83,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C83,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C83,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C83,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,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$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C84,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,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$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C85,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,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$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C86,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,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$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C87,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H68:H87)","v":9.5132799430966131},9.7554879020756537,9.9844991500772053,10.238704342716682,10.499381595596095,4.0894972232464971E-5,0.55087414848796901,0.53116439351697242,0.51145476803755996,0.51145140730266681,0,0,52.096338545879661]
[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$63:$S$104,H$3,FALSE)*H$61","v":1.0570311047885126},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":1.0839431002306281},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":1.1093887944530227},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":1.1376338158574091},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":1.1665979550662327},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":3.0671229174348725E-6},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":3.0671229174348725E-6},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":3.0671229174348729E-6},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":3.0671229174348721E-6},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C90,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},{"$f":"SUM(OFFSET(H90,0,0,1,Model_period))","v":5.5546111283846988}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":1.0570311047885126},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":1.0839431002306281},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":1.1093887944530227},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":1.1376338158574091},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":1.1665979550662327},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":2.0447486116232485E-6},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":2.044748611623248E-6},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":2.0447486116232485E-6},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":2.044748611623248E-6},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C91,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},5.5546070388874744]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":1.0570311047885126},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":1.0839431002306281},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":1.1093887944530227},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":1.1376338158574091},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":1.1665979550662327},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":2.0447486116232485E-6},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":2.044748611623248E-6},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":2.0447486116232485E-6},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":2.044748611623248E-6},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C92,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},5.5546070388874744]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":1.0570311047885126},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":1.0839431002306281},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":1.1093887944530227},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":1.1376338158574091},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":1.1665979550662327},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":3.0671229174348725E-6},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":3.0671229174348725E-6},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":3.0671229174348729E-6},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":3.0671229174348721E-6},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C93,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},5.5546111283846988]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":1.0570311047885126},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":1.0839431002306281},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":1.1093887944530227},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":1.1376338158574091},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":1.1665979550662327},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":3.0671229174348725E-6},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":3.0671229174348725E-6},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":3.0671229174348729E-6},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":3.0671229174348721E-6},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C94,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},5.5546111283846988]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":1.0570311047885126},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":1.0839431002306281},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":1.1093887944530227},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":1.1376338158574091},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":1.1665979550662327},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":2.0447486116232485E-6},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":2.044748611623248E-6},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":2.0447486116232485E-6},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":2.044748611623248E-6},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C95,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},5.5546070388874744]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":1.0570311047885126},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":1.0839431002306281},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":1.1093887944530227},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":1.1376338158574091},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":1.1665979550662327},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":3.0671229174348725E-6},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":3.0671229174348725E-6},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":3.0671229174348729E-6},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":3.0671229174348721E-6},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C96,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},5.5546111283846988]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C97,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},4.0894972232464969E-6]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":1.0570311047885126},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":1.0839431002306281},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":1.1093887944530227},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":1.1376338158574091},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":1.1665979550662327},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":3.0671229174348725E-6},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":3.0671229174348725E-6},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":3.0671229174348729E-6},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":3.0671229174348721E-6},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C98,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},5.5546111283846988]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":1.0570311047885126},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":1.0839431002306281},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":1.1093887944530227},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":1.1376338158574091},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":1.1665979550662327},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":3.0671229174348725E-6},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":3.0671229174348725E-6},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":3.0671229174348729E-6},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":3.0671229174348721E-6},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C99,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},5.5546111283846988]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C100,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},4.0894972232464969E-6]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":1.0570311047885126},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":1.0839431002306281},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":1.1093887944530227},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":1.1376338158574091},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":1.1665979550662327},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":4.0894972232464969E-6},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":2.5735249998978627E-6},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":2.0975850256803142E-6},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":1.6393029947822271E-6},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":1.1810209638841403E-6},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C101,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},5.5546063513270134]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C102,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,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$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C103,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,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$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C104,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,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$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C105,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C105,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C105,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C105,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C105,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C105,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C105,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C105,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C105,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C105,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C105,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,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$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C106,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C106,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C106,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C106,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C106,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C106,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C106,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C106,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C106,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C106,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C106,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,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$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C107,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C107,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C107,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C107,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C107,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C107,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C107,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C107,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C107,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C107,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C107,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,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$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C108,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C108,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C108,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C108,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C108,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C108,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C108,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C108,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C108,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C108,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C108,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,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$63:$S$104,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C109,'8. RAB Roll-Forward'!$C$63:$S$104,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C109,'8. RAB Roll-Forward'!$C$63:$S$104,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C109,'8. RAB Roll-Forward'!$C$63:$S$104,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C109,'8. RAB Roll-Forward'!$C$63:$S$104,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C109,'8. RAB Roll-Forward'!$C$63:$S$104,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C109,'8. RAB Roll-Forward'!$C$63:$S$104,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C109,'8. RAB Roll-Forward'!$C$63:$S$104,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C109,'8. RAB Roll-Forward'!$C$63:$S$104,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C109,'8. RAB Roll-Forward'!$C$63:$S$104,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C109,'8. RAB Roll-Forward'!$C$63:$S$104,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C109,'8. RAB Roll-Forward'!$C$63:$S$104,S$3,FALSE)*S$61","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H90:H109)","v":10.570311047885125},10.839431002306283,11.093887944530229,11.376338158574091,11.665979550662328,4.9073966678957967E-5,2.7110508339376845E-5,2.6634568365159298E-5,2.6176286334261211E-5,2.571800430336312E-5,0,0,55.546102417292076]
[]
[]
[null,"9.1.4","Asset Class Disposals - Existing 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,{"$f":"VLOOKUP(H115,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C118,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C118,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},{"$f":"SUM(OFFSET(H118,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C119,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C120,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C121,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C122,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C123,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C124,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C125,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C126,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C127,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C128,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C129,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C130,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C131,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C132,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C133,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C133,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C133,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C133,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C133,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C133,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C133,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C133,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C133,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C133,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C133,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C133,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C134,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C135,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C136,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C137,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H118:H137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C140,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C140,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},{"$f":"SUM(OFFSET(H140,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C141,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C142,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C143,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C144,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C145,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C146,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C147,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C148,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C149,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C150,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C151,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C152,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C153,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C154,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C155,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C155,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C155,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C155,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C155,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C155,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C155,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C155,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C155,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C155,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C155,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C155,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C156,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C156,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C156,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C156,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C156,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C156,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C156,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C156,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C156,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C156,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C156,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C156,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C157,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C157,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C157,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C157,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C157,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C157,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C157,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C157,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C157,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C157,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C157,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C157,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C158,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C158,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C158,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C158,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C158,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C158,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C158,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C158,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C158,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C158,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C158,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C158,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C159,'3. Additions, Disposals & Opex'!$C$123:$S$164,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C159,'3. Additions, Disposals & Opex'!$C$123:$S$164,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C159,'3. Additions, Disposals & Opex'!$C$123:$S$164,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C159,'3. Additions, Disposals & Opex'!$C$123:$S$164,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C159,'3. Additions, Disposals & Opex'!$C$123:$S$164,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C159,'3. Additions, Disposals & Opex'!$C$123:$S$164,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C159,'3. Additions, Disposals & Opex'!$C$123:$S$164,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C159,'3. Additions, Disposals & Opex'!$C$123:$S$164,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C159,'3. Additions, Disposals & Opex'!$C$123:$S$164,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C159,'3. Additions, Disposals & Opex'!$C$123:$S$164,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C159,'3. Additions, Disposals & Opex'!$C$123:$S$164,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C159,'3. Additions, Disposals & Opex'!$C$123:$S$164,S$3,FALSE)*S$61","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H140:H159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"9.1.5","Asset Class 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,{"$f":"VLOOKUP(H164,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C167,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C167,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},{"$f":"SUM(OFFSET(H167,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":186835.36192128909},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":183117.3994691362},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":433787.12181309093},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":775040.79788580583},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":935711.95595020778},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C168,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},2514492.6370395301]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C169,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C170,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C171,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C172,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C173,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C174,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C175,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C176,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C177,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C178,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C179,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C180,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C181,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C182,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C182,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C182,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C182,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C182,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C182,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C182,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C182,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C182,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C182,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C182,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C182,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C183,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C183,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C183,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C183,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C183,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C183,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C183,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C183,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C183,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C183,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C183,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C183,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C184,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C185,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C186,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H167:H186)","v":0},0,0,0,0,186835.36192128909,183117.3994691362,433787.12181309093,775040.79788580583,935711.95595020778,0,0,2514492.6370395301]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C189,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C189,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},{"$f":"SUM(OFFSET(H189,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C190,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C191,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C192,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C193,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C194,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C195,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C196,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C197,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C198,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C199,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C200,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C201,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C202,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C203,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C204,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C204,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C204,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C204,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C204,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C204,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C204,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C204,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C204,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C204,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C204,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C204,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C205,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C205,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C205,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C205,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C205,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C205,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C205,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C205,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C205,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C205,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C205,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C205,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C206,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C206,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C206,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C206,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C206,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C206,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C206,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C206,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C206,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C206,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C206,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C206,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C207,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C207,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C207,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C207,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C207,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C207,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C207,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C207,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C207,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C207,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C207,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C207,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C208,'3. Additions, Disposals & Opex'!$C$174:$S$215,H$3,FALSE)*H$61","v":0},{"$f":"VLOOKUP($C208,'3. Additions, Disposals & Opex'!$C$174:$S$215,I$3,FALSE)*I$61","v":0},{"$f":"VLOOKUP($C208,'3. Additions, Disposals & Opex'!$C$174:$S$215,J$3,FALSE)*J$61","v":0},{"$f":"VLOOKUP($C208,'3. Additions, Disposals & Opex'!$C$174:$S$215,K$3,FALSE)*K$61","v":0},{"$f":"VLOOKUP($C208,'3. Additions, Disposals & Opex'!$C$174:$S$215,L$3,FALSE)*L$61","v":0},{"$f":"VLOOKUP($C208,'3. Additions, Disposals & Opex'!$C$174:$S$215,M$3,FALSE)*M$61","v":0},{"$f":"VLOOKUP($C208,'3. Additions, Disposals & Opex'!$C$174:$S$215,N$3,FALSE)*N$61","v":0},{"$f":"VLOOKUP($C208,'3. Additions, Disposals & Opex'!$C$174:$S$215,O$3,FALSE)*O$61","v":0},{"$f":"VLOOKUP($C208,'3. Additions, Disposals & Opex'!$C$174:$S$215,P$3,FALSE)*P$61","v":0},{"$f":"VLOOKUP($C208,'3. Additions, Disposals & Opex'!$C$174:$S$215,Q$3,FALSE)*Q$61","v":0},{"$f":"VLOOKUP($C208,'3. Additions, Disposals & Opex'!$C$174:$S$215,R$3,FALSE)*R$61","v":0},{"$f":"VLOOKUP($C208,'3. Additions, Disposals & Opex'!$C$174:$S$215,S$3,FALSE)*S$61","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H189:H208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"9.2","Roll-Forward of Regulatory Asset Base for Tax"]
[]
[null,"9.2.1","Opening RAB (existing assets) 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,{"$f":"VLOOKUP(H216,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C219,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"G415","v":1},{"$f":"H415","v":0},0,0,0,0,0,0,0,0,{"$f":"Q415","v":0},{"$f":"R415","v":0}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"G416","v":1},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012]
[null,null,"CA09","Network Buildings/Support",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,1,0.8,0.60000000000000009,0.4,0.2,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"G432","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H219:H238)","v":10},1.7999000000000001,1.5998000000000001,1.3997000000000002,1.1996,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C241,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"G437","v":1},0,0,0,0,0,0,0,0,0,{"$f":"Q437","v":0},{"$f":"R437","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012]
[null,null,"CO09","Network Buildings/Support",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,1,0.8,0.60000000000000009,0.4,0.2,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"G453","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]
[null,null,"CO19","Spare Core Asset Class 19",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,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H241:H260)","v":12},1.7999000000000001,1.5998000000000001,1.3997000000000002,1.1996,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012]
[]
[null,null,"Opening RAB (New Assets) (Tax Purposes)"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H265,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",{"$f":"VLOOKUP(C268,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"G464","v":0},{"$f":"H464","v":1.0570311047885126},2.1107733163108975,3.1589914191919446,4.2037577207787207,5.2449843382641079,5.086285720035737,5.0193898511581363,4.8574024486818059,4.6954150579774376,4.5367120447304892,4.2927680919105411]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"G465","v":0},1.0570311047885126,2.0881226497797152,3.0904627339817807,4.0655783998655819,5.0127765141653358,-186830.62687042396,-183112.85034117074,-433782.85369955871,-775036.8107866951,{"$f":"Q465","v":-935708.24658114114},{"$f":"R465","v":3.3463980830465943}]
[null,null,"CA03","Other cables",null,null,null,0,1.0570311047885126,2.0881226497797152,3.0904627339817807,4.0655783998655819,5.0127765141653358,4.7350508651427692,4.549128823312639,4.2681142313954545,3.9870996571362136,3.7093694603343925,3.3463980830465943]
[null,null,"CA04","Pair gain systems",null,null,null,0,1.0570311047885126,2.052888279620098,2.9838625569881927,3.8506327895562542,4.6515643433450222,4.1886855353092622,3.8176094766242725,3.3514418843405518,2.8852743038287945,2.422391100774457,1.8742669581471199]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0,1.0570311047885126,2.052888279620098,2.9838625569881927,3.8506327895562542,4.6515643433450222,4.1886855353092622,3.7258002639623884,3.2629170491360879,2.8000338460817504,2.3371506430274125,1.8742669581471199]
[null,null,"CA06","Other CAN assets",null,null,null,0,1.0570311047885126,2.052888279620098,2.9838625569881927,3.8506327895562542,4.6515643433450222,4.1886855353092622,3.7258002639623884,3.2629170491360879,2.8000338460817504,2.3371506430274125,1.8742669581471199]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,9.1811786186883751E-2,8.8526932789489698E-2,8.5242097050038934E-2,8.5241638768008055E-2,0]
[null,null,"CA08","Network Land",null,null,null,0,0,0,0,0,0,4.0894972232464969E-6,4.0890882735241724E-6,4.088679323801848E-6,4.0882703740795235E-6,4.087861424357199E-6,4.0874524746348745E-6]
[null,null,"CA09","Network Buildings/Support",null,null,null,0,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,9.1811786186883751E-2,8.8526932789489698E-2,8.5242097050038934E-2,8.5241638768008055E-2,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0,1.0570311047885126,2.0352710945402892,2.9305624684913978,3.7431599844015908,4.4709582579348668,3.9155028703925088,3.3600418773807053,2.8045819244011509,2.2491219890795389,1.6936620537579274,1.1382013956973831]
[null,null,"CA11","Spare CAN Asset Class 11",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,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]
[null,null,"CA14","Spare CAN Asset Class 14",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,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]
[null,null,"CA17","Spare CAN Asset Class 17",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,{"$f":"G481","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H268:H287)","v":0},9.5132799430966131,16.64884074973217,23.440844615517527,29.905240505295055,36.029384564697182,-186804.323962094,-183088.46894295292,-433760.86926701735,-775017.22331971256,-935691.03965783003,17.746570615594948]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C290,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"G486","v":0},{"$f":"H486","v":1.0570311047885126},2.1018249048417883,3.1319183583681758,4.1491683594303197,5.1532479139287899,4.9475262711891324,4.7417995165779443,4.5360737843410623,4.3303480521041813,4.1246223198673002,3.9188935205075004]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"G487","v":0},1.0570311047885126,2.0986929608276004,3.1224427870798568,4.1300620829583803,5.1211401654114299,4.8989604640928208,4.6767746285283769,4.4545908377125443,4.2324070468967117,{"$f":"Q487","v":4.0102232560808799},{"$f":"R487","v":3.7880374205164369}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,0,1.0570311047885126,2.0881226497797152,3.0904627339817807,4.0655783998655819,5.0127765141653358,4.7350508651427692,4.4573190818743669,4.1795893433545759,3.9018596048347862,3.6241298663149961,3.3463980830465943]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,0,1.0570311047885126,2.1131575969983905,3.1662049650035407,4.2183029124537885,5.2694272671166109,5.1232578100244712,4.9770832410608019,4.8309096944714387,4.6847361478820755,4.5385626012927114,4.3923859875804308]
[null,null,"CO05","Transmission Equipment ",null,null,null,0,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,0,1.0570311047885126,2.0749097609698586,3.0504876676091852,3.9849737959995846,4.877321950107719,4.5301638664552035,4.1829996485568541,3.8358374754071165,3.4886753022573784,3.1415131291076404,2.7943489112092905]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,0,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0]
[null,null,"CO08","Network Land",null,null,null,0,0,0,0,0,0,4.0894972232464969E-6,4.0890882735241724E-6,4.088679323801848E-6,4.0882703740795235E-6,4.087861424357199E-6,4.0874524746348745E-6]
[null,null,"CO09","Network Buildings/Support",null,null,null,0,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,0,1.0570311047885126,2.0352710945402892,2.9305624684913978,3.7431599844015908,4.4709582579348668,3.9155028703925088,3.3600423709786229,2.8045828939390427,2.2491234168994616,1.693663939859881,1.1382013956973831]
[null,null,"CO11","LSS equipment",null,null,null,0,0,0,0,0,0,4.0894972232464969E-6,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,0,1.0570311047885126,1.9648023542210553,2.7173621145042213,3.3132687637829363,3.7485339162942406,2.8227722107254958,1.8970048996873052,1.1474104794794491,0.57847326030130752,0.19443417353200282,0]
[null,null,"CO13","Spare Core Asset Class 13",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,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]
[null,null,"CO16","Spare Core Asset Class 16",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,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"G503","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"G555","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"9.2.2","Tax Depreciation (Existing RAB)"]
[null,null,null,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,{"$f":"VLOOKUP(H314,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C317,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"I14","v":1},null,null,{"$f":"IF(($E317-H$313)<1,H219,H219/($E317-H$313))","v":1},{"$f":"IF(($E317-I$313)<1,I219,I219/($E317-I$313))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H317,0,0,1,Model_period))","v":1}]
[null,null,"CA02","Copper cables",{"$f":"I15","v":1},null,null,{"$f":"IF(($E318-H$313)<1,H220,H220/($E318-H$313))","v":1},0,0,0,0,0,0,0,0,0,{"$f":"IF(($E318-R$313)<1,R220,R220/($E318-R$313))","v":0},0,1]
[null,null,"CA03","Other cables",1,null,null,1,0,0,0,0,0,0,0,0,0,{"$f":"IF(($E319-R$313)<1,R221,R221/($E319-R$313))","v":0},0,1]
[null,null,"CA04","Pair gain systems",1,null,null,1,0,0,0,0,0,0,0,0,0,{"$f":"IF(($E320-R$313)<1,R222,R222/($E320-R$313))","v":0},0,1]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA06","Other CAN assets",1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA08","Network Land",10000,null,null,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1.0000000000000002E-4,1.0000000000000002E-3]
[null,null,"CA09","Network Buildings/Support",1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CA10","Indirect Capital Assets",5,null,null,0.2,0.2,{"$f":"IF(($E326-J$313)<1,J228,J228/($E326-J$313))","v":0.20000000000000004},0.2,0.2,0,0,0,0,0,0,0,1]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,{"$f":"IF(($E334-H$313)<1,H236,H236/($E334-H$313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H317:H336)","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-4,9.0010000000000012]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C339,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"I36","v":1},null,null,{"$f":"IF(($E339-H$313)<1,H241,H241/($E339-H$313))","v":1},{"$f":"IF(($E339-I$313)<1,I241,I241/($E339-I$313))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H339,0,0,1,Model_period))","v":1}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"I37","v":1},null,null,{"$f":"IF(($E340-H$313)<1,H242,H242/($E340-H$313))","v":1},0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO03","Switching Equipment - Other",1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO05","Transmission Equipment ",1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,1,0,0,0,0,0,0,0,0,0,{"$f":"IF(($E344-R$313)<1,R246,R246/($E344-R$313))","v":0},0,1]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,1,0,0,0,0,0,0,0,0,0,{"$f":"IF(($E345-R$313)<1,R247,R247/($E345-R$313))","v":0},0,1]
[null,null,"CO08","Network Land",10000,null,null,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,{"$f":"IF(($E346-R$313)<1,R248,R248/($E346-R$313))","v":1E-4},1.0000000000000002E-4,1.0000000000000002E-3]
[null,null,"CO09","Network Buildings/Support",1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO10","Indirect Capital Assets",5,null,null,0.2,0.2,0.20000000000000004,0.2,0.2,0,0,0,0,0,0,0,1]
[null,null,"CO11","LSS equipment",0,null,null,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO12","Data Equipment",1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,{"$f":"IF(($E356-H$313)<1,H258,H258/($E356-H$313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H339:H358)","v":10.200099999999999},0.2001,0.20010000000000003,0.2001,0.2001,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1.0000000000000002E-4,11.001000000000001]
[]
[null,null,"Tax Depreciation (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,{"$f":"VLOOKUP(H363,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C366,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H863+H1011+H1159+H1307+H1455+H1603+H1751+H1899+H2047+H2195+H2343+H2491+H2642+H2838+H3034+H3230+H3426+H3622+H3818+H4014+H4210+H4406+H4602+H4798","v":0},{"$f":"I863+I1011+I1159+I1307+I1455+I1603+I1751+I1899+I2047+I2195+I2343+I2491+I2642+I2838+I3034+I3230+I3426+I3622+I3818+I4014+I4210+I4406+I4602+I4798","v":3.0200888708243216E-2},6.1170691571975452E-2,9.286751427063325E-2,0.12537133758084495,0.15870270772559447,0.15870679722281772,0.25051363607081156,0.24722894132007561,0.24394425834130182,0.24394395281994788,0.15870270772559447,{"$f":"SUM(OFFSET(H366,0,0,1,Model_period))","v":1.3687067728122981}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H864+H1012+H1160+H1308+H1456+H1604+H1752+H1900+H2048+H2196+H2344+H2492+H2643+H2839+H3035+H3231+H3427+H3623+H3819+H4015+H4211+H4407+H4603+H4799","v":0},5.2851555239425627E-2,0.10704871025095702,0.16251814997360817,0.21939984076647862,0.27772973851979027,-186835.08418746106,-183117.02992846933,-433786.7555571188,-775040.43491451675,-935711.59297922417,0.27772973851979027,-1578778.4850395713]
[null,null,"CA03","Other cables",null,null,null,0,5.2851555239425627E-2,0.10704871025095702,0.16251814997360817,0.21939984076647862,0.27772973851979027,0.27773382801701352,0.36954152470667401,0.36625667130927997,0.3629718355698292,0.36297137728779832,0.27772973851979027,2.1960518543530565]
[null,null,"CA04","Pair gain systems",null,null,null,0,8.8085925399042711E-2,0.17841451708492839,0.27086358328934695,0.36566640127746436,0.46288289753298373,0.46288698703020698,0.55469382587820082,0.55140913112746492,0.5481244481486911,0.54812414262733711,0.46288289753298373,3.4830277167683299]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0,8.8085925399042711E-2,0.17841451708492839,0.27086358328934695,0.36566640127746436,0.46288289753298373,0.46288698703020698,0.46288461321631702,0.46288429592300084,0.46288399040164691,0.46288368488029297,0.46288289753298373,3.2174532111549383]
[null,null,"CA06","Other CAN assets",null,null,null,0,8.8085925399042711E-2,0.17841451708492839,0.27086358328934695,0.36566640127746436,0.46288289753298373,0.46288698703020698,0.46288461321631702,0.46288429592300084,0.46288399040164691,0.46288368488029297,0.46288289753298373,3.2174532111549383]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,9.1811786186883751E-2,8.8526932789489698E-2,8.5242097050038934E-2,8.5241638768008055E-2,0,5.8201796759194417]
[null,null,"CA08","Network Land",null,null,null,0,0,0,0,0,0,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,1.6357988892985987E-9]
[null,null,"CA09","Network Buildings/Support",null,null,null,0,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,9.1811786186883751E-2,8.8526932789489698E-2,8.5242097050038934E-2,8.5241638768008055E-2,0,5.8201796759194417]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"H872+H1020+H1168+H1316+H1464+H1612+H1760+H1908+H2056+H2204+H2352+H2500+H2651+H2847+H3043+H3239+H3435+H3631+H3827+H4023+H4219+H4415+H4611+H4807","v":0},0.10570311047885125,0.21409742050191405,0.32503629994721633,0.43879968153295723,0.55545947703958054,0.55546356653680373,0.55546205056458042,0.55546157462460621,0.55546111634257533,0.55546065806054434,0.44975636656072943,3.8609442975690853]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"H873+H1021+H1169+H1317+H1465+H1613+H1761+H1909+H2057+H2205+H2353+H2501+H2652+H2848+H3044+H3240+H3436+H3632+H3828+H4024+H4220+H4416+H4612+H4808","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,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,{"$f":"SUM(H366:H385)","v":0},2.6199270954400991,3.1924952842918453,3.7743084529391524,4.3752375361939713,4.9914662645361716,-186832.70361412881,-183114.19032463289,-433783.93237834255,-775037.62816068309,-935708.78622844547,2.5525672443338054,-1578749.5010431539]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C388,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H885+H1033+H1181+H1329+H1477+H1625+H1773+H1921+H2069+H2217+H2365+H2513+H2664+H2860+H3056+H3252+H3448+H3644+H3840+H4036+H4232+H4428+H4624+H4820","v":0},{"$f":"I885+I1033+I1181+I1329+I1477+I1625+I1773+I1921+I2069+I2217+I2365+I2513+I2664+I2860+I3056+I3252+I3448+I3644+I3840+I4036+I4232+I4428+I4624+I4820","v":3.9149300177352318E-2},7.9295340926634844E-2,0.12038381479526532,0.16251840056776196,0.20572573223688168,0.20572982173410492,0.2057287993597991,0.2057287993597991,0.2057287993597991,0.2057287993597991,0.20572573223688168,{"$f":"SUM(OFFSET(H388,0,0,1,Model_period))","v":1.4299888085173984}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H886+H1034+H1182+H1330+H1478+H1626+H1774+H1922+H2070+H2218+H2366+H2514+H2665+H2861+H3057+H3253+H3449+H3645+H3841+H4037+H4233+H4429+H4625+H4821","v":0},4.2281244191540501E-2,8.5638968200765636E-2,0.13001451997888655,0.17551987261318291,0.22218379081583223,0.22218788031305547,0.22218583556444385,0.22218583556444385,0.22218583556444385,0.22218583556444385,0.22218379081583223,1.5443837828065952]
[null,null,"CO03","Switching Equipment - Other",null,null,null,0,5.2851555239425627E-2,0.10704871025095702,0.16251814997360817,0.21939984076647862,0.27772973851979027,0.27773382801701352,0.27773178326840187,0.27773178326840187,0.27773178326840187,0.27773178326840187,0.27772973851979027,1.9304771725724788]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,0,2.7816608020750332E-2,5.6341426447872128E-2,8.5535868407162208E-2,0.11547360040340982,0.1461735465893633,0.14617763608658654,0.14617661371228072,0.14617661371228072,0.14617661371228072,0.14617661371228072,0.1461735465893633,1.0160485270919866]
[null,null,"CO05","Transmission Equipment ",null,null,null,0,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,5.5546080612617814]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,0,6.6064444049282037E-2,0.13381088781369629,0.20314768746701023,0.27424980095809831,0.34716217314973785,0.3471662626469611,0.34716421789834945,0.34716421789834945,0.34716421789834945,0.34716421789834945,0.34716217314973785,2.4130939097798341]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,0,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,5.5546080612617814]
[null,null,"CO08","Network Land",null,null,null,0,0,0,0,0,0,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,1.6357988892985987E-9]
[null,null,"CO09","Network Buildings/Support",null,null,null,0,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,5.5546080612617814]
[null,null,"CO10","Indirect Capital Assets",null,null,null,0,0.10570311047885125,0.21409742050191405,0.32503629994721633,0.43879968153295723,0.55545947703958054,0.55546356653680373,0.55546254416249796,0.55546254416249796,0.55546254416249796,0.55546254416249785,0.44975636656072943,3.8609471885248174]
[null,null,"CO11","LSS equipment",null,null,null,0,0,0,0,0,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO12","Data Equipment",null,null,null,0,0.17617185079808542,0.35682903416985678,0.54172716657869391,0.73133280255492872,0.92576579506596746,0.92576988456319076,0.74959651779288172,0.56893885848113634,0.38404026779026856,0.19443417353200282,0,5.3601721777950102]
[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,{"$f":"H902+H1050+H1198+H1346+H1494+H1642+H1790+H1938+H2086+H2234+H2382+H2530+H2681+H2877+H3073+H3269+H3465+H3661+H3857+H4053+H4249+H4445+H4641+H4837","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H388:H407)","v":0},3.6811314273208247,4.2848910890035805,4.896529890506911,5.5301954469690449,6.1799941186158502,2.6802452382955586,2.5040555135363567,2.323397854224611,2.1384992635337436,1.9488931692754776,1.6487313482812846,34.218939842006485]
[]
[null,"9.2.3","Closing RAB (Existing Assets) (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,{"$f":"VLOOKUP(G412,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C415,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"G14","v":1},{"$f":"H219-H118-H317","v":0},{"$f":"I219-I118-I317","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H415,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,{"$f":"G15","v":1},0,{"$f":"I220-I119-I318","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,1,0,{"$f":"I221-I120-I319","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,1,0,{"$f":"I222-I121-I320","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,1,0,{"$f":"I223-I122-I321","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,1,0,{"$f":"I224-I123-I322","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,1,0,{"$f":"I225-I124-I323","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,1,0.99990000000000001,{"$f":"I226-I125-I324","v":0.99980000000000002},0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,0.99880000000000013,9.9945000000000004]
[null,null,"CA09","Network Buildings/Support",null,null,1,0,{"$f":"I227-I126-I325","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,1,0.8,{"$f":"I228-I127-I326","v":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,0,0,{"$f":"I229-I128-I327","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,{"$f":"I230-I129-I328","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,{"$f":"I231-I130-I329","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,{"$f":"I232-I131-I330","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,{"$f":"I233-I132-I331","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,{"$f":"I234-I133-I332","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,{"$f":"I235-I134-I333","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,{"$f":"I236-I135-I334","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,{"$f":"I237-I136-I335","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,{"$f":"I238-I137-I336","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G415:G434)","v":10},1.7999000000000001,1.5998000000000001,1.3997000000000002,1.1996,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,0.99880000000000013,11.9945]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C437,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"G36","v":1},{"$f":"H241-H140-H339","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H437,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,1,{"$f":"H242-H141-H340","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,1,{"$f":"H243-H142-H341","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,1,{"$f":"H244-H143-H342","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,1,{"$f":"H245-H144-H343","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,1,{"$f":"H246-H145-H344","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,{"$f":"H247-H146-H345","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,1,{"$f":"H248-H147-H346","v":0.99990000000000001},0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,0.99880000000000013,9.9945000000000004]
[null,null,"CO09","Network Buildings/Support",null,null,1,{"$f":"H249-H148-H347","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,1,{"$f":"H250-H149-H348","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,{"$f":"H251-H150-H349","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,1,{"$f":"H252-H151-H350","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,{"$f":"H253-H152-H351","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,{"$f":"H254-H153-H352","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,{"$f":"H255-H154-H353","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,{"$f":"H256-H155-H354","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,{"$f":"H257-H156-H355","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,{"$f":"H258-H157-H356","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,{"$f":"H259-H158-H357","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,{"$f":"H260-H159-H358","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G437:G456)","v":12},1.7999000000000001,1.5998000000000001,1.3997000000000002,1.1996,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,0.99880000000000013,11.9945]
[]
[null,null,"Closing RAB (New Assets) (Tax Purposes)"]
[]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G461,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",{"$f":"VLOOKUP(C464,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,0,{"$f":"H815+H963+H1111+H1259+H1407+H1555+H1703+H1851+H1999+H2147+H2295+H2443+H2594+H2790+H2986+H3182+H3378+H3574+H3770+H3966+H4162+H4358+H4554+H4750","v":1.0570311047885126},2.1107733163108975,3.1589914191919446,4.2037577207787207,5.2449843382641079,5.086285720035737,5.0193898511581363,4.8574024486818059,4.6954150579774376,4.5367120447304892,4.2927680919105411,4.1340653841849466,{"$f":"SUM(OFFSET(H464,0,0,1,Model_period))","v":39.970743021917784}]
[null,null,"CA02","Copper cables",null,null,0,1.0570311047885126,2.0881226497797152,3.0904627339817807,4.0655783998655819,5.0127765141653358,-186830.62687042396,-183112.85034117074,-433782.85369955871,-775036.8107866951,-935708.24658114114,3.3463980830465943,3.0686683445268037,-2514456.074307587]
[null,null,"CA03","Other cables",null,null,0,1.0570311047885126,2.0881226497797152,3.0904627339817807,4.0655783998655819,5.0127765141653358,4.7350508651427692,4.549128823312639,4.2681142313954545,3.9870996571362136,3.7093694603343925,3.3463980830465943,3.0686683445268037,36.562734439902393]
[null,null,"CA04","Pair gain systems",null,null,0,1.0570311047885126,2.052888279620098,2.9838625569881927,3.8506327895562542,4.6515643433450222,4.1886855353092622,3.8176094766242725,3.3514418843405518,2.8852743038287945,2.422391100774457,1.8742669581471199,1.4113840606141361,31.261381375175418]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,1.0570311047885126,2.052888279620098,2.9838625569881927,3.8506327895562542,4.6515643433450222,4.1886855353092622,3.7258002639623884,3.2629170491360879,2.8000338460817504,2.3371506430274125,1.8742669581471199,1.4113840606141361,30.91056641181498]
[null,null,"CA06","Other CAN assets",null,null,0,1.0570311047885126,2.052888279620098,2.9838625569881927,3.8506327895562542,4.6515643433450222,4.1886855353092622,3.7258002639623884,3.2629170491360879,2.8000338460817504,2.3371506430274125,1.8742669581471199,1.4113840606141361,30.91056641181498]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,0,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,9.1811786186883751E-2,8.8526932789489698E-2,8.5242097050038934E-2,8.5241638768008055E-2,0,0,5.9054213146874499]
[null,null,"CA08","Network Land",null,null,0,0,0,0,0,0,4.0894972232464969E-6,4.0890882735241724E-6,4.088679323801848E-6,4.0882703740795235E-6,4.087861424357199E-6,4.0874524746348745E-6,4.08704352491255E-6,2.0443396619009239E-5]
[null,null,"CA09","Network Buildings/Support",null,null,0,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,9.1811786186883751E-2,8.8526932789489698E-2,8.5242097050038934E-2,8.5241638768008055E-2,0,0,5.9054213146874499]
[null,null,"CA10","Indirect Capital Assets",null,null,0,1.0570311047885126,2.0352710945402892,2.9305624684913978,3.7431599844015908,4.4709582579348668,3.9155028703925088,3.3600418773807053,2.8045819244011509,2.2491219890795389,1.6936620537579274,1.1382013956973831,0.68844502913665373,28.259893625168488]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,{"$f":"H831+H979+H1127+H1275+H1423+H1571+H1719+H1867+H2015+H2163+H2311+H2459+H2610+H2806+H3002+H3198+H3394+H3590+H3786+H3982+H4178+H4374+H4570+H4766","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G464:G483)","v":0},9.5132799430966131,16.64884074973217,23.440844615517527,29.905240505295055,36.029384564697182,-186804.323962094,-183088.46894295292,-433760.86926701735,-775017.22331971256,-935691.03965783003,17.746570615594948,15.194003371261141,-2514246.3875592281]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C486,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,0,{"$f":"H837+H985+H1133+H1281+H1429+H1577+H1725+H1873+H2021+H2169+H2317+H2465+H2616+H2812+H3008+H3204+H3400+H3596+H3792+H3988+H4184+H4380+H4576+H4772","v":1.0570311047885126},{"$f":"I837+I985+I1133+I1281+I1429+I1577+I1725+I1873+I2021+I2169+I2317+I2465+I2616+I2812+I3008+I3204+I3400+I3596+I3792+I3988+I4184+I4380+I4576+I4772","v":2.1018249048417883},3.1319183583681758,4.1491683594303197,5.1532479139287899,4.9475262711891324,4.7417995165779443,4.5360737843410623,4.3303480521041813,4.1246223198673002,3.9188935205075004,3.7131677882706189,{"$f":"SUM(OFFSET(H486,0,0,1,Model_period))","v":38.27356058543721}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,0,{"$f":"H838+H986+H1134+H1282+H1430+H1578+H1726+H1874+H2022+H2170+H2318+H2466+H2617+H2813+H3009+H3205+H3401+H3597+H3793+H3989+H4185+H4381+H4577+H4773","v":1.0570311047885126},2.0986929608276004,3.1224427870798568,4.1300620829583803,5.1211401654114299,4.8989604640928208,4.6767746285283769,4.4545908377125443,4.2324070468967117,4.0102232560808799,3.7880374205164369,3.5658536297006043,37.802325334377109]
[null,null,"CO03","Switching Equipment - Other",null,null,0,1.0570311047885126,2.0881226497797152,3.0904627339817807,4.0655783998655819,5.0127765141653358,4.7350508651427692,4.4573190818743669,4.1795893433545759,3.9018596048347862,3.6241298663149961,3.3463980830465943,3.0686683445268037,36.211920164102416]
[null,null,"CO04","Inter-exchange Cables ",null,null,0,1.0570311047885126,2.1131575969983905,3.1662049650035407,4.2183029124537885,5.2694272671166109,5.1232578100244712,4.9770832410608019,4.8309096944714387,4.6847361478820755,4.5385626012927114,4.3923859875804308,4.2462124409910675,39.978673341092346]
[null,null,"CO05","Transmission Equipment ",null,null,0,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,0,5.5546111283846988]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,0,1.0570311047885126,2.0749097609698586,3.0504876676091852,3.9849737959995846,4.877321950107719,4.5301638664552035,4.1829996485568541,3.8358374754071165,3.4886753022573784,3.1415131291076404,2.7943489112092905,2.4471867380595529,34.223913701259058]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,0,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,0,5.5546111283846988]
[null,null,"CO08","Network Land",null,null,0,0,0,0,0,0,4.0894972232464969E-6,4.0890882735241724E-6,4.088679323801848E-6,4.0882703740795235E-6,4.087861424357199E-6,4.0874524746348745E-6,4.08704352491255E-6,2.0443396619009239E-5]
[null,null,"CO09","Network Buildings/Support",null,null,0,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,0,5.5546111283846988]
[null,null,"CO10","Indirect Capital Assets",null,null,0,1.0570311047885126,2.0352710945402892,2.9305624684913978,3.7431599844015908,4.4709582579348668,3.9155028703925088,3.3600423709786229,2.8045828939390427,2.2491234168994616,1.693663939859881,1.1382013956973831,0.68844502913665373,28.259898402226174]
[null,null,"CO11","LSS equipment",null,null,0,0,0,0,0,0,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO12","Data Equipment",null,null,0,1.0570311047885126,1.9648023542210553,2.7173621145042213,3.3132687637829363,3.7485339162942406,2.8227722107254958,1.8970048996873052,1.1474104794794491,0.57847326030130752,0.19443417353200282,0,0,19.441093277316529]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,0,{"$f":"H854+H1002+H1150+H1298+H1446+H1594+H1742+H1890+H2038+H2186+H2334+H2482+H2633+H2829+H3025+H3221+H3417+H3613+H3809+H4005+H4201+H4397+H4593+H4789","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G486:G505)","v":0},10.570311047885125,17.728610622870583,24.537607478397227,31.017415746464405,37.153199850157698,30.973254805508525,28.293036677721304,25.78900779875331,23.465636120815031,21.327162575285591,19.378269406010109,17.729538057728824,250.85524272385877]
[]
[]
[null,"9.3","Detailed Roll-Forward Calculations for Tax"]
[]
[]
[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",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,{"$f":"H219+H268","v":1},{"$f":"I219+I268","v":1.0570311047885126},2.1107733163108975,3.1589914191919446,4.2037577207787207,5.2449843382641079,5.086285720035737,5.0193898511581363,4.8574024486818059,4.6954150579774376,4.5367120447304892,4.2927680919105411,{"$f":"SUM(OFFSET(H518,0,0,1,Model_period))","v":36.434030977187298}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H220+H269","v":1},1.0570311047885126,2.0881226497797152,3.0904627339817807,4.0655783998655819,5.0127765141653358,-186830.62687042396,-183112.85034117074,-433782.85369955871,-775036.8107866951,-935708.24658114114,3.3463980830465943,-1578746.8277264461]
[null,null,"CA03","Other cables",null,null,null,1,1.0570311047885126,2.0881226497797152,3.0904627339817807,4.0655783998655819,5.0127765141653358,4.7350508651427692,4.549128823312639,4.2681142313954545,3.9870996571362136,3.7093694603343925,3.3463980830465943,33.853364979567999]
[null,null,"CA04","Pair gain systems",null,null,null,1,1.0570311047885126,2.052888279620098,2.9838625569881927,3.8506327895562542,4.6515643433450222,4.1886855353092622,3.8176094766242725,3.3514418843405518,2.8852743038287945,2.422391100774457,1.8742669581471199,29.83899027440096]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,1,1.0570311047885126,2.052888279620098,2.9838625569881927,3.8506327895562542,4.6515643433450222,4.1886855353092622,3.7258002639623884,3.2629170491360879,2.8000338460817504,2.3371506430274125,1.8742669581471199,29.573415768787566]
[null,null,"CA06","Other CAN assets",null,null,null,1,1.0570311047885126,2.052888279620098,2.9838625569881927,3.8506327895562542,4.6515643433450222,4.1886855353092622,3.7258002639623884,3.2629170491360879,2.8000338460817504,2.3371506430274125,1.8742669581471199,29.573415768787566]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,1,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,9.1811786186883751E-2,8.8526932789489698E-2,8.5242097050038934E-2,8.5241638768008055E-2,0,6.8201796759194409]
[null,null,"CA08","Network Land",null,null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940408949722326,0.99930408908827362,0.99920408867932387,0.99910408827037422,0.99900408786142447,0.99890408745247472,9.9955163555351962]
[null,null,"CA09","Network Buildings/Support",null,null,null,1,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,9.1811786186883751E-2,8.8526932789489698E-2,8.5242097050038934E-2,8.5241638768008055E-2,0,6.8201796759194409]
[null,null,"CA10","Indirect Capital Assets",null,null,null,1,1.8570311047885126,2.6352710945402893,3.3305624684913977,3.943159984401591,4.4709582579348668,3.9155028703925088,3.3600418773807053,2.8045819244011509,2.2491219890795389,1.6936620537579274,1.1382013956973831,29.566231571410562]
[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,{"$f":"H236+H285","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H518:H537)","v":10},11.313179943096612,18.248640749732171,24.840544615517526,31.104840505295059,37.028884564697179,-186803.324562094,-183087.46964295293,-433759.87006701733,-775016.22421971255,-935690.04065782996,18.745470615594947,{"$f":"SUM(T518:T537)","v":-1578534.3524013986}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C540,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H241+H290","v":1},{"$f":"I241+I290","v":1.0570311047885126},2.1018249048417883,3.1319183583681758,4.1491683594303197,5.1532479139287899,4.9475262711891324,4.7417995165779443,4.5360737843410623,4.3303480521041813,4.1246223198673002,3.9188935205075004,{"$f":"SUM(OFFSET(H540,0,0,1,Model_period))","v":35.14893826556991}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H242+H291","v":1},1.0570311047885126,2.0986929608276004,3.1224427870798568,4.1300620829583803,5.1211401654114299,4.8989604640928208,4.6767746285283769,4.4545908377125443,4.2324070468967117,4.0102232560808799,3.7880374205164369,34.792102078296232]
[null,null,"CO03","Switching Equipment - Other",null,null,null,1,1.0570311047885126,2.0881226497797152,3.0904627339817807,4.0655783998655819,5.0127765141653358,4.7350508651427692,4.4573190818743669,4.1795893433545759,3.9018596048347862,3.6241298663149961,3.3463980830465943,33.587790297787421]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,1,1.0570311047885126,2.1131575969983905,3.1662049650035407,4.2183029124537885,5.2694272671166109,5.1232578100244712,4.9770832410608019,4.8309096944714387,4.6847361478820755,4.5385626012927114,4.3923859875804308,36.440110739799636]
[null,null,"CO05","Transmission Equipment ",null,null,null,1,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,6.5546080612617805]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,1,1.0570311047885126,2.0749097609698586,3.0504876676091852,3.9849737959995846,4.877321950107719,4.5301638664552035,4.1829996485568541,3.8358374754071165,3.4886753022573784,3.1415131291076404,2.7943489112092905,32.082400572151414]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,1,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,6.5546080612617805]
[null,null,"CO08","Network Land",null,null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940408949722326,0.99930408908827362,0.99920408867932387,0.99910408827037422,0.99900408786142447,0.99890408745247472,9.9955163555351962]
[null,null,"CO09","Network Buildings/Support",null,null,null,1,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,6.5546080612617805]
[null,null,"CO10","Indirect Capital Assets",null,null,null,1,1.8570311047885126,2.6352710945402893,3.3305624684913977,3.943159984401591,4.4709582579348668,3.9155028703925088,3.3600423709786229,2.8045828939390427,2.2491234168994616,1.693663939859881,1.1382013956973831,29.566234462366292]
[null,null,"CO11","LSS equipment",null,null,null,1,0,0,0,0,0,4.0894972232464969E-6,0,0,0,0,0,1.0000040894972233]
[null,null,"CO12","Data Equipment",null,null,null,1,1.0570311047885126,1.9648023542210553,2.7173621145042213,3.3132687637829363,3.7485339162942406,2.8227722107254958,1.8970048996873052,1.1474104794794491,0.57847326030130752,0.19443417353200282,0,20.246659103784527]
[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,{"$f":"H258+H307","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H540:H559)","v":12},12.370211047885125,19.328410622870585,25.937307478397226,32.217015746464405,38.152699850157695,31.972654805508522,29.292336677721302,26.788207798753312,24.464736120815033,22.326162575285593,20.377169406010108,252.52358014857316]
[]
[null,null,"Total Asset 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,{"$f":"VLOOKUP(H564,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C567,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H68","v":1.0570311047885126},{"$f":"I68","v":1.0839431002306281},1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,9.1810928345217119E-2,8.8526233594481141E-2,8.5241550615707345E-2,8.5241245094353407E-2,0,0,{"$f":"SUM(OFFSET(H567,0,0,1,Model_period))","v":5.9054188175427891}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H69","v":1.0570311047885126},1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,9.1810928345217119E-2,8.8526233594481141E-2,8.5241550615707345E-2,8.5241245094353407E-2,0,0,5.9054188175427891]
[null,null,"CA03","Other cables",null,null,null,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,9.1811786186883751E-2,8.8526932789489698E-2,8.5242097050038934E-2,8.5241638768008055E-2,0,0,5.9054213146874499]
[null,null,"CA04","Pair gain systems",null,null,null,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,9.1810928345217119E-2,8.8526233594481141E-2,8.5241550615707345E-2,8.5241245094353407E-2,0,0,5.9054188175427891]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,1.7156833332652417E-6,1.3983900171202096E-6,1.0928686631881513E-6,7.8734730925609358E-7,0,0,5.5546038541823517]
[null,null,"CA06","Other CAN assets",null,null,null,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,1.7156833332652417E-6,1.3983900171202096E-6,1.0928686631881513E-6,7.8734730925609358E-7,0,0,5.5546038541823517]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,9.1811786186883751E-2,8.8526932789489698E-2,8.5242097050038934E-2,8.5241638768008055E-2,0,0,5.9054213146874499]
[null,null,"CA08","Network Land",null,null,null,0,0,0,0,0,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA09","Network Buildings/Support",null,null,null,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,9.1811786186883751E-2,8.8526932789489698E-2,8.5242097050038934E-2,8.5241638768008055E-2,0,0,5.9054213146874499]
[null,null,"CA10","Indirect Capital Assets",null,null,null,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,2.5735249998978627E-6,2.0975850256803142E-6,1.6393029947822271E-6,1.1810209638841403E-6,0,0,5.5546063513270134]
[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,{"$f":"H85","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H567:H586)","v":9.5132799430966131},9.7554879020756537,9.9844991500772053,10.238704342716682,10.499381595596095,4.0894972232464971E-5,0.55087414848796901,0.53116439351697242,0.51145476803755996,0.51145140730266681,0,0,52.096338545879661]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C589,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H90","v":1.0570311047885126},{"$f":"I90","v":1.0839431002306281},1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,0,{"$f":"SUM(OFFSET(H589,0,0,1,Model_period))","v":5.5546111283846988}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H91","v":1.0570311047885126},1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,2.0447486116232485E-6,2.044748611623248E-6,2.0447486116232485E-6,2.044748611623248E-6,0,0,5.5546070388874744]
[null,null,"CO03","Switching Equipment - Other",null,null,null,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,2.0447486116232485E-6,2.044748611623248E-6,2.0447486116232485E-6,2.044748611623248E-6,0,0,5.5546070388874744]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,0,5.5546111283846988]
[null,null,"CO05","Transmission Equipment ",null,null,null,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,0,5.5546111283846988]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,2.0447486116232485E-6,2.044748611623248E-6,2.0447486116232485E-6,2.044748611623248E-6,0,0,5.5546070388874744]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,0,5.5546111283846988]
[null,null,"CO08","Network Land",null,null,null,0,0,0,0,0,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO09","Network Buildings/Support",null,null,null,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,0,5.5546111283846988]
[null,null,"CO10","Indirect Capital Assets",null,null,null,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,0,5.5546111283846988]
[null,null,"CO11","LSS equipment",null,null,null,0,0,0,0,0,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO12","Data Equipment",null,null,null,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,2.5735249998978627E-6,2.0975850256803142E-6,1.6393029947822271E-6,1.1810209638841403E-6,0,0,5.5546063513270134]
[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,{"$f":"H107","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,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,{"$f":"SUM(H589:H608)","v":10.570311047885125},10.839431002306283,11.093887944530229,11.376338158574091,11.665979550662328,4.9073966678957967E-5,2.7110508339376845E-5,2.6634568365159298E-5,2.6176286334261211E-5,2.571800430336312E-5,0,0,55.546102417292076]
[]
[]
[null,null,"Total Asset Disposals"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H614,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",{"$f":"VLOOKUP(C617,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H118+H167","v":0},{"$f":"I118+I167","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H617,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H119+H168","v":0},0,0,0,0,186835.36192128909,183117.3994691362,433787.12181309093,775040.79788580583,935711.95595020778,0,0,2514492.6370395301]
[null,null,"CA03","Other cables",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H617:H636)","v":0},0,0,0,0,186835.36192128909,183117.3994691362,433787.12181309093,775040.79788580583,935711.95595020778,0,0,2514492.6370395301]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C639,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H140+H189","v":0},{"$f":"I140+I189","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H639,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H141+H190","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"H142+H191","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"H143+H192","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"H144+H193","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"H145+H194","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"H146+H195","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,{"$f":"H147+H196","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"H148+H197","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"H149+H198","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"H150+H199","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"H151+H200","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"H152+H201","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,{"$f":"H153+H202","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"H154+H203","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,{"$f":"H155+H204","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"H156+H205","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,{"$f":"H157+H206","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"H158+H207","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,{"$f":"H159+H208","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H639:H658)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Tax Depreciation"]
[null,null,null,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",null,null,null,{"$f":"VLOOKUP(H663,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C666,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H317+H366","v":1},{"$f":"I317+I366","v":3.0200888708243216E-2},6.1170691571975452E-2,9.286751427063325E-2,0.12537133758084495,0.15870270772559447,0.15870679722281772,0.25051363607081156,0.24722894132007561,0.24394425834130182,0.24394395281994788,0.15870270772559447,{"$f":"SUM(OFFSET(H666,0,0,1,Model_period))","v":2.3687067728122977}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H318+H367","v":1},5.2851555239425627E-2,0.10704871025095702,0.16251814997360817,0.21939984076647862,0.27772973851979027,-186835.08418746106,-183117.02992846933,-433786.7555571188,-775040.43491451675,-935711.59297922417,0.27772973851979027,-1578777.4850395713]
[null,null,"CA03","Other cables",null,null,null,1,5.2851555239425627E-2,0.10704871025095702,0.16251814997360817,0.21939984076647862,0.27772973851979027,0.27773382801701352,0.36954152470667401,0.36625667130927997,0.3629718355698292,0.36297137728779832,0.27772973851979027,3.1960518543530565]
[null,null,"CA04","Pair gain systems",null,null,null,1,8.8085925399042711E-2,0.17841451708492839,0.27086358328934695,0.36566640127746436,0.46288289753298373,0.46288698703020698,0.55469382587820082,0.55140913112746492,0.5481244481486911,0.54812414262733711,0.46288289753298373,4.4830277167683299]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,1,8.8085925399042711E-2,0.17841451708492839,0.27086358328934695,0.36566640127746436,0.46288289753298373,0.46288698703020698,0.46288461321631702,0.46288429592300084,0.46288399040164691,0.46288368488029297,0.46288289753298373,4.2174532111549379]
[null,null,"CA06","Other CAN assets",null,null,null,1,8.8085925399042711E-2,0.17841451708492839,0.27086358328934695,0.36566640127746436,0.46288289753298373,0.46288698703020698,0.46288461321631702,0.46288429592300084,0.46288399040164691,0.46288368488029297,0.46288289753298373,4.2174532111549379]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,1,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,9.1811786186883751E-2,8.8526932789489698E-2,8.5242097050038934E-2,8.5241638768008055E-2,0,6.8201796759194409]
[null,null,"CA08","Network Land",null,null,null,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1.0000040894972233E-4,1.0000040894972233E-4,1.0000040894972233E-4,1.0000040894972233E-4,1.0000040894972233E-4,1.0000040894972234E-4,1.0000016357988894E-3]
[null,null,"CA09","Network Buildings/Support",null,null,null,1,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,9.1811786186883751E-2,8.8526932789489698E-2,8.5242097050038934E-2,8.5241638768008055E-2,0,6.8201796759194409]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0.2,0.30570311047885124,0.41409742050191412,0.52503629994721634,0.6387996815329573,0.55545947703958054,0.55546356653680373,0.55546205056458042,0.55546157462460621,0.55546111634257533,0.55546065806054434,0.44975636656072943,4.8609442975690857]
[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,{"$f":"H334+H383","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H666:H685)","v":8.2000999999999991},2.820027095440099,3.3925952842918452,3.9744084529391523,4.5753375361939703,4.9915662645361714,-186832.70351412881,-183114.19022463288,-433783.93227834255,-775037.62806068314,-935708.78612844553,2.5526672443338052,-1578740.500043154]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C688,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H339+H388","v":1},3.9149300177352318E-2,7.9295340926634844E-2,0.12038381479526532,0.16251840056776196,0.20572573223688168,0.20572982173410492,0.2057287993597991,0.2057287993597991,0.2057287993597991,0.2057287993597991,0.20572573223688168,{"$f":"SUM(OFFSET(H688,0,0,1,Model_period))","v":2.4299888085173982}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,1,4.2281244191540501E-2,8.5638968200765636E-2,0.13001451997888655,0.17551987261318291,0.22218379081583223,0.22218788031305547,0.22218583556444385,0.22218583556444385,0.22218583556444385,0.22218583556444385,0.22218379081583223,2.5443837828065949]
[null,null,"CO03","Switching Equipment - Other",null,null,null,1,5.2851555239425627E-2,0.10704871025095702,0.16251814997360817,0.21939984076647862,0.27772973851979027,0.27773382801701352,0.27773178326840187,0.27773178326840187,0.27773178326840187,0.27773178326840187,0.27772973851979027,2.9304771725724788]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,1,2.7816608020750332E-2,5.6341426447872128E-2,8.5535868407162208E-2,0.11547360040340982,0.1461735465893633,0.14617763608658654,0.14617661371228072,0.14617661371228072,0.14617661371228072,0.14617661371228072,0.1461735465893633,2.0160485270919861]
[null,null,"CO05","Transmission Equipment ",null,null,null,1,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,6.5546080612617805]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,1,6.6064444049282037E-2,0.13381088781369629,0.20314768746701023,0.27424980095809831,0.34716217314973785,0.3471662626469611,0.34716421789834945,0.34716421789834945,0.34716421789834945,0.34716421789834945,0.34716217314973785,3.4130939097798341]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,1,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,6.5546080612617805]
[null,null,"CO08","Network Land",null,null,null,1E-4,1E-4,1E-4,1E-4,1E-4,1E-4,1.0000040894972233E-4,1.0000040894972233E-4,1.0000040894972233E-4,1.0000040894972233E-4,1.0000040894972233E-4,1.0000040894972234E-4,1.0000016357988894E-3]
[null,null,"CO09","Network Buildings/Support",null,null,null,1,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,6.5546080612617805]
[null,null,"CO10","Indirect Capital Assets",null,null,null,0.2,0.30570311047885124,0.41409742050191412,0.52503629994721634,0.6387996815329573,0.55545947703958054,0.55546356653680373,0.55546254416249796,0.55546254416249796,0.55546254416249796,0.55546254416249785,0.44975636656072943,4.8609471885248166]
[null,null,"CO11","LSS equipment",null,null,null,1,0,0,0,0,0,4.0894972232464969E-6,0,0,0,0,0,1.0000040894972233]
[null,null,"CO12","Data Equipment",null,null,null,1,0.17617185079808542,0.35682903416985678,0.54172716657869391,0.73133280255492872,0.92576579506596746,0.92576988456319076,0.74959651779288172,0.56893885848113634,0.38404026779026856,0.19443417353200282,0,6.3601721777950102]
[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,{"$f":"H355+H404","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,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,{"$f":"SUM(H688:H707)","v":10.200099999999999},3.8812314273208255,4.4849910890035813,5.096629890506911,5.7302954469690439,6.18009411861585,2.6803452382955588,2.5041555135363569,2.3234978542246116,2.1385992635337434,1.9489931692754776,1.6488313482812846,45.219939842006482]
[]
[null,null,"Total Tax Value at End of Year"]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G711,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",{"$f":"VLOOKUP(C714,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"G415+G464","v":1},{"$f":"H415+H464","v":1.0570311047885126},2.1107733163108975,3.1589914191919446,4.2037577207787207,5.2449843382641079,5.086285720035737,5.0193898511581363,4.8574024486818059,4.6954150579774376,4.5367120447304892,4.2927680919105411,4.1340653841849466,{"$f":"SUM(OFFSET(H714,0,0,1,Model_period))","v":39.970743021917784}]
[null,null,"CA02","Copper cables",null,null,{"$f":"G416+G465","v":1},1.0570311047885126,2.0881226497797152,3.0904627339817807,4.0655783998655819,5.0127765141653358,-186830.62687042396,-183112.85034117074,-433782.85369955871,-775036.8107866951,-935708.24658114114,3.3463980830465943,3.0686683445268037,-2514456.074307587]
[null,null,"CA03","Other cables",null,null,1,1.0570311047885126,2.0881226497797152,3.0904627339817807,4.0655783998655819,5.0127765141653358,4.7350508651427692,4.549128823312639,4.2681142313954545,3.9870996571362136,3.7093694603343925,3.3463980830465943,3.0686683445268037,36.562734439902393]
[null,null,"CA04","Pair gain systems",null,null,1,1.0570311047885126,2.052888279620098,2.9838625569881927,3.8506327895562542,4.6515643433450222,4.1886855353092622,3.8176094766242725,3.3514418843405518,2.8852743038287945,2.422391100774457,1.8742669581471199,1.4113840606141361,31.261381375175418]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,1,1.0570311047885126,2.052888279620098,2.9838625569881927,3.8506327895562542,4.6515643433450222,4.1886855353092622,3.7258002639623884,3.2629170491360879,2.8000338460817504,2.3371506430274125,1.8742669581471199,1.4113840606141361,30.91056641181498]
[null,null,"CA06","Other CAN assets",null,null,1,1.0570311047885126,2.052888279620098,2.9838625569881927,3.8506327895562542,4.6515643433450222,4.1886855353092622,3.7258002639623884,3.2629170491360879,2.8000338460817504,2.3371506430274125,1.8742669581471199,1.4113840606141361,30.91056641181498]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,1,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,9.1811786186883751E-2,8.8526932789489698E-2,8.5242097050038934E-2,8.5241638768008055E-2,0,0,5.9054213146874499]
[null,null,"CA08","Network Land",null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940408949722326,0.99930408908827362,0.99920408867932387,0.99910408827037422,0.99900408786142447,0.99890408745247472,0.99880408704352508,9.9945204433966204]
[null,null,"CA09","Network Buildings/Support",null,null,1,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,9.1811786186883751E-2,8.8526932789489698E-2,8.5242097050038934E-2,8.5241638768008055E-2,0,0,5.9054213146874499]
[null,null,"CA10","Indirect Capital Assets",null,null,1,1.8570311047885126,2.6352710945402893,3.3305624684913977,3.943159984401591,4.4709582579348668,{"$f":"M424+M473","v":3.9155028703925088},3.3600418773807053,2.8045819244011509,2.2491219890795389,1.6936620537579274,1.1382013956973831,0.68844502913665373,30.259893625168488]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,{"$f":"G432+G481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G714:G733)","v":10},11.313179943096612,18.248640749732171,24.840544615517526,31.104840505295059,37.028884564697179,-186803.324562094,-183087.46964295293,-433759.87006701733,-775016.22421971255,-935690.04065782996,18.745470615594947,16.192803371261142,-2514234.3930592281]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C736,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"G437+G486","v":1},{"$f":"H437+H486","v":1.0570311047885126},2.1018249048417883,3.1319183583681758,4.1491683594303197,5.1532479139287899,4.9475262711891324,4.7417995165779443,4.5360737843410623,4.3303480521041813,4.1246223198673002,3.9188935205075004,3.7131677882706189,{"$f":"SUM(OFFSET(H736,0,0,1,Model_period))","v":38.27356058543721}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,{"$f":"G438+G487","v":1},1.0570311047885126,2.0986929608276004,3.1224427870798568,4.1300620829583803,5.1211401654114299,4.8989604640928208,4.6767746285283769,4.4545908377125443,4.2324070468967117,4.0102232560808799,3.7880374205164369,3.5658536297006043,37.802325334377109]
[null,null,"CO03","Switching Equipment - Other",null,null,1,1.0570311047885126,2.0881226497797152,3.0904627339817807,4.0655783998655819,5.0127765141653358,4.7350508651427692,4.4573190818743669,4.1795893433545759,3.9018596048347862,3.6241298663149961,3.3463980830465943,3.0686683445268037,36.211920164102416]
[null,null,"CO04","Inter-exchange Cables ",null,null,1,1.0570311047885126,2.1131575969983905,3.1662049650035407,4.2183029124537885,5.2694272671166109,5.1232578100244712,4.9770832410608019,4.8309096944714387,4.6847361478820755,4.5385626012927114,4.3923859875804308,4.2462124409910675,39.978673341092346]
[null,null,"CO05","Transmission Equipment ",null,null,1,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,0,5.5546111283846988]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,1,1.0570311047885126,2.0749097609698586,3.0504876676091852,3.9849737959995846,4.877321950107719,4.5301638664552035,4.1829996485568541,3.8358374754071165,3.4886753022573784,3.1415131291076404,2.7943489112092905,2.4471867380595529,34.223913701259058]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,1,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,0,5.5546111283846988]
[null,null,"CO08","Network Land",null,null,1,0.99990000000000001,0.99980000000000002,0.99970000000000003,0.99960000000000004,0.99950000000000006,0.99940408949722326,0.99930408908827362,0.99920408867932387,0.99910408827037422,0.99900408786142447,0.99890408745247472,0.99880408704352508,9.9945204433966204]
[null,null,"CO09","Network Buildings/Support",null,null,1,1.0570311047885126,1.0839431002306281,1.1093887944530227,1.1376338158574091,1.1665979550662327,4.0894972232464969E-6,3.0671229174348725E-6,3.0671229174348725E-6,3.0671229174348729E-6,3.0671229174348721E-6,0,0,5.5546111283846988]
[null,null,"CO10","Indirect Capital Assets",null,null,1,1.8570311047885126,2.6352710945402893,3.3305624684913977,3.943159984401591,4.4709582579348668,3.9155028703925088,3.3600423709786229,2.8045828939390427,2.2491234168994616,1.693663939859881,1.1382013956973831,0.68844502913665373,30.259898402226174]
[null,null,"CO11","LSS equipment",null,null,1,0,0,0,0,0,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO12","Data Equipment",null,null,1,1.0570311047885126,1.9648023542210553,2.7173621145042213,3.3132687637829363,3.7485339162942406,2.8227722107254958,1.8970048996873052,1.1474104794794491,0.57847326030130752,0.19443417353200282,0,0,19.441093277316529]
[null,null,"CO13","Spare Core Asset Class 13",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,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":"G454+G503","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,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,{"$f":"SUM(G736:G755)","v":12},12.370211047885125,19.328410622870585,25.937307478397226,32.217015746464405,38.152699850157695,31.972654805508522,29.292336677721302,26.788207798753312,24.464736120815033,22.326162575285593,20.377169406010108,18.728338057728827,262.84974272385881]
[]
[]
[null,"9.3.2",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&C761","v":"Roll-Forward Capital Net Additions in Year Y01"}]
[]
[null,null,"Y01",{"$f":"VLOOKUP(C761,FYears,2,FALSE)","v":"2009/2010"}]
[]
[null,null,"Tax Value at Beginning of Year"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H764,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",{"$f":"VLOOKUP(C767,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,0,{"$f":"H815","v":1.0570311047885126},{"$f":"I815","v":1.0268302160802694},0.99662932737202614,0.96642843866378292,0.9362275499555397,0.90602666124729647,0.87582577253905325,0.84562488383081003,0.8154239951225668,0.78522310641432358,0.75502221770608036,{"$f":"SUM(OFFSET(H767,0,0,1,Model_period))","v":8.426047949599857}]
[null,null,"CA02","Copper cables",null,null,null,0,{"$f":"H816","v":1.0570311047885126},1.0041795495490871,0.95132799430966142,0.89847643907023578,0.84562488383081014,0.7927733285913845,0.73992177335195886,0.68707021811253322,0.63421866287310757,0.58136710763368193,0.52851555239425629,7.6106239544772913]
[null,null,"CA03","Other cables",null,null,null,0,1.0570311047885126,1.0041795495490871,0.95132799430966142,0.89847643907023578,0.84562488383081014,0.7927733285913845,0.73992177335195886,0.68707021811253322,0.63421866287310757,0.58136710763368193,0.52851555239425629,7.6106239544772913]
[null,null,"CA04","Pair gain systems",null,null,null,0,1.0570311047885126,0.96894517938946989,0.88085925399042719,0.7927733285913845,0.7046874031923418,0.6166014777932991,0.5285155523942564,0.44042962699521371,0.35234370159617101,0.26425777619712831,0.17617185079808562,6.342186628731076]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0,1.0570311047885126,0.96894517938946989,0.88085925399042719,0.7927733285913845,0.7046874031923418,0.6166014777932991,0.5285155523942564,0.44042962699521371,0.35234370159617101,0.26425777619712831,0.17617185079808562,6.342186628731076]
[null,null,"CA06","Other CAN assets",null,null,null,0,1.0570311047885126,0.96894517938946989,0.88085925399042719,0.7927733285913845,0.7046874031923418,0.6166014777932991,0.5285155523942564,0.44042962699521371,0.35234370159617101,0.26425777619712831,0.17617185079808562,6.342186628731076]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0,1.0570311047885126,0,0,0,0,0,0,0,0,0,0,1.0570311047885126]
[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,0,1.0570311047885126,0,0,0,0,0,0,0,0,0,0,1.0570311047885126]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0,1.0570311047885126,0.95132799430966131,0.84562488383081003,0.73992177335195874,0.63421866287310746,0.52851555239425618,0.4228124419154049,0.31710933143655362,0.21140622095770237,0.10570311047885111,0,5.7079679658579678]
[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,{"$f":"H832","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(H767:H786)","v":0},9.5132799430966131,6.8933528476565149,6.3874879617934406,5.8816230759303672,5.3757581900672919,4.8698933042042194,4.3640284183411451,3.8581635324780721,3.3522986466149969,2.8464337607519239,2.3405688748888496,50.495885920182666]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C789,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,0,{"$f":"H837","v":1.0570311047885126},{"$f":"I837","v":1.0178818046111602},0.97873250443380788,0.93958320425645558,0.90043390407910329,0.86128460390175099,0.82213530372439869,0.78298600354704639,0.7438367033696941,0.7046874031923418,0.6655381030149895,{"$f":"SUM(OFFSET(H789,0,0,1,Model_period))","v":8.1039051367119299}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,0,{"$f":"H838","v":1.0570311047885126},1.014749860596972,0.97246861640543147,0.93018737221389092,0.88790612802235036,0.8456248838308098,0.80334363963926925,0.76106239544772869,0.71878115125618813,0.67649990706464758,0.63421866287310702,7.9911551522011539]
[null,null,"CO03","Switching Equipment - Other",null,null,null,0,1.0570311047885126,1.0041795495490871,0.95132799430966142,0.89847643907023578,0.84562488383081014,0.7927733285913845,0.73992177335195886,0.68707021811253322,0.63421866287310757,0.58136710763368193,0.52851555239425629,7.6106239544772913]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,0,1.0570311047885126,1.0292144967677623,1.0013978887470121,0.97358128072626171,0.94576467270551134,0.91794806468476098,0.89013145666401061,0.86231484864326025,0.83449824062250988,0.80668163260175951,0.77886502458100915,8.5118820543496021]
[null,null,"CO05","Transmission Equipment ",null,null,null,0,1.0570311047885126,0,0,0,0,0,0,0,0,0,0,1.0570311047885126]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,0,1.0570311047885126,0.99096666073923056,0.92490221668994854,0.85883777264066652,0.7927733285913845,0.72670888454210247,0.66064444049282045,0.59457999644353843,0.5285155523942564,0.46245110834497438,0.39638666429569236,7.1349599573224598]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,0,1.0570311047885126,0,0,0,0,0,0,0,0,0,0,1.0570311047885126]
[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,0,1.0570311047885126,0,0,0,0,0,0,0,0,0,0,1.0570311047885126]
[null,null,"CO10","Indirect Capital Assets",null,null,null,0,1.0570311047885126,0.95132799430966131,0.84562488383081003,0.73992177335195874,0.63421866287310746,0.52851555239425618,0.4228124419154049,0.31710933143655362,0.21140622095770237,0.10570311047885111,0,5.7079679658579678]
[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,0,1.0570311047885126,0.88085925399042719,0.7046874031923418,0.5285155523942564,0.35234370159617101,0.17617185079808559,0,0,0,0,0,3.6996088667597942]
[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,{"$f":"H854","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H789:H808)","v":0},10.570311047885125,6.8891796205643008,6.3791415076090132,5.8691033946537248,5.3590652816984381,4.8490271687431505,4.338989055787863,4.0051227936306599,3.6712565314734591,3.3373902693162565,3.0035240071590539,51.931196402045742]
[]
[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,{"$f":"VLOOKUP(H812,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C815,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H68","v":1.0570311047885126},{"$f":"I767-I863","v":1.0268302160802694},{"$f":"J767-J863","v":0.99662932737202614},0.96642843866378292,0.9362275499555397,0.90602666124729647,0.87582577253905325,0.84562488383081003,0.8154239951225668,0.78522310641432358,0.75502221770608036,0.72482132899783713,{"$f":"SUM(OFFSET(H815,0,0,1,Model_period))","v":9.2112710560141799}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H69","v":1.0570311047885126},{"$f":"I768-I864","v":1.0041795495490871},0.95132799430966142,0.89847643907023578,0.84562488383081014,0.7927733285913845,0.73992177335195886,0.68707021811253322,0.63421866287310757,0.58136710763368193,0.52851555239425629,0.47566399715483065,8.1919910621109739]
[null,null,"CA03","Other cables",null,null,null,1.0570311047885126,1.0041795495490871,0.95132799430966142,0.89847643907023578,0.84562488383081014,0.7927733285913845,0.73992177335195886,0.68707021811253322,0.63421866287310757,0.58136710763368193,0.52851555239425629,0.47566399715483065,8.1919910621109739]
[null,null,"CA04","Pair gain systems",null,null,null,1.0570311047885126,0.96894517938946989,0.88085925399042719,0.7927733285913845,0.7046874031923418,0.6166014777932991,0.5285155523942564,0.44042962699521371,0.35234370159617101,0.26425777619712831,0.17617185079808562,8.8085925399042905E-2,6.6064444049282045]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,1.0570311047885126,0.96894517938946989,0.88085925399042719,0.7927733285913845,0.7046874031923418,0.6166014777932991,0.5285155523942564,0.44042962699521371,0.35234370159617101,0.26425777619712831,0.17617185079808562,8.8085925399042905E-2,6.6064444049282045]
[null,null,"CA06","Other CAN assets",null,null,null,1.0570311047885126,0.96894517938946989,0.88085925399042719,0.7927733285913845,0.7046874031923418,0.6166014777932991,0.5285155523942564,0.44042962699521371,0.35234370159617101,0.26425777619712831,0.17617185079808562,8.8085925399042905E-2,6.6064444049282045]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,1.0570311047885126,0,0,0,0,0,0,0,0,0,0,0,1.0570311047885126]
[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,1.0570311047885126,0,0,0,0,0,0,0,0,0,0,0,1.0570311047885126]
[null,null,"CA10","Indirect Capital Assets",null,null,null,1.0570311047885126,0.95132799430966131,0.84562488383081003,0.73992177335195874,0.63421866287310746,0.52851555239425618,0.4228124419154049,0.31710933143655362,0.21140622095770237,0.10570311047885111,0,0,5.8136710763368189]
[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,{"$f":"I784-I880","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H815:H834)","v":9.5132799430966131},6.8933528476565149,6.3874879617934406,5.8816230759303672,5.3757581900672919,4.8698933042042194,4.3640284183411451,3.8581635324780721,3.3522986466149969,2.8464337607519239,2.3405688748888496,1.9404070995046272,53.342319680934587]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C837,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H90","v":1.0570311047885126},{"$f":"I789-I885","v":1.0178818046111602},{"$f":"J789-J885","v":0.97873250443380788},0.93958320425645558,0.90043390407910329,0.86128460390175099,0.82213530372439869,0.78298600354704639,0.7438367033696941,0.7046874031923418,0.6655381030149895,0.6263888028376372,{"$f":"SUM(OFFSET(H837,0,0,1,Model_period))","v":8.8085925399042715}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H91","v":1.0570311047885126},{"$f":"I790-I886","v":1.014749860596972},0.97246861640543147,0.93018737221389092,0.88790612802235036,0.8456248838308098,0.80334363963926925,0.76106239544772869,0.71878115125618813,0.67649990706464758,0.63421866287310702,0.59193741868156646,8.667655059265801]
[null,null,"CO03","Switching Equipment - Other",null,null,null,1.0570311047885126,1.0041795495490871,0.95132799430966142,0.89847643907023578,0.84562488383081014,0.7927733285913845,0.73992177335195886,0.68707021811253322,0.63421866287310757,0.58136710763368193,0.52851555239425629,0.47566399715483065,8.1919910621109739]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,1.0570311047885126,1.0292144967677623,1.0013978887470121,0.97358128072626171,0.94576467270551134,0.91794806468476098,0.89013145666401061,0.86231484864326025,0.83449824062250988,0.80668163260175951,0.77886502458100915,0.75104841656025878,9.3185636869513608]
[null,null,"CO05","Transmission Equipment ",null,null,null,1.0570311047885126,0,0,0,0,0,0,0,0,0,0,0,1.0570311047885126]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,1.0570311047885126,0.99096666073923056,0.92490221668994854,0.85883777264066652,0.7927733285913845,0.72670888454210247,0.66064444049282045,0.59457999644353843,0.5285155523942564,0.46245110834497438,0.39638666429569236,0.33032222024641034,7.5974110656674343]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,1.0570311047885126,0,0,0,0,0,0,0,0,0,0,0,1.0570311047885126]
[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,1.0570311047885126,0,0,0,0,0,0,0,0,0,0,0,1.0570311047885126]
[null,null,"CO10","Indirect Capital Assets",null,null,null,1.0570311047885126,0.95132799430966131,0.84562488383081003,0.73992177335195874,0.63421866287310746,0.52851555239425618,0.4228124419154049,0.31710933143655362,0.21140622095770237,0.10570311047885111,0,0,5.8136710763368189]
[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,1.0570311047885126,0.88085925399042719,0.7046874031923418,0.5285155523942564,0.35234370159617101,0.17617185079808559,0,0,0,0,0,0,3.6996088667597942]
[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,{"$f":"I806-I902","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(H837:H856)","v":10.570311047885125},6.8891796205643008,6.3791415076090132,5.8691033946537248,5.3590652816984381,4.8490271687431505,4.338989055787863,4.0051227936306599,3.6712565314734591,3.3373902693162565,3.0035240071590539,2.7753608554807032,55.268586671361994]
[]
[null,null,"Tax Depreciation",null,null,null,null,null,1,{"$f":"I859+1","v":2},{"$f":"J859+1","v":3},4,5,6,7,8,9,10,11]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,{"$f":"VLOOKUP(H860,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",{"$f":"VLOOKUP(C863,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,0,{"$f":"IF(($E863-I$859)<1,I767,$I767/$E863)","v":3.0200888708243216E-2},{"$f":"IF(($E863-J$859)<1,J767,$I767/$E863)","v":3.0200888708243216E-2},3.0200888708243216E-2,3.0200888708243216E-2,3.0200888708243216E-2,3.0200888708243216E-2,3.0200888708243216E-2,3.0200888708243216E-2,3.0200888708243216E-2,3.0200888708243216E-2,3.0200888708243216E-2,{"$f":"SUM(OFFSET(H863,0,0,1,Model_period))","v":0.27180799837418895}]
[null,null,"CA02","Copper cables",20,null,null,0,{"$f":"IF(($E864-I$859)<1,I768,$I768/$E864)","v":5.2851555239425627E-2},5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,0.47566399715483071]
[null,null,"CA03","Other cables",20,null,null,0,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,0.47566399715483071]
[null,null,"CA04","Pair gain systems",12,null,null,0,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,0.79277332859138439]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,0,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,0.79277332859138439]
[null,null,"CA06","Other CAN assets",12,null,null,0,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,8.8085925399042711E-2,0.79277332859138439]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,0,1.0570311047885126,0,0,0,0,0,0,0,0,0,0,1.0570311047885126]
[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,0,1.0570311047885126,0,0,0,0,0,0,0,0,0,0,1.0570311047885126]
[null,null,"CA10","Indirect Capital Assets",10,null,null,0,0.10570311047885125,0.10570311047885125,0.10570311047885125,0.10570311047885125,0.10570311047885125,0.10570311047885125,0.10570311047885125,0.10570311047885125,0.10570311047885125,0.10570311047885111,0,0.95132799430966142]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"IF(($E880-I$859)<1,I784,$I784/$E880)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,0,{"$f":"IF(($E882-I$859)<1,I786,$I786/$E882)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H863:H882)","v":0},2.6199270954400991,0.50586488586307377,0.50586488586307377,0.50586488586307377,0.50586488586307377,0.50586488586307377,0.50586488586307377,0.50586488586307377,0.50586488586307377,0.50586488586307365,0.40016177538422254,6.6668461823446892]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C885,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,0,{"$f":"IF(($E885-I$859)<1,I789,$I789/$E885)","v":3.9149300177352318E-2},{"$f":"IF(($E885-J$859)<1,J789,$I789/$E885)","v":3.9149300177352318E-2},3.9149300177352318E-2,3.9149300177352318E-2,3.9149300177352318E-2,3.9149300177352318E-2,3.9149300177352318E-2,3.9149300177352318E-2,3.9149300177352318E-2,3.9149300177352318E-2,3.9149300177352318E-2,{"$f":"SUM(OFFSET(H885,0,0,1,Model_period))","v":0.35234370159617084}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,0,{"$f":"IF(($E886-I$859)<1,I790,$I790/$E886)","v":4.2281244191540501E-2},4.2281244191540501E-2,4.2281244191540501E-2,4.2281244191540501E-2,4.2281244191540501E-2,4.2281244191540501E-2,4.2281244191540501E-2,4.2281244191540501E-2,4.2281244191540501E-2,4.2281244191540501E-2,4.2281244191540501E-2,0.38053119772386451]
[null,null,"CO03","Switching Equipment - Other",20,null,null,0,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,5.2851555239425627E-2,0.47566399715483071]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,0,2.7816608020750332E-2,2.7816608020750332E-2,2.7816608020750332E-2,2.7816608020750332E-2,2.7816608020750332E-2,2.7816608020750332E-2,2.7816608020750332E-2,2.7816608020750332E-2,2.7816608020750332E-2,2.7816608020750332E-2,2.7816608020750332E-2,0.25034947218675302]
[null,null,"CO05","Transmission Equipment ",1,null,null,0,1.0570311047885126,0,0,0,0,0,0,0,0,0,0,1.0570311047885126]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,0,6.6064444049282037E-2,6.6064444049282037E-2,6.6064444049282037E-2,6.6064444049282037E-2,6.6064444049282037E-2,6.6064444049282037E-2,6.6064444049282037E-2,6.6064444049282037E-2,6.6064444049282037E-2,6.6064444049282037E-2,6.6064444049282037E-2,0.59457999644353832]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,0,1.0570311047885126,0,0,0,0,0,0,0,0,0,0,1.0570311047885126]
[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,0,1.0570311047885126,0,0,0,0,0,0,0,0,0,0,1.0570311047885126]
[null,null,"CO10","Indirect Capital Assets",10,null,null,0,0.10570311047885125,0.10570311047885125,0.10570311047885125,0.10570311047885125,0.10570311047885125,0.10570311047885125,0.10570311047885125,0.10570311047885125,0.10570311047885125,0.10570311047885111,0,0.95132799430966142]
[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,0,0.17617185079808542,0.17617185079808542,0.17617185079808542,0.17617185079808542,0.17617185079808542,0.17617185079808559,0,0,0,0,0,1.0570311047885126]
[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,{"$f":"IF(($E902-I$859)<1,I806,$I806/$E902)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,0,{"$f":"IF(($E904-I$859)<1,I808,$I808/$E904)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H885:H904)","v":0},3.6811314273208247,0.51003811295528745,0.51003811295528745,0.51003811295528745,0.51003811295528745,0.51003811295528767,0.33386626215720205,0.33386626215720205,0.33386626215720205,0.33386626215720194,0.22816315167835083,7.2329207785688689]
[]
[null,"9.3.3",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D909","v":"Roll-Forward Capital Net Additions in Year 2010/2011"}]
[]
[null,null,"Y02",{"$f":"VLOOKUP(C909,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,{"$f":"VLOOKUP(I912,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C915,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,0,{"$f":"I963","v":1.0839431002306281},{"$f":"J963","v":1.0529732973668959},1.0220034945031637,0.99103369163943156,0.96006388877569937,0.92909408591196718,0.89812428304823499,0.86715448018450281,0.83618467732077062,0.80521487445703843,{"$f":"SUM(OFFSET(H915,0,0,1,Model_period))","v":7.8043903216605237}]
[null,null,"CA02","Copper cables",null,null,null,null,0,{"$f":"I964","v":1.0839431002306281},1.0297459452190967,0.97554879020756524,0.9213516351960338,0.86715448018450236,0.81295732517297092,0.75876017016143948,0.70456301514990805,0.65036586013837661,0.59616870512684517,7.1540244615221447]
[null,null,"CA03","Other cables",null,null,null,null,0,1.0839431002306281,1.0297459452190967,0.97554879020756524,0.9213516351960338,0.86715448018450236,0.81295732517297092,0.75876017016143948,0.70456301514990805,0.65036586013837661,0.59616870512684517,7.1540244615221447]
[null,null,"CA04","Pair gain systems",null,null,null,null,0,1.0839431002306281,0.99361450854474243,0.90328591685885673,0.81295732517297103,0.72262873348708534,0.63230014180119964,0.54197155011531395,0.45164295842942825,0.36131436674354256,0.27098577505765686,6.1423442346402251]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,0,1.0839431002306281,0.99361450854474243,0.90328591685885673,0.81295732517297103,0.72262873348708534,0.63230014180119964,0.54197155011531395,0.45164295842942825,0.36131436674354256,0.27098577505765686,6.1423442346402251]
[null,null,"CA06","Other CAN assets",null,null,null,null,0,1.0839431002306281,0.99361450854474243,0.90328591685885673,0.81295732517297103,0.72262873348708534,0.63230014180119964,0.54197155011531395,0.45164295842942825,0.36131436674354256,0.27098577505765686,6.1423442346402251]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,0,1.0839431002306281,0,0,0,0,0,0,0,0,0,1.0839431002306281]
[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,0,1.0839431002306281,0,0,0,0,0,0,0,0,0,1.0839431002306281]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,0,1.0839431002306281,0.97554879020756535,0.86715448018450259,0.75876017016143982,0.65036586013837705,0.54197155011531428,0.43357724009225146,0.32518293006918864,0.21678862004612581,0.108394310023063,5.636504121199267]
[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,{"$f":"I980","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I915:I934)","v":0},9.7554879020756537,7.068857503646881,6.5501133056793677,6.0313691077118525,5.5126249097443383,4.9938807117768222,4.4751365138093071,3.9563923158417924,3.4376481178742768,2.9189039199067621,48.34386227028601]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C937,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,0,{"$f":"I985","v":1.0839431002306281},1.0437970594813455,1.0036510187320629,0.96350497798278034,0.92335893723349782,0.8832128964842153,0.84306685573493279,0.80292081498565027,0.76277477423636775,0.72262873348708523,{"$f":"SUM(OFFSET(H937,0,0,1,Model_period))","v":7.5474556608651131}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,0,1.0839431002306281,1.040585376221403,0.99722765221217791,0.9538699282029528,0.91051220419372769,0.86715448018450259,0.82379675617527748,0.78043903216605237,0.73708130815682726,0.69372358414760216,7.457528529586722]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,0,1.0839431002306281,1.0297459452190967,0.97554879020756524,0.9213516351960338,0.86715448018450236,0.81295732517297092,0.75876017016143948,0.70456301514990805,0.65036586013837661,0.59616870512684517,7.1540244615221447]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,0,1.0839431002306281,1.0554182818035063,1.0268934633763844,0.99836864494926258,0.96984382652214074,0.94131900809501889,0.91279418966789705,0.8842693712407752,0.85574455281365336,0.82721973438653151,7.8728498858856142]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,0,1.0839431002306281,0,0,0,0,0,0,0,0,0,1.0839431002306281]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,0,1.0839431002306281,1.0161966564662139,0.94845021270179963,0.88070376893738533,0.81295732517297103,0.74521088140855674,0.67746443764414244,0.60971799387972814,0.54197155011531384,0.47422510635089959,6.7746443764414259]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,0,1.0839431002306281,0,0,0,0,0,0,0,0,0,1.0839431002306281]
[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,0,1.0839431002306281,0,0,0,0,0,0,0,0,0,1.0839431002306281]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,0,1.0839431002306281,0.97554879020756535,0.86715448018450259,0.75876017016143982,0.65036586013837705,0.54197155011531428,0.43357724009225146,0.32518293006918864,0.21678862004612581,0.108394310023063,5.636504121199267]
[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,0,1.0839431002306281,0.90328591685885673,0.72262873348708534,0.54197155011531395,0.36131436674354256,0.1806571833717712,0,0,0,0,3.7938008508071981]
[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":"I1001","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,{"$f":"SUM(I937:I956)","v":0},10.839431002306283,7.0645780262579869,6.5415543509015786,6.0185306755451702,5.4955070001887592,4.9724833248323499,4.4494596494759415,4.1070931574913025,3.7647266655066649,3.4223601735220268,49.48863718699937]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,{"$f":"VLOOKUP(I960,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",{"$f":"VLOOKUP(C963,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,{"$f":"I68","v":1.0839431002306281},{"$f":"J915-J1011","v":1.0529732973668959},{"$f":"K915-K1011","v":1.0220034945031637},0.99103369163943156,0.96006388877569937,0.92909408591196718,0.89812428304823499,0.86715448018450281,0.83618467732077062,0.80521487445703843,0.77424507159330624,{"$f":"SUM(OFFSET(H963,0,0,1,Model_period))","v":8.640574998981295}]
[null,null,"CA02","Copper cables",null,null,null,null,{"$f":"I69","v":1.0839431002306281},{"$f":"J916-J1012","v":1.0297459452190967},0.97554879020756524,0.9213516351960338,0.86715448018450236,0.81295732517297092,0.75876017016143948,0.70456301514990805,0.65036586013837661,0.59616870512684517,0.54197155011531373,7.804390321660521]
[null,null,"CA03","Other cables",null,null,null,null,1.0839431002306281,1.0297459452190967,0.97554879020756524,0.9213516351960338,0.86715448018450236,0.81295732517297092,0.75876017016143948,0.70456301514990805,0.65036586013837661,0.59616870512684517,0.54197155011531373,7.804390321660521]
[null,null,"CA04","Pair gain systems",null,null,null,null,1.0839431002306281,0.99361450854474243,0.90328591685885673,0.81295732517297103,0.72262873348708534,0.63230014180119964,0.54197155011531395,0.45164295842942825,0.36131436674354256,0.27098577505765686,0.18065718337177117,6.5036586013837674]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,1.0839431002306281,0.99361450854474243,0.90328591685885673,0.81295732517297103,0.72262873348708534,0.63230014180119964,0.54197155011531395,0.45164295842942825,0.36131436674354256,0.27098577505765686,0.18065718337177117,6.5036586013837674]
[null,null,"CA06","Other CAN assets",null,null,null,null,1.0839431002306281,0.99361450854474243,0.90328591685885673,0.81295732517297103,0.72262873348708534,0.63230014180119964,0.54197155011531395,0.45164295842942825,0.36131436674354256,0.27098577505765686,0.18065718337177117,6.5036586013837674]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,1.0839431002306281,0,0,0,0,0,0,0,0,0,0,1.0839431002306281]
[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,1.0839431002306281,0,0,0,0,0,0,0,0,0,0,1.0839431002306281]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,1.0839431002306281,0.97554879020756535,0.86715448018450259,0.75876017016143982,0.65036586013837705,0.54197155011531428,0.43357724009225146,0.32518293006918864,0.21678862004612581,0.108394310023063,0,5.8532927412453928]
[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,{"$f":"J932-J1028","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(I963:I982)","v":9.7554879020756537},7.068857503646881,6.5501133056793677,6.0313691077118525,5.5126249097443383,4.9938807117768222,4.4751365138093071,3.9563923158417924,3.4376481178742768,2.9189039199067621,2.4001597219392474,51.781510388160285]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C985,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"I90","v":1.0839431002306281},{"$f":"J937-J1033","v":1.0437970594813455},1.0036510187320629,0.96350497798278034,0.92335893723349782,0.8832128964842153,0.84306685573493279,0.80292081498565027,0.76277477423636775,0.72262873348708523,0.68248269273780271,{"$f":"SUM(OFFSET(H985,0,0,1,Model_period))","v":8.3102304351014809}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,{"$f":"I91","v":1.0839431002306281},1.040585376221403,0.99722765221217791,0.9538699282029528,0.91051220419372769,0.86715448018450259,0.82379675617527748,0.78043903216605237,0.73708130815682726,0.69372358414760216,0.65036586013837705,8.194609837743549]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,1.0839431002306281,1.0297459452190967,0.97554879020756524,0.9213516351960338,0.86715448018450236,0.81295732517297092,0.75876017016143948,0.70456301514990805,0.65036586013837661,0.59616870512684517,0.54197155011531373,7.804390321660521]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,1.0839431002306281,1.0554182818035063,1.0268934633763844,0.99836864494926258,0.96984382652214074,0.94131900809501889,0.91279418966789705,0.8842693712407752,0.85574455281365336,0.82721973438653151,0.79869491595940967,8.7285944386992682]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,1.0839431002306281,0,0,0,0,0,0,0,0,0,0,1.0839431002306281]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,1.0839431002306281,1.0161966564662139,0.94845021270179963,0.88070376893738533,0.81295732517297103,0.74521088140855674,0.67746443764414244,0.60971799387972814,0.54197155011531384,0.47422510635089959,0.40647866258648535,7.3166159265567394]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,1.0839431002306281,0,0,0,0,0,0,0,0,0,0,1.0839431002306281]
[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,1.0839431002306281,0,0,0,0,0,0,0,0,0,0,1.0839431002306281]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,1.0839431002306281,0.97554879020756535,0.86715448018450259,0.75876017016143982,0.65036586013837705,0.54197155011531428,0.43357724009225146,0.32518293006918864,0.21678862004612581,0.108394310023063,0,5.8532927412453928]
[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,1.0839431002306281,0.90328591685885673,0.72262873348708534,0.54197155011531395,0.36131436674354256,0.1806571833717712,0,0,0,0,0,3.7938008508071981]
[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,{"$f":"J953-J1049","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I985:I1004)","v":10.839431002306283},7.0645780262579869,6.5415543509015786,6.0185306755451702,5.4955070001887592,4.9724833248323499,4.4494596494759415,4.1070931574913025,3.7647266655066649,3.4223601735220268,3.0799936815373883,53.253363852506027]
[]
[null,null,"Depreciation",null,null,null,null,null,null,1,{"$f":"J1007+1","v":2},{"$f":"K1007+1","v":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,{"$f":"VLOOKUP(I1008,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1011,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,null,0,{"$f":"IF(($E1011-J$1007)<1,J915,$J915/$E1011)","v":3.0969802863732233E-2},{"$f":"IF(($E1011-K$1007)<1,K915,$J915/$E1011)","v":3.0969802863732233E-2},3.0969802863732233E-2,3.0969802863732233E-2,3.0969802863732233E-2,3.0969802863732233E-2,3.0969802863732233E-2,3.0969802863732233E-2,3.0969802863732233E-2,3.0969802863732233E-2,{"$f":"SUM(OFFSET(H1011,0,0,1,Model_period))","v":0.24775842290985789}]
[null,null,"CA02","Copper cables",20,null,null,null,0,{"$f":"IF(($E1012-J$1007)<1,J916,$J916/$E1012)","v":5.4197155011531405E-2},5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,0.43357724009225118]
[null,null,"CA03","Other cables",20,null,null,null,0,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,0.43357724009225118]
[null,null,"CA04","Pair gain systems",12,null,null,null,0,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,0.72262873348708545]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,0,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,0.72262873348708545]
[null,null,"CA06","Other CAN assets",12,null,null,null,0,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,9.0328591685885681E-2,0.72262873348708545]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,0,1.0839431002306281,0,0,0,0,0,0,0,0,0,1.0839431002306281]
[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,0,1.0839431002306281,0,0,0,0,0,0,0,0,0,1.0839431002306281]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,0,0.10839431002306281,0.10839431002306281,0.10839431002306281,0.10839431002306281,0.10839431002306281,0.10839431002306281,0.10839431002306281,0.10839431002306281,0.10839431002306281,0.108394310023063,0.86715448018450236]
[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,{"$f":"IF(($E1028-J$1007)<1,J932,$J932/$E1028)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I1011:I1030)","v":0},2.6866303984287709,0.51874419796751492,0.51874419796751492,0.51874419796751492,0.51874419796751492,0.51874419796751492,0.51874419796751492,0.51874419796751492,0.51874419796751492,0.51874419796751514,6.3178397842013752]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1033,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,0,{"$f":"IF(($E1033-J$1007)<1,J937,$J937/$E1033)","v":4.0146040749282526E-2},{"$f":"IF(($E1033-K$1007)<1,K937,$J937/$E1033)","v":4.0146040749282526E-2},4.0146040749282526E-2,4.0146040749282526E-2,4.0146040749282526E-2,4.0146040749282526E-2,4.0146040749282526E-2,4.0146040749282526E-2,4.0146040749282526E-2,4.0146040749282526E-2,{"$f":"SUM(OFFSET(H1033,0,0,1,Model_period))","v":0.32116832599426021}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,0,{"$f":"IF(($E1034-J$1007)<1,J938,$J938/$E1034)","v":4.3357724009225128E-2},4.3357724009225128E-2,4.3357724009225128E-2,4.3357724009225128E-2,4.3357724009225128E-2,4.3357724009225128E-2,4.3357724009225128E-2,4.3357724009225128E-2,4.3357724009225128E-2,4.3357724009225128E-2,0.34686179207380097]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,0,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,5.4197155011531405E-2,0.43357724009225118]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,0,2.8524818427121793E-2,2.8524818427121793E-2,2.8524818427121793E-2,2.8524818427121793E-2,2.8524818427121793E-2,2.8524818427121793E-2,2.8524818427121793E-2,2.8524818427121793E-2,2.8524818427121793E-2,2.8524818427121793E-2,0.22819854741697435]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,0,1.0839431002306281,0,0,0,0,0,0,0,0,0,1.0839431002306281]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,0,6.7746443764414258E-2,6.7746443764414258E-2,6.7746443764414258E-2,6.7746443764414258E-2,6.7746443764414258E-2,6.7746443764414258E-2,6.7746443764414258E-2,6.7746443764414258E-2,6.7746443764414258E-2,6.7746443764414258E-2,0.54197155011531406]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,0,1.0839431002306281,0,0,0,0,0,0,0,0,0,1.0839431002306281]
[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,0,1.0839431002306281,0,0,0,0,0,0,0,0,0,1.0839431002306281]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,0,0.10839431002306281,0.10839431002306281,0.10839431002306281,0.10839431002306281,0.10839431002306281,0.10839431002306281,0.10839431002306281,0.10839431002306281,0.10839431002306281,0.108394310023063,0.86715448018450236]
[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,0,0.18065718337177136,0.18065718337177136,0.18065718337177136,0.18065718337177136,0.18065718337177136,0.1806571833717712,0,0,0,0,1.0839431002306281]
[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,{"$f":"IF(($E1050-J$1007)<1,J954,$J954/$E1050)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I1033:I1052)","v":0},3.774852976048293,0.52302367535640926,0.52302367535640926,0.52302367535640926,0.52302367535640926,0.52302367535640915,0.34236649198463792,0.34236649198463792,0.34236649198463792,0.34236649198463809,7.0747043367996154]
[]
[null,"9.3.4",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1057","v":"Roll-Forward Capital Net Additions in Year 2011/2012"}]
[]
[null,null,"Y03",{"$f":"VLOOKUP(C1057,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,{"$f":"VLOOKUP(J1060,FYears,2,FALSE)","v":"2011/2012"},"2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1063,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,0,{"$f":"J1111","v":1.1093887944530227},{"$f":"K1111","v":1.0776919717543649},1.0459951490557071,1.0142983263570493,0.9826015036583915,0.95090468095973368,0.91920785826107587,0.88751103556241806,0.85581421286376025,{"$f":"SUM(OFFSET(H1063,0,0,1,Model_period))","v":7.1000882844993445}]
[null,null,"CA02","Copper cables",null,null,null,null,null,0,{"$f":"J1112","v":1.1093887944530227},1.0539193547303716,0.9984499150077204,0.94298047528506923,0.88751103556241806,0.83204159583976689,0.77657215611711572,0.72110271639446455,0.66563327667181338,6.6008633269954844]
[null,null,"CA03","Other cables",null,null,null,null,null,0,1.1093887944530227,1.0539193547303716,0.9984499150077204,0.94298047528506923,0.88751103556241806,0.83204159583976689,0.77657215611711572,0.72110271639446455,0.66563327667181338,6.6008633269954844]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,0,1.1093887944530227,1.0169397282486041,0.92449066204418551,0.83204159583976689,0.73959252963534827,0.64714346343092966,0.55469439722651104,0.46224533102209248,0.36979626481767391,5.824291170878368]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,0,1.1093887944530227,1.0169397282486041,0.92449066204418551,0.83204159583976689,0.73959252963534827,0.64714346343092966,0.55469439722651104,0.46224533102209248,0.36979626481767391,5.824291170878368]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,0,1.1093887944530227,1.0169397282486041,0.92449066204418551,0.83204159583976689,0.73959252963534827,0.64714346343092966,0.55469439722651104,0.46224533102209248,0.36979626481767391,5.824291170878368]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,0,1.1093887944530227,0,0,0,0,0,0,0,0,1.1093887944530227]
[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,0,1.1093887944530227,0,0,0,0,0,0,0,0,1.1093887944530227]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,0,1.1093887944530227,0.99844991500772051,0.88751103556241828,0.77657215611711605,0.66563327667181382,0.55469439722651159,0.44375551778120931,0.33281663833590702,0.22187775889060474,5.436005092819812]
[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,{"$f":"J1128","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1063:J1082)","v":0},9.9844991500772053,7.2347997809686415,6.7038780007661227,6.1729562205636057,5.642034440361086,5.111112660158569,4.5801908799560493,4.0492690997535323,3.518347319551014,45.429471132851276]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1085,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,0,{"$f":"J1133","v":1.1093887944530227},{"$f":"K1133","v":1.0683003205843922},1.0272118467157616,0.98612337284713114,0.94503489897850068,0.90394642510987022,0.86285795124123976,0.8217694773726093,0.78068100350397884,{"$f":"SUM(OFFSET(H1085,0,0,1,Model_period))","v":6.902863609929919}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,0,{"$f":"J1134","v":1.1093887944530227},1.0650132426749019,1.0206376908967811,0.97626213911866022,0.93188658734053931,0.88751103556241839,0.84313548378429748,0.79875993200617657,0.75438438022805565,6.833834973830621]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,0,1.1093887944530227,1.0539193547303716,0.9984499150077204,0.94298047528506923,0.88751103556241806,0.83204159583976689,0.77657215611711572,0.72110271639446455,0.66563327667181338,6.6008633269954844]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,0,1.1093887944530227,1.0801943524937327,1.0509999105344427,1.0218054685751528,0.99261102661586265,0.96341658465657254,0.93422214269728243,0.90502770073799232,0.87583325877870222,7.1526382800260686]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,0,1.1093887944530227,0,0,0,0,0,0,0,0,1.1093887944530227]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,0,1.1093887944530227,1.0400519947997089,0.97071519514639493,0.90137839549308096,0.832041595839767,0.76270479618645304,0.69336799653313907,0.62403119687982511,0.55469439722651115,6.3096487684515665]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,0,1.1093887944530227,0,0,0,0,0,0,0,0,1.1093887944530227]
[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,0,1.1093887944530227,0,0,0,0,0,0,0,0,1.1093887944530227]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,0,1.1093887944530227,0.99844991500772051,0.88751103556241828,0.77657215611711605,0.66563327667181382,0.55469439722651159,0.44375551778120931,0.33281663833590702,0.22187775889060474,5.436005092819812]
[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,0,1.1093887944530227,0.92449066204418562,0.73959252963534849,0.55469439722651137,0.36979626481767425,0.18489813240883712,0,0,0,3.8828607805855793]
[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,{"$f":"J1150","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(J1085:J1104)","v":0},11.093887944530229,7.2304198423350119,6.6951181234988688,6.1598164046627222,5.6245146858265764,5.0892129669904298,4.5539112481542841,4.2035076617269747,3.8531040752996661,46.446881215998125]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,null,"Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,{"$f":"VLOOKUP(J1108,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",{"$f":"VLOOKUP(C1111,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,{"$f":"J68","v":1.1093887944530227},{"$f":"K1063-K1159","v":1.0776919717543649},{"$f":"L1063-L1159","v":1.0459951490557071},1.0142983263570493,0.9826015036583915,0.95090468095973368,0.91920785826107587,0.88751103556241806,0.85581421286376025,0.82411739016510244,{"$f":"SUM(OFFSET(H1111,0,0,1,Model_period))","v":7.9875993200617623}]
[null,null,"CA02","Copper cables",null,null,null,null,null,{"$f":"J69","v":1.1093887944530227},{"$f":"K1064-K1160","v":1.0539193547303716},0.9984499150077204,0.94298047528506923,0.88751103556241806,0.83204159583976689,0.77657215611711572,0.72110271639446455,0.66563327667181338,0.61016383694916221,7.3219660433899492]
[null,null,"CA03","Other cables",null,null,null,null,null,1.1093887944530227,1.0539193547303716,0.9984499150077204,0.94298047528506923,0.88751103556241806,0.83204159583976689,0.77657215611711572,0.72110271639446455,0.66563327667181338,0.61016383694916221,7.3219660433899492]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,1.1093887944530227,1.0169397282486041,0.92449066204418551,0.83204159583976689,0.73959252963534827,0.64714346343092966,0.55469439722651104,0.46224533102209248,0.36979626481767391,0.27734719861325535,6.2865365019004606]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,1.1093887944530227,1.0169397282486041,0.92449066204418551,0.83204159583976689,0.73959252963534827,0.64714346343092966,0.55469439722651104,0.46224533102209248,0.36979626481767391,0.27734719861325535,6.2865365019004606]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,1.1093887944530227,1.0169397282486041,0.92449066204418551,0.83204159583976689,0.73959252963534827,0.64714346343092966,0.55469439722651104,0.46224533102209248,0.36979626481767391,0.27734719861325535,6.2865365019004606]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,1.1093887944530227,0,0,0,0,0,0,0,0,0,1.1093887944530227]
[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,1.1093887944530227,0,0,0,0,0,0,0,0,0,1.1093887944530227]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,1.1093887944530227,0.99844991500772051,0.88751103556241828,0.77657215611711605,0.66563327667181382,0.55469439722651159,0.44375551778120931,0.33281663833590702,0.22187775889060474,0.11093887944530247,5.7688217311557191]
[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,{"$f":"J85","v":0},{"$f":"K1080-K1176","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1111:J1130)","v":9.9844991500772053},7.2347997809686415,6.7038780007661227,6.1729562205636057,5.642034440361086,5.111112660158569,4.5801908799560493,4.0492690997535323,3.518347319551014,2.9874255393484956,49.478740232604814]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1133,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,{"$f":"J90","v":1.1093887944530227},{"$f":"K1085-K1181","v":1.0683003205843922},{"$f":"L1085-L1181","v":1.0272118467157616},0.98612337284713114,0.94503489897850068,0.90394642510987022,0.86285795124123976,0.8217694773726093,0.78068100350397884,0.73959252963534838,{"$f":"SUM(OFFSET(H1133,0,0,1,Model_period))","v":7.7246330873025286}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,1.1093887944530227,{"$f":"K1086-K1182","v":1.0650132426749019},1.0206376908967811,0.97626213911866022,0.93188658734053931,0.88751103556241839,0.84313548378429748,0.79875993200617657,0.75438438022805565,0.71000882844993474,7.6325949058367977]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,1.1093887944530227,1.0539193547303716,0.9984499150077204,0.94298047528506923,0.88751103556241806,0.83204159583976689,0.77657215611711572,0.72110271639446455,0.66563327667181338,0.61016383694916221,7.3219660433899492]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,1.1093887944530227,1.0801943524937327,1.0509999105344427,1.0218054685751528,0.99261102661586265,0.96341658465657254,0.93422214269728243,0.90502770073799232,0.87583325877870222,0.84663881681941211,8.0576659807640603]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,1.1093887944530227,0,0,0,0,0,0,0,0,0,1.1093887944530227]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,1.1093887944530227,1.0400519947997089,0.97071519514639493,0.90137839549308096,0.832041595839767,0.76270479618645304,0.69336799653313907,0.62403119687982511,0.55469439722651115,0.48535759757319724,6.9336799653313914]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,1.1093887944530227,0,0,0,0,0,0,0,0,0,1.1093887944530227]
[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,1.1093887944530227,0,0,0,0,0,0,0,0,0,1.1093887944530227]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,1.1093887944530227,0.99844991500772051,0.88751103556241828,0.77657215611711605,0.66563327667181382,0.55469439722651159,0.44375551778120931,0.33281663833590702,0.22187775889060474,0.11093887944530247,5.7688217311557191]
[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,1.1093887944530227,0.92449066204418562,0.73959252963534849,0.55469439722651137,0.36979626481767425,0.18489813240883712,0,0,0,0,3.8828607805855793]
[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,{"$f":"K1102-K1198","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1133:J1152)","v":11.093887944530229},7.2304198423350119,6.6951181234988688,6.1598164046627222,5.6245146858265764,5.0892129669904298,4.5539112481542841,4.2035076617269747,3.8531040752996661,3.5027004888723567,50.650388877725099]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,1,{"$f":"K1155+1","v":2},{"$f":"L1155+1","v":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,{"$f":"VLOOKUP(J1156,FYears,2,FALSE)","v":"2011/2012"},"2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1159,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,null,null,0,{"$f":"IF(($E1159-K$1155)<1,K1063,$K1063/$E1159)","v":3.1696822698657791E-2},{"$f":"IF(($E1159-L$1155)<1,L1063,$K1063/$E1159)","v":3.1696822698657791E-2},3.1696822698657791E-2,3.1696822698657791E-2,3.1696822698657791E-2,3.1696822698657791E-2,3.1696822698657791E-2,3.1696822698657791E-2,3.1696822698657791E-2,{"$f":"SUM(OFFSET(H1159,0,0,1,Model_period))","v":0.22187775889060452}]
[null,null,"CA02","Copper cables",20,null,null,null,null,0,{"$f":"IF(($E1160-K$1155)<1,K1064,$K1064/$E1160)","v":5.5469439722651136E-2},5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,0.38828607805855792]
[null,null,"CA03","Other cables",20,null,null,null,null,0,5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,0.38828607805855792]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,0,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,0.64714346343092988]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,0,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,0.64714346343092988]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,0,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,9.2449066204418562E-2,0.64714346343092988]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,0,1.1093887944530227,0,0,0,0,0,0,0,0,1.1093887944530227]
[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,0,1.1093887944530227,0,0,0,0,0,0,0,0,1.1093887944530227]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,0,0.11093887944530227,0.11093887944530227,0.11093887944530227,0.11093887944530227,0.11093887944530227,0.11093887944530227,0.11093887944530227,0.11093887944530227,0.11093887944530227,0.77657215611711583]
[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,{"$f":"IF(($E1176-K$1155)<1,K1080,$K1080/$E1176)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1159:J1178)","v":0},2.7496993691085638,0.53092178020251801,0.53092178020251801,0.53092178020251801,0.53092178020251801,0.53092178020251801,0.53092178020251801,0.53092178020251801,0.53092178020251801,5.9352300503236703]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1181,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,0,{"$f":"IF(($E1181-K$1155)<1,K1085,$K1085/$E1181)","v":4.1088473868630473E-2},{"$f":"IF(($E1181-L$1155)<1,L1085,$K1085/$E1181)","v":4.1088473868630473E-2},4.1088473868630473E-2,4.1088473868630473E-2,4.1088473868630473E-2,4.1088473868630473E-2,4.1088473868630473E-2,4.1088473868630473E-2,4.1088473868630473E-2,{"$f":"SUM(OFFSET(H1181,0,0,1,Model_period))","v":0.28761931708041327}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,0,{"$f":"IF(($E1182-K$1155)<1,K1086,$K1086/$E1182)","v":4.4375551778120907E-2},4.4375551778120907E-2,4.4375551778120907E-2,4.4375551778120907E-2,4.4375551778120907E-2,4.4375551778120907E-2,4.4375551778120907E-2,4.4375551778120907E-2,4.4375551778120907E-2,0.31062886244684634]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,0,5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,5.5469439722651136E-2,0.38828607805855792]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,0,2.9194441959290073E-2,2.9194441959290073E-2,2.9194441959290073E-2,2.9194441959290073E-2,2.9194441959290073E-2,2.9194441959290073E-2,2.9194441959290073E-2,2.9194441959290073E-2,2.9194441959290073E-2,0.20436109371503053]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,0,1.1093887944530227,0,0,0,0,0,0,0,0,1.1093887944530227]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,0,6.9336799653313921E-2,6.9336799653313921E-2,6.9336799653313921E-2,6.9336799653313921E-2,6.9336799653313921E-2,6.9336799653313921E-2,6.9336799653313921E-2,6.9336799653313921E-2,6.9336799653313921E-2,0.48535759757319741]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,0,1.1093887944530227,0,0,0,0,0,0,0,0,1.1093887944530227]
[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,0,1.1093887944530227,0,0,0,0,0,0,0,0,1.1093887944530227]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,0,0.11093887944530227,0.11093887944530227,0.11093887944530227,0.11093887944530227,0.11093887944530227,0.11093887944530227,0.11093887944530227,0.11093887944530227,0.11093887944530227,0.77657215611711583]
[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,0,0.18489813240883712,0.18489813240883712,0.18489813240883712,0.18489813240883712,0.18489813240883712,0.18489813240883712,0,0,0,1.1093887944530227]
[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,{"$f":"IF(($E1198-K$1155)<1,K1102,$K1102/$E1198)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1181:J1200)","v":0},3.8634681021952142,0.53530171883614597,0.53530171883614597,0.53530171883614597,0.53530171883614597,0.53530171883614597,0.35040358642730879,0.35040358642730879,0.35040358642730879,6.8903802828032514]
[]
[null,"9.3.5",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1205","v":"Roll-Forward Capital Net Additions in Year 2012/2013"}]
[]
[null,null,"Y04",{"$f":"VLOOKUP(C1205,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,{"$f":"VLOOKUP(K1208,FYears,2,FALSE)","v":"2012/2013"},"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1211,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,0,{"$f":"K1259","v":1.1376338158574091},{"$f":"L1259","v":1.1051299925471973},1.0726261692369856,1.0401223459267739,1.0076185226165622,0.97511469930635042,0.94261087599613869,0.91010705268592695,{"$f":"SUM(OFFSET(H1211,0,0,1,Model_period))","v":6.3382455454912785}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,0,{"$f":"K1260","v":1.1376338158574091},1.0807521250645387,1.0238704342716682,0.96698874347879782,0.9101070526859274,0.85322536189305698,0.79634367110018656,0.73946198030731614,5.972577533251398]
[null,null,"CA03","Other cables",null,null,null,null,null,null,0,1.1376338158574091,1.0807521250645387,1.0238704342716682,0.96698874347879782,0.9101070526859274,0.85322536189305698,0.79634367110018656,0.73946198030731614,5.972577533251398]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,0,1.1376338158574091,1.0428309978692916,0.94802817988117416,0.85322536189305676,0.75842254390493935,0.66361972591682195,0.56881690792870454,0.47401408994058714,5.4037606253226933]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,0,1.1376338158574091,1.0428309978692916,0.94802817988117416,0.85322536189305676,0.75842254390493935,0.66361972591682195,0.56881690792870454,0.47401408994058714,5.4037606253226933]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,0,1.1376338158574091,1.0428309978692916,0.94802817988117416,0.85322536189305676,0.75842254390493935,0.66361972591682195,0.56881690792870454,0.47401408994058714,5.4037606253226933]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,1.1376338158574091,0,0,0,0,0,0,0,1.1376338158574091]
[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,0,1.1376338158574091,0,0,0,0,0,0,0,1.1376338158574091]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,0,1.1376338158574091,1.0238704342716682,0.91010705268592729,0.79634367110018633,0.68258028951444538,0.56881690792870443,0.45505352634296353,0.34129014475722264,5.119352171358341]
[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,{"$f":"K1276","v":0},0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1211:K1230)","v":0},10.238704342716682,7.4189976705558172,6.874558630109771,6.3301195896637266,5.7856805492176795,5.2412415087716351,4.6968024683255889,4.1523634278795427,41.889302291035307]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1233,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,0,{"$f":"K1281","v":1.1376338158574091},{"$f":"L1281","v":1.0954992300849125},1.0533646443124158,1.0112300585399192,0.96909547276742258,0.92696088699492596,0.88482630122242933,0.84269171544993271,{"$f":"SUM(OFFSET(H1233,0,0,1,Model_period))","v":6.1937841085570051}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,0,{"$f":"K1282","v":1.1376338158574091},1.0921284632231127,1.0466231105888164,1.0011177579545201,0.95561240532022373,0.9101070526859274,0.86460170005163106,0.81909634741733472,6.1432226056300099]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,0,1.1376338158574091,1.0807521250645387,1.0238704342716682,0.96698874347879782,0.9101070526859274,0.85322536189305698,0.79634367110018656,0.73946198030731614,5.972577533251398]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,0,1.1376338158574091,1.1076960838611614,1.0777583518649139,1.0478206198686664,1.0178828878724189,0.98794515587617127,0.95800742387992366,0.92806969188367605,6.376736915200742]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,0,1.1376338158574091,0,0,0,0,0,0,0,1.1376338158574091]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,0,1.1376338158574091,1.066531702366321,0.99542958887523292,0.92432747538414484,0.85322536189305676,0.78212324840196867,0.71102113491088059,0.63991902141979251,5.759271192778133]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,1.1376338158574091,0,0,0,0,0,0,0,1.1376338158574091]
[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,0,1.1376338158574091,0,0,0,0,0,0,0,1.1376338158574091]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,0,1.1376338158574091,1.0238704342716682,0.91010705268592729,0.79634367110018633,0.68258028951444538,0.56881690792870443,0.45505352634296353,0.34129014475722264,5.119352171358341]
[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,0,1.1376338158574091,0.94802817988117427,0.75842254390493946,0.56881690792870465,0.37921127195246984,0.189605635976235,0,0,3.9817183555009321]
[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,{"$f":"K1298","v":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,{"$f":"SUM(K1233:K1252)","v":0},11.376338158574091,7.414506218752889,6.8655757265039146,6.3166452342549393,5.767714742005964,5.2187842497569896,4.6698537575080143,4.3105289012352745,42.959564329848789]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,"Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,{"$f":"VLOOKUP(K1256,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",{"$f":"VLOOKUP(C1259,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,{"$f":"K68","v":1.1376338158574091},{"$f":"L1211-L1307","v":1.1051299925471973},{"$f":"M1211-M1307","v":1.0726261692369856},1.0401223459267739,1.0076185226165622,0.97511469930635042,0.94261087599613869,0.91010705268592695,0.87760322937571522,{"$f":"SUM(OFFSET(H1259,0,0,1,Model_period))","v":7.2808564214874174}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,{"$f":"K69","v":1.1376338158574091},{"$f":"L1212-L1308","v":1.0807521250645387},1.0238704342716682,0.96698874347879782,0.9101070526859274,0.85322536189305698,0.79634367110018656,0.73946198030731614,0.68258028951444571,6.7689212043515843]
[null,null,"CA03","Other cables",null,null,null,null,null,null,1.1376338158574091,1.0807521250645387,1.0238704342716682,0.96698874347879782,0.9101070526859274,0.85322536189305698,0.79634367110018656,0.73946198030731614,0.68258028951444571,6.7689212043515843]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,1.1376338158574091,1.0428309978692916,0.94802817988117416,0.85322536189305676,0.75842254390493935,0.66361972591682195,0.56881690792870454,0.47401408994058714,0.37921127195246973,5.972577533251398]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,1.1376338158574091,1.0428309978692916,0.94802817988117416,0.85322536189305676,0.75842254390493935,0.66361972591682195,0.56881690792870454,0.47401408994058714,0.37921127195246973,5.972577533251398]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,1.1376338158574091,1.0428309978692916,0.94802817988117416,0.85322536189305676,0.75842254390493935,0.66361972591682195,0.56881690792870454,0.47401408994058714,0.37921127195246973,5.972577533251398]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,1.1376338158574091,0,0,0,0,0,0,0,0,1.1376338158574091]
[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,1.1376338158574091,0,0,0,0,0,0,0,0,1.1376338158574091]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,1.1376338158574091,1.0238704342716682,0.91010705268592729,0.79634367110018633,0.68258028951444538,0.56881690792870443,0.45505352634296353,0.34129014475722264,0.22752676317148174,5.5744056977013043]
[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,{"$f":"L1228-L1324","v":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,{"$f":"SUM(K1259:K1278)","v":10.238704342716682},7.4189976705558172,6.874558630109771,6.3301195896637266,5.7856805492176795,5.2412415087716351,4.6968024683255889,4.1523634278795427,3.607924387433497,46.586104759360893]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1281,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,{"$f":"K90","v":1.1376338158574091},{"$f":"L1233-L1329","v":1.0954992300849125},{"$f":"M1233-M1329","v":1.0533646443124158},1.0112300585399192,0.96909547276742258,0.92696088699492596,0.88482630122242933,0.84269171544993271,0.80055712967743609,{"$f":"SUM(OFFSET(H1281,0,0,1,Model_period))","v":7.0786104097794347}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,{"$f":"K91","v":1.1376338158574091},{"$f":"L1234-L1330","v":1.0921284632231127},1.0466231105888164,1.0011177579545201,0.95561240532022373,0.9101070526859274,0.86460170005163106,0.81909634741733472,0.77359099478303839,7.0078243056816412]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,1.1376338158574091,1.0807521250645387,1.0238704342716682,0.96698874347879782,0.9101070526859274,0.85322536189305698,0.79634367110018656,0.73946198030731614,0.68258028951444571,6.7689212043515843]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,1.1376338158574091,1.1076960838611614,1.0777583518649139,1.0478206198686664,1.0178828878724189,0.98794515587617127,0.95800742387992366,0.92806969188367605,0.89813195988742844,7.3347443390806655]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,1.1376338158574091,0,0,0,0,0,0,0,0,1.1376338158574091]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,1.1376338158574091,1.066531702366321,0.99542958887523292,0.92432747538414484,0.85322536189305676,0.78212324840196867,0.71102113491088059,0.63991902141979251,0.56881690792870443,6.4702923276890134]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,1.1376338158574091,0,0,0,0,0,0,0,0,1.1376338158574091]
[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,1.1376338158574091,0,0,0,0,0,0,0,0,1.1376338158574091]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,1.1376338158574091,1.0238704342716682,0.91010705268592729,0.79634367110018633,0.68258028951444538,0.56881690792870443,0.45505352634296353,0.34129014475722264,0.22752676317148174,5.5744056977013043]
[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,1.1376338158574091,0.94802817988117427,0.75842254390493946,0.56881690792870465,0.37921127195246984,0.189605635976235,0,0,0,3.9817183555009321]
[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,{"$f":"L1250-L1346","v":0},0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1281:K1300)","v":11.376338158574091},7.414506218752889,6.8655757265039146,6.3166452342549393,5.767714742005964,5.2187842497569896,4.6698537575080143,4.3105289012352745,3.9512040449625347,47.62941808735679]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,1,{"$f":"L1303+1","v":2},{"$f":"M1303+1","v":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,{"$f":"VLOOKUP(K1304,FYears,2,FALSE)","v":"2012/2013"},"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1307,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,null,null,null,0,{"$f":"IF(($E1307-L$1303)<1,L1211,$L1211/$E1307)","v":3.2503823310211691E-2},{"$f":"IF(($E1307-M$1303)<1,M1211,$L1211/$E1307)","v":3.2503823310211691E-2},3.2503823310211691E-2,3.2503823310211691E-2,3.2503823310211691E-2,3.2503823310211691E-2,3.2503823310211691E-2,3.2503823310211691E-2,{"$f":"SUM(OFFSET(H1307,0,0,1,Model_period))","v":0.19502293986127012}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,0,{"$f":"IF(($E1308-L$1303)<1,L1212,$L1212/$E1308)","v":5.6881690792870455E-2},5.6881690792870455E-2,5.6881690792870455E-2,5.6881690792870455E-2,5.6881690792870455E-2,5.6881690792870455E-2,5.6881690792870455E-2,5.6881690792870455E-2,0.34129014475722275]
[null,null,"CA03","Other cables",20,null,null,null,null,null,0,5.6881690792870455E-2,5.6881690792870455E-2,5.6881690792870455E-2,5.6881690792870455E-2,5.6881690792870455E-2,5.6881690792870455E-2,5.6881690792870455E-2,5.6881690792870455E-2,0.34129014475722275]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,0,9.4802817988117419E-2,9.4802817988117419E-2,9.4802817988117419E-2,9.4802817988117419E-2,9.4802817988117419E-2,9.4802817988117419E-2,9.4802817988117419E-2,9.4802817988117419E-2,0.56881690792870454]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,0,9.4802817988117419E-2,9.4802817988117419E-2,9.4802817988117419E-2,9.4802817988117419E-2,9.4802817988117419E-2,9.4802817988117419E-2,9.4802817988117419E-2,9.4802817988117419E-2,0.56881690792870454]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,0,9.4802817988117419E-2,9.4802817988117419E-2,9.4802817988117419E-2,9.4802817988117419E-2,9.4802817988117419E-2,9.4802817988117419E-2,9.4802817988117419E-2,9.4802817988117419E-2,0.56881690792870454]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,0,1.1376338158574091,0,0,0,0,0,0,0,1.1376338158574091]
[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,0,1.1376338158574091,0,0,0,0,0,0,0,1.1376338158574091]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,0,0.11376338158574091,0.11376338158574091,0.11376338158574091,0.11376338158574091,0.11376338158574091,0.11376338158574091,0.11376338158574091,0.11376338158574091,0.68258028951444549]
[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,{"$f":"IF(($E1324-L$1303)<1,L1228,$L1228/$E1324)","v":0},0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1307:K1326)","v":0},2.8197066721608639,0.54443904044604574,0.54443904044604574,0.54443904044604574,0.54443904044604574,0.54443904044604574,0.54443904044604574,0.54443904044604574,5.5419018743910939]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1329,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,null,0,{"$f":"IF(($E1329-L$1303)<1,L1233,$L1233/$E1329)","v":4.2134585772496631E-2},{"$f":"IF(($E1329-M$1303)<1,M1233,$L1233/$E1329)","v":4.2134585772496631E-2},4.2134585772496631E-2,4.2134585772496631E-2,4.2134585772496631E-2,4.2134585772496631E-2,4.2134585772496631E-2,4.2134585772496631E-2,{"$f":"SUM(OFFSET(H1329,0,0,1,Model_period))","v":0.2528075146349798}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,0,{"$f":"IF(($E1330-L$1303)<1,L1234,$L1234/$E1330)","v":4.5505352634296364E-2},4.5505352634296364E-2,4.5505352634296364E-2,4.5505352634296364E-2,4.5505352634296364E-2,4.5505352634296364E-2,4.5505352634296364E-2,4.5505352634296364E-2,0.27303211580577819]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,0,5.6881690792870455E-2,5.6881690792870455E-2,5.6881690792870455E-2,5.6881690792870455E-2,5.6881690792870455E-2,5.6881690792870455E-2,5.6881690792870455E-2,5.6881690792870455E-2,0.34129014475722275]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,0,2.9937731996247607E-2,2.9937731996247607E-2,2.9937731996247607E-2,2.9937731996247607E-2,2.9937731996247607E-2,2.9937731996247607E-2,2.9937731996247607E-2,2.9937731996247607E-2,0.17962639197748564]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,0,1.1376338158574091,0,0,0,0,0,0,0,1.1376338158574091]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,0,7.1102113491088068E-2,7.1102113491088068E-2,7.1102113491088068E-2,7.1102113491088068E-2,7.1102113491088068E-2,7.1102113491088068E-2,7.1102113491088068E-2,7.1102113491088068E-2,0.42661268094652843]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,0,1.1376338158574091,0,0,0,0,0,0,0,1.1376338158574091]
[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,0,1.1376338158574091,0,0,0,0,0,0,0,1.1376338158574091]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,0,0.11376338158574091,0.11376338158574091,0.11376338158574091,0.11376338158574091,0.11376338158574091,0.11376338158574091,0.11376338158574091,0.11376338158574091,0.68258028951444549]
[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,0,0.18960563597623484,0.18960563597623484,0.18960563597623484,0.18960563597623484,0.18960563597623484,0.189605635976235,0,0,1.1376338158574091]
[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,{"$f":"IF(($E1346-L$1303)<1,L1250,$L1250/$E1346)","v":0},0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1329:K1348)","v":0},3.9618319398212023,0.54893049224897483,0.54893049224897483,0.54893049224897483,0.54893049224897483,0.54893049224897505,0.35932485627274002,0.35932485627274002,6.7064844010660778]
[]
[null,"9.3.6",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1353","v":"Roll-Forward Capital Net Additions in Year 2013/2014"}]
[]
[null,null,"Y05",{"$f":"VLOOKUP(C1353,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,{"$f":"VLOOKUP(L1356,FYears,2,FALSE)","v":"2013/2014"},"2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1359,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,0,{"$f":"L1407","v":1.1665979550662327},{"$f":"M1407","v":1.1332665849214831},1.0999352147767336,1.0666038446319841,1.0332724744872346,0.99994110434248507,0.96660973419773555,{"$f":"SUM(OFFSET(H1359,0,0,1,Model_period))","v":5.4996760738836681}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,0,{"$f":"L1408","v":1.1665979550662327},1.1082680573129211,1.0499381595596096,0.99160826180629791,0.93327836405298625,0.8749484662996746,0.81661856854636294,5.2496907977980483]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,0,1.1665979550662327,1.1082680573129211,1.0499381595596096,0.99160826180629791,0.93327836405298625,0.8749484662996746,0.81661856854636294,5.2496907977980483]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,0,1.1665979550662327,1.0693814588107133,0.97216496255519391,0.87494846629967449,0.77773197004415506,0.68051547378863564,0.58329897753311621,4.8608248127759701]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,0,1.1665979550662327,1.0693814588107133,0.97216496255519391,0.87494846629967449,0.77773197004415506,0.68051547378863564,0.58329897753311621,4.8608248127759701]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,0,1.1665979550662327,1.0693814588107133,0.97216496255519391,0.87494846629967449,0.77773197004415506,0.68051547378863564,0.58329897753311621,4.8608248127759701]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,1.1665979550662327,0,0,0,0,0,0,1.1665979550662327]
[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,0,1.1665979550662327,0,0,0,0,0,0,1.1665979550662327]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,0,1.1665979550662327,1.0499381595596093,0.93327836405298603,0.81661856854636272,0.69995877303973941,0.5832989775331161,0.46663918202649285,4.6663918202649297]
[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,{"$f":"L1424","v":0},0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1359:L1378)","v":0},10.499381595596095,7.6078852355390758,7.0495847856145204,6.4912843356899659,5.9329838857654122,5.3746834358408577,4.8163829859163032,37.581119838205069]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1381,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,0,{"$f":"L1429","v":1.1665979550662327},{"$f":"M1429","v":1.1233906233971129},1.0801832917279932,1.0369759600588735,0.99376862838975377,0.95056129672063405,0.90735396505151433,{"$f":"SUM(OFFSET(H1381,0,0,1,Model_period))","v":5.4009164586399665}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,0,{"$f":"L1430","v":1.1665979550662327},1.1199340368635833,1.0732701186609339,1.0266062004582845,0.97994228225563529,0.93327836405298603,0.88661444585033677,5.3663505933046691]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,0,1.1665979550662327,1.1082680573129211,1.0499381595596096,0.99160826180629791,0.93327836405298625,0.8749484662996746,0.81661856854636294,5.2496907977980483]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,0,1.1665979550662327,1.1358980088802793,1.1051980626943259,1.0744981165083725,1.0437981703224191,1.0130982241364657,0.98239827795051216,5.5259903134716293]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,0,1.1665979550662327,0,0,0,0,0,0,1.1665979550662327]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,0,1.1665979550662327,1.0936855828745931,1.0207732106829535,0.94786083849131386,0.87494846629967427,0.80203609410803467,0.72912372191639507,5.1038660534147668]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,1.1665979550662327,0,0,0,0,0,0,1.1665979550662327]
[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,0,1.1665979550662327,0,0,0,0,0,0,1.1665979550662327]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,0,1.1665979550662327,1.0499381595596093,0.93327836405298603,0.81661856854636272,0.69995877303973941,0.5832989775331161,0.46663918202649285,4.6663918202649297]
[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,0,1.1665979550662327,0.97216496255519391,0.77773197004415517,0.58329897753311644,0.3888659850220777,0.19443299251103893,0,3.8886598502207761]
[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,{"$f":"L1446","v":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,{"$f":"SUM(L1381:L1400)","v":0},11.665979550662328,7.6032794314432932,7.0403731774229579,6.4774669234026225,5.9145606693822863,5.3516544153619492,4.7887481613416147,38.701659752313482]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,{"$f":"VLOOKUP(L1404,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",{"$f":"VLOOKUP(C1407,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,{"$f":"L68","v":1.1665979550662327},{"$f":"L1407-M1455","v":1.1332665849214831},1.0999352147767336,1.0666038446319841,1.0332724744872346,0.99994110434248507,0.96660973419773555,0.93327836405298603,{"$f":"SUM(OFFSET(H1407,0,0,1,Model_period))","v":6.4996171782261527}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,{"$f":"L69","v":1.1665979550662327},1.1082680573129211,1.0499381595596096,0.99160826180629791,0.93327836405298625,0.8749484662996746,0.81661856854636294,0.75828867079305129,6.1246392640977225]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,1.1665979550662327,1.1082680573129211,1.0499381595596096,0.99160826180629791,0.93327836405298625,0.8749484662996746,0.81661856854636294,0.75828867079305129,6.1246392640977225]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,1.1665979550662327,1.0693814588107133,0.97216496255519391,0.87494846629967449,0.77773197004415506,0.68051547378863564,0.58329897753311621,0.48608248127759685,5.5413402865646058]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,1.1665979550662327,1.0693814588107133,0.97216496255519391,0.87494846629967449,0.77773197004415506,0.68051547378863564,0.58329897753311621,0.48608248127759685,5.5413402865646058]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,1.1665979550662327,1.0693814588107133,0.97216496255519391,0.87494846629967449,0.77773197004415506,0.68051547378863564,0.58329897753311621,0.48608248127759685,5.5413402865646058]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,1.1665979550662327,0,0,0,0,0,0,0,1.1665979550662327]
[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,1.1665979550662327,0,0,0,0,0,0,0,1.1665979550662327]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,1.1665979550662327,1.0499381595596093,0.93327836405298603,0.81661856854636272,0.69995877303973941,0.5832989775331161,0.46663918202649285,0.3499793865198696,5.2496907977980456]
[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":"L1423-M1471","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,{"$f":"SUM(L1407:L1426)","v":10.499381595596095},7.6078852355390758,7.0495847856145204,6.4912843356899659,5.9329838857654122,5.3746834358408577,4.8163829859163032,4.2580825359917487,42.95580327404592]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1429,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,{"$f":"L90","v":1.1665979550662327},{"$f":"L1429-M1477","v":1.1233906233971129},1.0801832917279932,1.0369759600588735,0.99376862838975377,0.95056129672063405,0.90735396505151433,0.86414663338239461,{"$f":"SUM(OFFSET(H1429,0,0,1,Model_period))","v":6.3514777553606008}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,{"$f":"L91","v":1.1665979550662327},1.1199340368635833,1.0732701186609339,1.0266062004582845,0.97994228225563529,0.93327836405298603,0.88661444585033677,0.83995052764768752,6.2996289573576547]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,1.1665979550662327,1.1082680573129211,1.0499381595596096,0.99160826180629791,0.93327836405298625,0.8749484662996746,0.81661856854636294,0.75828867079305129,6.1246392640977225]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,1.1665979550662327,1.1358980088802793,1.1051980626943259,1.0744981165083725,1.0437981703224191,1.0130982241364657,0.98239827795051216,0.95169833176455865,6.5390885376080945]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,1.1665979550662327,0,0,0,0,0,0,0,1.1665979550662327]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,1.1665979550662327,1.0936855828745931,1.0207732106829535,0.94786083849131386,0.87494846629967427,0.80203609410803467,0.72912372191639507,0.65621134972475548,5.9059021475228013]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,1.1665979550662327,0,0,0,0,0,0,0,1.1665979550662327]
[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,1.1665979550662327,0,0,0,0,0,0,0,1.1665979550662327]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,1.1665979550662327,1.0499381595596093,0.93327836405298603,0.81661856854636272,0.69995877303973941,0.5832989775331161,0.46663918202649285,0.3499793865198696,5.2496907977980456]
[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,1.1665979550662327,0.97216496255519391,0.77773197004415517,0.58329897753311644,0.3888659850220777,0.19443299251103893,0,0,4.0830928427318147]
[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,{"$f":"L1445-M1493","v":0},0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1429:L1448)","v":11.665979550662328},7.6032794314432932,7.0403731774229579,6.4774669234026225,5.9145606693822863,5.3516544153619492,4.7887481613416147,4.4202748998323171,44.053314167675431]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,1,{"$f":"M1451+1","v":2},3,4,5,6,7]
[null,null,null,null,null,null,null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,{"$f":"VLOOKUP(L1452,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",{"$f":"VLOOKUP(C1455,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,null,null,null,null,0,{"$f":"IF(($E1455-M$1451)<1,M1359,$M1359/$E1455)","v":3.3331370144749503E-2},{"$f":"IF(($E1455-N$1451)<1,N1359,$M1359/$E1455)","v":3.3331370144749503E-2},3.3331370144749503E-2,3.3331370144749503E-2,3.3331370144749503E-2,3.3331370144749503E-2,3.3331370144749503E-2,{"$f":"SUM(OFFSET(H1455,0,0,1,Model_period))","v":0.16665685072374753}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,null,0,{"$f":"IF(($E1456-M$1451)<1,M1360,$M1360/$E1456)","v":5.8329897753311634E-2},5.8329897753311634E-2,5.8329897753311634E-2,5.8329897753311634E-2,5.8329897753311634E-2,5.8329897753311634E-2,5.8329897753311634E-2,0.29164948876655816]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,0,5.8329897753311634E-2,5.8329897753311634E-2,5.8329897753311634E-2,5.8329897753311634E-2,5.8329897753311634E-2,5.8329897753311634E-2,5.8329897753311634E-2,0.29164948876655816]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,0,9.7216496255519383E-2,9.7216496255519383E-2,9.7216496255519383E-2,9.7216496255519383E-2,9.7216496255519383E-2,9.7216496255519383E-2,9.7216496255519383E-2,0.4860824812775969]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,0,9.7216496255519383E-2,9.7216496255519383E-2,9.7216496255519383E-2,9.7216496255519383E-2,9.7216496255519383E-2,9.7216496255519383E-2,9.7216496255519383E-2,0.4860824812775969]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,0,9.7216496255519383E-2,9.7216496255519383E-2,9.7216496255519383E-2,9.7216496255519383E-2,9.7216496255519383E-2,9.7216496255519383E-2,9.7216496255519383E-2,0.4860824812775969]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,0,1.1665979550662327,0,0,0,0,0,0,1.1665979550662327]
[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,0,1.1665979550662327,0,0,0,0,0,0,1.1665979550662327]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,0,0.11665979550662327,0.11665979550662327,0.11665979550662327,0.11665979550662327,0.11665979550662327,0.11665979550662327,0.11665979550662327,0.58329897753311633]
[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,{"$f":"IF(($E1472-M$1451)<1,M1376,$M1376/$E1472)","v":0},0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1455:L1474)","v":0},2.8914963600570194,0.55830044992455419,0.55830044992455419,0.55830044992455419,0.55830044992455419,0.55830044992455419,0.55830044992455419,5.124698159755237]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1477,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,null,null,0,{"$f":"IF(($E1477-M$1451)<1,M1381,$M1381/$E1477)","v":4.3207331669119727E-2},{"$f":"IF(($E1477-N$1451)<1,N1381,$M1381/$E1477)","v":4.3207331669119727E-2},4.3207331669119727E-2,4.3207331669119727E-2,4.3207331669119727E-2,4.3207331669119727E-2,4.3207331669119727E-2,{"$f":"SUM(OFFSET(H1477,0,0,1,Model_period))","v":0.21603665834559863}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,0,{"$f":"IF(($E1478-M$1451)<1,M1382,$M1382/$E1478)","v":4.6663918202649306E-2},4.6663918202649306E-2,4.6663918202649306E-2,4.6663918202649306E-2,4.6663918202649306E-2,4.6663918202649306E-2,4.6663918202649306E-2,0.23331959101324654]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,0,5.8329897753311634E-2,5.8329897753311634E-2,5.8329897753311634E-2,5.8329897753311634E-2,5.8329897753311634E-2,5.8329897753311634E-2,5.8329897753311634E-2,0.29164948876655816]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,0,3.0699946185953491E-2,3.0699946185953491E-2,3.0699946185953491E-2,3.0699946185953491E-2,3.0699946185953491E-2,3.0699946185953491E-2,3.0699946185953491E-2,0.15349973092976746]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,0,1.1665979550662327,0,0,0,0,0,0,1.1665979550662327]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,0,7.2912372191639541E-2,7.2912372191639541E-2,7.2912372191639541E-2,7.2912372191639541E-2,7.2912372191639541E-2,7.2912372191639541E-2,7.2912372191639541E-2,0.3645618609581977]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,0,1.1665979550662327,0,0,0,0,0,0,1.1665979550662327]
[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,0,1.1665979550662327,0,0,0,0,0,0,1.1665979550662327]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,0,0.11665979550662327,0.11665979550662327,0.11665979550662327,0.11665979550662327,0.11665979550662327,0.11665979550662327,0.11665979550662327,0.58329897753311633]
[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,0,0.19443299251103877,0.19443299251103877,0.19443299251103877,0.19443299251103877,0.19443299251103877,0.19443299251103893,0,0.9721649625551938]
[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,{"$f":"IF(($E1494-M$1451)<1,M1398,$M1398/$E1494)","v":0},0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1477:L1496)","v":0},4.0627001192190342,0.56290625402033567,0.56290625402033567,0.56290625402033567,0.56290625402033567,0.56290625402033589,0.36847326150929693,6.3143251353003773]
[]
[null,"9.3.7",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1501","v":"Roll-Forward Capital Net Additions in Year 2014/2015"}]
[]
[null,null,"Y06",{"$f":"VLOOKUP(C1501,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,{"$f":"VLOOKUP(M1504,FYears,2,FALSE)","v":"2014/2015"},"2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1507,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,0,{"$f":"M1555","v":4.0894972232464969E-6},0,0,0,0,0,{"$f":"SUM(OFFSET(H1507,0,0,1,Model_period))","v":4.0894972232464969E-6}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,4.0890882735241724E-6,4.088679323801848E-6,4.0882703740795235E-6,4.087861424357199E-6,4.0874524746348745E-6,1.6355535194652039E-5]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[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,{"$f":"M1571","v":0},0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1507:M1526)","v":0},4.0894972232464971E-5,4.0890882735241724E-6,4.088679323801848E-6,4.0882703740795235E-6,4.087861424357199E-6,4.0874524746348745E-6,5.3161010203870519E-5]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1529,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,0,{"$f":"M1577","v":4.0894972232464969E-6},0,0,0,0,0,{"$f":"SUM(OFFSET(H1529,0,0,1,Model_period))","v":4.0894972232464969E-6}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,4.0890882735241724E-6,4.088679323801848E-6,4.0882703740795235E-6,4.087861424357199E-6,4.0874524746348745E-6,1.6355535194652039E-5]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[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":"M1593","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,{"$f":"SUM(M1529:M1548)","v":0},4.9073966678957967E-5,4.0890882735241724E-6,4.088679323801848E-6,4.0882703740795235E-6,4.087861424357199E-6,4.0874524746348745E-6,6.1340004650363515E-5]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(M1552,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",{"$f":"VLOOKUP(C1555,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,{"$f":"M68","v":4.0894972232464969E-6},{"$f":"N1507-N1603","v":0},0,0,0,0,0,{"$f":"SUM(OFFSET(H1555,0,0,1,Model_period))","v":4.0894972232464969E-6}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,{"$f":"M69","v":4.0894972232464969E-6},0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,4.0894972232464969E-6,4.0890882735241724E-6,4.088679323801848E-6,4.0882703740795235E-6,4.087861424357199E-6,4.0874524746348745E-6,4.08704352491255E-6,2.0443396619009239E-5]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[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":"N1523-N1619","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,{"$f":"SUM(M1555:M1574)","v":4.0894972232464971E-5},4.0890882735241724E-6,4.088679323801848E-6,4.0882703740795235E-6,4.087861424357199E-6,4.0874524746348745E-6,4.08704352491255E-6,5.7248871628227716E-5]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1577,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,{"$f":"M90","v":4.0894972232464969E-6},{"$f":"N1529-N1625","v":0},0,0,0,0,0,{"$f":"SUM(OFFSET(H1577,0,0,1,Model_period))","v":4.0894972232464969E-6}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,{"$f":"M91","v":4.0894972232464969E-6},0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,4.0894972232464969E-6,4.0890882735241724E-6,4.088679323801848E-6,4.0882703740795235E-6,4.087861424357199E-6,4.0874524746348745E-6,4.08704352491255E-6,2.0443396619009239E-5]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,4.0894972232464969E-6,0,0,0,0,0,0,4.0894972232464969E-6]
[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,{"$f":"N1545-N1641","v":0},0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1577:M1596)","v":4.9073966678957967E-5},4.0890882735241724E-6,4.088679323801848E-6,4.0882703740795235E-6,4.087861424357199E-6,4.0874524746348745E-6,4.08704352491255E-6,6.5427866074720711E-5]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,1,{"$f":"N1599+1","v":2},{"$f":"O1599+1","v":3},{"$f":"P1599+1","v":4},{"$f":"Q1599+1","v":5},{"$f":"R1599+1","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,{"$f":"VLOOKUP(M1600,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",{"$f":"VLOOKUP(C1603,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C1603,$C$14:$Q$55,11,FALSE)","v":1},null,null,null,null,null,null,null,0,{"$f":"IF(($E1603-N$1599)<1,N1507,$N1507/$E1603)","v":4.0894972232464969E-6},0,0,0,0,0,{"$f":"SUM(OFFSET(H1603,0,0,1,Model_period))","v":4.0894972232464969E-6}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C1604,$C$14:$Q$55,11,FALSE)","v":1},null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,0,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,1.6357988892985987E-9]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,0,{"$f":"IF(($E1619-N$1599)<1,N1523,$N1523/$E1619)","v":0},0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1603:M1622)","v":0},3.6805883958940799E-5,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,3.6807110808107775E-5]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1625,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C1625,$C$14:$Q$55,11,FALSE)","v":1},null,null,null,null,null,null,null,0,{"$f":"IF(($E1625-N$1599)<1,N1529,$N1529/$E1625)","v":4.0894972232464969E-6},0,0,0,0,0,{"$f":"SUM(OFFSET(H1625,0,0,1,Model_period))","v":4.0894972232464969E-6}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C1626,$C$14:$Q$55,11,FALSE)","v":1},null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,0,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,1.6357988892985987E-9]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[null,null,"CO12","Data Equipment",1,null,null,null,null,null,null,null,0,4.0894972232464969E-6,0,0,0,0,0,4.0894972232464969E-6]
[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,{"$f":"IF(($E1641-N$1599)<1,N1545,$N1545/$E1641)","v":0},0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1625:M1644)","v":0},4.4984878405433794E-5,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,4.0894972232464968E-10,4.498610525460077E-5]
[]
[null,"9.3.8",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1649","v":"Roll-Forward Capital Net Additions in Year 2015/2016"}]
[]
[null,null,"Y07",{"$f":"VLOOKUP(C1649,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,{"$f":"VLOOKUP(N1652,FYears,2,FALSE)","v":"2015/2016"},"2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1655,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,0,{"$f":"N1703","v":9.1810928345217119E-2},{"$f":"O1703","v":0},{"$f":"P1703","v":0},{"$f":"Q1703","v":0},{"$f":"R1703","v":0},{"$f":"SUM(OFFSET(H1655,0,0,1,Model_period))","v":9.1810928345217119E-2}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,0,{"$f":"N1704","v":9.1810928345217119E-2},0,0,0,0,9.1810928345217119E-2]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,0,9.1811786186883751E-2,0,0,0,0,9.1811786186883751E-2]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,0,9.1810928345217119E-2,0,0,0,0,9.1810928345217119E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,1.7156833332652417E-6,0,0,0,0,1.7156833332652417E-6]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,0,1.7156833332652417E-6,0,0,0,0,1.7156833332652417E-6]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,9.1811786186883751E-2,0,0,0,0,9.1811786186883751E-2]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,9.1811786186883751E-2,0,0,0,0,9.1811786186883751E-2]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,2.5735249998978627E-6,0,0,0,0,2.5735249998978627E-6]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,0,{"$f":"N1720","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,{"$f":"SUM(N1655:N1674)","v":0},0.55087414848796901,0,0,0,0,0.55087414848796901]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1677,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,0,{"$f":"N1725","v":3.0671229174348725E-6},{"$f":"O1725","v":0},{"$f":"P1725","v":0},{"$f":"Q1725","v":0},{"$f":"R1725","v":0},{"$f":"SUM(OFFSET(H1677,0,0,1,Model_period))","v":3.0671229174348725E-6}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,0,{"$f":"N1726","v":2.0447486116232485E-6},0,0,0,0,2.0447486116232485E-6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,0,2.0447486116232485E-6,0,0,0,0,2.0447486116232485E-6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,0,3.0671229174348725E-6]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,0,3.0671229174348725E-6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,2.0447486116232485E-6,0,0,0,0,2.0447486116232485E-6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,0,3.0671229174348725E-6]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,0,3.0671229174348725E-6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,0,3.0671229174348725E-6]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,0,2.5735249998978627E-6,0,0,0,0,2.5735249998978627E-6]
[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,{"$f":"N1742","v":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,{"$f":"SUM(N1677:N1696)","v":0},2.7110508339376845E-5,0,0,0,0,2.7110508339376845E-5]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(N1700,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",{"$f":"VLOOKUP(C1703,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,{"$f":"N68","v":9.1810928345217119E-2},{"$f":"O1655-O1751","v":0},{"$f":"P1655-P1751","v":0},{"$f":"Q1655-Q1751","v":0},{"$f":"R1655-R1751","v":0},{"$f":"S1655-S1751","v":0},{"$f":"SUM(OFFSET(H1703,0,0,1,Model_period))","v":9.1810928345217119E-2}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,{"$f":"N69","v":9.1810928345217119E-2},{"$f":"O1656-O1752","v":0},0,0,0,0,9.1810928345217119E-2]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,9.1811786186883751E-2,0,0,0,0,0,9.1811786186883751E-2]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,9.1810928345217119E-2,0,0,0,0,0,9.1810928345217119E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,1.7156833332652417E-6,0,0,0,0,0,1.7156833332652417E-6]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,1.7156833332652417E-6,0,0,0,0,0,1.7156833332652417E-6]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,9.1811786186883751E-2,0,0,0,0,0,9.1811786186883751E-2]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,9.1811786186883751E-2,0,0,0,0,0,9.1811786186883751E-2]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,2.5735249998978627E-6,0,0,0,0,0,2.5735249998978627E-6]
[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,{"$f":"O1672-O1768","v":0},0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1703:N1722)","v":0.55087414848796901},0,0,0,0,0,0.55087414848796901]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1725,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,{"$f":"N90","v":3.0671229174348725E-6},{"$f":"O1677-O1773","v":0},{"$f":"P1677-P1773","v":0},{"$f":"Q1677-Q1773","v":0},{"$f":"R1677-R1773","v":0},{"$f":"S1677-S1773","v":0},{"$f":"SUM(OFFSET(H1725,0,0,1,Model_period))","v":3.0671229174348725E-6}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,{"$f":"N91","v":2.0447486116232485E-6},{"$f":"O1678-O1774","v":0},0,0,0,0,2.0447486116232485E-6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,2.0447486116232485E-6,0,0,0,0,0,2.0447486116232485E-6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,3.0671229174348725E-6,0,0,0,0,0,3.0671229174348725E-6]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,3.0671229174348725E-6,0,0,0,0,0,3.0671229174348725E-6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,2.0447486116232485E-6,0,0,0,0,0,2.0447486116232485E-6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,3.0671229174348725E-6,0,0,0,0,0,3.0671229174348725E-6]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,3.0671229174348725E-6,0,0,0,0,0,3.0671229174348725E-6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,3.0671229174348725E-6,0,0,0,0,0,3.0671229174348725E-6]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,2.5735249998978627E-6,0,0,0,0,0,2.5735249998978627E-6]
[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,{"$f":"O1694-O1790","v":0},0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1725:N1744)","v":2.7110508339376845E-5},0,0,0,0,0,2.7110508339376845E-5]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"O1747+1","v":2},{"$f":"P1747+1","v":3},{"$f":"Q1747+1","v":4},{"$f":"R1747+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,{"$f":"VLOOKUP(N1748,FYears,2,FALSE)","v":"2015/2016"},"2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1751,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C1751,$C$14:$Q$55,12,FALSE)","v":1},null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1751-O$1747)<1,O1655,$O1655/$E1751)","v":9.1810928345217119E-2},{"$f":"IF(($E1751-P$1747)<1,P1655,$O1655/$E1751)","v":0},{"$f":"IF(($E1751-Q$1747)<1,Q1655,$O1655/$E1751)","v":0},{"$f":"IF(($E1751-R$1747)<1,R1655,$O1655/$E1751)","v":0},{"$f":"IF(($E1751-S$1747)<1,S1655,$O1655/$E1751)","v":0},{"$f":"SUM(OFFSET(H1751,0,0,1,Model_period))","v":9.1810928345217119E-2}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C1752,$C$14:$Q$55,12,FALSE)","v":1},null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1752-O$1747)<1,O1656,$O1656/$E1752)","v":9.1810928345217119E-2},0,0,0,0,9.1810928345217119E-2]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,null,0,9.1811786186883751E-2,0,0,0,0,9.1811786186883751E-2]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,null,0,9.1810928345217119E-2,0,0,0,0,9.1810928345217119E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,0,1.7156833332652417E-6,0,0,0,0,1.7156833332652417E-6]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,null,0,1.7156833332652417E-6,0,0,0,0,1.7156833332652417E-6]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,0,9.1811786186883751E-2,0,0,0,0,9.1811786186883751E-2]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,0,9.1811786186883751E-2,0,0,0,0,9.1811786186883751E-2]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,0,2.5735249998978627E-6,0,0,0,0,2.5735249998978627E-6]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1768-O$1747)<1,O1672,$O1672/$E1768)","v":0},0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1751:N1770)","v":0},0.55087414848796901,0,0,0,0,0.55087414848796901]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1773,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C1773,$C$14:$Q$55,12,FALSE)","v":1},null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1773-O$1747)<1,O1677,$O1677/$E1773)","v":3.0671229174348725E-6},{"$f":"IF(($E1773-P$1747)<1,P1677,$O1677/$E1773)","v":0},{"$f":"IF(($E1773-Q$1747)<1,Q1677,$O1677/$E1773)","v":0},{"$f":"IF(($E1773-R$1747)<1,R1677,$O1677/$E1773)","v":0},{"$f":"IF(($E1773-S$1747)<1,S1677,$O1677/$E1773)","v":0},{"$f":"SUM(OFFSET(H1773,0,0,1,Model_period))","v":3.0671229174348725E-6}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C1774,$C$14:$Q$55,12,FALSE)","v":1},null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1774-O$1747)<1,O1678,$O1678/$E1774)","v":2.0447486116232485E-6},0,0,0,0,2.0447486116232485E-6]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,null,0,2.0447486116232485E-6,0,0,0,0,2.0447486116232485E-6]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,0,3.0671229174348725E-6]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,0,3.0671229174348725E-6]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,0,2.0447486116232485E-6,0,0,0,0,2.0447486116232485E-6]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,0,3.0671229174348725E-6]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,0,3.0671229174348725E-6]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,0,3.0671229174348725E-6]
[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",1,null,null,null,null,null,null,null,null,0,2.5735249998978627E-6,0,0,0,0,2.5735249998978627E-6]
[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,{"$f":"IF(($E1790-O$1747)<1,O1694,$O1694/$E1790)","v":0},0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1773:N1792)","v":0},2.7110508339376845E-5,0,0,0,0,2.7110508339376845E-5]
[]
[null,"9.3.9",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1797","v":"Roll-Forward Capital Net Additions in Year 2016/2017"}]
[]
[null,null,"Y08",{"$f":"VLOOKUP(C1797,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,{"$f":"VLOOKUP(O1800,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P1800,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1800,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1800,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1800,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1803,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"O1851","v":8.8526233594481141E-2},{"$f":"P1851","v":0},{"$f":"Q1851","v":0},{"$f":"R1851","v":0},{"$f":"SUM(OFFSET(H1803,0,0,1,Model_period))","v":8.8526233594481141E-2}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O1852","v":8.8526233594481141E-2},0,0,0,8.8526233594481141E-2]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,0,8.8526932789489698E-2,0,0,0,8.8526932789489698E-2]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,0,8.8526233594481141E-2,0,0,0,8.8526233594481141E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,1.3983900171202096E-6,0,0,0,1.3983900171202096E-6]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,0,1.3983900171202096E-6,0,0,0,1.3983900171202096E-6]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,8.8526932789489698E-2,0,0,0,8.8526932789489698E-2]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,8.8526932789489698E-2,0,0,0,8.8526932789489698E-2]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,2.0975850256803142E-6,0,0,0,2.0975850256803142E-6]
[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,{"$f":"O1868","v":0},0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1803:O1822)","v":0},0.53116439351697242,0,0,0,0.53116439351697242]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1825,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"O1873","v":3.0671229174348725E-6},{"$f":"P1873","v":0},{"$f":"Q1873","v":0},{"$f":"R1873","v":0},{"$f":"SUM(OFFSET(H1825,0,0,1,Model_period))","v":3.0671229174348725E-6}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O1874","v":2.044748611623248E-6},0,0,0,2.044748611623248E-6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,0,2.044748611623248E-6,0,0,0,2.044748611623248E-6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,3.0671229174348725E-6]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,3.0671229174348725E-6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,2.044748611623248E-6,0,0,0,2.044748611623248E-6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,3.0671229174348725E-6]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,3.0671229174348725E-6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,3.0671229174348725E-6]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,0,2.0975850256803142E-6,0,0,0,2.0975850256803142E-6]
[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,{"$f":"O1890","v":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,{"$f":"SUM(O1825:O1844)","v":0},2.6634568365159298E-5,0,0,0,2.6634568365159298E-5]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(O1848,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P1848,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1848,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1848,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1848,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1851,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,{"$f":"O68","v":8.8526233594481141E-2},{"$f":"P1803-P1899","v":0},{"$f":"Q1803-Q1899","v":0},{"$f":"R1803-R1899","v":0},{"$f":"S1803-S1899","v":0},{"$f":"SUM(OFFSET(H1851,0,0,1,Model_period))","v":8.8526233594481141E-2}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,{"$f":"O69","v":8.8526233594481141E-2},{"$f":"P1804-P1900","v":0},0,0,0,8.8526233594481141E-2]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,8.8526932789489698E-2,0,0,0,0,8.8526932789489698E-2]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,8.8526233594481141E-2,0,0,0,0,8.8526233594481141E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,1.3983900171202096E-6,0,0,0,0,1.3983900171202096E-6]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,1.3983900171202096E-6,0,0,0,0,1.3983900171202096E-6]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,8.8526932789489698E-2,0,0,0,0,8.8526932789489698E-2]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,8.8526932789489698E-2,0,0,0,0,8.8526932789489698E-2]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,2.0975850256803142E-6,0,0,0,0,2.0975850256803142E-6]
[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,{"$f":"P1820-P1916","v":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,{"$f":"SUM(O1851:O1870)","v":0.53116439351697242},0,0,0,0,0.53116439351697242]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1873,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,{"$f":"O90","v":3.0671229174348725E-6},{"$f":"P1825-P1921","v":0},{"$f":"Q1825-Q1921","v":0},{"$f":"R1825-R1921","v":0},{"$f":"S1825-S1921","v":0},{"$f":"SUM(OFFSET(H1873,0,0,1,Model_period))","v":3.0671229174348725E-6}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,{"$f":"O91","v":2.044748611623248E-6},{"$f":"P1826-P1922","v":0},0,0,0,2.044748611623248E-6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,2.044748611623248E-6,0,0,0,0,2.044748611623248E-6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,3.0671229174348725E-6,0,0,0,0,3.0671229174348725E-6]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,3.0671229174348725E-6,0,0,0,0,3.0671229174348725E-6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,2.044748611623248E-6,0,0,0,0,2.044748611623248E-6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,3.0671229174348725E-6,0,0,0,0,3.0671229174348725E-6]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,3.0671229174348725E-6,0,0,0,0,3.0671229174348725E-6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,3.0671229174348725E-6,0,0,0,0,3.0671229174348725E-6]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,2.0975850256803142E-6,0,0,0,0,2.0975850256803142E-6]
[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,{"$f":"P1842-P1938","v":0},0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1873:O1892)","v":2.6634568365159298E-5},0,0,0,0,2.6634568365159298E-5]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"P1895+1","v":2},{"$f":"Q1895+1","v":3},{"$f":"R1895+1","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(O1896,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P1896,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1896,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1896,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1896,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1899,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C1899,$C$14:$Q$55,13,FALSE)","v":1},null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1899-P$1895)<1,P1803,$P1803/$E1899)","v":8.8526233594481141E-2},{"$f":"IF(($E1899-Q$1895)<1,Q1803,$P1803/$E1899)","v":0},{"$f":"IF(($E1899-R$1895)<1,R1803,$P1803/$E1899)","v":0},{"$f":"IF(($E1899-S$1895)<1,S1803,$P1803/$E1899)","v":0},{"$f":"SUM(OFFSET(H1899,0,0,1,Model_period))","v":8.8526233594481141E-2}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C1900,$C$14:$Q$55,13,FALSE)","v":1},null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1900-P$1895)<1,P1804,$P1804/$E1900)","v":8.8526233594481141E-2},0,0,0,8.8526233594481141E-2]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,null,null,0,8.8526932789489698E-2,0,0,0,8.8526932789489698E-2]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,null,null,0,8.8526233594481141E-2,0,0,0,8.8526233594481141E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,0,1.3983900171202096E-6,0,0,0,1.3983900171202096E-6]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,null,null,0,1.3983900171202096E-6,0,0,0,1.3983900171202096E-6]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,0,8.8526932789489698E-2,0,0,0,8.8526932789489698E-2]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,0,8.8526932789489698E-2,0,0,0,8.8526932789489698E-2]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,0,2.0975850256803142E-6,0,0,0,2.0975850256803142E-6]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1916-P$1895)<1,P1820,$P1820/$E1916)","v":0},0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1899:O1918)","v":0},0.53116439351697242,0,0,0,0.53116439351697242]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1921,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C1921,$C$14:$Q$55,13,FALSE)","v":1},null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1921-P$1895)<1,P1825,$P1825/$E1921)","v":3.0671229174348725E-6},{"$f":"IF(($E1921-Q$1895)<1,Q1825,$P1825/$E1921)","v":0},{"$f":"IF(($E1921-R$1895)<1,R1825,$P1825/$E1921)","v":0},{"$f":"IF(($E1921-S$1895)<1,S1825,$P1825/$E1921)","v":0},{"$f":"SUM(OFFSET(H1921,0,0,1,Model_period))","v":3.0671229174348725E-6}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C1922,$C$14:$Q$55,13,FALSE)","v":1},null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E1922-P$1895)<1,P1826,$P1826/$E1922)","v":2.044748611623248E-6},0,0,0,2.044748611623248E-6]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,null,null,0,2.044748611623248E-6,0,0,0,2.044748611623248E-6]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,3.0671229174348725E-6]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,3.0671229174348725E-6]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,0,2.044748611623248E-6,0,0,0,2.044748611623248E-6]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,3.0671229174348725E-6]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,3.0671229174348725E-6]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,0,3.0671229174348725E-6,0,0,0,3.0671229174348725E-6]
[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",1,null,null,null,null,null,null,null,null,null,0,2.0975850256803142E-6,0,0,0,2.0975850256803142E-6]
[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,{"$f":"IF(($E1938-P$1895)<1,P1842,$P1842/$E1938)","v":0},0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1921:O1940)","v":0},2.6634568365159298E-5,0,0,0,2.6634568365159298E-5]
[]
[null,"9.3.10",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D1945","v":"Roll-Forward Capital Net Additions in Year 2017/2018"}]
[]
[null,null,"Y09",{"$f":"VLOOKUP(C1945,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,{"$f":"VLOOKUP(P1948,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1948,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1948,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1948,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1951,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P1999","v":8.5241550615707345E-2},{"$f":"Q1999","v":0},{"$f":"R1999","v":0},{"$f":"SUM(OFFSET(H1951,0,0,1,Model_period))","v":8.5241550615707345E-2}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P2000","v":8.5241550615707345E-2},0,0,8.5241550615707345E-2]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,0,8.5242097050038934E-2,0,0,8.5242097050038934E-2]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,0,8.5241550615707345E-2,0,0,8.5241550615707345E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,1.0928686631881513E-6,0,0,1.0928686631881513E-6]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,0,1.0928686631881513E-6,0,0,1.0928686631881513E-6]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,8.5242097050038934E-2,0,0,8.5242097050038934E-2]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,8.5242097050038934E-2,0,0,8.5242097050038934E-2]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,1.6393029947822271E-6,0,0,1.6393029947822271E-6]
[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,{"$f":"P2016","v":0},0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1951:P1970)","v":0},{"$f":"SUM(Q1951:Q1970)","v":0.51145476803755996},{"$f":"SUM(R1951:R1970)","v":0},{"$f":"SUM(S1951:S1970)","v":0},{"$f":"SUM(T1951:T1970)","v":0.51145476803755996}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1973,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P2021","v":3.0671229174348729E-6},{"$f":"Q2021","v":0},{"$f":"R2021","v":0},{"$f":"SUM(OFFSET(H1973,0,0,1,Model_period))","v":3.0671229174348729E-6}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P2022","v":2.0447486116232485E-6},0,0,2.0447486116232485E-6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,0,2.0447486116232485E-6,0,0,2.0447486116232485E-6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348729E-6,0,0,3.0671229174348729E-6]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348729E-6,0,0,3.0671229174348729E-6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,2.0447486116232485E-6,0,0,2.0447486116232485E-6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348729E-6,0,0,3.0671229174348729E-6]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348729E-6,0,0,3.0671229174348729E-6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348729E-6,0,0,3.0671229174348729E-6]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,0,1.6393029947822271E-6,0,0,1.6393029947822271E-6]
[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,{"$f":"P2038","v":0},0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1973:P1992)","v":0},{"$f":"SUM(Q1973:Q1992)","v":2.6176286334261211E-5},{"$f":"SUM(R1973:R1992)","v":0},{"$f":"SUM(S1973:S1992)","v":0},{"$f":"SUM(T1973:T1992)","v":2.6176286334261211E-5}]
[]
[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,{"$f":"VLOOKUP(P1996,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q1996,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R1996,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S1996,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C1999,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P68","v":8.5241550615707345E-2},{"$f":"Q1951-Q2047","v":0},{"$f":"R1951-R2047","v":0},{"$f":"S1951-S2047","v":0},{"$f":"SUM(OFFSET(H1999,0,0,1,Model_period))","v":8.5241550615707345E-2}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P69","v":8.5241550615707345E-2},{"$f":"Q1952-Q2048","v":0},0,0,8.5241550615707345E-2]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,8.5242097050038934E-2,0,0,0,8.5242097050038934E-2]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,8.5241550615707345E-2,0,0,0,8.5241550615707345E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,1.0928686631881513E-6,0,0,0,1.0928686631881513E-6]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,1.0928686631881513E-6,0,0,0,1.0928686631881513E-6]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,8.5242097050038934E-2,0,0,0,8.5242097050038934E-2]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,8.5242097050038934E-2,0,0,0,8.5242097050038934E-2]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,1.6393029947822271E-6,0,0,0,1.6393029947822271E-6]
[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,{"$f":"Q1968-Q2064","v":0},0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1999:P2018)","v":0.51145476803755996},{"$f":"SUM(Q1999:Q2018)","v":0},{"$f":"SUM(R1999:R2018)","v":0},{"$f":"SUM(S1999:S2018)","v":0},{"$f":"SUM(T1999:T2018)","v":0.51145476803755996}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2021,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P90","v":3.0671229174348729E-6},{"$f":"Q1973-Q2069","v":0},{"$f":"R1973-R2069","v":0},{"$f":"S1973-S2069","v":0},{"$f":"SUM(OFFSET(H2021,0,0,1,Model_period))","v":3.0671229174348729E-6}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P91","v":2.0447486116232485E-6},{"$f":"Q1974-Q2070","v":0},0,0,2.0447486116232485E-6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,2.0447486116232485E-6,0,0,0,2.0447486116232485E-6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,3.0671229174348729E-6,0,0,0,3.0671229174348729E-6]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,3.0671229174348729E-6,0,0,0,3.0671229174348729E-6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,2.0447486116232485E-6,0,0,0,2.0447486116232485E-6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,3.0671229174348729E-6,0,0,0,3.0671229174348729E-6]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,3.0671229174348729E-6,0,0,0,3.0671229174348729E-6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,3.0671229174348729E-6,0,0,0,3.0671229174348729E-6]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,1.6393029947822271E-6,0,0,0,1.6393029947822271E-6]
[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,{"$f":"Q1990-Q2086","v":0},0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2021:P2040)","v":2.6176286334261211E-5},{"$f":"SUM(Q2021:Q2040)","v":0},{"$f":"SUM(R2021:R2040)","v":0},{"$f":"SUM(S2021:S2040)","v":0},{"$f":"SUM(T2021:T2040)","v":2.6176286334261211E-5}]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"Q2043+1","v":2},{"$f":"R2043+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,{"$f":"VLOOKUP(P2044,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q2044,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R2044,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2044,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2047,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C2047,$C$14:$Q$55,14,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2047-Q$2043)<1,Q1951,$Q1951/$E2047)","v":8.5241550615707345E-2},{"$f":"IF(($E2047-R$2043)<1,R1951,$Q1951/$E2047)","v":0},{"$f":"IF(($E2047-S$2043)<1,S1951,$Q1951/$E2047)","v":0},{"$f":"SUM(OFFSET(H2047,0,0,1,Model_period))","v":8.5241550615707345E-2}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C2048,$C$14:$Q$55,14,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2048-Q$2043)<1,Q1952,$Q1952/$E2048)","v":8.5241550615707345E-2},0,0,8.5241550615707345E-2]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,null,null,null,0,8.5242097050038934E-2,0,0,8.5242097050038934E-2]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,null,null,null,0,8.5241550615707345E-2,0,0,8.5241550615707345E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,null,0,1.0928686631881513E-6,0,0,1.0928686631881513E-6]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,null,null,null,0,1.0928686631881513E-6,0,0,1.0928686631881513E-6]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,0,8.5242097050038934E-2,0,0,8.5242097050038934E-2]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,0,8.5242097050038934E-2,0,0,8.5242097050038934E-2]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,null,0,1.6393029947822271E-6,0,0,1.6393029947822271E-6]
[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,{"$f":"IF(($E2064-Q$2043)<1,Q1968,$Q1968/$E2064)","v":0},0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2047:P2066)","v":0},{"$f":"SUM(Q2047:Q2066)","v":0.51145476803755996},{"$f":"SUM(R2047:R2066)","v":0},{"$f":"SUM(S2047:S2066)","v":0},{"$f":"SUM(T2047:T2066)","v":0.51145476803755996}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2069,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C2069,$C$14:$Q$55,14,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2069-Q$2043)<1,Q1973,$Q1973/$E2069)","v":3.0671229174348729E-6},{"$f":"IF(($E2069-R$2043)<1,R1973,$Q1973/$E2069)","v":0},{"$f":"IF(($E2069-S$2043)<1,S1973,$Q1973/$E2069)","v":0},{"$f":"SUM(OFFSET(H2069,0,0,1,Model_period))","v":3.0671229174348729E-6}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C2070,$C$14:$Q$55,14,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2070-Q$2043)<1,Q1974,$Q1974/$E2070)","v":2.0447486116232485E-6},0,0,2.0447486116232485E-6]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,null,null,null,0,2.0447486116232485E-6,0,0,2.0447486116232485E-6]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348729E-6,0,0,3.0671229174348729E-6]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348729E-6,0,0,3.0671229174348729E-6]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,null,0,2.0447486116232485E-6,0,0,2.0447486116232485E-6]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348729E-6,0,0,3.0671229174348729E-6]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348729E-6,0,0,3.0671229174348729E-6]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348729E-6,0,0,3.0671229174348729E-6]
[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",1,null,null,null,null,null,null,null,null,null,null,0,1.6393029947822271E-6,0,0,1.6393029947822271E-6]
[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,{"$f":"IF(($E2086-Q$2043)<1,Q1990,$Q1990/$E2086)","v":0},0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2069:P2088)","v":0},{"$f":"SUM(Q2069:Q2088)","v":2.6176286334261211E-5},{"$f":"SUM(R2069:R2088)","v":0},{"$f":"SUM(S2069:S2088)","v":0},{"$f":"SUM(T2069:T2088)","v":2.6176286334261211E-5}]
[]
[null,"9.3.11",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D2093","v":"Roll-Forward Capital Net Additions in Year 2018/2019"}]
[]
[null,null,"Y10",{"$f":"VLOOKUP(C2093,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,{"$f":"VLOOKUP(Q2096,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R2096,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2096,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2099,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q2147","v":8.5241245094353407E-2},{"$f":"R2147","v":0},{"$f":"SUM(OFFSET(H2099,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q2148","v":8.5241245094353407E-2},0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,0,8.5241638768008055E-2,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,0,8.5241245094353407E-2,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,7.8734730925609358E-7,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,0,7.8734730925609358E-7,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,8.5241638768008055E-2,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,8.5241638768008055E-2,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,1.1810209638841403E-6,0,0]
[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,{"$f":"Q2164","v":0},0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q2165","v":0},0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q2166","v":0},0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q2099:Q2118)","v":0},{"$f":"SUM(R2099:R2118)","v":0.51145140730266681},{"$f":"SUM(S2099:S2118)","v":0},{"$f":"SUM(T2099:T2118)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2121,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q2169","v":3.0671229174348721E-6},{"$f":"R2169","v":0},{"$f":"SUM(OFFSET(H2121,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q2170","v":2.044748611623248E-6},0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,0,2.044748611623248E-6,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348721E-6,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348721E-6,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,2.044748611623248E-6,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348721E-6,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348721E-6,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348721E-6,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,1.1810209638841403E-6,0,0]
[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,{"$f":"Q2186","v":0},0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q2187","v":0},0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q2188","v":0},0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q2121:Q2140)","v":0},{"$f":"SUM(R2121:R2140)","v":2.571800430336312E-5},{"$f":"SUM(S2121:S2140)","v":0},{"$f":"SUM(T2121:T2140)","v":0}]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q2144,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R2144,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2144,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2147,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q68","v":8.5241245094353407E-2},{"$f":"R2099-R2195","v":0},{"$f":"S2099-S2195","v":0},{"$f":"SUM(OFFSET(H2147,0,0,1,Model_period))","v":8.5241245094353407E-2}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q69","v":8.5241245094353407E-2},{"$f":"R2100-R2196","v":0},0,8.5241245094353407E-2]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,8.5241638768008055E-2,0,0,8.5241638768008055E-2]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,8.5241245094353407E-2,0,0,8.5241245094353407E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,7.8734730925609358E-7,0,0,7.8734730925609358E-7]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,7.8734730925609358E-7,0,0,7.8734730925609358E-7]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,8.5241638768008055E-2,0,0,8.5241638768008055E-2]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,8.5241638768008055E-2,0,0,8.5241638768008055E-2]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,1.1810209638841403E-6,0,0,1.1810209638841403E-6]
[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,{"$f":"R2116-R2212","v":0},0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R2117-R2213","v":0},0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R2118-R2214","v":0},0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q2147:Q2166)","v":0.51145140730266681},{"$f":"SUM(R2147:R2166)","v":0},{"$f":"SUM(S2147:S2166)","v":0},{"$f":"SUM(T2147:T2166)","v":0.51145140730266681}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2169,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q90","v":3.0671229174348721E-6},{"$f":"R2121-R2217","v":0},0,{"$f":"SUM(OFFSET(H2169,0,0,1,Model_period))","v":3.0671229174348721E-6}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,2.044748611623248E-6,0,0,2.044748611623248E-6]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,2.044748611623248E-6,0,0,2.044748611623248E-6]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,3.0671229174348721E-6,0,0,3.0671229174348721E-6]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,3.0671229174348721E-6,0,0,3.0671229174348721E-6]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,2.044748611623248E-6,0,0,2.044748611623248E-6]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,3.0671229174348721E-6,0,0,3.0671229174348721E-6]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,3.0671229174348721E-6,0,0,3.0671229174348721E-6]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,3.0671229174348721E-6,0,0,3.0671229174348721E-6]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,1.1810209638841403E-6,0,0,1.1810209638841403E-6]
[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,{"$f":"R2137-R2233","v":0},0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q2169:Q2188)","v":2.571800430336312E-5},{"$f":"SUM(R2169:R2188)","v":0},{"$f":"SUM(S2169:S2188)","v":0},{"$f":"SUM(T2169:T2188)","v":2.571800430336312E-5}]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"R2191+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,{"$f":"VLOOKUP(Q2192,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R2192,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2192,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2195,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C2195,$C$14:$Q$55,15,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2195-R$2191)<1,R2099,$R2099/$E2195)","v":8.5241245094353407E-2},{"$f":"IF(($E2195-S$2191)<1,S2099,$R2099/$E2195)","v":0},{"$f":"SUM(OFFSET(H2195,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"VLOOKUP(C2196,$C$14:$Q$55,15,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2196-R$2191)<1,R2100,$R2100/$E2196)","v":8.5241245094353407E-2},0,0]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,null,null,null,null,0,8.5241638768008055E-2,0,0]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,null,null,null,null,0,8.5241245094353407E-2,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,7.8734730925609358E-7,0,0]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,null,null,null,null,0,7.8734730925609358E-7,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,8.5241638768008055E-2,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,0,8.5241638768008055E-2,0,0]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,null,null,0,1.1810209638841403E-6,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2212-R$2191)<1,R2116,$R2116/$E2212)","v":0},0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2213-R$2191)<1,R2117,$R2117/$E2213)","v":0},0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2214-R$2191)<1,R2118,$R2118/$E2214)","v":0},0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q2195:Q2214)","v":0},{"$f":"SUM(R2195:R2214)","v":0.51145140730266681},{"$f":"SUM(S2195:S2214)","v":0},{"$f":"SUM(T2195:T2214)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2217,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C2217,$C$14:$Q$55,15,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2217-R$2191)<1,R2121,$R2121/$E2217)","v":3.0671229174348721E-6},0,{"$f":"SUM(OFFSET(H2217,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C2218,$C$14:$Q$55,15,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,0,2.044748611623248E-6,0,0]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,null,null,null,null,0,2.044748611623248E-6,0,0]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348721E-6,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348721E-6,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,2.044748611623248E-6,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348721E-6,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348721E-6,0,0]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,null,null,0,3.0671229174348721E-6,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO12","Data Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,1.1810209638841403E-6,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2233-R$2191)<1,R2137,$R2137/$E2233)","v":0},0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q2217:Q2236)","v":0},{"$f":"SUM(R2217:R2236)","v":2.571800430336312E-5},{"$f":"SUM(S2217:S2236)","v":0},{"$f":"SUM(T2217:T2236)","v":0}]
[]
[null,"9.3.12",{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D2241","v":"Roll-Forward Capital Net Additions in Year 2019/2020"}]
[]
[null,null,"Y11",{"$f":"VLOOKUP(C2241,FYears,2,FALSE)","v":"2019/2020"}]
[]
[null,null,"Tax Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(R2244,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2244,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2247,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R2295","v":0},{"$f":"SUM(OFFSET(H2247,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R2296","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(R2247:R2266)","v":0},{"$f":"SUM(S2247:S2266)","v":0},{"$f":"SUM(T2247:T2266)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2269,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2317","v":0},0,{"$f":"SUM(OFFSET(H2269,0,0,1,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(R2269:R2288)","v":0},{"$f":"SUM(S2269:S2288)","v":0},{"$f":"SUM(T2269:T2288)","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,{"$f":"VLOOKUP(R2292,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2292,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2295,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R68","v":0},{"$f":"S2247-S2343","v":0},{"$f":"SUM(OFFSET(H2295,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R69","v":0},{"$f":"S2248-S2344","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,{"$f":"SUM(R2295:R2314)","v":0},{"$f":"SUM(S2295:S2314)","v":0},{"$f":"SUM(T2295:T2314)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2317,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":"S2269-S2365","v":0},{"$f":"SUM(OFFSET(H2317,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R91","v":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,{"$f":"SUM(R2317:R2336)","v":0},{"$f":"SUM(S2317:S2336)","v":0},{"$f":"SUM(T2317:T2336)","v":0}]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(R2340,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S2340,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2343,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2343-S$2339)<1,S2247,$S2247/$E2343)","v":0},{"$f":"SUM(OFFSET(H2343,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",20,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2344-S$2339)<1,S2248,$S2248/$E2344)","v":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(R2343:R2362)","v":0},{"$f":"SUM(S2343:S2362)","v":0},{"$f":"SUM(T2343:T2362)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2365,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2365-S$2339)<1,S2269,$S2269/$E2365)","v":0},{"$f":"SUM(OFFSET(H2365,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E2366-S$2339)<1,S2270,$S2270/$E2366)","v":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(R2365:R2384)","v":0},{"$f":"SUM(S2365:S2384)","v":0},{"$f":"SUM(T2365:T2384)","v":0}]
[]
[null,null,{"$f":"\"Roll-Forward Capital Net Additions in Year \"&D2389","v":"Roll-Forward Capital Net Additions in Year 2020/2021"}]
[]
[null,"9.3.13","Y12",{"$f":"VLOOKUP(C2389,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,{"$f":"VLOOKUP(S2392,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2395,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(H2395,0,0,1,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(S2395:S2414)","v":0},{"$f":"SUM(T2395:T2414)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2417,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(H2417,0,0,1,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(S2417:S2436)","v":0},{"$f":"SUM(T2417:T2436)","v":0}]
[]
[null,null,"Tax Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(S2440,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2443,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S68","v":0},{"$f":"SUM(OFFSET(H2443,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S69","v":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,{"$f":"SUM(S2443:S2462)","v":0},{"$f":"SUM(T2443:T2462)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2465,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S90","v":0},{"$f":"SUM(OFFSET(H2465,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S91","v":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,{"$f":"SUM(S2465:S2484)","v":0},{"$f":"SUM(T2465:T2484)","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,{"$f":"VLOOKUP(S2488,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2491,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(OFFSET(H2491,0,0,1,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,{"$f":"SUM(S2491:S2510)","v":0},{"$f":"SUM(T2491:T2510)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2513,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(OFFSET(H2513,0,0,1,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(S2513:S2532)","v":0},{"$f":"SUM(T2513:T2532)","v":0}]
[]
[]
[]
[]
[null,"9.4.2",{"$f":"\"Roll-Forward Disposal of New Assets\"","v":"Roll-Forward Disposal of New Assets"}]
[]
[null,null,"Y01",{"$f":"VLOOKUP(C2540,FYears,2,FALSE)","v":"2009/2010"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H2543,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",{"$f":"VLOOKUP(C2546,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,0,{"$f":"H2594","v":0},{"$f":"I2594","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2546,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,0,{"$f":"H2595","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,0,{"$f":"H2611","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(H2546:H2565)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2568,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,0,{"$f":"H2616","v":0},{"$f":"I2616","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2568,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,0,{"$f":"H2617","v":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,{"$f":"SUM(H2568:H2587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H2591,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",{"$f":"VLOOKUP(C2594,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H2546-H2642-H2690","v":0},{"$f":"I2546-I2642-I2690","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2594,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H2547-H2643-H2691","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"H2563-H2659-H2707","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,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,{"$f":"SUM(H2594:H2613)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2616,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H2568-H2664-H2712","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2616,0,0,1,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,{"$f":"H2584-H2680-H2728","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H2616:H2635)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation",null,null,null,null,0,{"$f":"H2638+1","v":1},{"$f":"I2638+1","v":2},{"$f":"J2638+1","v":3},4,5,6,7,8,9,10,11]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,{"$f":"VLOOKUP(H2639,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",{"$f":"VLOOKUP(C2642,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,0,{"$f":"IF(($E2642-I$2638)<1,I2546,$I2546/$E2642)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2642,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"H15","v":20},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",20,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,0,{"$f":"IF(($E2658-I$2638)<1,I2562,$I2562/$E2658)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",0,null,null,{"$f":"SUM(H2642:H2661)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2664,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,0,{"$f":"IF(($E2664-I$2638)<1,I2568,$I2568/$E2664)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2664,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"IF(($E2675-I$2638)<1,I2579,$I2579/$E2675)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,0,{"$f":"IF(($E2676-I$2638)<1,I2580,$I2580/$E2676)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",0,null,null,{"$f":"SUM(H2664:H2683)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,"Y01"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H2687,FYears,2,FALSE)","v":"2009/2010"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2690,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"H167","v":0}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H168","v":0}]
[null,null,"CA03","Other cables",null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H2690:H2709)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2712,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H189","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H190","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H2712:H2731)","v":0}]
[]
[null,"9.4.3",{"$f":"\"Roll-Forward Disposal of New Assets\"","v":"Roll-Forward Disposal of New Assets"}]
[]
[null,null,"Y02",{"$f":"VLOOKUP(C2736,FYears,2,FALSE)","v":"2010/2011"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,{"$f":"VLOOKUP(I2739,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",{"$f":"VLOOKUP(C2742,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,0,{"$f":"I2790","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2742,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,0,{"$f":"I2806","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,{"$f":"SUM(I2742:I2761)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2764,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,0,{"$f":"I2812","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2764,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"I2828","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I2764:I2783)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[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,{"$f":"VLOOKUP(I2787,FYears,2,FALSE)","v":"2010/2011"},"2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2790,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,{"$f":"I2742-I2838-I2886","v":0},{"$f":"J2742-J2838-J2886","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2790,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,{"$f":"I2743-I2839-I2887","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"I2759-I2855-I2903","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I2790:I2809)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2812,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"I2764-I2860-I2908","v":0},{"$f":"J2764-J2860-J2908","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2812,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,{"$f":"I2765-I2861-I2909","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,{"$f":"I2781-I2877-I2925","v":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,{"$f":"SUM(I2812:I2831)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation",null,null,null,null,null,0,{"$f":"I2834+1","v":1},{"$f":"J2834+1","v":2},3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,{"$f":"VLOOKUP(I2835,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",{"$f":"VLOOKUP(C2838,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,null,0,{"$f":"IF(($E2838-J$2834)<1,J2742,$J2742/$E2838)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2838,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"H15","v":20},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,0,{"$f":"IF(($E2854-J$2834)<1,J2758,$J2758/$E2854)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",0,null,null,null,{"$f":"SUM(I2838:I2857)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2860,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,0,{"$f":"IF(($E2860-J$2834)<1,J2764,$J2764/$E2860)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2860,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"IF(($E2871-J$2834)<1,J2775,$J2775/$E2871)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,0,{"$f":"IF(($E2872-J$2834)<1,J2776,$J2776/$E2872)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",0,null,null,null,{"$f":"SUM(I2860:I2879)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,"Y02"]
[null,null,"Code","Asset Class",null,null,null,null,{"$f":"VLOOKUP(I2883,FYears,2,FALSE)","v":"2010/2011"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2886,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,{"$f":"I167","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,{"$f":"I168","v":0}]
[null,null,"CA03","Other cables",null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I2886:I2905)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2908,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"I189","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,{"$f":"I190","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I2908:I2927)","v":0}]
[]
[null,"9.4.4",{"$f":"\"Roll-Forward Disposal of New Assets\"","v":"Roll-Forward Disposal of New Assets"}]
[]
[null,null,"Y03",{"$f":"VLOOKUP(C2932,FYears,2,FALSE)","v":"2011/2012"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,"Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,{"$f":"VLOOKUP(J2935,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",{"$f":"VLOOKUP(C2938,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,0,{"$f":"J2986","v":0},{"$f":"K2986","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2938,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,0,{"$f":"J2987","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,0,{"$f":"J3003","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(J2938:J2957)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C2960,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,0,{"$f":"J3008","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2960,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"J3024","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J2960:J2979)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[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,{"$f":"VLOOKUP(J2983,FYears,2,FALSE)","v":"2011/2012"},"2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C2986,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,{"$f":"J2938-J3034-J3082","v":0},{"$f":"K2938-K3034-K3082","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H2986,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,{"$f":"J2939-J3035-J3083","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"J2955-J3051-J3099","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J2986:J3005)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3008,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,{"$f":"J2960-J3056-J3104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3008,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,{"$f":"J2976-J3072-J3120","v":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,{"$f":"SUM(J3008:J3027)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation",null,null,null,null,null,null,0,{"$f":"J3030+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,{"$f":"VLOOKUP(J3031,FYears,2,FALSE)","v":"2011/2012"},"2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3034,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,null,null,0,{"$f":"IF(($E3034-K$3030)<1,K2938,$K2938/$E3034)","v":0},{"$f":"IF(($E3034-L$3030)<1,L2938,$K2938/$E3034)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3034,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"H15","v":20},null,null,null,null,0,{"$f":"IF(($E3035-K$3030)<1,K2939,$K2939/$E3035)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",20,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,0,{"$f":"IF(($E3051-K$3030)<1,K2955,$K2955/$E3051)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",0,null,null,null,null,{"$f":"SUM(J3034:J3053)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3056,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,0,{"$f":"IF(($E3056-K$3030)<1,K2960,$K2960/$E3056)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3056,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"IF(($E3072-K$3030)<1,K2976,$K2976/$E3072)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",0,null,null,null,null,{"$f":"SUM(J3056:J3075)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,null,"Y03"]
[null,null,"Code","Asset Class",null,null,null,null,null,{"$f":"VLOOKUP(J3079,FYears,2,FALSE)","v":"2011/2012"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3082,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,{"$f":"J167","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,{"$f":"J168","v":0}]
[null,null,"CA03","Other cables",null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3082:J3101)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3104,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,{"$f":"J189","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"J190","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,{"$f":"SUM(J3104:J3123)","v":0}]
[]
[null,"9.4.5",{"$f":"\"Roll-Forward Disposal of New Assets\"","v":"Roll-Forward Disposal of New Assets"}]
[]
[null,null,"Y04",{"$f":"VLOOKUP(C3128,FYears,2,FALSE)","v":"2012/2013"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,"Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,{"$f":"VLOOKUP(K3131,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",{"$f":"VLOOKUP(C3134,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,0,{"$f":"K3182","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3134,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,0,{"$f":"K3198","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,{"$f":"SUM(K3134:K3153)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3156,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,0,{"$f":"K3204","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3156,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"K3220","v":0},0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K3156:K3175)","v":0},0,0,0,0,0,0,0,0,0]
[]
[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,{"$f":"VLOOKUP(K3179,FYears,2,FALSE)","v":"2012/2013"},"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3182,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,{"$f":"K3134-K3230-K3278","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3182,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"K3150-K3246-K3294","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K3182:K3201)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3204,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,{"$f":"K3156-K3252-K3300","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3204,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,{"$f":"K3172-K3268-K3316","v":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,{"$f":"SUM(K3204:K3223)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,0,{"$f":"K3226+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,{"$f":"VLOOKUP(K3227,FYears,2,FALSE)","v":"2012/2013"},"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3230,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,null,null,null,0,{"$f":"IF(($E3230-L$3226)<1,L3134,$L3134/$E3230)","v":0},{"$f":"IF(($E3230-M$3226)<1,M3134,$L3134/$E3230)","v":0},0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3230,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"H15","v":20},null,null,null,null,null,0,{"$f":"IF(($E3231-L$3226)<1,L3135,$L3135/$E3231)","v":0},0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",20,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,0,{"$f":"IF(($E3247-L$3226)<1,L3151,$L3151/$E3247)","v":0},0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",0,null,null,null,null,null,{"$f":"SUM(K3230:K3249)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3252,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,null,0,{"$f":"IF(($E3252-L$3226)<1,L3156,$L3156/$E3252)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3252,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"IF(($E3268-L$3226)<1,L3172,$L3172/$E3268)","v":0},0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",0,null,null,null,null,null,{"$f":"SUM(K3252:K3271)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,null,null,"Y04"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,{"$f":"VLOOKUP(K3275,FYears,2,FALSE)","v":"2012/2013"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3278,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,{"$f":"K167","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,{"$f":"K168","v":0}]
[null,null,"CA03","Other cables",null,null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K3278:K3297)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3300,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,{"$f":"K189","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,{"$f":"K190","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K3300:K3319)","v":0}]
[]
[null,"9.4.6",{"$f":"\"Roll-Forward Disposal of New Assets\"","v":"Roll-Forward Disposal of New Assets"}]
[]
[null,null,"Y05",{"$f":"VLOOKUP(C3324,FYears,2,FALSE)","v":"2013/2014"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,{"$f":"VLOOKUP(L3327,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",{"$f":"VLOOKUP(C3330,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,0,{"$f":"L3378","v":0},0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3330,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,0,{"$f":"L3394","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,{"$f":"SUM(L3330:L3349)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3352,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,0,{"$f":"L3400","v":0},0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3352,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0]
[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,{"$f":"L3416","v":0},0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L3352:L3371)","v":0},0,0,0,0,0,0,0,0]
[]
[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,{"$f":"VLOOKUP(L3375,FYears,2,FALSE)","v":"2013/2014"},"2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3378,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,{"$f":"L3330-L3426-L3474","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3378,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[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,{"$f":"L3346-L3442-L3490","v":0},0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L3378:L3397)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3400,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,{"$f":"L3352-L3448-L3496","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3400,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,{"$f":"L3368-L3464-L3512","v":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,{"$f":"SUM(L3400:L3419)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,0,{"$f":"L3422+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,{"$f":"VLOOKUP(L3423,FYears,2,FALSE)","v":"2013/2014"},"2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3426,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,null,null,null,null,0,{"$f":"IF(($E3426-M$3422)<1,M3330,$M3330/$E3426)","v":0},{"$f":"IF(($E3426-N$3422)<1,N3330,$M3330/$E3426)","v":0},0,0,0,0,0,{"$f":"SUM(OFFSET(H3426,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"H15","v":20},null,null,null,null,null,null,0,{"$f":"IF(($E3427-M$3422)<1,M3331,$M3331/$E3427)","v":0},0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,0,{"$f":"IF(($E3443-M$3422)<1,M3347,$M3347/$E3443)","v":0},0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",0,null,null,null,null,null,null,{"$f":"SUM(L3426:L3445)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3448,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,null,null,0,{"$f":"IF(($E3448-M$3422)<1,M3352,$M3352/$E3448)","v":0},0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3448,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",25,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0]
[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,{"$f":"IF(($E3464-M$3422)<1,M3368,$M3368/$E3464)","v":0},0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",0,null,null,null,null,null,null,{"$f":"SUM(L3448:L3467)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,null,null,null,"Y05"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,{"$f":"VLOOKUP(L3471,FYears,2,FALSE)","v":"2013/2014"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3474,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,{"$f":"L167","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,{"$f":"L168","v":0}]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L3474:L3493)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3496,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,{"$f":"L189","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,{"$f":"L190","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L3496:L3515)","v":0}]
[]
[null,"9.4.7",{"$f":"\"Roll-Forward Disposal of New Assets\"","v":"Roll-Forward Disposal of New Assets"}]
[]
[null,null,"Y06",{"$f":"VLOOKUP(C3520,FYears,2,FALSE)","v":"2014/2015"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(M3523,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",{"$f":"VLOOKUP(C3526,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,0,{"$f":"M3574","v":0},0,0,0,0,0,{"$f":"SUM(OFFSET(H3526,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,0,-186835.36192128909,0,0,0,0,0,-186835.36192128909]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,0,{"$f":"M3590","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,{"$f":"SUM(M3526:M3545)","v":0},-186835.36192128909,0,0,0,0,0,-186835.36192128909]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3548,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,0,{"$f":"M3596","v":0},0,0,0,0,0,{"$f":"SUM(OFFSET(H3548,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[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,{"$f":"M3612","v":0},0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M3548:M3567)","v":0},0,0,0,0,0,0,0]
[]
[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,{"$f":"VLOOKUP(M3571,FYears,2,FALSE)","v":"2014/2015"},"2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3574,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,{"$f":"M3526-M3622-M3670","v":0},0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3574,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,-186835.36192128909,0,0,0,0,0,0,-186835.36192128909]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[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,{"$f":"M3542-M3638-M3686","v":0},0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M3574:M3593)","v":-186835.36192128909},0,0,0,0,0,0,-186835.36192128909]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3596,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,{"$f":"M3548-M3644-M3692","v":0},0,0,0,0,0,0,{"$f":"SUM(OFFSET(H3596,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,{"$f":"M3564-M3660-M3708","v":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,{"$f":"SUM(M3596:M3615)","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,0,{"$f":"M3618+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,{"$f":"VLOOKUP(M3619,FYears,2,FALSE)","v":"2014/2015"},"2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3622,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C3622,$C$14:$Q$55,11,FALSE)","v":1},null,null,null,null,null,null,null,0,{"$f":"IF(($E3622-N$3618)<1,N3526,$N3526/$E3622)","v":0},0,0,0,0,0,{"$f":"SUM(OFFSET(H3622,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",1,null,null,null,null,null,null,null,0,-186835.36192128909,0,0,0,0,0,-186835.36192128909]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[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,{"$f":"IF(($E3638-N$3618)<1,N3542,$N3542/$E3638)","v":0},0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M3622:M3641)","v":0},-186835.36192128909,0,0,0,0,0,-186835.36192128909]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3644,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C3644,$C$14:$Q$55,11,FALSE)","v":1},null,null,null,null,null,null,null,0,{"$f":"IF(($E3644-N$3618)<1,N3548,$N3548/$E3644)","v":0},0,0,0,0,0,{"$f":"SUM(OFFSET(H3644,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C3645,$C$14:$Q$55,11,FALSE)","v":1},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,0,{"$f":"IF(($E3660-N$3618)<1,N3564,$N3564/$E3660)","v":0},0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",{"$f":"H56","v":0},null,null,null,null,null,null,null,{"$f":"SUM(M3644:M3663)","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Y06"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(M3667,FYears,2,FALSE)","v":"2014/2015"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3670,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,{"$f":"M167","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,{"$f":"M168","v":186835.36192128909}]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M3670:M3689)","v":186835.36192128909}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3692,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,{"$f":"M189","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,{"$f":"M190","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M3692:M3711)","v":0}]
[]
[null,"9.4.8",{"$f":"\"Roll-Forward Disposal of New Assets\"","v":"Roll-Forward Disposal of New Assets"}]
[]
[null,null,"Y07",{"$f":"VLOOKUP(C3716,FYears,2,FALSE)","v":"2015/2016"}]
[]
[null,null,"Regulatory 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,{"$f":"VLOOKUP(N3719,FYears,2,FALSE)","v":"2015/2016"},"2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3722,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,0,{"$f":"N3770","v":0},0,0,0,0,{"$f":"SUM(OFFSET(H3722,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,0,-183117.3994691362,0,0,0,0,-183117.3994691362]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[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,{"$f":"N3786","v":0},0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3722:N3741)","v":0},-183117.3994691362,0,0,0,0,-183117.3994691362]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3744,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,0,{"$f":"N3792","v":0},0,0,0,0,{"$f":"SUM(OFFSET(H3744,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,0,{"$f":"N3808","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,{"$f":"SUM(N3744:N3763)","v":0},0,0,0,0,0,0]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(N3767,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",{"$f":"VLOOKUP(C3770,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,{"$f":"N3722-N3818-N3866","v":0},0,0,0,0,0,{"$f":"SUM(OFFSET(H3770,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,-183117.3994691362,0,0,0,0,0,-183117.3994691362]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,{"$f":"N3738-N3834-N3882","v":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,{"$f":"SUM(N3770:N3789)","v":-183117.3994691362},0,0,0,0,0,-183117.3994691362]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3792,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,{"$f":"N3744-N3840-N3888","v":0},0,0,0,0,0,{"$f":"SUM(OFFSET(H3792,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[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,{"$f":"N3760-N3856-N3904","v":0},0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3792:N3811)","v":0},0,0,0,0,0,0]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,0,{"$f":"N3814+1","v":1},{"$f":"O3814+1","v":2},{"$f":"P3814+1","v":3},{"$f":"Q3814+1","v":4},{"$f":"R3814+1","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(N3815,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",{"$f":"VLOOKUP(C3818,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C3818,$C$14:$Q$55,12,FALSE)","v":1},null,null,null,null,null,null,null,null,0,{"$f":"IF(($E3818-O$3814)<1,O3722,$O3722/$E3818)","v":0},{"$f":"IF(($E3818-P$3814)<1,P3722,$O3722/$E3818)","v":0},{"$f":"IF(($E3818-Q$3814)<1,Q3722,$O3722/$E3818)","v":0},{"$f":"IF(($E3818-R$3814)<1,R3722,$O3722/$E3818)","v":0},{"$f":"IF(($E3818-S$3814)<1,S3722,$O3722/$E3818)","v":0},{"$f":"SUM(OFFSET(H3818,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",1,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E3819-O$3814)<1,O3723,$O3723/$E3819)","v":-183117.3994691362},0,0,0,0,-183117.3994691362]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E3835-O$3814)<1,O3739,$O3739/$E3835)","v":0},0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3818:N3837)","v":0},-183117.3994691362,0,0,0,0,-183117.3994691362]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3840,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C3840,$C$14:$Q$55,12,FALSE)","v":1},null,null,null,null,null,null,null,null,0,{"$f":"IF(($E3840-O$3814)<1,O3744,$O3744/$E3840)","v":0},0,0,0,0,{"$f":"SUM(OFFSET(H3840,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C3841,$C$14:$Q$55,12,FALSE)","v":1},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E3856-O$3814)<1,O3760,$O3760/$E3856)","v":0},0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3840:N3859)","v":0},0,0,0,0,0,0]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Y07"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(N3863,FYears,2,FALSE)","v":"2015/2016"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3866,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,{"$f":"N167","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,{"$f":"N168","v":183117.3994691362}]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3866:N3885)","v":183117.3994691362}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3888,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,{"$f":"N189","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,{"$f":"N190","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3888:N3907)","v":0}]
[]
[null,"9.4.9",{"$f":"\"Roll-Forward Disposal of New Assets\"","v":"Roll-Forward Disposal of New Assets"}]
[]
[null,null,"Y08",{"$f":"VLOOKUP(C3912,FYears,2,FALSE)","v":"2016/2017"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(O3915,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P3915,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q3915,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R3915,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S3915,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3918,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"O3966","v":0},0,0,0,{"$f":"SUM(OFFSET(H3918,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,0,-433787.12181309093,0,0,0,-433787.12181309093]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O3982","v":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,{"$f":"SUM(O3918:O3937)","v":0},-433787.12181309093,0,0,0,-433787.12181309093]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3940,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"O3988","v":0},0,0,0,{"$f":"SUM(OFFSET(H3940,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[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,{"$f":"O4004","v":0},0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O3940:O3959)","v":0},0,0,0,0,0]
[]
[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,{"$f":"VLOOKUP(O3963,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P3963,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q3963,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R3963,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S3963,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C3966,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,{"$f":"O3918-O4014-O4062","v":0},0,0,0,0,{"$f":"SUM(OFFSET(H3966,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,-433787.12181309093,0,0,0,0,-433787.12181309093]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[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,{"$f":"O3934-O4030-O4078","v":0},0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O3966:O3985)","v":-433787.12181309093},0,0,0,0,-433787.12181309093]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C3988,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,{"$f":"O3940-O4036-O4084","v":0},0,0,0,0,{"$f":"SUM(OFFSET(H3988,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,{"$f":"O3956-O4052-O4100","v":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,{"$f":"SUM(O3988:O4007)","v":0},0,0,0,0,0]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O4010+1","v":1},{"$f":"P4010+1","v":2},{"$f":"Q4010+1","v":3},{"$f":"R4010+1","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(O4011,FYears,2,FALSE)","v":"2016/2017"},{"$f":"VLOOKUP(P4011,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q4011,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R4011,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4011,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4014,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C4014,$C$14:$Q$55,13,FALSE)","v":1},null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4014-P$4010)<1,P3918,$P3918/$E4014)","v":0},{"$f":"IF(($E4014-Q$4010)<1,Q3918,$P3918/$E4014)","v":0},{"$f":"IF(($E4014-R$4010)<1,R3918,$P3918/$E4014)","v":0},{"$f":"IF(($E4014-S$4010)<1,S3918,$P3918/$E4014)","v":0},{"$f":"SUM(OFFSET(H4014,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",1,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4015-P$4010)<1,P3919,$P3919/$E4015)","v":-433787.12181309093},0,0,0,-433787.12181309093]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4031-P$4010)<1,P3935,$P3935/$E4031)","v":0},0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4014:O4033)","v":0},-433787.12181309093,0,0,0,-433787.12181309093]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4036,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C4036,$C$14:$Q$55,13,FALSE)","v":1},null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4036-P$4010)<1,P3940,$P3940/$E4036)","v":0},0,0,0,{"$f":"SUM(OFFSET(H4036,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C4037,$C$14:$Q$55,13,FALSE)","v":1},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4052-P$4010)<1,P3956,$P3956/$E4052)","v":0},0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4036:O4055)","v":0},0,0,0,0,0]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y08"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(O4059,FYears,2,FALSE)","v":"2016/2017"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4062,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,{"$f":"O167","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,{"$f":"O168","v":433787.12181309093}]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4062:O4081)","v":433787.12181309093}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4084,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,{"$f":"O189","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,{"$f":"O190","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4084:O4103)","v":0}]
[]
[null,"9.4.10",{"$f":"\"Roll-Forward Disposal of New Assets\"","v":"Roll-Forward Disposal of New Assets"}]
[]
[null,null,"Y09",{"$f":"VLOOKUP(C4108,FYears,2,FALSE)","v":"2017/2018"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(P4111,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q4111,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R4111,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4111,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4114,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P4162","v":0},0,0,{"$f":"SUM(OFFSET(H4114,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,0,-775040.79788580583,0,0,-775040.79788580583]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[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,{"$f":"P4178","v":0},0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P4114:P4133)","v":0},{"$f":"SUM(Q4114:Q4133)","v":-775040.79788580583},{"$f":"SUM(R4114:R4133)","v":0},{"$f":"SUM(S4114:S4133)","v":0},{"$f":"SUM(T4114:T4133)","v":-775040.79788580583}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4136,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P4184","v":0},0,0,{"$f":"SUM(OFFSET(H4136,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P4200","v":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,{"$f":"SUM(P4136:P4155)","v":0},{"$f":"SUM(Q4136:Q4155)","v":0},{"$f":"SUM(R4136:R4155)","v":0},{"$f":"SUM(S4136:S4155)","v":0},{"$f":"SUM(T4136:T4155)","v":0}]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(P4159,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q4159,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R4159,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4159,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4162,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P4114-P4210-P4258","v":0},0,0,0,{"$f":"SUM(OFFSET(H4162,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,-775040.79788580583,0,0,0,-775040.79788580583]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[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,{"$f":"P4130-P4226-P4274","v":0},0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P4162:P4181)","v":-775040.79788580583},{"$f":"SUM(Q4162:Q4181)","v":0},{"$f":"SUM(R4162:R4181)","v":0},{"$f":"SUM(S4162:S4181)","v":0},{"$f":"SUM(T4162:T4181)","v":-775040.79788580583}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4184,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P4136-P4232-P4280","v":0},0,0,0,{"$f":"SUM(OFFSET(H4184,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P4152-P4248-P4296","v":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,{"$f":"SUM(P4184:P4203)","v":0},{"$f":"SUM(Q4184:Q4203)","v":0},{"$f":"SUM(R4184:R4203)","v":0},{"$f":"SUM(S4184:S4203)","v":0},{"$f":"SUM(T4184:T4203)","v":0}]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P4206+1","v":1},{"$f":"Q4206+1","v":2},{"$f":"R4206+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,{"$f":"VLOOKUP(P4207,FYears,2,FALSE)","v":"2017/2018"},{"$f":"VLOOKUP(Q4207,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R4207,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4207,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4210,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C4210,$C$14:$Q$55,14,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4210-Q$4206)<1,Q4114,$Q4114/$E4210)","v":0},{"$f":"IF(($E4210-R$4206)<1,R4114,$Q4114/$E4210)","v":0},{"$f":"IF(($E4210-S$4206)<1,S4114,$Q4114/$E4210)","v":0},{"$f":"SUM(OFFSET(H4210,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",1,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4211-Q$4206)<1,Q4115,$Q4115/$E4211)","v":-775040.79788580583},0,0,-775040.79788580583]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4227-Q$4206)<1,Q4131,$Q4131/$E4227)","v":0},0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P4210:P4229)","v":0},{"$f":"SUM(Q4210:Q4229)","v":-775040.79788580583},{"$f":"SUM(R4210:R4229)","v":0},{"$f":"SUM(S4210:S4229)","v":0},{"$f":"SUM(T4210:T4229)","v":-775040.79788580583}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4232,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C4232,$C$14:$Q$55,14,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4232-Q$4206)<1,Q4136,$Q4136/$E4232)","v":0},0,0,{"$f":"SUM(OFFSET(H4232,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C4233,$C$14:$Q$55,14,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO12","Data Equipment",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4248-Q$4206)<1,Q4152,$Q4152/$E4248)","v":0},0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P4232:P4251)","v":0},{"$f":"SUM(Q4232:Q4251)","v":0},{"$f":"SUM(R4232:R4251)","v":0},{"$f":"SUM(S4232:S4251)","v":0},{"$f":"SUM(T4232:T4251)","v":0}]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y09"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(P4255,FYears,2,FALSE)","v":"2017/2018"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4258,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P167","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P168","v":775040.79788580583}]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P4258:P4277)","v":775040.79788580583}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4280,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P189","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P190","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P4280:P4299)","v":0}]
[]
[null,"9.4.11",{"$f":"\"Roll-Forward Disposal of New Assets\"","v":"Roll-Forward Disposal of New Assets"}]
[]
[null,null,"Y10",{"$f":"VLOOKUP(C4304,FYears,2,FALSE)","v":"2018/2019"}]
[]
[null,null,"Regulatory Value at Beginning of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q4307,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R4307,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4307,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4310,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q4358","v":0},0,{"$f":"SUM(OFFSET(H4310,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,0,-935711.95595020778,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q4374","v":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,{"$f":"SUM(Q4310:Q4329)","v":0},{"$f":"SUM(R4310:R4329)","v":-935711.95595020778},{"$f":"SUM(S4310:S4329)","v":0},{"$f":"SUM(T4310:T4329)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4332,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q4380","v":0},0,{"$f":"SUM(OFFSET(H4332,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q4396","v":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,{"$f":"SUM(Q4332:Q4351)","v":0},{"$f":"SUM(R4332:R4351)","v":0},{"$f":"SUM(S4332:S4351)","v":0},{"$f":"SUM(T4332:T4351)","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,{"$f":"VLOOKUP(Q4355,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R4355,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4355,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4358,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q4310-Q4406-Q4454","v":0},0,0,{"$f":"SUM(OFFSET(H4358,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,-935711.95595020778,0,0,-935711.95595020778]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[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,{"$f":"Q4326-Q4422-Q4470","v":0},0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q4358:Q4377)","v":-935711.95595020778},{"$f":"SUM(R4358:R4377)","v":0},{"$f":"SUM(S4358:S4377)","v":0},{"$f":"SUM(T4358:T4377)","v":-935711.95595020778}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4380,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q4332-Q4428-Q4476","v":0},0,0,{"$f":"SUM(OFFSET(H4380,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[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,{"$f":"Q4348-Q4444-Q4492","v":0},0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q4380:Q4399)","v":0},{"$f":"SUM(R4380:R4399)","v":0},{"$f":"SUM(S4380:S4399)","v":0},{"$f":"SUM(T4380:T4399)","v":0}]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q4402+1","v":1},{"$f":"R4402+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q4403,FYears,2,FALSE)","v":"2018/2019"},{"$f":"VLOOKUP(R4403,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4403,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4406,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"VLOOKUP(C4406,$C$14:$Q$55,15,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4406-R$4402)<1,R4310,$R4310/$E4406)","v":0},{"$f":"IF(($E4406-S$4402)<1,S4310,$R4310/$E4406)","v":0},{"$f":"SUM(OFFSET(H4406,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",1,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4407-R$4402)<1,R4311,$R4311/$E4407)","v":-935711.95595020778},0,0]
[null,null,"CA03","Other cables",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA04","Pair gain systems",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA06","Other CAN assets",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4423-R$4402)<1,R4327,$R4327/$E4423)","v":0},0,0]
[null,null,"CA19","Spare CAN Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4424-R$4402)<1,R4328,$R4328/$E4424)","v":0},0,0]
[null,null,"CA20","Spare CAN Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4425-R$4402)<1,R4329,$R4329/$E4425)","v":0},0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q4406:Q4425)","v":0},{"$f":"SUM(R4406:R4425)","v":-935711.95595020778},{"$f":"SUM(S4406:S4425)","v":0},{"$f":"SUM(T4406:T4425)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4428,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"VLOOKUP(C4428,$C$14:$Q$55,15,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4428-R$4402)<1,R4332,$R4332/$E4428)","v":0},0,{"$f":"SUM(OFFSET(H4428,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",{"$f":"VLOOKUP(C4429,$C$14:$Q$55,15,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO11","LSS equipment",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO12","Data Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4444-R$4402)<1,R4348,$R4348/$E4444)","v":0},0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q4428:Q4447)","v":0},{"$f":"SUM(R4428:R4447)","v":0},{"$f":"SUM(S4428:S4447)","v":0},{"$f":"SUM(T4428:T4447)","v":0}]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y10"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q4451,FYears,2,FALSE)","v":"2018/2019"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4454,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q167","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q168","v":935711.95595020778}]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q4454:Q4473)","v":935711.95595020778}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4476,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q189","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q190","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q4476:Q4495)","v":0}]
[]
[null,"9.4.12",{"$f":"\"Roll-Forward Disposal of New Assets\"","v":"Roll-Forward Disposal of New Assets"}]
[]
[null,null,"Y11",{"$f":"VLOOKUP(C4500,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,{"$f":"VLOOKUP(R4503,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4503,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4506,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R4554","v":0},{"$f":"SUM(OFFSET(H4506,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R4570","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R4571","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R4572","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R4573","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R4506:R4525)","v":0},{"$f":"SUM(S4506:S4525)","v":0},{"$f":"SUM(T4506:T4525)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4528,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R4576","v":0},{"$f":"SUM(OFFSET(H4528,0,0,1,Model_period))","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R4592","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R4593","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R4594","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R4595","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R4528:R4547)","v":0},{"$f":"SUM(S4528:S4547)","v":0},{"$f":"SUM(T4528:T4547)","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,{"$f":"VLOOKUP(R4551,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4551,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4554,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4506-R4602-R4650","v":0},0,{"$f":"SUM(OFFSET(H4554,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4522-R4618-R4666","v":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,{"$f":"SUM(R4554:R4573)","v":0},{"$f":"SUM(S4554:S4573)","v":0},{"$f":"SUM(T4554:T4573)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4576,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4528-R4624-R4672","v":0},0,{"$f":"SUM(OFFSET(H4576,0,0,1,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,{"$f":"R4544-R4640-R4688","v":0},0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R4576:R4595)","v":0},{"$f":"SUM(S4576:S4595)","v":0},{"$f":"SUM(T4576:T4595)","v":0}]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R4598+1","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(R4599,FYears,2,FALSE)","v":"2019/2020"},{"$f":"VLOOKUP(S4599,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4602,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4602-S$4598)<1,S4506,$S4506/$E4602)","v":0},{"$f":"SUM(OFFSET(H4602,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"H15","v":20},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4603-S$4598)<1,S4507,$S4507/$E4603)","v":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",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R4602:R4621)","v":0},{"$f":"SUM(S4602:S4621)","v":0},{"$f":"SUM(T4602:T4621)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4624,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(($E4624-S$4598)<1,S4528,$S4528/$E4624)","v":0},{"$f":"SUM(OFFSET(H4624,0,0,1,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",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R4624:R4643)","v":0},{"$f":"SUM(S4624:S4643)","v":0},{"$f":"SUM(T4624:T4643)","v":0}]
[]
[null,null,"Asset Disposals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y11"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(R4647,FYears,2,FALSE)","v":"2019/2020"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4650,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R167","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R168","v":0}]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R4650:R4669)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4672,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R189","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R190","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R4672:R4691)","v":0}]
[]
[null,"9.4.13",{"$f":"\"Roll-Forward Disposal of New Assets\"","v":"Roll-Forward Disposal of New Assets"}]
[]
[null,null,"Y12",{"$f":"VLOOKUP(C4696,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,{"$f":"VLOOKUP(S4699,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4702,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(H4702,0,0,1,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(S4702:S4721)","v":0},{"$f":"SUM(T4702:T4721)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4724,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(H4724,0,0,1,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(S4724:S4743)","v":0},{"$f":"SUM(T4724:T4743)","v":0}]
[]
[null,null,"Regulatory Value at End of Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(S4747,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4750,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S4702-S4798-S4846","v":0},{"$f":"SUM(OFFSET(H4750,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S4718-S4814-S4862","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S4719-S4815-S4863","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S4720-S4816-S4864","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S4721-S4817-S4865","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S4750:S4769)","v":0},{"$f":"SUM(T4750:T4769)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4772,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S4724-S4820-S4868","v":0},{"$f":"SUM(OFFSET(H4772,0,0,1,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,{"$f":"S4740-S4836-S4884","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S4741-S4837-S4885","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S4742-S4838-S4886","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S4743-S4839-S4887","v":0},0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S4772:S4791)","v":0},{"$f":"SUM(T4772:T4791)","v":0}]
[]
[null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y12"]
[null,null,"Code","Asset Class","Life",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(S4795,FYears,2,FALSE)","v":"2020/2021"},"Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4798,CAN_AC,2,FALSE)","v":"Ducts and pipes"},{"$f":"H14","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(OFFSET(H4798,0,0,1,Model_period))","v":0}]
[null,null,"CA02","Copper cables",{"$f":"H15","v":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",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S4798:S4817)","v":0},{"$f":"SUM(T4798:T4817)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4820,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},{"$f":"H36","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(OFFSET(H4820,0,0,1,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",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S4820:S4839)","v":0},{"$f":"SUM(T4820:T4839)","v":0}]
[]
[null,null,"Asset Disposals"]
[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,{"$f":"VLOOKUP(S4843,FYears,2,FALSE)","v":"2020/2021"}]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C4846,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S167","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S168","v":0}]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S4846:S4865)","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C4868,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S189","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S190","v":0}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S4868:S4887)","v":0}]

{"sheet":"10. Tax Liabilities","index":18,"n_rows":293,"n_cols":20,"rows_kept":293,"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,{"$f":"VLOOKUP(G11,FYears,2,FALSE)","v":"2008/2009"},"2009/2010","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[]
[null,null,null,null,null,null,1,{"$f":"VLOOKUP(H11,Infl_per_yr,5,FALSE)","v":1.0254599844036756},1.0515681796131866,1.0783410890655398,1.105795636374991,1.1339491760307507,1.1645658037835809,1.1960090804857375,1.2294973347393381,1.2626937627773001,1.2967864943722871,{"$f":"(1+Infl_rate)^(R$3-5)","v":1.3185782188495074},1.3521491997364423]
[]
[null,"10.1.2","RAB (Regulatory Values) at Beginning of Year"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H18,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$14*'8. RAB Roll-Forward'!H533","v":10},{"$f":"H$14*'8. RAB Roll-Forward'!I533","v":11.359005369024791},{"$f":"I$14*'8. RAB Roll-Forward'!J533","v":18.50664417946771},{"$f":"J$14*'8. RAB Roll-Forward'!K533","v":25.459562766168048},{"$f":"K$14*'8. RAB Roll-Forward'!L533","v":32.214501016953065},{"$f":"L$14*'8. RAB Roll-Forward'!M533","v":38.738596899142202},{"$f":"M$14*'8. RAB Roll-Forward'!N533","v":-186800.84274677988},{"$f":"N$14*'8. RAB Roll-Forward'!O533","v":-183084.34412252426},{"$f":"O$14*'8. RAB Roll-Forward'!P533","v":-433756.20524005825},{"$f":"P$14*'8. RAB Roll-Forward'!Q533","v":-775012.19159352302},null,null,{"$f":"SUM(G21:S21)","v":-1578517.3053926546}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"G$14*'8. RAB Roll-Forward'!H555","v":11},{"$f":"H$14*'8. RAB Roll-Forward'!I555","v":12.416036473813303},{"$f":"I$14*'8. RAB Roll-Forward'!J555","v":19.586307802309445},{"$f":"J$14*'8. RAB Roll-Forward'!K555","v":26.555786262171654},{"$f":"K$14*'8. RAB Roll-Forward'!L555","v":33.325142569769866},{"$f":"L$14*'8. RAB Roll-Forward'!M555","v":39.859074287763889},{"$f":"M$14*'8. RAB Roll-Forward'!N555","v":34.448147715679013},{"$f":"N$14*'8. RAB Roll-Forward'!O555","v":32.407238439267346},{"$f":"O$14*'8. RAB Roll-Forward'!P555","v":30.471687014323702},{"$f":"P$14*'8. RAB Roll-Forward'!Q555","v":28.591636903558932},null,null,{"$f":"SUM(G23:S23)","v":268.66105746865713}]
[]
[]
[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,{"$f":"VLOOKUP(H28,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H$14*'6. Revenue Requirement'!H306","v":10.442895721128163},{"$f":"I$14*'6. Revenue Requirement'!I306","v":5.0286255609878534},{"$f":"J$14*'6. Revenue Requirement'!J306","v":6.1471968325411694},{"$f":"K$14*'6. Revenue Requirement'!K306","v":7.2801218017982636},{"$f":"L$14*'6. Revenue Requirement'!L306","v":8.4381880055473921},{"$f":"M$14*'6. Revenue Requirement'!M306","v":95.654982332002859},{"$f":"N$14*'6. Revenue Requirement'!N306","v":-201120.1595012192},{"$f":"O$14*'6. Revenue Requirement'!O306","v":-197351.34202475185},{"$f":"P$14*'6. Revenue Requirement'!P306","v":-467462.4424177566},{"$f":"Q$14*'6. Revenue Requirement'!Q306","v":-835425.00934710854},null,null,{"$f":"SUM(G31:S31)","v":-1701225.961280582}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H$14*'6. Revenue Requirement'!H328","v":13.477256592603954},{"$f":"I$14*'6. Revenue Requirement'!I328","v":8.2104646007750297},{"$f":"J$14*'6. Revenue Requirement'!J328","v":9.5009355486870657},{"$f":"K$14*'6. Revenue Requirement'!K328","v":10.096946475771029},{"$f":"L$14*'6. Revenue Requirement'!L328","v":11.187373413287458},{"$f":"M$14*'6. Revenue Requirement'!M328","v":146.12725508993478},{"$f":"N$14*'6. Revenue Requirement'!N328","v":5.0145364285471246},{"$f":"O$14*'6. Revenue Requirement'!O328","v":4.7785825406926783},{"$f":"P$14*'6. Revenue Requirement'!P328","v":4.5281287880566126},{"$f":"Q$14*'6. Revenue Requirement'!Q328","v":4.2695691231982087},null,null,{"$f":"SUM(G33:S33)","v":217.19104860155394}]
[]
[]
[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,{"$f":"VLOOKUP(H38,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H$14*'6. Revenue Requirement'!H254","v":10.340976253796605},{"$f":"I$14*'6. Revenue Requirement'!I254","v":4.9444966262618184},{"$f":"J$14*'6. Revenue Requirement'!J254","v":6.01315797377978},{"$f":"K$14*'6. Revenue Requirement'!K254","v":7.0945381169774846},{"$f":"L$14*'6. Revenue Requirement'!L254","v":8.1992613684194211},{"$f":"M$14*'6. Revenue Requirement'!M254","v":95.283618370556809},{"$f":"N$14*'6. Revenue Requirement'!N254","v":-200252.07823598516},{"$f":"O$14*'6. Revenue Requirement'!O254","v":-196499.70323935174},{"$f":"P$14*'6. Revenue Requirement'!P254","v":-465446.73611841025},{"$f":"Q$14*'6. Revenue Requirement'!Q254","v":-831823.45405454328},null,null,{"$f":"SUM(G41:S41)","v":-1693890.0955995806}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H$14*'6. Revenue Requirement'!H276","v":13.477256592603954},{"$f":"I$14*'6. Revenue Requirement'!I276","v":8.1991721338718548},{"$f":"J$14*'6. Revenue Requirement'!J276","v":9.3548295595233188},{"$f":"K$14*'6. Revenue Requirement'!K276","v":9.9570291491014267},{"$f":"L$14*'6. Revenue Requirement'!L276","v":11.008585095994077},{"$f":"M$14*'6. Revenue Requirement'!M276","v":145.73779972058907},{"$f":"N$14*'6. Revenue Requirement'!N276","v":4.6706048249509502},{"$f":"O$14*'6. Revenue Requirement'!O276","v":4.4356273056608284},{"$f":"P$14*'6. Revenue Requirement'!P276","v":4.188427210064499},{"$f":"Q$14*'6. Revenue Requirement'!Q276","v":3.9337200491951512},null,null,{"$f":"SUM(G43:S43)","v":214.96305164155515}]
[]
[]
[]
[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,{"$f":"VLOOKUP(H49,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C52,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,null,{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.5156389540041536},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8092224998691044},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":42.596920503820975},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":34.940365362853164},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":27.194312017357841},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":19.955390685616393},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C52,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},{"$f":"SUM(H52:S52)","v":134.07440583953826}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.49804072723083387},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8092224998691044},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":42.596920503820975},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":34.940365362853164},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":27.194312017357841},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":19.955390685616393},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C53,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},133.98641470567168]
[null,null,"CA03","Other cables",null,null,null,{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":2.085015855489539E-3},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8092224998691044},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":42.597318481886852},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":34.940641308565333},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":27.194486333121855},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":19.955482841257908},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C54,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},131.5075765439785]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.16769057027371073},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":9.3372313471547912},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":42.598817554445915},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":34.941963195594312},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":27.195590763024125},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":19.956319761120977},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C55,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},134.86837547270866]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":6.311216585353055E-2},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":9.3622636161644497},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":5.8332897193788631E-3},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":4.5893422801001919E-3},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":3.3966975405029247E-3},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":2.2659253125150241E-3},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C56,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},9.6939097002845998]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":1.5629175113624343E-4},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":9.3372313471547912},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":5.8143173348634454E-3},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":4.5732025878845667E-3},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":3.383651803957811E-3},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":2.2563521486606447E-3},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C57,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},9.354040329785839]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":1.6264988151471367E-3},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8092224998691044},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":42.597318481886852},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":34.940641308565333},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":27.194486333121855},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":19.955482841257908},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C58,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},131.5052839587768]
[null,null,"CA08","Network Land",null,null,null,{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":5.2083715871278314E-3},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8092224998691044},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":3.1213105781974309E-3},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":2.4234784223991367E-3},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":1.7562746096300356E-3},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.1429653610427663E-3},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C59,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.8437083867760125]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":4.6441404628870794E-2},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8597710703858068},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":42.597356729145176},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":34.940673752213108},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":27.194512480718572},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":19.955501976727355},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C60,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},131.78002303233438]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.8092224998691044},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":4.3152447757939657E-3},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.2513155589091415E-3},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.2792219016828821E-3},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.4194322855940592E-3},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C61,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.8204877143910849]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C62,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C63,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C64,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C65,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C66,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C67,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C68,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C69,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C70,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C71,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,null,"Total CAN Asset Class",null,null,null,{"$f":"SUM(H52:H71)","v":1.3000000000000003},1.3000000000000003,1.3000000000000003,1.3000000000000003,1.3000000000000003,75.751832380074475,255.60373641741501,209.6594876294937,163.17851579055787,119.74065346670474,0,0,830.4342256842458]
[]
[null,null,null,"Total",null,null,null,{"$f":"H$14*'10. Tax Liabilities'!H72","v":1.3330979797247786},{"$f":"I$14*'10. Tax Liabilities'!I72","v":1.3670386334971429},{"$f":"J$14*'10. Tax Liabilities'!J72","v":1.401843415785202},{"$f":"K$14*'10. Tax Liabilities'!K72","v":1.4375343272874885},{"$f":"L$14*'10. Tax Liabilities'!L72","v":1.4741339288399762},{"$f":"M$14*'10. Tax Liabilities'!M72","v":88.217993563780524},{"$f":"N$14*'10. Tax Liabilities'!N72","v":305.70438976131135},{"$f":"O$14*'10. Tax Liabilities'!O72","v":257.77578124327772},{"$f":"P$14*'10. Tax Liabilities'!P72","v":206.04449410799458},{"$f":"Q$14*'10. Tax Liabilities'!Q72","v":155.27806224293488},{"$f":"R$14*'10. Tax Liabilities'!R72","v":0},{"$f":"S$14*'10. Tax Liabilities'!S72","v":0},{"$f":"SUM(H74:S74)","v":1020.0343692044336}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C76,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.40689197082626166},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":8.8114999771114366},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":6.1214783863627765E-3},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":4.9773230383490128E-3},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":3.8227193719540175E-3},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":2.6608019998501506E-3},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C76,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},{"$f":"SUM(H76:S76)","v":10.863542154039258}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":1.1126747031108986E-2},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.425830277839923},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":3.8678567751759076E-3},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.0733389492441001E-3},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.2940994101632883E-3},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.546514571036545E-3},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C77,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.4922458227010882]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":1.1344680340320695E-3},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.425830277839923},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":3.8678567751759076E-3},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.0733389492441001E-3},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.2940994101632883E-3},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.546514571036545E-3},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C78,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.4422844277157036]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.2622245147301186},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.425830277839923},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":4.3186167976070576E-3},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.4572060930994331E-3},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.6047435155508105E-3},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.7747586255425134E-3},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C79,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},7.7491081765223155]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.30672134002939955},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":8.8114999771114366},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":6.1214783863627765E-3},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":4.9773230383490128E-3},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":3.8227193719540175E-3},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":2.6608019998501506E-3},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C80,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},10.362689000054948]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":3.9250051650807555E-2},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.425830277839923},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":3.8678567751759076E-3},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.0733389492441001E-3},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.2940994101632883E-3},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.546514571036545E-3},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C81,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.6328623457995812]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":2.1663405508275863E-3},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.425830277839923},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":4.3186167976070576E-3},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.4572060930994331E-3},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.6047435155508105E-3},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.7747586255425134E-3},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C82,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.4488173056258606]
[null,null,"CO08","Network Land",null,null,null,{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":4.347977678713278E-2},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.425830277839923},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":2.9663367303136073E-3},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":2.3056046615334363E-3},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":1.6728111993882426E-3},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.0900264620246078E-3},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C83,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},6.651263940828847]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0.22700479036031126},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":6.4735327188945373},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":4.3549650700397948E-3},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.4880717384698705E-3},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.6296485004524877E-3},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.7930077945605986E-3},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C84,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},7.6208223637996166]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":46.519443906828769},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":3.6838658949020421E-2},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":3.2786336116199521E-2},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":2.76637936689853E-2},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":2.116088040607882E-2},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C85,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},46.637893575969059]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":1},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":3.1944763361426232E-6},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":2.21167738153454E-6},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":2.0346235338118744E-6},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":1.8581260062705785E-6},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":1.6918177875103082E-6},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C86,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},5.0000109907210444]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":1},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":1},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":1},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":1},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":1},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":8.8114999771114366},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":5.9038533862858008E-3},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":4.6132941897641605E-3},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":3.3888823320307572E-3},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":2.2397316006402476E-3},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C87,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},13.827645738620159]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C88,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C89,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C90,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C91,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C92,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C93,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C94,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C95,'3. Additions, Disposals & Opex'!$C$13:$S$54,S$3,FALSE)","v":0},0]
[null,null,null,"Total Core Asset Class",null,null,null,{"$f":"SUM(H76:H95)","v":3.3000000000000003},3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,117.98246141857349,8.254978650650853E-2,6.9284416440129989E-2,5.5094217832362583E-2,3.9796003044986747E-2,0,0,134.72918584239747]
[]
[null,null,null,"Total",null,null,null,{"$f":"H$14*'10. Tax Liabilities'!H96","v":3.3840179485321298},{"$f":"I$14*'10. Tax Liabilities'!I96","v":3.4701749927235159},{"$f":"J$14*'10. Tax Liabilities'!J96","v":3.5585255939162819},{"$f":"K$14*'10. Tax Liabilities'!K96","v":3.6491256000374706},{"$f":"L$14*'10. Tax Liabilities'!L96","v":3.7420322809014777},{"$f":"M$14*'10. Tax Liabilities'!M96","v":137.39834001428636},{"$f":"N$14*'10. Tax Liabilities'!N96","v":9.873029425394321E-2},{"$f":"O$14*'10. Tax Liabilities'!O96","v":8.5185005352110196E-2},{"$f":"P$14*'10. Tax Liabilities'!P96","v":6.9567125222018134E-2},{"$f":"Q$14*'10. Tax Liabilities'!Q96","v":5.1606919278737229E-2},{"$f":"R$14*'10. Tax Liabilities'!R96","v":0},{"$f":"S$14*'10. Tax Liabilities'!S96","v":0},{"$f":"SUM(H98:S98)","v":155.50730577450406}]
[]
[null,null,null,"Total",null,null,null,{"$f":"H98+H74","v":4.7171159282569084},4.8372136262206586,4.9603690097014841,5.0866599273249591,5.2161662097414538,225.61633357806687,305.80312005556527,257.86096624862984,206.1140612332166,155.32966916221361,0,0,1175.5416749789376]
[]
[]
[null,"10.1.6","Return of Capital (Tax Depreciation)"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H105,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,{"$f":"'9. RAB Roll-Forward for Tax'!H686","v":8.2000999999999991},{"$f":"'9. RAB Roll-Forward for Tax'!I686","v":2.820027095440099},{"$f":"'9. RAB Roll-Forward for Tax'!J686","v":3.3925952842918452},{"$f":"'9. RAB Roll-Forward for Tax'!K686","v":3.9744084529391523},{"$f":"'9. RAB Roll-Forward for Tax'!L686","v":4.5753375361939703},{"$f":"'9. RAB Roll-Forward for Tax'!M686","v":4.9915662645361714},{"$f":"'9. RAB Roll-Forward for Tax'!N686","v":-186832.70351412881},{"$f":"'9. RAB Roll-Forward for Tax'!O686","v":-183114.19022463288},{"$f":"'9. RAB Roll-Forward for Tax'!P686","v":-433783.93227834255},{"$f":"'9. RAB Roll-Forward for Tax'!Q686","v":-775037.62806068314},{"$f":"'9. RAB Roll-Forward for Tax'!R240","v":0},{"$f":"'9. RAB Roll-Forward for Tax'!S240","v":0},{"$f":"SUM(G108:S108)","v":-1578740.500043154}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"'9. RAB Roll-Forward for Tax'!H708","v":10.200099999999999},{"$f":"'9. RAB Roll-Forward for Tax'!I708","v":3.8812314273208255},{"$f":"'9. RAB Roll-Forward for Tax'!J708","v":4.4849910890035813},{"$f":"'9. RAB Roll-Forward for Tax'!K708","v":5.096629890506911},{"$f":"'9. RAB Roll-Forward for Tax'!L708","v":5.7302954469690439},{"$f":"'9. RAB Roll-Forward for Tax'!M708","v":6.18009411861585},{"$f":"'9. RAB Roll-Forward for Tax'!N708","v":2.6803452382955588},{"$f":"'9. RAB Roll-Forward for Tax'!O708","v":2.5041555135363569},{"$f":"'9. RAB Roll-Forward for Tax'!P708","v":2.3234978542246116},{"$f":"'9. RAB Roll-Forward for Tax'!Q708","v":2.1385992635337434},{"$f":"'9. RAB Roll-Forward for Tax'!R262","v":0},{"$f":"'9. RAB Roll-Forward for Tax'!S262","v":0},{"$f":"SUM(G110:S110)","v":45.219939842006475}]
[]
[]
[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,{"$f":"VLOOKUP(H115,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C118,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,"$M",null,{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C118,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},{"$f":"SUM(G118:S118)","v":0}]
[null,null,"CA02","Copper cables",null,"$M",null,{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C119,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CA03","Other cables",null,"$M",null,{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C120,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CA04","Pair gain systems",null,"$M",null,{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C121,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,"$M",null,{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C122,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CA06","Other CAN assets",null,"$M",null,{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C123,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CA07","Other Communications Plant and Equipment",null,"$M",null,{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C124,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CA08","Network Land",null,"$M",null,{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C125,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CA09","Network Buildings/Support",null,"$M",null,{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C126,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CA10","Indirect Capital Assets",null,"$M",null,{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C127,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CA11","Spare CAN Asset Class 11",null,"$M",null,{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C128,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CA12","Spare CAN Asset Class 12",null,"$M",null,{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C129,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CA13","Spare CAN Asset Class 13",null,"$M",null,{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C130,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CA14","Spare CAN Asset Class 14",null,"$M",null,{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C131,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CA15","Spare CAN Asset Class 15",null,"$M",null,{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C132,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CA16","Spare CAN Asset Class 16",null,"$M",null,{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C133,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CA17","Spare CAN Asset Class 17",null,"$M",null,{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C134,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CA18","Spare CAN Asset Class 18",null,"$M",null,{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C135,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CA19","Spare CAN Asset Class 19",null,"$M",null,{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C136,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CA20","Spare CAN Asset Class 20",null,"$M",null,{"$f":"VLOOKUP($C137,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C137,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H118:H137)","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$14*'10. Tax Liabilities'!H138","v":0},{"$f":"I$14*'10. Tax Liabilities'!I138","v":0},{"$f":"J$14*'10. Tax Liabilities'!J138","v":0},{"$f":"K$14*'10. Tax Liabilities'!K138","v":0},{"$f":"L$14*'10. Tax Liabilities'!L138","v":0},{"$f":"M$14*'10. Tax Liabilities'!M138","v":0},{"$f":"N$14*'10. Tax Liabilities'!N138","v":0},{"$f":"O$14*'10. Tax Liabilities'!O138","v":0},{"$f":"P$14*'10. Tax Liabilities'!P138","v":0},{"$f":"Q$14*'10. Tax Liabilities'!Q138","v":0},{"$f":"R$14*'10. Tax Liabilities'!R138","v":0},{"$f":"S$14*'10. Tax Liabilities'!S138","v":0},{"$f":"SUM(G141:S141)","v":0}]
[]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C144,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,"$M",null,{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C144,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},{"$f":"SUM(G144:S144)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,"$M",null,{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C145,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CO03","Switching Equipment - Other",null,"$M",null,{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C146,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CO04","Inter-exchange Cables ",null,"$M",null,{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C147,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CO05","Transmission Equipment ",null,"$M",null,{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C148,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CO06","Core Radio Bearer Equipment",null,"$M",null,{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C149,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CO07","Other Communications Plant and Equipment",null,"$M",null,{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C150,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CO08","Network Land",null,"$M",null,{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C151,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CO09","Network Buildings/Support",null,"$M",null,{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C152,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CO10","Indirect Capital Assets",null,"$M",null,{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C153,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CO11","LSS equipment",null,"$M",null,{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C154,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CO12","Data Equipment",null,"$M",null,{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C155,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CO13","Spare Core Asset Class 13",null,"$M",null,{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C156,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CO14","Spare Core Asset Class 14",null,"$M",null,{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C157,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CO15","Spare Core Asset Class 15",null,"$M",null,{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C158,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CO16","Spare Core Asset Class 16",null,"$M",null,{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C159,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CO17","Spare Core Asset Class 17",null,"$M",null,{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C160,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CO18","Spare Core Asset Class 18",null,"$M",null,{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C161,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CO19","Spare Core Asset Class 19",null,"$M",null,{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C162,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,"CO20","Spare Core Asset Class 20",null,"$M",null,{"$f":"VLOOKUP($C163,'4. Tax Parameters'!$C$71:$S$114,H$3,FALSE)","v":0},{"$f":"VLOOKUP($C163,'4. Tax Parameters'!$C$71:$S$114,I$3,FALSE)","v":0},{"$f":"VLOOKUP($C163,'4. Tax Parameters'!$C$71:$S$114,J$3,FALSE)","v":0},{"$f":"VLOOKUP($C163,'4. Tax Parameters'!$C$71:$S$114,K$3,FALSE)","v":0},{"$f":"VLOOKUP($C163,'4. Tax Parameters'!$C$71:$S$114,L$3,FALSE)","v":0},{"$f":"VLOOKUP($C163,'4. Tax Parameters'!$C$71:$S$114,M$3,FALSE)","v":0},{"$f":"VLOOKUP($C163,'4. Tax Parameters'!$C$71:$S$114,N$3,FALSE)","v":0},{"$f":"VLOOKUP($C163,'4. Tax Parameters'!$C$71:$S$114,O$3,FALSE)","v":0},{"$f":"VLOOKUP($C163,'4. Tax Parameters'!$C$71:$S$114,P$3,FALSE)","v":0},{"$f":"VLOOKUP($C163,'4. Tax Parameters'!$C$71:$S$114,Q$3,FALSE)","v":0},{"$f":"VLOOKUP($C163,'4. Tax Parameters'!$C$71:$S$114,R$3,FALSE)","v":0},{"$f":"VLOOKUP($C163,'4. Tax Parameters'!$C$71:$S$114,S$3,FALSE)","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H144:H163)","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$14*'10. Tax Liabilities'!H164","v":0},{"$f":"I$14*'10. Tax Liabilities'!I164","v":0},{"$f":"J$14*'10. Tax Liabilities'!J164","v":0},{"$f":"K$14*'10. Tax Liabilities'!K164","v":0},{"$f":"L$14*'10. Tax Liabilities'!L164","v":0},{"$f":"M$14*'10. Tax Liabilities'!M164","v":0},{"$f":"N$14*'10. Tax Liabilities'!N164","v":0},{"$f":"O$14*'10. Tax Liabilities'!O164","v":0},{"$f":"P$14*'10. Tax Liabilities'!P164","v":0},{"$f":"Q$14*'10. Tax Liabilities'!Q164","v":0},{"$f":"R$14*'10. Tax Liabilities'!R164","v":0},{"$f":"S$14*'10. Tax Liabilities'!S164","v":0},{"$f":"SUM(G167:S167)","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,{"$f":"VLOOKUP(H175,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H21*Debt_ratio","v":4},4.5436021476099162,7.4026576717870842,10.18382510646722,12.885800406781227,{"$f":"M21*Debt_ratio_FY1519","v":15.495438759656881},{"$f":"N21*Debt_ratio_FY1519","v":-74720.337098711956},{"$f":"O21*Debt_ratio_FY1519","v":-73233.737649009709},{"$f":"P21*Debt_ratio_FY1519","v":-173502.4820960233},{"$f":"Q21*Debt_ratio_FY1519","v":-310004.87663740921},0,0,{"$f":"SUM(G178:S178)","v":-631406.92215706187}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H23*Debt_ratio","v":4.4000000000000004},4.9664145895253213,7.8345231209237784,10.622314504868662,13.330057027907948,{"$f":"M23*Debt_ratio_FY1519","v":15.943629715105557},{"$f":"N23*Debt_ratio_FY1519","v":13.779259086271606},{"$f":"O23*Debt_ratio_FY1519","v":12.962895375706939},{"$f":"P23*Debt_ratio_FY1519","v":12.188674805729482},{"$f":"Q23*Debt_ratio_FY1519","v":11.436654761423574},0,0,{"$f":"SUM(G180:S180)","v":107.46442298746285}]
[]
[]
[null,"10.2.2","Tax Expenses"]
[]
[null,null,"Part 1: Operating Costs and Overheads (Nominal)"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H186,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,{"$f":"H74","v":1.3330979797247786},1.3670386334971429,1.401843415785202,1.4375343272874885,1.4741339288399762,88.217993563780524,305.70438976131135,257.77578124327772,206.04449410799458,155.27806224293488,0,0,{"$f":"SUM(G189:S189)","v":1020.0343692044336}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H98","v":3.3840179485321298},3.4701749927235159,3.5585255939162819,3.6491256000374706,3.7420322809014777,137.39834001428636,9.873029425394321E-2,8.5185005352110196E-2,6.9567125222018134E-2,5.1606919278737229E-2,0,0,{"$f":"SUM(G191:S191)","v":155.50730577450406}]
[]
[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,{"$f":"VLOOKUP(H194,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H108","v":8.2000999999999991},{"$f":"I108","v":2.820027095440099},3.3925952842918452,3.9744084529391523,4.5753375361939703,4.9915662645361714,-186832.70351412881,-183114.19022463288,-433783.93227834255,-775037.62806068314,{"$f":"'9. RAB Roll-Forward for Tax'!R240","v":0},{"$f":"'9. RAB Roll-Forward for Tax'!S240","v":0},{"$f":"SUM(G197:S197)","v":-1578740.500043154}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H110","v":10.200099999999999},3.8812314273208255,4.4849910890035813,5.096629890506911,5.7302954469690439,6.18009411861585,2.6803452382955588,2.5041555135363569,2.3234978542246116,2.1385992635337434,{"$f":"'9. RAB Roll-Forward for Tax'!R262","v":0},{"$f":"'9. RAB Roll-Forward for Tax'!S262","v":0},{"$f":"SUM(G199:S199)","v":45.219939842006475}]
[]
[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,{"$f":"VLOOKUP(H202,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H178*Cost_of_debt","v":0.29200400000000004},0.33168750037767153,0.54040141269812902,0.74342941659721362,0.94067631549543651,{"$f":"M178*Cost_of_debt_FY1519","v":0.794916008370398},{"$f":"N178*Cost_of_debt_FY1519","v":-3833.1532931639231},{"$f":"O178*Cost_of_debt_FY1519","v":-3756.8907413941979},{"$f":"P178*Cost_of_debt_FY1519","v":-8900.6773315259961},{"$f":"Q178*Cost_of_debt_FY1519","v":-15903.250171499092},0,0,{"$f":"SUM(G205:S205)","v":-32390.32842292967}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H180*Cost_of_debt","v":0.32120440000000006},0.36255323144993801,0.57192802235055684,{"$f":"K180*WADSL_Cost_of_debt","v":0.50320718722906643},{"$f":"L180*WADSL_Cost_of_debt","v":0.63148012606312354},{"$f":"M180*Cost_of_debt_FY1519","v":0.81790820438491507},{"$f":"N180*Cost_of_debt_FY1519","v":0.7068759911257334},{"$f":"O180*Cost_of_debt_FY1519","v":0.66499653277376591},{"$f":"P180*Cost_of_debt_FY1519","v":0.62527901753392245},{"$f":"Q180*Cost_of_debt_FY1519","v":0.5867003892610293},0,0,{"$f":"SUM(G207:S207)","v":5.792133102172051}]
[]
[null,null,"Part 4: Total tax expenses (sum of parts 1, 2 & 3)"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(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,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H189+H197+H205","v":9.8252019797247776},4.5187532293149131,5.3348401127751766,6.1553721968238539,6.9901477805293828,94.004475836687092,-190360.15241753141,-186613.30518478379,-442478.56511576055,-790785.60016993934,0,0,{"$f":"SUM(G213:S213)","v":-1610110.7940968792}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H191+H199+H207","v":13.905322348532128},7.7139596514942799,8.6154447052704199,9.2489626777734468,10.103807853933645,144.39634233728711,3.4859515236752356,3.2543370516622332,3.0183439969805521,2.7769065720735098,0,0,{"$f":"SUM(G215:S215)","v":206.51937871868253}]
[]
[]
[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,{"$f":"VLOOKUP(H220,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H31+H141-H213","v":0.61769374140338584},0.50987233167294033,0.81235671976599289,1.1247496049744097,1.4480402250180093,1.6505064953157671,-10760.007083687786,-10738.036839968059,-24983.87730199605,-44639.409177169204,0,0,{"$f":"SUM(G223:S223)","v":-91115.167183702957}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H33+H167-H215","v":-0.42806575592817353},0.49650494928074984,0.88549084341664575,0.84798379799758195,1.0835655593538132,1.7309127526476686,1.5285849048718889,1.5242454890304451,1.5097847910760605,1.4926625511246989,0,0,{"$f":"SUM(G225:S225)","v":10.671669882871379}]
[]
[]
[null,"10.2.4","Tax Loss Carried Forward"]
[]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$f":"VLOOKUP(G230,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,{"$f":"'4. Tax Parameters'!G62","v":0},{"$f":"IF(H243<0,H243,0)","v":0},{"$f":"IF(I243<0,I243,0)","v":0},{"$f":"IF(J243<0,J243,0)","v":0},0,0,0,-10760.007083687786,-21498.043923655845,-46481.921225651895,-91121.330402821099,-91121.330402821099,-91121.330402821099,{"$f":"SUM(G233:S233)","v":-352103.96344145882}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,{"$f":"'4. Tax Parameters'!G63","v":0},{"$f":"IF(H245<0,H245,0)","v":-0.42806575592817353},{"$f":"IF(I245<0,I245,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G235:S235)","v":-0.42806575592817353}]
[]
[]
[null,"10.2.5","Taxable Income (Includes Carry-over Amounts)"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H240,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,{"$f":"H223+G233","v":0.61769374140338584},{"$f":"I223+H233","v":0.50987233167294033},{"$f":"J223+I233","v":0.81235671976599289},1.1247496049744097,1.4480402250180093,1.6505064953157671,-10760.007083687786,-21498.043923655845,-46481.921225651895,-91121.330402821099,-91121.330402821099,-91121.330402821099,{"$f":"SUM(G243:S243)","v":-352097.80022234068}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H225+G235","v":-0.42806575592817353},6.8439193352576311E-2,0.88549084341664575,0.84798379799758195,1.0835655593538132,1.7309127526476686,1.5285849048718889,1.5242454890304451,1.5097847910760605,1.4926625511246989,0,0,{"$f":"SUM(G245:S245)","v":10.243604126943206}]
[]
[]
[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,{"$f":"VLOOKUP(H250,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021","Total"]
[null,null,"CAN Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"IF( H243 > 0, H243*Corporate_tax_rate, 0)","v":0.18530812242101574},0.1529616995018821,0.24370701592979785,0.33742488149232291,0.43441206750540279,{"$f":"IF( M243 > 0, M243*Corporate_Tax_Rate_FY1519, 0)","v":0.49515194859473011},{"$f":"IF( N243 > 0, N243*Corporate_Tax_Rate_FY1519, 0)","v":0},{"$f":"IF( O243 > 0, O243*Corporate_Tax_Rate_FY1519, 0)","v":0},{"$f":"IF( P243 > 0, P243*Corporate_Tax_Rate_FY1519, 0)","v":0},{"$f":"IF( Q243 > 0, Q243*Corporate_Tax_Rate_FY1519, 0)","v":0},0,0,{"$f":"SUM(G253:S253)","v":1.8489657354451516}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"IF( H245 > 0, H245*Corporate_tax_rate, 0)","v":0},2.0531758005772893E-2,0.2656472530249937,0.25439513939927455,0.32506966780614394,{"$f":"IF( M245 > 0, M245*Corporate_Tax_Rate_FY1519, 0)","v":0.51927382579430059},{"$f":"IF( N245 > 0, N245*Corporate_Tax_Rate_FY1519, 0)","v":0.45857547146156663},{"$f":"IF( O245 > 0, O245*Corporate_Tax_Rate_FY1519, 0)","v":0.45727364670913351},{"$f":"IF( P245 > 0, P245*Corporate_Tax_Rate_FY1519, 0)","v":0.4529354373228181},{"$f":"IF( Q245 > 0, Q245*Corporate_Tax_Rate_FY1519, 0)","v":0.44779876533740964},0,0,{"$f":"SUM(G255:S255)","v":3.2015009648614137}]
[]
[null,null,null,"Total",null,null,null,{"$f":"H255+H253","v":0.18530812242101574},{"$f":"I255+I253","v":0.17349345750765499},0.50935426895479152,0.59182002089159746,0.75948173531154672,1.0144257743890308,0.45857547146156663,0.45727364670913351,0.4529354373228181,0.44779876533740964,0,0,5.0504667003065649]
[]
[]
[null,"10.2.7","Intermediate Tax Calculation"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H262,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,{"$f":"MAX(0, (H41+H141-H213+G233)*Corporate_tax_rate/(1-(1-Value_of_imputation_credits)*Corporate_tax_rate))","v":0.18530812242101569},0.15296169950188215,0.24370701592979763,0.33742488149232241,0.43441206750540301,{"$f":"MAX(0, (M41+M141-M213+L233)*Corporate_Tax_Rate_FY1519/(1-(1-Value_of_imputation_credits_FY1519)*Corporate_Tax_Rate_FY1519))","v":0.495151948594729},{"$f":"MAX(0, (N41+N141-N213+M233)*Corporate_Tax_Rate_FY1519/(1-(1-Value_of_imputation_credits_FY1519)*Corporate_Tax_Rate_FY1519))","v":0},{"$f":"MAX(0, (O41+O141-O213+N233)*Corporate_Tax_Rate_FY1519/(1-(1-Value_of_imputation_credits_FY1519)*Corporate_Tax_Rate_FY1519))","v":0},{"$f":"MAX(0, (P41+P141-P213+O233)*Corporate_Tax_Rate_FY1519/(1-(1-Value_of_imputation_credits_FY1519)*Corporate_Tax_Rate_FY1519))","v":0},{"$f":"MAX(0, (Q41+Q141-Q213+P233)*Corporate_Tax_Rate_FY1519/(1-(1-Value_of_imputation_credits_FY1519)*Corporate_Tax_Rate_FY1519))","v":0},0,0,{"$f":"SUM(G265:S265)","v":1.8489657354451499}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"MAX(0, (H43+H167-H215+G235)*Corporate_tax_rate/(1-(1-Value_of_imputation_credits)*Corporate_tax_rate))","v":0},2.0531758005772973E-2,0.26564725302499359,0.25439513939927422,0.32506966780614305,{"$f":"MAX(0, (M43+M143-M215+L235)*Corporate_Tax_Rate_FY1519/(1-(1-Value_of_imputation_credits_FY1519)*Corporate_Tax_Rate_FY1519))","v":0.51927382579430603},{"$f":"MAX(0, (N43+N143-N215+M235)*Corporate_Tax_Rate_FY1519/(1-(1-Value_of_imputation_credits_FY1519)*Corporate_Tax_Rate_FY1519))","v":0.45857547146156691},{"$f":"MAX(0, (O43+O143-O215+N235)*Corporate_Tax_Rate_FY1519/(1-(1-Value_of_imputation_credits_FY1519)*Corporate_Tax_Rate_FY1519))","v":0.45727364670913362},{"$f":"MAX(0, (P43+P143-P215+O235)*Corporate_Tax_Rate_FY1519/(1-(1-Value_of_imputation_credits_FY1519)*Corporate_Tax_Rate_FY1519))","v":0.45293543732281816},{"$f":"MAX(0, (Q43+Q143-Q215+P235)*Corporate_Tax_Rate_FY1519/(1-(1-Value_of_imputation_credits_FY1519)*Corporate_Tax_Rate_FY1519))","v":0.44779876533740953},0,0,{"$f":"SUM(G267:S267)","v":3.2015009648614181}]
[]
[null,null,null,"Total",null,null,null,{"$f":"H267+H265","v":0.18530812242101569},0.17349345750765513,0.50935426895479119,0.59182002089159669,0.75948173531154606,1.014425774389035,0.45857547146156691,0.45727364670913362,0.45293543732281816,0.44779876533740953,0,0,5.0504667003065684]
[]
[]
[null,"10.2.8","Total Value of Imputation Credits"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H274,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,{"$f":"H265*Value_of_imputation_credits","v":8.3388655089457059E-2},6.8832764775846975E-2,0.10966815716840893,0.15184119667154508,0.19548543037743135,{"$f":"M265*Value_of_imputation_credits_FY1519","v":0.12378798714868225},{"$f":"N265*Value_of_imputation_credits_FY1519","v":0},{"$f":"O265*Value_of_imputation_credits_FY1519","v":0},{"$f":"P265*Value_of_imputation_credits_FY1519","v":0},{"$f":"Q265*Value_of_imputation_credits_FY1519","v":0},0,0,{"$f":"SUM(G277:S277)","v":0.73300419123137162}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H267*Value_of_imputation_credits","v":0},9.2392911025978384E-3,0.11954126386124712,0.1144778127296734,0.14628135051276436,{"$f":"M267*Value_of_imputation_credits_FY1519","v":0.12981845644857651},{"$f":"N267*Value_of_imputation_credits_FY1519","v":0.11464386786539173},{"$f":"O267*Value_of_imputation_credits_FY1519","v":0.1143184116772834},{"$f":"P267*Value_of_imputation_credits_FY1519","v":0.11323385933070454},{"$f":"Q267*Value_of_imputation_credits_FY1519","v":0.11194969133435238},0,0,{"$f":"SUM(G279:S279)","v":0.97350400486259125}]
[]
[null,null,null,"Total",null,null,null,{"$f":"H279+H277","v":8.3388655089457059E-2},7.8072055878444818E-2,0.22920942102965605,0.2663190094012185,0.34176678089019574,0.25360644359725876,0.11464386786539173,0.1143184116772834,0.11323385933070454,0.11194969133435238,0,0,1.7065081960939628]
[]
[]
[null,"10.2.9","Tax Allowance in RR (Intermediate Tax Calculation less Total Value of Imputation Credits)"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$f":"VLOOKUP(H286,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,{"$f":"H265-H277","v":0.10191946733155863},8.4128934726035179E-2,0.13403885876138871,0.18558368482077733,0.23892663712797166,0.37136396144604678,0,0,0,0,0,0,{"$f":"SUM(G289:S289)","v":1.1159615442137785}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H267-H279","v":0},1.1292466903175135E-2,0.14610598916374645,0.13991732666960083,0.17878831729337868,0.38945536934572955,0.34393160359617519,0.34295523503185021,0.33970157799211365,0.33584907400305714,0,0,{"$f":"SUM(G291:S291)","v":2.2279969599988267}]
[]
[null,null,null,"Total",null,null,null,{"$f":"H291+H289","v":0.10191946733155863},9.5421401629210312E-2,0.28014484792513517,0.32550101149037813,0.41771495442135032,0.76081933079177633,0.34393160359617519,0.34295523503185021,0.33970157799211365,0.33584907400305714,0,0,3.3439585042126052]

{"sheet":"Opex Forecasts","index":19,"n_rows":1044,"n_cols":18,"rows_kept":1044,"cut":false,"hidden":false,"merged":[[150,12,150,17],[209,5,209,7],[209,8,209,10]]}
[]
[null,"Opex Forecasts"]
[null,null,null,null,null,5,6,7,8,9,10]
[null,"Purpose"]
[null,null,"Input for opex and allocates forecast opex to asset classes. "]
[]
[null,"Opex Assumptions"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,null,null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[]
[null,null,null,"Labour rate index",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Labout price index",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"General CPI Index",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"CPI - index",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Unattributables overhead ratio",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"BU Support ratio",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Net TUSMA payments for STS ($)",null,1,1,1,1,1,1]
[]
[null,"Total Direct and Indirect Operating Expenditure by Asset Classes - including indirect"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class",null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,{"$f":"F78+F$122*F78/SUM(F$98,F$120,-F$110)","v":7061435.9586850656},{"$f":"G78+G$122*G78/SUM(G$98,G$120,-G$110)","v":6809222.4998691045},42596920.503820978,34940365.362853162,27194312.017357841,19955390.685616393]
[null,null,"CA02","Copper cables",null,{"$f":"F79+F$122*F79/SUM(F$98,F$120,-F$110)","v":7061435.9586850656},6809222.4998691045,42596920.503820978,34940365.362853162,27194312.017357841,19955390.685616393]
[null,null,"CA03","Other cables",null,7061435.9586850656,6809222.4998691045,42597318.481886849,34940641.308565333,27194486.333121855,19955482.841257907]
[null,null,"CA04","Pair gain systems",null,12305076.522065066,9337231.3471547905,42598817.554445915,34941963.195594311,27195590.763024125,19956319.761120975]
[null,null,"CA05","CAN Radio Bearer Equipment",null,14052956.709858395,9362263.6161644496,5833.2897193788631,4589.3422801001916,3396.6975405029248,2265.925312515024]
[null,null,"CA06","Other CAN assets",null,12305076.522065066,9337231.3471547905,5814.3173348634455,4573.202587884567,3383.6518039578109,2256.3521486606446]
[null,null,"CA07","Other Communications Plant and Equipment",null,7061435.9586850656,6809222.4998691045,42597318.481886849,34940641.308565333,27194486.333121855,19955482.841257907]
[null,null,"CA08","Network Land",null,7061435.9586850656,6809222.4998691045,3121.3105781974309,2423.4784223991369,1756.2746096300357,1142.9653610427663]
[null,null,"CA09","Network Buildings/Support",null,7113872.3643188672,6859771.0703858072,42597356.729145177,34940673.752213106,27194512.480718572,19955501.976727355]
[null,null,"CA10","Indirect Capital Assets",null,7061435.9586850656,6809222.4998691045,4315.2447757939653,3251.3155589091416,2279.2219016828822,1419.4322855940593]
[null,null,"CA11","Spare CAN Asset Class 11",null,7061435.9586850656,5046450.1162087647,1777.2271751103297,1273.1599171248515,820.82526435244085,452.33413338744856]
[null,null,"CA12","Spare CAN Asset Class 12",null,7061435.9586850656,5046450.1162087647,1777.2271751103297,1273.1599171248515,820.82526435244085,452.33413338744856]
[null,null,"CA13","Spare CAN Asset Class 13",null,7061435.9586850656,5046450.1162087647,1777.2271751103297,1273.1599171248515,820.82526435244085,452.33413338744856]
[null,null,"CA14","Spare CAN Asset Class 14",null,7061435.9586850656,5046450.1162087647,1777.2271751103297,1273.1599171248515,820.82526435244085,452.33413338744856]
[null,null,"CA15","Spare CAN Asset Class 15",null,7061435.9586850656,5046450.1162087647,1777.2271751103297,1273.1599171248515,820.82526435244085,452.33413338744856]
[null,null,"CA16","Spare CAN Asset Class 16",null,7061435.9586850656,5046450.1162087647,1777.2271751103297,1273.1599171248515,820.82526435244085,452.33413338744856]
[null,null,"CA17","Spare CAN Asset Class 17",null,7061435.9586850656,5046450.1162087647,1777.2271751103297,1273.1599171248515,820.82526435244085,452.33413338744856]
[null,null,"CA18","Spare CAN Asset Class 18",null,{"$f":"F95+F$122*F95/SUM(F$98,F$120,-F$110)","v":7061435.9586850656},5046450.1162087647,1777.2271751103297,1273.1599171248515,820.82526435244085,452.33413338744856]
[null,null,"CA19","Spare CAN Asset Class 19",null,7061435.9586850656,5046450.1162087647,1777.2271751103297,1273.1599171248515,820.82526435244085,452.33413338744856]
[null,null,"CA20","Spare CAN Asset Class 20",null,7061435.9586850656,5046450.1162087647,1777.2271751103297,1273.1599171248515,820.82526435244085,452.33413338744856]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F25:F44)","v":158759957.45726848},126216333.54216209,255621508.68916613,209672219.22866488,163186724.04320151,119745176.80803861]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,{"$f":"F100+F$122*F100/SUM(F$98,F$120,-F$110)","v":11582176.584179439},8811499.9771114364,6121.4783863627763,4977.3230383490127,3822.7193719540173,2660.8019998501504]
[null,null,"CO02","Switching Equipment - Trunk",null,6646589.9716029726,6425830.2778399233,3867.8567751759078,3073.3389492441001,2294.0994101632882,1546.514571036545]
[null,null,"CO03","Switching Equipment - Other",null,6646589.9716029726,6425830.2778399233,3867.8567751759078,3073.3389492441001,2294.0994101632882,1546.514571036545]
[null,null,"CO04","Inter-exchange Cables ",null,6646589.9716029726,6425830.2778399233,4318.6167976070574,3457.206093099433,2604.7435155508106,1774.7586255425133]
[null,null,"CO05","Transmission Equipment ",null,11582176.584179439,8811499.9771114364,6121.4783863627763,4977.3230383490127,3822.7193719540173,2660.8019998501504]
[null,null,"CO06","Core Radio Bearer Equipment",null,6646589.9716029726,6425830.2778399233,3867.8567751759078,3073.3389492441001,2294.0994101632882,1546.514571036545]
[null,null,"CO07","Other Communications Plant and Equipment",null,6646589.9716029726,6425830.2778399233,4318.6167976070574,3457.206093099433,2604.7435155508106,1774.7586255425133]
[null,null,"CO08","Network Land",null,6646589.9716029726,6425830.2778399233,2966.3367303136074,2305.6046615334362,1672.8111993882426,1090.0264620246078]
[null,null,"CO09","Network Buildings/Support",null,6695945.8377287379,6473532.7188945375,4354.9650700397951,3488.0717384698705,2629.6485004524875,1793.0077945605985]
[null,null,"CO10","Indirect Capital Assets",null,6646589.9716029726,46519443.906828769,36838.658949020421,32786.33611619952,27663.793668985301,21160.880406078821]
[null,null,"CO11","LSS equipment",null,{"$f":"F110","v":4.4446436458835823},{"$f":"G110","v":3.1944763361426234},2.2116773815345399,2.0346235338118746,1.8581260062705784,1.6918177875103082]
[null,null,"CO12","Data Equipment",null,{"$f":"F111+F$122*F111/SUM(F$98,F$120,-F$110)","v":11582176.584179439},8811499.9771114364,5903.8533862858012,4613.2941897641604,3388.8823320307574,2239.7316006402475]
[null,null,"CO13","Spare Core Asset Class 13",null,7061435.9586850656,5046450.1162087647,1777.2271751103297,1273.1599171248515,820.82526435244085,452.33413338744856]
[null,null,"CO14","Spare Core Asset Class 14",null,7061435.9586850656,5046450.1162087647,1777.2271751103297,1273.1599171248515,820.82526435244085,452.33413338744856]
[null,null,"CO15","Spare Core Asset Class 15",null,7061435.9586850656,5046450.1162087647,1777.2271751103297,1273.1599171248515,820.82526435244085,452.33413338744856]
[null,null,"CO16","Spare Core Asset Class 16",null,7061435.9586850656,5046450.1162087647,1777.2271751103297,1273.1599171248515,820.82526435244085,452.33413338744856]
[null,null,"CO17","Spare Core Asset Class 17",null,7061435.9586850656,5046450.1162087647,1777.2271751103297,1273.1599171248515,820.82526435244085,452.33413338744856]
[null,null,"CO18","Spare Core Asset Class 18",null,7061435.9586850656,5046450.1162087647,1777.2271751103297,1273.1599171248515,820.82526435244085,452.33413338744856]
[null,null,"CO19","Spare Core Asset Class 19",null,7061435.9586850656,5046450.1162087647,1777.2271751103297,1273.1599171248515,820.82526435244085,452.33413338744856]
[null,null,"CO20","Spare Core Asset Class 20",null,7061435.9586850656,5046450.1162087647,1777.2271751103297,1273.1599171248515,820.82526435244085,452.33413338744856]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F47:F66)","v":144460097.50561208},158354062.34824356,96767.603907391152,79469.695777128814,61660.819947182092,43414.676112086338]
[]
[null,null,null,"Indirect Operating Expenditure"]
[]
[null,null,null,"Total",null,{"$f":"SUM(F45,F67,F69)","v":303220054.96288055},284570395.89040565,255718276.29307351,209751688.92444199,163248384.86314869,119788591.48415069]
[]
[null,"Total Direct and Indirect Operating Expenditure by Asset Classes - in $2009, with LSS seperated"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class",null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,{"$f":"F131/VLOOKUP(F$75,Infl_per_yr,5,FALSE)","v":3.5627699066209666},2.3357872034623748,18772.486836941989,17607.779943245088,16508.645323607474,16074.455236881373]
[null,null,"CA02","Copper cables",null,3.5627699066209666,2.3357872034623748,18772.486836941989,17607.779943245088,16508.645323607474,16074.455236881373]
[null,null,"CA03","Other cables",null,3.5627699066209666,2.3357872034623748,18772.662226099575,17607.919002791994,16508.751144159971,16074.529470042613]
[null,null,"CA04","Pair gain systems",null,6.2083911244088137,3.2029773585561583,18773.322868219941,17608.585151977168,16509.42160206785,16075.203625266515]
[null,null,"CA05","CAN Radio Bearer Equipment",null,7.0902648636714281,3.2115642498829606,2.570734061944361,2.3127442461762566,2.0620074864163001,1.8252469009485652]
[null,null,"CA06","Other CAN assets",null,6.2083911244088137,3.2029773585561583,2.5623729214119337,2.3046108409890702,2.0540879097978131,1.8175355313103116]
[null,null,"CA07","Other Communications Plant and Equipment",null,3.5627699066209666,2.3357872034623748,18772.662226099575,17607.919002791994,16508.751144159971,16074.529470042613]
[null,null,"CA08","Network Land",null,3.5627699066209666,2.3357872034623748,1.3755633282918438,1.2212830150932985,1.0661683444219163,0.92068082368493109]
[null,null,"CA09","Network Buildings/Support",null,3.5892261187988455,2.3531270251774821,18772.679081687846,17607.935352380922,16508.767017383754,16074.544884035347]
[null,null,"CA10","Indirect Capital Assets",null,3.5627699066209666,2.3357872034623748,1.9017308010448415,1.6384616558184231,1.3836300019159895,1.1433803074079554]
[null,null,"CA11","Spare CAN Asset Class 11",null,{"$f":"F141/VLOOKUP(F$75,Infl_per_yr,5,FALSE)","v":3.5627699066209666},1.7310983162289433,0.78322501618448148,0.64159373894606475,0.49829218526291513,0.36436394024051544]
[null,null,"CA12","Spare CAN Asset Class 12",null,3.5627699066209666,1.7310983162289433,0.78322501618448148,0.64159373894606475,0.49829218526291513,0.36436394024051544]
[null,null,"CA13","Spare CAN Asset Class 13",null,3.5627699066209666,1.7310983162289433,0.78322501618448148,0.64159373894606475,0.49829218526291513,0.36436394024051544]
[null,null,"CA14","Spare CAN Asset Class 14",null,3.5627699066209666,1.7310983162289433,0.78322501618448148,0.64159373894606475,0.49829218526291513,0.36436394024051544]
[null,null,"CA15","Spare CAN Asset Class 15",null,3.5627699066209666,1.7310983162289433,0.78322501618448148,0.64159373894606475,0.49829218526291513,0.36436394024051544]
[null,null,"CA16","Spare CAN Asset Class 16",null,3.5627699066209666,1.7310983162289433,0.78322501618448148,0.64159373894606475,0.49829218526291513,0.36436394024051544]
[null,null,"CA17","Spare CAN Asset Class 17",null,3.5627699066209666,1.7310983162289433,0.78322501618448148,0.64159373894606475,0.49829218526291513,0.36436394024051544]
[null,null,"CA18","Spare CAN Asset Class 18",null,3.5627699066209666,1.7310983162289433,0.78322501618448148,0.64159373894606475,0.49829218526291513,0.36436394024051544]
[null,null,"CA19","Spare CAN Asset Class 19",null,3.5627699066209666,1.7310983162289433,0.78322501618448148,0.64159373894606475,0.49829218526291513,0.36436394024051544]
[null,null,"CA20","Spare CAN Asset Class 20",null,3.5627699066209666,1.7310983162289433,0.78322501618448148,0.64159373894606475,0.49829218526291513,0.36436394024051544]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F78:F97)","v":80.100591737223368},43.296352375236452,112652.54272726549,105661.81143357973,99064.530370581691,96457.068406115606]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,{"$f":"(F153-F$163*M153)/VLOOKUP(F$75,Infl_per_yr,5,FALSE)","v":5.8436599055369118},{"$f":"(G153-G$163*N153)/VLOOKUP(G$75,Infl_per_yr,5,FALSE)","v":3.0226342126786943},{"$f":"(H153-H$163*O153)/VLOOKUP(H$75,Infl_per_yr,5,FALSE)","v":2.6977389696589009},{"$f":"(I153-I$163*P153)/VLOOKUP(I$75,Infl_per_yr,5,FALSE)","v":2.5082625168787573},{"$f":"(J153-J$163*Q153)/VLOOKUP(J$75,Infl_per_yr,5,FALSE)","v":2.3206293375979241},{"$f":"(K153-K$163*R153)/VLOOKUP(K$75,Infl_per_yr,5,FALSE)","v":2.1433277511136106}]
[null,null,"CO02","Switching Equipment - Trunk",null,3.3534639230637961,2.204271065439277,1.7045666574102114,1.5487724683848383,1.3926615784693959,1.2457475594917859]
[null,null,"CO03","Switching Equipment - Other",null,3.3534639230637961,2.204271065439277,1.7045666574102114,1.5487724683848383,1.3926615784693959,1.2457475594917859]
[null,null,"CO04","Inter-exchange Cables ",null,3.3534639230637961,2.204271065439277,1.9032168529554363,1.7422177322295198,1.5812419461006344,1.4296025836825677]
[null,null,"CO05","Transmission Equipment ",null,5.8436599055369118,3.0226342126786943,2.6977389696589009,2.5082625168787573,2.3206293375979241,2.1433277511136106]
[null,null,"CO06","Core Radio Bearer Equipment",null,3.3534639230637961,2.204271065439277,1.7045666574102114,1.5487724683848383,1.3926615784693959,1.2457475594917859]
[null,null,"CO07","Other Communications Plant and Equipment",null,3.3534639230637961,2.204271065439277,1.9032168529554363,1.7422177322295198,1.5812419461006344,1.4296025836825677]
[null,null,"CO08","Network Land",null,3.3534639230637961,2.204271065439277,1.3072662663197614,1.1618819406954759,1.0155008432069186,0.87803751111022232]
[null,null,"CO09","Network Buildings/Support",null,3.3783658828885277,2.2206345711686648,1.9192355570710997,1.7577721056839741,1.5963608269264906,1.4443026441881699]
[null,null,"CO10","Indirect Capital Assets",null,3.3534639230637961,15.957698810964855,16.234817729348492,16.522282623096451,16.79364999913345,17.045500647887085]
[null,null,"CO11","LSS equipment",null,4.4446436458835823,3.1944763361426234,2.2116773815345399,2.0346235338118746,1.8581260062705784,1.6918177875103082]
[null,null,"CO12","Data Equipment",null,5.8436599055369118,3.0226342126786943,2.6018315096591094,2.3248145250701353,2.0572631669161519,1.8041473566874577]
[null,null,"CO13","Spare Core Asset Class 13",null,3.5627699066209666,1.7310983162289433,0.78322501618448148,0.64159373894606475,0.49829218526291513,0.36436394024051544]
[null,null,"CO14","Spare Core Asset Class 14",null,3.5627699066209666,1.7310983162289433,0.78322501618448148,0.64159373894606475,0.49829218526291513,0.36436394024051544]
[null,null,"CO15","Spare Core Asset Class 15",null,3.5627699066209666,1.7310983162289433,0.78322501618448148,0.64159373894606475,0.49829218526291513,0.36436394024051544]
[null,null,"CO16","Spare Core Asset Class 16",null,3.5627699066209666,1.7310983162289433,0.78322501618448148,0.64159373894606475,0.49829218526291513,0.36436394024051544]
[null,null,"CO17","Spare Core Asset Class 17",null,3.5627699066209666,1.7310983162289433,0.78322501618448148,0.64159373894606475,0.49829218526291513,0.36436394024051544]
[null,null,"CO18","Spare Core Asset Class 18",null,3.5627699066209666,1.7310983162289433,0.78322501618448148,0.64159373894606475,0.49829218526291513,0.36436394024051544]
[null,null,"CO19","Spare Core Asset Class 19",null,3.5627699066209666,1.7310983162289433,0.78322501618448148,0.64159373894606475,0.49829218526291513,0.36436394024051544]
[null,null,"CO20","Spare Core Asset Class 20",null,3.5627699066209666,1.7310983162289433,0.78322501618448148,0.64159373894606475,0.49829218526291513,0.36436394024051544]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F100:F119)","v":77.330395959797158},57.515125278779443,44.856240190868164,42.081402543297493,39.288965627362188,36.661820817375087]
[]
[null,null,null,"Indirect Operating Expenditure",null,{"$f":"F175/VLOOKUP(F$75,Infl_per_yr,5,FALSE)","v":303219897.53189278},284570295.07892811,255605578.89410609,209645985.03160584,163149281.04381239,119692097.7539238]
[]
[null,null,null,"Total",null,{"$f":"SUM(F98,F120,F122)","v":303220054.96288049},284570395.89040577,255718276.29307353,209751688.92444196,163248384.8631486,119788591.48415074]
[]
[null,"Total Direct and Indirect Operating Expenditure by Asset Classes - raw"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class",null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,{"$f":"F264+F375+F554+F670+F774+F845+F896+F948+F1000","v":4.04},2.7201779020675629,{"$f":"H264+H375+H554+H670+H774+H845+H896+H948+H1000","v":22452.0647202816},21648.718510896608,20845.363482021799,20845.136455579646]
[null,null,"CA02","Copper cables",null,4.04,2.7201779020675629,22452.0647202816,21648.718510896608,20845.363482021799,20845.136455579646]
[null,null,"CA03","Other cables",null,4.04,2.7201779020675629,22452.274487306691,21648.889484238902,20845.497100973411,20845.232720140579]
[null,null,"CA04","Pair gain systems",null,7.04,3.730077902067563,22453.064621281599,21649.708512886609,20846.343683991898,20846.106955530046]
[null,null,"CA05","CAN Radio Bearer Equipment",null,8.0399999999999991,3.7400779020675632,3.0746212815994403,2.8435128866074471,2.6036839918979604,2.3669555300449709]
[null,null,"CA06","Other CAN assets",null,7.04,3.730077902067563,3.06462128159944,2.8335128866074464,2.5936839918979602,2.3569555300449712]
[null,null,"CA07","Other Communications Plant and Equipment",null,4.04,2.7201779020675629,22452.274487306691,21648.889484238902,20845.497100973411,20845.232720140579]
[null,null,"CA08","Network Land",null,4.04,2.7201779020675629,1.6451862314202288,1.5015642120196333,1.3462441185721539,1.1939264577821715]
[null,null,"CA09","Network Buildings/Support",null,4.07,2.7403712654806811,22452.294646743321,21648.90958601491,20845.517143994079,20845.25270879818]
[null,null,"CA10","Indirect Capital Assets",null,4.04,2.7201779020675629,2.2744873066890459,2.0144842389013538,1.7471009734108636,1.4827201405778705]
[null,null,"CA11","Spare CAN Asset Class 11",null,{"$f":"F274+F385+F564+F680+F784+F855+F906+F958+F1010","v":4.04},2.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA12","Spare CAN Asset Class 12",null,4.04,2.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA13","Spare CAN Asset Class 13",null,4.04,2.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA14","Spare CAN Asset Class 14",null,4.04,2.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA15","Spare CAN Asset Class 15",null,4.04,2.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA16","Spare CAN Asset Class 16",null,4.04,2.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA17","Spare CAN Asset Class 17",null,4.04,2.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA18","Spare CAN Asset Class 18",null,4.04,2.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA19","Spare CAN Asset Class 19",null,4.04,2.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA20","Spare CAN Asset Class 20",null,4.04,2.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F131:F150)","v":90.830000000000041},50.421451404764362,134733.46404161691,129910.91554131682,125088.16461139586,125084.22359579446,null,"% of Total Core less LSS"]
[null,null,"Core Asset Class",null,null,null,null,null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"CO01","Switching Equipment - Local",null,{"$f":"F286+F397+F576+F692+F796+F867+F918+F970+F1022","v":7.04},3.730077902067563,3.3950872314202285,3.2415662020196327,3.0764460886721539,2.9144264081811717,null,{"$f":"(F153/SUM(F$173,-F$163))","v":8.2060846252476949E-2},5.6454682051340743E-2,6.372592028707201E-2,6.3026214531317765E-2,6.2313165630101357E-2,6.1528009311749315E-2]
[null,null,"CO02","Switching Equipment - Trunk",null,4.04,2.7201779020675629,2.1451862314202286,2.0015642120196331,1.8462441185721539,1.6939264577821715,null,4.7091735633523701E-2,4.1169858275395828E-2,4.0265229570323607E-2,3.8916686429652424E-2,3.739552465352728E-2,3.5761384324294467E-2]
[null,null,"CO03","Switching Equipment - Other",null,4.04,2.7201779020675629,2.1451862314202286,2.0015642120196331,1.8462441185721539,1.6939264577821715,null,4.7091735633523701E-2,4.1169858275395828E-2,4.0265229570323607E-2,3.8916686429652424E-2,3.739552465352728E-2,3.5761384324294467E-2]
[null,null,"CO04","Inter-exchange Cables ",null,4.04,2.7201779020675629,2.3951862314202286,2.2515642120196331,2.0962441185721539,1.9439264577821715,null,4.7091735633523701E-2,4.1169858275395828E-2,4.4957739360448661E-2,4.3777470584858771E-2,4.2459254346333047E-2,4.103926757595526E-2]
[null,null,"CO05","Transmission Equipment ",null,7.04,3.730077902067563,3.3950872314202285,3.2415662020196327,3.0764460886721539,2.9144264081811717,null,8.2060846252476949E-2,5.6454682051340743E-2,6.372592028707201E-2,6.3026214531317765E-2,6.2313165630101357E-2,6.1528009311749315E-2]
[null,null,"CO06","Core Radio Bearer Equipment",null,4.04,2.7201779020675629,2.1451862314202286,2.0015642120196331,1.8462441185721539,1.6939264577821715,null,4.7091735633523701E-2,4.1169858275395828E-2,4.0265229570323607E-2,3.8916686429652424E-2,3.739552465352728E-2,3.5761384324294467E-2]
[null,null,"CO07","Other Communications Plant and Equipment",null,4.04,2.7201779020675629,2.3951862314202286,2.2515642120196331,2.0962441185721539,1.9439264577821715,null,4.7091735633523701E-2,4.1169858275395828E-2,4.4957739360448661E-2,4.3777470584858771E-2,4.2459254346333047E-2,4.103926757595526E-2]
[null,null,"CO08","Network Land",null,4.04,2.7201779020675629,1.6451862314202288,1.5015642120196333,1.3462441185721539,1.1939264577821715,null,4.7091735633523701E-2,4.1169858275395828E-2,3.0880209990073494E-2,2.9195118119239739E-2,2.7268065267915757E-2,2.5205617820972883E-2]
[null,null,"CO09","Network Buildings/Support",null,4.07,2.7403712654806811,2.4153456680516623,2.27166598802763,2.1162871392425511,1.9639151153811452,null,4.7441426739713237E-2,4.1475484576230688E-2,4.5336132775474297E-2,4.4168312162103485E-2,4.2865224101941886E-2,4.1461258780614484E-2]
[null,null,"CO10","Indirect Capital Assets",null,4.04,19.692577902067558,20.431414231420231,21.352658492019632,22.263253341372149,23.177909772810168,null,4.7091735633523701E-2,0.29804691843466646,0.38349844522815951,0.41516265627816495,0.45094038801265313,0.48932120719367922]
[null,null,"CO11","LSS equipment",null,{"$f":"F296+F407+F586+F702+F806+F877+F928+F980+F1032","v":5.04},3.7201779020675629,2.6451862314202286,2.5015642120196331,2.3462441185721539,2.1939264577821715]
[null,null,"CO12","Data Equipment",null,7.04,3.730077902067563,3.2743883066890458,3.004486228901353,2.7273029435108636,2.4532200909768704,null,{"$f":"(F164/SUM(F$173,-F$163))","v":8.2060846252476949E-2},5.6454682051340743E-2,6.1460396743237437E-2,5.8416636223917441E-2,5.5241299585330084E-2,5.1791236923218367E-2]
[null,null,"CO13","Spare Core Asset Class 13",null,4.04,2.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO14","Spare Core Asset Class 14",null,4.04,2.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO15","Spare Core Asset Class 15",null,4.04,2.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO16","Spare Core Asset Class 16",null,4.04,2.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO17","Spare Core Asset Class 17",null,4.04,2.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO18","Spare Core Asset Class 18",null,4.04,2.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO19","Spare Core Asset Class 19",null,4.04,2.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO20","Spare Core Asset Class 20",null,4.04,2.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F153:F172)","v":90.830000000000041},69.792251404764357,55.921580140304826,53.933594933282393,51.71696790645219,49.561400893927079]
[]
[null,null,null,"Indirect Operating Expenditure",null,{"$f":"F308+F419+F598+F714+F818+F889+F940+F992+F1044-F18","v":343835952.9624185},331400834.42152268,305706593.38016444,257759179.83516255,206007579.57562271,155215095.85037595]
[]
[null,null,null,"Total",null,{"$f":"SUM(F151,F173,F175)","v":343836134.62241852},331400954.63522547,305841382.76578623,257889144.68429881,206132719.45720202,155340229.63537264]
[]
[null,"CSD Opex Assumptions"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,null,null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[]
[null,null,null,"CAN SIOs",null,{"$f":"SUM('Demand Forecasts'!F88,'Demand Forecasts'!F91,'Demand Forecasts'!F97,'Demand Forecasts'!F102:F103,'Demand Forecasts'!F105)","v":6},{"$f":"SUM('Demand Forecasts'!G88,'Demand Forecasts'!G91,'Demand Forecasts'!G97,'Demand Forecasts'!G102:G103,'Demand Forecasts'!G105)","v":5.9172560752688179},{"$f":"SUM('Demand Forecasts'!H88,'Demand Forecasts'!H91,'Demand Forecasts'!H97,'Demand Forecasts'!H102:H103,'Demand Forecasts'!H105)","v":5.402814247311829},{"$f":"SUM('Demand Forecasts'!I88,'Demand Forecasts'!I91,'Demand Forecasts'!I97,'Demand Forecasts'!I102:I103,'Demand Forecasts'!I105)","v":4.5055541935483872},{"$f":"SUM('Demand Forecasts'!J88,'Demand Forecasts'!J91,'Demand Forecasts'!J97,'Demand Forecasts'!J102:J103,'Demand Forecasts'!J105)","v":3.5588820026881711},{"$f":"SUM('Demand Forecasts'!K88,'Demand Forecasts'!K91,'Demand Forecasts'!K97,'Demand Forecasts'!K102:K103,'Demand Forecasts'!K105)","v":2.6467528225806456}]
[null,null,null,"Total SIOs",null,{"$f":"SUM(F184,F187,F188,'Demand Forecasts'!F92)","v":9},{"$f":"SUM(G184,G187,G188,'Demand Forecasts'!G92)","v":8.8758841129032273},{"$f":"SUM(H184,H187,H188,'Demand Forecasts'!H92)","v":8.1042213709677444},{"$f":"SUM(I184,I187,I188,'Demand Forecasts'!I92)","v":6.7583312903225803},{"$f":"SUM(J184,J187,J188,'Demand Forecasts'!J92)","v":5.3383230040322562},{"$f":"SUM(K184,K187,K188,'Demand Forecasts'!K92)","v":3.9701292338709688}]
[null,null,null,"PSTN and ISDN SIOs",null,{"$f":"SUM('Demand Forecasts'!F88,'Demand Forecasts'!F97,'Demand Forecasts'!F102:F103)","v":4},{"$f":"SUM('Demand Forecasts'!G88,'Demand Forecasts'!G97,'Demand Forecasts'!G102:G103)","v":3.944837383512545},{"$f":"SUM('Demand Forecasts'!H88,'Demand Forecasts'!H97,'Demand Forecasts'!H102:H103)","v":3.6018761648745521},{"$f":"SUM('Demand Forecasts'!I88,'Demand Forecasts'!I97,'Demand Forecasts'!I102:I103)","v":3.0037027956989246},{"$f":"SUM('Demand Forecasts'!J88,'Demand Forecasts'!J97,'Demand Forecasts'!J102:J103)","v":2.3725880017921144},{"$f":"SUM('Demand Forecasts'!K88,'Demand Forecasts'!K97,'Demand Forecasts'!K102:K103)","v":1.7645018817204301}]
[null,null,null,"Wholesale ADSL SIOs",null,{"$f":"'Demand Forecasts'!F93","v":1},{"$f":"'Demand Forecasts'!G93","v":0.98620934587813625},{"$f":"'Demand Forecasts'!H93","v":0.90046904121863802},{"$f":"'Demand Forecasts'!I93","v":0.75092569892473116},{"$f":"'Demand Forecasts'!J93","v":0.59314700044802859},{"$f":"'Demand Forecasts'!K93","v":0.44112547043010752}]
[null,null,null,"Retail ADSL SIOs",null,{"$f":"'Demand Forecasts'!F94","v":1},{"$f":"'Demand Forecasts'!G94","v":0.98620934587813625},{"$f":"'Demand Forecasts'!H94","v":0.90046904121863802},{"$f":"'Demand Forecasts'!I94","v":0.75092569892473116},{"$f":"'Demand Forecasts'!J94","v":0.59314700044802859},{"$f":"'Demand Forecasts'!K94","v":0.44112547043010752}]
[null,null,null,"Fault rate (CAN faults per CAN SIO)",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Fault rate (ADSL premises per ADSL SIO)",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"% fault CAN repaired by external",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"% fault ADSL repaired by external",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Annual increase in fault unit rate",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"External unit rate ($) - Fault \"CAN\"",null,1,1,1,1,1,1]
[null,null,null,"External unit rate ($) - Fault \" premises ADSL\"",null,1,1,1,1,1,1]
[null,null,null,"Internal unit rate ($) - Fault \"CAN\"",null,1,1,1,1,1,1]
[null,null,null,"Internal unit rate ($) - Fault \"premises ADSL\"",null,1,1,1,1,1,1]
[null,null,null,"Blended unit rate ($) - Fault \"CAN\"",null,{"$f":"F191*F194+(1-F191)*F196","v":1},1,1,1,1,1]
[null,null,null,"Blended unit rate ($) - Fault \"premises ADSL\"",null,1,1,1,1,1,1]
[null,null,null,"Labour cost as a percentage of total cost  (activities other fault repair)",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"CSD blended cost rate",null,{"$f":"F200*F12+(1-F200)*F14","v":0.01},0.01,0.01,0.01,0.01,0.01]
[null,null,null,"CSD cost  index",null,{"$f":"100%","v":1},{"$f":"F202*(1+G201)","v":1.01},{"$f":"G202*(1+H201)","v":1.0201},{"$f":"H202*(1+I201)","v":1.0303009999999999},{"$f":"I202*(1+J201)","v":1.04060401},{"$f":"J202*(1+K201)","v":1.0510100500999999}]
[]
[null,null,null,null,null,"Proactive maintenance","Other activities"]
[null,null,null,"Internal labour cost",null,0.01,0.01]
[null,null,null,"Contractor labour cost",null,0.01,0.01]
[]
[null,null,null,"Correlation of contractor labour cost wrt SIOs",null,{"$f":"100%","v":1}]
[]
[null,null,"Distribution of Activity Type by Asset Class",null,null,"Spend",null,null,"Proportion"]
[null,null,"Code","Asset Class",null,"Fault","Pro-active MTCE","Others","Fault","Pro-active MTCE","Others"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,1,1,1,{"$f":"F213/F$256","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CA02","Copper cables",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CA03","Other cables",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CA04","Pair gain systems",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CA06","Other CAN assets",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CA07","Other Communications Plant and Equipment",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CA08","Network Land",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CA09","Network Buildings/Support",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CA10","Indirect Capital Assets",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CA11","Spare CAN Asset Class 11",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CA12","Spare CAN Asset Class 12",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CA13","Spare CAN Asset Class 13",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CA14","Spare CAN Asset Class 14",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CA15","Spare CAN Asset Class 15",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CA16","Spare CAN Asset Class 16",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CA17","Spare CAN Asset Class 17",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CA18","Spare CAN Asset Class 18",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CA19","Spare CAN Asset Class 19",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CA20","Spare CAN Asset Class 20",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F213:F232)","v":20},20,20,0.50000000000000011,0.50000000000000011,0.50000000000000011]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,1,1,1,{"$f":"F235/F$256","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CO02","Switching Equipment - Trunk",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CO03","Switching Equipment - Other",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CO04","Inter-exchange Cables ",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CO05","Transmission Equipment ",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CO06","Core Radio Bearer Equipment",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CO07","Other Communications Plant and Equipment",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CO08","Network Land",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CO09","Network Buildings/Support",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CO10","Indirect Capital Assets",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CO11","LSS equipment",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CO12","Data Equipment",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CO13","Spare Core Asset Class 13",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CO14","Spare Core Asset Class 14",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CO15","Spare Core Asset Class 15",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CO16","Spare Core Asset Class 16",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CO17","Spare Core Asset Class 17",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CO18","Spare Core Asset Class 18",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CO19","Spare Core Asset Class 19",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"CO20","Spare Core Asset Class 20",null,1,1,1,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F235:F254)","v":20},{"$f":"SUM(G235:G254)","v":20},{"$f":"SUM(H235:H254)","v":20},0.5,0.5,0.5]
[null,null,null,null,null,{"$f":"SUM(F233,F255)","v":40},40,40,1,1,1]
[]
[]
[null,"CSD Direct and Indirect Operating Expenditure by Asset Classes"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class",null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,{"$f":"$I213*F$320 +$J213*F$335+$K213*F$339","v":1.04},{"$f":"$I213*G$320 +$J213*G$335+$K213*G$339","v":1.0159779020675628},0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA02","Copper cables",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA03","Other cables",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA04","Pair gain systems",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA05","CAN Radio Bearer Equipment",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA06","Other CAN assets",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA07","Other Communications Plant and Equipment",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA08","Network Land",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA09","Network Buildings/Support",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA10","Indirect Capital Assets",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA11","Spare CAN Asset Class 11",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA12","Spare CAN Asset Class 12",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA13","Spare CAN Asset Class 13",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA14","Spare CAN Asset Class 14",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA15","Spare CAN Asset Class 15",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA16","Spare CAN Asset Class 16",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA17","Spare CAN Asset Class 17",null,{"$f":"$I229*F$320 +$J229*F$335+$K229*F$339","v":1.04},1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA18","Spare CAN Asset Class 18",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA19","Spare CAN Asset Class 19",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CA20","Spare CAN Asset Class 20",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F264:F283)","v":20.79999999999999},20.319558041351254,18.734884628404565,15.776755840392662,12.583808687443076,9.4500447348034307]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,{"$f":"$I235*F$320 +$J235*F$335+$K235*F$339","v":1.04},1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO02","Switching Equipment - Trunk",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO03","Switching Equipment - Other",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO04","Inter-exchange Cables ",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO05","Transmission Equipment ",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO06","Core Radio Bearer Equipment",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO07","Other Communications Plant and Equipment",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO08","Network Land",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO09","Network Buildings/Support",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO10","Indirect Capital Assets",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO11","LSS equipment",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO12","Data Equipment",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO13","Spare Core Asset Class 13",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO14","Spare Core Asset Class 14",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO15","Spare Core Asset Class 15",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO16","Spare Core Asset Class 16",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO17","Spare Core Asset Class 17",null,{"$f":"$I251*F$320 +$J251*F$335+$K251*F$339","v":1.04},1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO18","Spare Core Asset Class 18",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO19","Spare Core Asset Class 19",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,"CO20","Spare Core Asset Class 20",null,1.04,1.0159779020675628,0.93674423142022856,0.78883779201963333,0.62919043437215383,0.47250223674017156]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F286:F305)","v":20.79999999999999},20.319558041351254,18.734884628404565,15.776755840392662,12.583808687443076,9.4500447348034307]
[]
[null,null,null,"Indirect Operating Expenditure",null,330350225.41858327,{"$f":"(G284+G306)*$F308/($F284+$F306)","v":322719739.39261425},{"$f":"(H284+H306)*$F308/($F284+$F306)","v":297551603.85502893},{"$f":"(I284+I306)*$F308/($F284+$F306)","v":250569944.62729177},{"$f":"(J284+J306)*$F308/($F284+$F306)","v":199858847.90967062},{"$f":"(K284+K306)*$F308/($F284+$F306)","v":150087711.94028899}]
[]
[null,"CSD Direct and Indirect Operating Expenditure by Asset Classes - calculations"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,null,null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,null,"Fault (\"CAN\") volume",null,{"$f":"F189*F184","v":0.06},5.9172560752688182E-2,5.4028142473118289E-2,4.5055541935483875E-2,3.5588820026881712E-2,2.6467528225806457E-2]
[null,null,null,"Fault \"ADSL premises\" volume",null,{"$f":"F190*(F187+F188)","v":0.02},1.9724186917562725E-2,1.8009380824372759E-2,1.5018513978494623E-2,1.1862940008960573E-2,8.8225094086021513E-3]
[]
[null,null,null,"Fault (\"CAN\") cost",null,{"$f":"F314*F198","v":0.06},5.9172560752688182E-2,5.4028142473118289E-2,4.5055541935483875E-2,3.5588820026881712E-2,2.6467528225806457E-2]
[null,null,null,"Fault \"ADSL premises\" cost",null,0.02,1.9724186917562725E-2,1.8009380824372759E-2,1.5018513978494623E-2,1.1862940008960573E-2,8.8225094086021513E-3]
[null,null,null,"Fault \"others\" cost (eg. recoverable damages)",null,{"$f":"F320-F317-F318","v":39.919999999999995},{"$f":"$F319*G202*G184/$F184","v":39.763171858329748},{"$f":"$F319*H202*H184/$F184","v":36.669253280369539},{"$f":"$F319*I202*I184/$F184","v":30.885285581231745},{"$f":"$F319*J202*J184/$F184","v":24.639867395652754},{"$f":"$F319*K202*K184/$F184","v":18.508001926863162}]
[null,null,null,"Total fault cost",null,{"$f":"F256","v":40},{"$f":"G317+G318+G319","v":39.842068605999998},{"$f":"H317+H318+H319","v":36.741290803667027},{"$f":"I317+I318+I319","v":30.945359637145724},{"$f":"J317+J318+J319","v":24.687319155688595},{"$f":"K317+K318+K319","v":18.54329196449757}]
[]
[null,null,null,"Assumptions for cost reduction in internal labour - Proactive maintenance and Other"]
[null,null,null,"Yrs delay to achieve cost reductions",null,1]
[null,null,null,"Yrs to achieve cost reductions",null,1]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,null,null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,null,"CAN SIO reduction",null,0,{"$f":"1-(G184/F184)","v":1.3790654121863644E-2},{"$f":"1-(H184/G184)","v":8.6939253838801966E-2},{"$f":"1-(I184/H184)","v":0.16607271927030876},{"$f":"1-(J184/I184)","v":0.2101122637068219},{"$f":"1-(K184/J184)","v":0.25629655027015685}]
[null,null,null,"% saving achieved from internal labour savings",null,null,0,{"$f":"SUM(F328:G328)/$F$324","v":1.3790654121863644E-2},{"$f":"SUM(G328:H328)/$F$324","v":0.10072990796066561},{"$f":"SUM(H328:I328)/$F$324","v":0.25301197310911072},{"$f":"SUM(I328:J328)/$F$324","v":0.37618498297713066}]
[null,null,null,"Total SIO reduction",null,0,{"$f":"1-(G185/F185)","v":1.3790654121863644E-2},{"$f":"1-(H185/G185)","v":8.6939253838801966E-2},{"$f":"1-(I185/H185)","v":0.16607271927030887},{"$f":"1-(J185/I185)","v":0.2101122637068219},{"$f":"1-(K185/J185)","v":0.25629655027015674}]
[null,null,null,"% saving achieved from internal labour savings",null,null,0,{"$f":"SUM(F330:G330)/$F$324","v":1.3790654121863644E-2},{"$f":"SUM(G330:H330)/$F$324","v":0.10072990796066561},{"$f":"SUM(H330:I330)/$F$324","v":0.25301197310911083},{"$f":"SUM(I330:J330)/$F$324","v":0.37618498297713077}]
[]
[null,null,null,"Proactive maintenance - Internal labour",null,{"$f":"G256*$F$205","v":0.4},{"$f":"(G200*F333*(1+G12)*(1-G329))+(1-G200)*F333*(1+G14)*(G184/F184)","v":0.39848428997741941},{"$f":"(H200*G333*(1+H12)*(1-H329))+(1-H200)*G333*(1+H14)*(H184/G184)","v":0.36777316730669335},{"$f":"(I200*H333*(1+I12)*(1-I329))+(1-I200)*H333*(1+I14)*(I184/H184)","v":0.31000575457081903},{"$f":"(J200*I333*(1+J12)*(1-J329))+(1-J200)*I333*(1+J14)*(J184/I184)","v":0.24718411966944115},{"$f":"(K200*J333*(1+K12)*(1-K329))+(1-K200)*J333*(1+K14)*(K184/J184)","v":0.18537069072312182}]
[null,null,null,"Proactive maintenance - contract labour",null,{"$f":"G256*$F$206","v":0.4},{"$f":"(G200*$F334*G13*(1+$F$208*(G184-$F184)/$F184))+(1-G200)*$F334*G15*(G184/$F184)","v":3.9448373835125452E-3},{"$f":"(H200*$F334*H13*(1+$F$208*(H184-$F184)/$F184))+(1-H200)*$F334*H15*(H184/$F184)","v":3.6018761648745523E-3},{"$f":"(I200*$F334*I13*(1+$F$208*(I184-$F184)/$F184))+(1-I200)*$F334*I15*(I184/$F184)","v":3.0037027956989247E-3},{"$f":"(J200*$F334*J13*(1+$F$208*(J184-$F184)/$F184))+(1-J200)*$F334*J15*(J184/$F184)","v":2.3725880017921139E-3},{"$f":"(K200*$F334*K13*(1+$F$208*(K184-$F184)/$F184))+(1-K200)*$F334*K15*(K184/$F184)","v":1.7645018817204303E-3}]
[null,null,null,"Pro-active MTCE",null,{"$f":"SUM(F333:F334)","v":0.8},0.40242912736093195,0.37137504347156791,0.31300945736651797,0.24955670767123325,0.18713519260484224]
[]
[null,null,null,"Other activities - Internal labour",null,{"$f":"H256*$G$205","v":0.4},{"$f":"(G200*F337*(1+G12)*(1-G331))+(1-G200)*F337*(1-G14)*(G185/F185)","v":0.39067351195806455},{"$f":"(H200*G337*(1+H12)*(1-H331))+(1-H200)*G337*(1-H14)*(H185/G185)","v":0.35350153350567137},{"$f":"(I200*H337*(1+I12)*(1-I331))+(1-I200)*H337*(1-I14)*(I185/H185)","v":0.2921388834773882},{"$f":"(J200*I337*(1+J12)*(1-J331))+(1-J200)*I337*(1-J14)*(J185/I185)","v":0.22836892352452612},{"$f":"(K200*J337*(1+K12)*(1-K331))+(1-K200)*J337*(1-K14)*(K185/J185)","v":0.16789781062272988}]
[null,null,null,"Other activities - contract labour",null,{"$f":"H256*$G$206","v":0.4},{"$f":"(G200*$F338*G13*(1+$F$208*(G185-$F185)/$F185))+(1-G200)*$F338*G15*(G185/$F185)","v":3.9448373835125452E-3},{"$f":"(H200*$F338*H13*(1+$F$208*(H185-$F185)/$F185))+(1-H200)*$F338*H15*(H185/$F185)","v":3.6018761648745528E-3},{"$f":"(I200*$F338*I13*(1+$F$208*(I185-$F185)/$F185))+(1-I200)*$F338*I15*(I185/$F185)","v":3.0037027956989247E-3},{"$f":"(J200*$F338*J13*(1+$F$208*(J185-$F185)/$F185))+(1-J200)*$F338*J15*(J185/$F185)","v":2.3725880017921139E-3},{"$f":"(K200*$F338*K13*(1+$F$208*(K185-$F185)/$F185))+(1-K200)*$F338*K15*(K185/$F185)","v":1.7645018817204305E-3}]
[null,null,null,"Other costs",null,{"$f":"SUM(F337:F338)","v":0.8},0.39461834934157708,0.35710340967054593,0.29514258627308715,0.23074151152631822,0.1696623125044503]
[]
[null,null,null,"Total direct cost",null,{"$f":"SUM(F320,F335,F339)","v":41.599999999999994},40.639116082702508,37.469769256809137,31.553511680785331,25.167617374886145,18.900089469606861]
[]
[]
[null,"Networks Opex Assumptions"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,null,null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[]
[null,null,null,"Efficiency gain in network maintenance contracts",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Contract Price price index",null,{"$f":"100%","v":1},{"$f":"F350*(1-G349)","v":0.99},{"$f":"G350*(1-H349)","v":0.98009999999999997},{"$f":"H350*(1-I349)","v":0.97029899999999991},{"$f":"I350*(1-J349)","v":0.96059600999999994},{"$f":"J350*(1-K349)","v":0.95099004989999991}]
[null,null,null,"Efficiency gain in network engineering workforce",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Engineering labour index",null,1,{"$f":"F352*(1-G351)","v":0.99},{"$f":"G352*(1-H351)","v":0.98009999999999997},{"$f":"H352*(1-I351)","v":0.97029899999999991},{"$f":"I352*(1-J351)","v":0.96059600999999994},{"$f":"J352*(1-K351)","v":0.95099004989999991}]
[null,null,null,"CAN power consumption % of total",null,0.01]
[null,null,null,"Core power consumption % of total",null,0.01]
[]
[null,null,"Power consumption by FLSM telco equipment (kWh)",null,null,1]
[null,null,"FLSM telecommunication power by equipment type"]
[null,null,null,"Local switching - AXE RAU",null,0.01]
[null,null,null,"Local switching - S12 RAU",null,0.01]
[null,null,null,"Local switching - LAS AXE and S12",null,0.01]
[null,null,null,"Local switching - RIM",null,0.01]
[null,null,null,"Other switching",null,0.01]
[null,null,null,"DSLAM",null,0.01]
[null,null,null,"Data equipment -other than DSLAM",null,0.01]
[null,null,null,"Transmission",null,0.01]
[null,null,null,"Other (CAN radio, Other CAN assets, building and suppport)",null,0.01]
[null,null,null,"Total",null,{"$f":"SUM(F358:F366)","v":0.09}]
[]
[]
[null,"Networks Indirect and Direct Operating Expenditure by Asset Classes"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class",null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes"]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables"]
[null,null,"CA04","Pair gain systems",null,{"$f":"F470+F479+F491","v":3},1.0099,0.99990099999999993,0.99000198999999989,0.98020197009999999,0.97049995039899994]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"F471+F480+F488+F492","v":4},1.0199,1.0099009999999999,1.0000019899999999,0.9902019701,0.98049995039899995]
[null,null,"CA06","Other CAN assets",null,{"$f":"F472+F481+F493","v":3},1.0099,0.99990099999999993,0.99000198999999989,0.98020197009999999,0.97049995039899994]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support",null,{"$f":"(F458+F463+F466+F467)*$F353","v":0.03},2.0193363413118278E-2,2.0159436631433686E-2,2.0101776007996407E-2,2.0043020670397097E-2,1.9988657598973593E-2]
[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,null,"Total CAN Asset Class",null,{"$f":"SUM(F375:F394)","v":10.029999999999999},3.059893363413118,3.0298624366314333,3.0001077460079961,2.9706489309703974,2.9414885087959735]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,{"$f":"F473+F482+F494","v":3},1.0099,0.99990099999999993,0.99000198999999989,0.98020197009999999,0.97049995039899994]
[null,null,"CO02","Switching Equipment - Trunk"]
[null,null,"CO03","Switching Equipment - Other"]
[null,null,"CO04","Inter-exchange Cables "]
[null,null,"CO05","Transmission Equipment ",null,{"$f":"F474+F483+F495","v":3},1.0099,0.99990099999999993,0.99000198999999989,0.98020197009999999,0.97049995039899994]
[null,null,"CO06","Core Radio Bearer Equipment"]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support",null,{"$f":"(F458+F463+F466+F467)*$F354","v":0.03},2.0193363413118278E-2,2.0159436631433686E-2,2.0101776007996407E-2,2.0043020670397097E-2,1.9988657598973593E-2]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment",null,{"$f":"F475+F484+F496","v":3},1.0099,0.99990099999999993,0.99000198999999989,0.98020197009999999,0.97049995039899994]
[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 Core Asset Class",null,{"$f":"SUM(F397:F416)","v":9.0300000000000011},3.0498933634131182,3.0198624366314335,2.9901077460079959,2.9606489309703972,2.9314885087959732]
[]
[null,null,null,"Total indirect",null,6710790.1905653477,{"$f":"(G395+G417)*$F419/($F395+$F417)","v":2151180.3165179361},{"$f":"(H395+H417)*$F419/($F395+$F417)","v":2130033.2809607363},{"$f":"(I395+I417)*$F419/($F395+$F417)","v":2109080.7640710124},{"$f":"(J395+J417)*$F419/($F395+$F417)","v":2088336.5954477177},{"$f":"(K395+K417)*$F419/($F395+$F417)","v":2067802.5476952654}]
[]
[null,"Networks Indirect and Direct Operating Expenditure by Asset Classes - calculations"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,null,null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"Electricity"]
[null,null,null,"Energy reduction by Energy efficiency initiatives ",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Energy reduction index",null,1,{"$f":"F427*(1-G426)","v":0.99},{"$f":"G427*(1-H426)","v":0.98009999999999997},{"$f":"H427*(1-I426)","v":0.97029899999999991},{"$f":"I427*(1-J426)","v":0.96059600999999994},{"$f":"J427*(1-K426)","v":0.95099004989999991}]
[]
[null,null,null,"Energy price ($ per kWh)",null,1,1,1,1,1,1]
[null,null,null,"Energy price index",null,{"$f":"100%","v":1},{"$f":"G429/$F429","v":1},{"$f":"H429/$F429","v":1},{"$f":"I429/$F429","v":1},{"$f":"J429/$F429","v":1},{"$f":"K429/$F429","v":1}]
[]
[null,null,null,"Energy bill (if no further NBN roll-out) ($)",null,1,{"$f":"$F432*G430*G427","v":0.99},{"$f":"$F432*H430*H427","v":0.98009999999999997},{"$f":"$F432*I430*I427","v":0.97029899999999991},{"$f":"$F432*J430*J427","v":0.96059600999999994},{"$f":"$F432*K430*K427","v":0.95099004989999991}]
[]
[]
[null,null,null,"Mark-up by overhead power (air conditioning)",null,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[null,null,null,"Power used by one AXE SIO (kWh per SIO)",null,1,1,1,1,1,1]
[null,null,null,"Power saving (kWh per SIO)",null,{"$f":"F437*(1+F435)","v":1.01},1.01,1.01,1.01,1.01,1.01]
[null,null,null,"Propex cost to remove one AXE SIO",null,1,{"$f":"$F439*G13","v":0.01},{"$f":"$F439*H13","v":0.01},{"$f":"$F439*I13","v":0.01},{"$f":"$F439*J13","v":0.01},{"$f":"$F439*K13","v":0.01}]
[]
[null,null,null,"PSTN access on AXE",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"PSTN access on S12 and other",null,{"$f":"1-F441","v":0.99},0.99,0.99,0.99,0.99,0.99]
[null,null,null,"PSTN and ISDN SIO on AXE",null,{"$f":"F441*F186","v":0.04},3.944837383512545E-2,3.6018761648745519E-2,3.0037027956989246E-2,2.3725880017921145E-2,1.7645018817204303E-2]
[]
[null,null,"AXE POTS cards ( 14%)"]
[null,null,null,"AXE POTS removed due to NBN roll-out",null,null,{"$f":"F443-G443","v":5.5162616487455102E-4},{"$f":"G443-H443","v":3.4296121863799309E-3},{"$f":"H443-I443","v":5.9817336917562733E-3},{"$f":"I443-J443","v":6.3111479390681006E-3},{"$f":"J443-K443","v":6.0808612007168424E-3}]
[null,null,null,"Power reduction compared to the previous year (kWh)",null,null,{"$f":"G438*G446","v":5.5714242652329655E-4},{"$f":"H438*H446","v":3.4639083082437304E-3},{"$f":"I438*I446","v":6.0415510286738359E-3},{"$f":"J438*J446","v":6.3742594184587817E-3},{"$f":"K438*K446","v":6.1416698127240111E-3}]
[null,null,null,"Power reduction compared to base year (kWh)",null,null,{"$f":"SUM($F447:G447)","v":5.5714242652329655E-4},{"$f":"SUM($F447:H447)","v":4.0210507347670267E-3},{"$f":"SUM($F447:I447)","v":1.0062601763440863E-2},{"$f":"SUM($F447:J447)","v":1.6436861181899645E-2},{"$f":"SUM($F447:K447)","v":2.2578530994623657E-2}]
[null,null,null,"Reduction in electricity bill ($)",null,null,{"$f":"G429*G448","v":5.5714242652329655E-4},{"$f":"H429*H448","v":4.0210507347670267E-3},{"$f":"I429*I448","v":1.0062601763440863E-2},{"$f":"J429*J448","v":1.6436861181899645E-2},{"$f":"K429*K448","v":2.2578530994623657E-2}]
[null,null,null,"Propex cost",null,null,{"$f":"G446*G439","v":5.5162616487455099E-6},{"$f":"H446*H439","v":3.429612186379931E-5},{"$f":"I446*I439","v":5.9817336917562737E-5},{"$f":"J446*J439","v":6.3111479390681014E-5},{"$f":"K446*K439","v":6.0808612007168425E-5}]
[]
[null,null,"DSLAM (18.3%)"]
[null,null,null,"Power consumptionof DSLAM (kWh)",null,{"$f":"F356*F363","v":0.01}]
[null,null,null,"Annual reduction in equipment",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Remaining equipment",null,1,{"$f":"F455-G454","v":0.99},{"$f":"G455*(1-H454)","v":0.98009999999999997},{"$f":"H455*(1-I454)","v":0.97029899999999991},{"$f":"I455*(1-J454)","v":0.96059600999999994},{"$f":"J455*(1-K454)","v":0.95099004989999991}]
[null,null,null,"Power reduction (equip and aircon) compared to base year (kWh)",null,null,{"$f":"(1+G435)*($F455-G455)*$F453","v":1.0100000000000008E-4},{"$f":"(1+H435)*($F455-H455)*$F453","v":2.0099000000000031E-4},{"$f":"(1+I435)*($F455-I455)*$F453","v":2.9998010000000089E-4},{"$f":"(1+J435)*($F455-J455)*$F453","v":3.9798029900000058E-4},{"$f":"(1+K435)*($F455-K455)*$F453","v":4.9500049601000086E-4}]
[null,null,null,"Reduction in electricity bill ($)",null,1,{"$f":"G456*G429","v":1.0100000000000008E-4},{"$f":"H456*H429","v":2.0099000000000031E-4},{"$f":"I456*I429","v":2.9998010000000089E-4},{"$f":"J456*J429","v":3.9798029900000058E-4},{"$f":"K456*K429","v":4.9500049601000086E-4}]
[null,null,null,"Total electricity expenditure ($)",null,{"$f":"F432-(F450+F449+F457)","v":0},0.9893363413118279,0.97584366314336912,{"$f":"I432-(I450+I449+I457)","v":0.95987660079964143},0.94369805703970966,0.9278557097973591]
[]
[null,null,"Rents"]
[null,null,null,"Annual increase",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Rental index",null,1,{"$f":"F462*(1+G461)","v":1.01},{"$f":"G462*(1+H461)","v":1.0201},{"$f":"H462*(1+I461)","v":1.0303009999999999},{"$f":"I462*(1+J461)","v":1.04060401},{"$f":"J462*(1+K461)","v":1.0510100500999999}]
[null,null,null,"Rents ($)",null,1,{"$f":"$F463*G462","v":1.01},{"$f":"$F463*H462","v":1.0201},{"$f":"$F463*I462","v":1.0303009999999999},{"$f":"$F463*J462","v":1.04060401},{"$f":"$F463*K462","v":1.0510100500999999}]
[]
[null,null,"Building outgoings"]
[null,null,null,"Council &Water Rates",null,1,{"$f":"$F466*G15","v":0.01},{"$f":"$F466*H15","v":0.01},{"$f":"$F466*I15","v":0.01},{"$f":"$F466*J15","v":0.01},{"$f":"$F466*K15","v":0.01}]
[null,null,null,"Building maintenance and outgoings",null,1,{"$f":"$F467*G15","v":0.01},{"$f":"$F467*H15","v":0.01},{"$f":"$F467*I15","v":0.01},{"$f":"$F467*J15","v":0.01},{"$f":"$F467*K15","v":0.01}]
[]
[null,null,"Internal Labour to maintain the network"]
[null,null,null,"Pair gain systems",null,1,{"$f":"$F470*G$13*G$352","v":9.9000000000000008E-3},9.8010000000000007E-3,9.7029899999999999E-3,9.6059600999999998E-3,9.5099004989999993E-3]
[null,null,null,"CAN Radio Bearer and Satellite",null,1,9.9000000000000008E-3,9.8010000000000007E-3,9.7029899999999999E-3,9.6059600999999998E-3,9.5099004989999993E-3]
[null,null,null,"Other CAN assets",null,1,9.9000000000000008E-3,9.8010000000000007E-3,9.7029899999999999E-3,9.6059600999999998E-3,9.5099004989999993E-3]
[null,null,null,"Switching equipment- Local",null,1,9.9000000000000008E-3,9.8010000000000007E-3,9.7029899999999999E-3,9.6059600999999998E-3,9.5099004989999993E-3]
[null,null,null,"Transmission",null,1,9.9000000000000008E-3,9.8010000000000007E-3,9.7029899999999999E-3,9.6059600999999998E-3,9.5099004989999993E-3]
[null,null,null,"Data equipment",null,1,9.9000000000000008E-3,9.8010000000000007E-3,9.7029899999999999E-3,9.6059600999999998E-3,9.5099004989999993E-3]
[null,null,null,"Total labour cost",null,{"$f":"SUM(F470:F475)","v":6},5.9400000000000001E-2,5.8806000000000011E-2,5.8217940000000003E-2,5.7635760599999995E-2,5.7059402993999989E-2]
[]
[null,null,"Maintenance contract"]
[null,null,null,"Pair gain systems",null,1,{"$f":"$F479*G$350","v":0.99},{"$f":"$F479*H$350","v":0.98009999999999997},{"$f":"$F479*I$350","v":0.97029899999999991},{"$f":"$F479*J$350","v":0.96059600999999994},{"$f":"$F479*K$350","v":0.95099004989999991}]
[null,null,null,"CAN Radio Bearer and Satellite",null,1,{"$f":"$F480*G$350","v":0.99},0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991]
[null,null,null,"Other CAN assets",null,1,0.99,0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991]
[null,null,null,"Switching equipment- Local",null,1,0.99,0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991]
[null,null,null,"Transmission",null,1,0.99,0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991]
[null,null,null,"Data equipment",null,1,0.99,0.98009999999999997,0.97029899999999991,0.96059600999999994,0.95099004989999991]
[null,null,null,"Total contract cost",null,{"$f":"SUM(F479:F484)","v":6},5.94,5.8806000000000003,5.8217939999999997,5.7635760599999992,5.705940299399999]
[]
[null,null,"Apparatus licence payable to ACMA and satellite lease payment"]
[null,null,null,"CAN Radio Bearer and Satellite",null,1,{"$f":"$F488*G15","v":0.01},{"$f":"$F488*H15","v":0.01},{"$f":"$F488*I15","v":0.01},{"$f":"$F488*J15","v":0.01},{"$f":"$F488*K15","v":0.01}]
[]
[null,null,"Miscellaneous"]
[null,null,null,"Pair gain systems",null,1,{"$f":"$F491*G$15","v":0.01},{"$f":"$F491*H$15","v":0.01},{"$f":"$F491*I$15","v":0.01},{"$f":"$F491*J$15","v":0.01},{"$f":"$F491*K$15","v":0.01}]
[null,null,null,"CAN Radio Bearer and Satellite",null,1,{"$f":"$F492*G$15","v":0.01},0.01,0.01,0.01,0.01]
[null,null,null,"Other CAN assets",null,1,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Switching equipment- Local",null,1,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Transmission",null,1,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Data equipment",null,1,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Total miscellaneous cost",null,{"$f":"SUM(F491:F496)","v":6},6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2]
[]
[]
[null,"ITS Opex Assumptions"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,null,null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[]
[null,null,null,"Efficiency gain Index",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Internal Labour Efficiency gain Index",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"IT - Professional Services Index",null,null,{"$f":"G12","v":0.01},{"$f":"H12","v":0.01},{"$f":"I12","v":0.01},{"$f":"J12","v":0.01},{"$f":"K12","v":0.01}]
[null,null,null,"Info Tech Index",null,null,{"$f":"G14","v":0.01},{"$f":"H14","v":0.01},{"$f":"I14","v":0.01},{"$f":"J14","v":0.01},{"$f":"K14","v":0.01}]
[null,null,null,"Accommodation Index",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Management Markup %",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Logistics Markup %",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Training Cost Markup %",null,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[]
[null,null,"Allocation of ITS costs to IT Systems by Asset Class",null,null,"CRAMER-li","MITS","NPAMS","STS","TPNI","Truesource","XDM","Total"]
[null,null,"CA01","Ducts and pipes",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"SUM(F516:L516)","v":7.0000000000000007E-2}]
[null,null,"CA02","Copper cables",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"SUM(F517:L517)","v":7.0000000000000007E-2}]
[null,null,"CA03","Other cables",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[null,null,"CA04","Pair gain systems",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[null,null,"CA05","CAN Radio Bearer Equipment",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[null,null,"CA06","Other CAN assets",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[null,null,"CA07","Other Communications Plant and Equipment",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[null,null,"CA08","Network Land",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[null,null,"CA09","Network Buildings/Support",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[null,null,"CA10","Indirect Capital Assets",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[null,null,"CO01","Switching Equipment - Local",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[null,null,"CO02","Switching Equipment - Trunk",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[null,null,"CO03","Switching Equipment - Other",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[null,null,"CO04","Inter-exchange Cables ",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[null,null,"CO05","Transmission Equipment ",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[null,null,"CO06","Core Radio Bearer Equipment",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[null,null,"CO07","Other Communications Plant and Equipment",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[null,null,"CO08","Network Land",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[null,null,"CO09","Network Buildings/Support",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[null,null,"CO10","Indirect Capital Assets",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[null,null,"CO11","LSS equipment",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[null,null,"CO12","Data Equipment",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,7.0000000000000007E-2]
[]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,null,"ITS Costs by category",null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,null,"IT - Professional Services",null,1,{"$f":"F542*(1+G507-G505)","v":1},{"$f":"G542*(1+H507-H505)","v":1},{"$f":"H542*(1+I507-I505)","v":1},{"$f":"I542*(1+J507-J505)","v":1},{"$f":"J542*(1+K507-K505)","v":1}]
[null,null,null,"Salary & Assoc costs",null,1,{"$f":"F543*(1+G12-G506)","v":1},{"$f":"G543*(1+H12-H506)","v":1},{"$f":"H543*(1+I12-I506)","v":1},{"$f":"I543*(1+J12-J506)","v":1},{"$f":"J543*(1+K12-K506)","v":1}]
[null,null,null,"Info Tech costs",null,1,{"$f":"F544*(1+G508)","v":1.01},1.0201,1.0303009999999999,1.04060401,1.0510100500999999]
[null,null,null,"Accommodation",null,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999]
[null,null,null,"Total",null,{"$f":"SUM(F542:F545)","v":4},4.0199999999999996,4.0402000000000005,4.0606019999999994,4.08120802,4.1020201001999999]
[]
[]
[null,"ITS Direct and Indirect Operating Expenditure by Asset Classes"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class",null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,1,{"$f":"G$546*SUMIF($C$516:$C$537,$C554,$M$516:$M$537)","v":0.28139999999999998},0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CA02","Copper cables",null,1,0.28139999999999998,0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CA03","Other cables",null,1,0.28139999999999998,0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CA04","Pair gain systems",null,1,0.28139999999999998,0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CA05","CAN Radio Bearer Equipment",null,1,0.28139999999999998,0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CA06","Other CAN assets",null,1,0.28139999999999998,0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CA07","Other Communications Plant and Equipment",null,1,{"$f":"G$546*SUMIF($C$516:$C$537,$C560,$M$516:$M$537)","v":0.28139999999999998},0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CA08","Network Land",null,1,0.28139999999999998,0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CA09","Network Buildings/Support",null,1,0.28139999999999998,0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CA10","Indirect Capital Assets",null,1,0.28139999999999998,0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CA11","Spare CAN Asset Class 11",null,1,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,1,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,1,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,1,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,1,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,1,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,1,{"$f":"G$546*SUMIF($C$516:$C$537,$C570,$M$516:$M$537)","v":0},0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,1,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,1,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,1,0,0,0,0,0]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F554:F573)","v":20},2.8140000000000005,2.8281400000000008,2.8424213999999997,2.8568456140000005,2.8714140701399997]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,1,{"$f":"G$546*SUMIF($C$516:$C$537,$C576,$M$516:$M$537)","v":0.28139999999999998},0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CO02","Switching Equipment - Trunk",null,1,0.28139999999999998,0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CO03","Switching Equipment - Other",null,1,0.28139999999999998,0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CO04","Inter-exchange Cables ",null,1,0.28139999999999998,0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CO05","Transmission Equipment ",null,1,0.28139999999999998,0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CO06","Core Radio Bearer Equipment",null,1,0.28139999999999998,0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CO07","Other Communications Plant and Equipment",null,1,0.28139999999999998,0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CO08","Network Land",null,1,0.28139999999999998,0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CO09","Network Buildings/Support",null,1,0.28139999999999998,0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CO10","Indirect Capital Assets",null,1,0.28139999999999998,0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CO11","LSS equipment",null,1,0.28139999999999998,0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CO12","Data Equipment",null,1,0.28139999999999998,0.28281400000000007,0.28424213999999998,0.28568456140000004,0.28714140701400004]
[null,null,"CO13","Spare Core Asset Class 13",null,1,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,1,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,1,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,1,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,1,{"$f":"G$546*SUMIF($C$516:$C$537,$C592,$M$516:$M$537)","v":0},0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,1,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,1,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,1,0,0,0,0,0]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F576:F595)","v":20},3.3768000000000007,3.393768000000001,3.4109056799999995,3.4282147368000007,3.4456968841679996]
[]
[null,null,null,"Indirect Operating Expenditure",null,1,{"$f":"SUM(G574,G596)*SUM(G510:G512)","v":0.18572400000000003},{"$f":"SUM(H574,H596)*SUM(H510:H512)","v":0.18665724000000006},{"$f":"SUM(I574,I596)*SUM(I510:I512)","v":0.18759981239999995},{"$f":"SUM(J574,J596)*SUM(J510:J512)","v":0.18855181052400002},{"$f":"SUM(K574,K596)*SUM(K510:K512)","v":0.18951332862923997}]
[]
[]
[null,"TSO Opex Assumptions"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,null,null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[]
[null,null,null,"Labour rate index",null,null,{"$f":"G12","v":0.01},{"$f":"H12","v":0.01},{"$f":"I12","v":0.01},{"$f":"J12","v":0.01},{"$f":"K12","v":0.01}]
[null,null,null,"Efficiency gain Index",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Internal Labour Efficiency gain Index",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"IT - Professional Services Index",null,null,{"$f":"G12","v":0.01},{"$f":"H12","v":0.01},{"$f":"I12","v":0.01},{"$f":"J12","v":0.01},{"$f":"K12","v":0.01}]
[null,null,null,"Info Tech Index",null,null,{"$f":"G14","v":0.01},{"$f":"H14","v":0.01},{"$f":"I14","v":0.01},{"$f":"J14","v":0.01},{"$f":"K14","v":0.01}]
[null,null,null,"One-off Special Project Budget",null,1,1,1,1,1,1]
[null,null,null,"Additional staff",null,0.01,0.01,1,1,1,1]
[null,null,null,"Average annual wages",null,1,1,1,1,1,1]
[]
[null,null,null,"General CPI Index",null,{"$f":"F14","v":0.01},0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Management Markup % - Overall",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Logistics Markup %",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Training Cost Markup %",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Accommodation Cost Markup %",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Accommodation Index",null,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,null,"FTE by Business Group",null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,null,"Total Headcount"]
[null,null,null,"NIO",null,1,{"$f":"F625","v":1},{"$f":"G625","v":1},{"$f":"H625","v":1},{"$f":"I625","v":1},{"$f":"J625","v":1}]
[null,null,null,"NAO",null,1,{"$f":"F626","v":1},1,1,1,1]
[null,null,null,"NSF",null,1,1,1,1,1,1]
[null,null,null,"Total FTE work on the CAN"]
[null,null,null,"NIO",null,1,1,1,1,1,1]
[null,null,null,"NAO",null,1,1,1,1,1,1]
[null,null,null,"NSF",null,1,1,1,1,1,1]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Opex by Business Group",null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"NIO","IT - Professional Services",null,1,{"$f":"F635*(1+G609-G607)","v":1},{"$f":"G635*(1+H609-H607)","v":1},{"$f":"H635*(1+I609-I607)","v":1},{"$f":"I635*(1+J609-J607)","v":1},{"$f":"J635*(1+K609-K607)","v":1}]
[null,null,null,"Salary & Assoc costs",null,1,{"$f":"F636*(1+G606-G608)","v":1},{"$f":"G636*(1+H606-H608)","v":1},{"$f":"H636*(1+I606-I608)","v":1},{"$f":"I636*(1+J606-J608)","v":1},{"$f":"J636*(1+K606-K608)","v":1}]
[null,null,null,"Info Tech costs",null,1,{"$f":"F637*(1+G610)","v":1.01},{"$f":"G637*(1+H610)","v":1.0201},{"$f":"H637*(1+I610)","v":1.0303009999999999},{"$f":"I637*(1+J610)","v":1.04060401},{"$f":"J637*(1+K610)","v":1.0510100500999999}]
[null,null,null,"Special Project",null,1,{"$f":"F638*(1+G615)","v":1.01},{"$f":"G638*(1+H615)","v":1.0201},{"$f":"H638*(1+I615)","v":1.0303009999999999},{"$f":"I638*(1+J615)","v":1.04060401},{"$f":"J638*(1+K615)","v":1.0510100500999999}]
[null,null,null,"Accommodation",null,1,{"$f":"F639*(1+G620)","v":1.01},{"$f":"G639*(1+H620)","v":1.0201},{"$f":"H639*(1+I620)","v":1.0303009999999999},{"$f":"I639*(1+J620)","v":1.04060401},{"$f":"J639*(1+K620)","v":1.0510100500999999}]
[null,null,null,"Other",null,1,{"$f":"F640*(1+G615)","v":1.01},{"$f":"G640*(1+H615)","v":1.0201},{"$f":"H640*(1+I615)","v":1.0303009999999999},{"$f":"I640*(1+J615)","v":1.04060401},{"$f":"J640*(1+K615)","v":1.0510100500999999}]
[null,null,null,"Total",null,{"$f":"SUM(F635:F640)","v":6},6.0399999999999991,6.0804000000000009,6.1212039999999988,6.1624160400000001,6.2040402003999997]
[null,null,"NAO","IT - Professional Services",null,1,{"$f":"F642*(1+G609-G607)","v":1},{"$f":"G642*(1+H609-H607)","v":1},{"$f":"H642*(1+I609-I607)","v":1},{"$f":"I642*(1+J609-J607)","v":1},{"$f":"J642*(1+K609-K607)","v":1}]
[null,null,null,"Salary & Assoc costs",null,1,{"$f":"F643*(1+G606-G608)","v":1},{"$f":"G643*(1+H606-H608)","v":1},{"$f":"H643*(1+I606-I608)","v":1},{"$f":"I643*(1+J606-J608)","v":1},{"$f":"J643*(1+K606-K608)","v":1}]
[null,null,null,"Info Tech costs",null,1,{"$f":"F644*(1+G610)","v":1.01},{"$f":"G644*(1+H610)","v":1.0201},{"$f":"H644*(1+I610)","v":1.0303009999999999},{"$f":"I644*(1+J610)","v":1.04060401},{"$f":"J644*(1+K610)","v":1.0510100500999999}]
[null,null,null,"Special Project",null,1,{"$f":"F645*(1+G615)","v":1.01},{"$f":"G645*(1+H615)","v":1.0201},{"$f":"H645*(1+I615)","v":1.0303009999999999},{"$f":"I645*(1+J615)","v":1.04060401},{"$f":"J645*(1+K615)","v":1.0510100500999999}]
[null,null,null,"Accommodation",null,1,{"$f":"F646*(1+G620)","v":1.01},{"$f":"G646*(1+H620)","v":1.0201},{"$f":"H646*(1+I620)","v":1.0303009999999999},{"$f":"I646*(1+J620)","v":1.04060401},{"$f":"J646*(1+K620)","v":1.0510100500999999}]
[null,null,null,"Other",null,1,{"$f":"F647*(1+G615)","v":1.01},{"$f":"G647*(1+H615)","v":1.0201},{"$f":"H647*(1+I615)","v":1.0303009999999999},{"$f":"I647*(1+J615)","v":1.04060401},{"$f":"J647*(1+K615)","v":1.0510100500999999}]
[null,null,null,"Total",null,{"$f":"SUM(F642:F647)","v":6},6.0399999999999991,6.0804000000000009,6.1212039999999988,6.1624160400000001,6.2040402003999997]
[null,null,"NSF","IT - Professional Services",null,1,{"$f":"F649*(1+G609-G607)","v":1},{"$f":"G649*(1+H609-H607)","v":1},{"$f":"H649*(1+I609-I607)","v":1},{"$f":"I649*(1+J609-J607)","v":1},{"$f":"J649*(1+K609-K607)","v":1}]
[null,null,null,"Salary & Assoc costs",null,1,{"$f":"F650*(1+G606-G608)+(G612*G613)","v":1.01},{"$f":"G650*(1+H606-H608)+(H612*H613)","v":2.0099999999999998},{"$f":"H650*(1+I606-I608)+(I612*I613)","v":3.01},{"$f":"I650*(1+J606-J608)+(J612*J613)","v":4.01},{"$f":"J650*(1+K606-K608)+(K612*K613)","v":5.01}]
[null,null,null,"Info Tech costs",null,1,{"$f":"F651*(1+G610)","v":1.01},{"$f":"G651*(1+H610)","v":1.0201},{"$f":"H651*(1+I610)","v":1.0303009999999999},{"$f":"I651*(1+J610)","v":1.04060401},{"$f":"J651*(1+K610)","v":1.0510100500999999}]
[null,null,null,"Special Project",null,1,{"$f":"(F652-F611)*(1+G615)+G611","v":1},{"$f":"(G652-G611)*(1+H615)+H611","v":1},{"$f":"(H652-H611)*(1+I615)+I611","v":1},{"$f":"(I652-I611)*(1+J615)+J611","v":1},{"$f":"(J652-J611)*(1+K615)+K611","v":1}]
[null,null,null,"Accommodation",null,1,{"$f":"F653*(1+G620)","v":1.01},{"$f":"G653*(1+H620)","v":1.0201},{"$f":"H653*(1+I620)","v":1.0303009999999999},{"$f":"I653*(1+J620)","v":1.04060401},{"$f":"J653*(1+K620)","v":1.0510100500999999}]
[null,null,null,"Other",null,1,{"$f":"F654*(1+G615)","v":1.01},{"$f":"G654*(1+H615)","v":1.0201},{"$f":"H654*(1+I615)","v":1.0303009999999999},{"$f":"I654*(1+J615)","v":1.04060401},{"$f":"J654*(1+K615)","v":1.0510100500999999}]
[null,null,null,"Total",null,{"$f":"SUM(F649:F654)","v":6},6.0399999999999991,7.0703000000000005,8.1009029999999989,9.131812029999999,10.163030150300001]
[null,null,"NITO","IT - Professional Services",null,1,{"$f":"F656*(1+G609-G607)","v":1},{"$f":"G656*(1+H609-H607)","v":1},{"$f":"H656*(1+I609-I607)","v":1},{"$f":"I656*(1+J609-J607)","v":1},{"$f":"J656*(1+K609-K607)","v":1}]
[null,null,null,"Salary & Assoc costs",null,1,{"$f":"F657*(1+G606-G608)","v":1},{"$f":"G657*(1+H606-H608)","v":1},{"$f":"H657*(1+I606-I608)","v":1},{"$f":"I657*(1+J606-J608)","v":1},{"$f":"J657*(1+K606-K608)","v":1}]
[null,null,null,"Info Tech costs",null,1,{"$f":"F658*(1+G610)","v":1.01},{"$f":"G658*(1+H610)","v":1.0201},{"$f":"H658*(1+I610)","v":1.0303009999999999},{"$f":"I658*(1+J610)","v":1.04060401},{"$f":"J658*(1+K610)","v":1.0510100500999999}]
[null,null,null,"Special Project",null,1,{"$f":"F659*(1+G615)","v":1.01},{"$f":"G659*(1+H615)","v":1.0201},{"$f":"H659*(1+I615)","v":1.0303009999999999},{"$f":"I659*(1+J615)","v":1.04060401},{"$f":"J659*(1+K615)","v":1.0510100500999999}]
[null,null,null,"Accommodation",null,1,{"$f":"F660*(1+G620)","v":1.01},{"$f":"G660*(1+H620)","v":1.0201},{"$f":"H660*(1+I620)","v":1.0303009999999999},{"$f":"I660*(1+J620)","v":1.04060401},{"$f":"J660*(1+K620)","v":1.0510100500999999}]
[null,null,null,"Other",null,1,{"$f":"F661*(1+G615)","v":1.01},{"$f":"G661*(1+H615)","v":1.0201},{"$f":"H661*(1+I615)","v":1.0303009999999999},{"$f":"I661*(1+J615)","v":1.04060401},{"$f":"J661*(1+K615)","v":1.0510100500999999}]
[null,null,null,"Total",null,{"$f":"SUM(F656:F661)","v":6},6.0399999999999991,6.0804000000000009,6.1212039999999988,6.1624160400000001,6.2040402003999997]
[]
[]
[null,"TSO Direct and Indirect Operating Expenditure by Asset Classes"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class",null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,{"$f":"F722","v":1},0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA02","Copper cables",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA03","Other cables",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA04","Pair gain systems",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA05","CAN Radio Bearer Equipment",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA06","Other CAN assets",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA07","Other Communications Plant and Equipment",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA08","Network Land",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA09","Network Buildings/Support",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA10","Indirect Capital Assets",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA11","Spare CAN Asset Class 11",null,1,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,1,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,1,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,1,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,1,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,1,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,{"$f":"F738","v":1},0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,1,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,1,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,1,0,0,0,0,0]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F670:F689)","v":20},4.2279999999999998,4.2562800000000012,4.2848428000000007,4.3136912280000006,4.3428281402800009]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,{"$f":"F744","v":1},0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO02","Switching Equipment - Trunk",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO03","Switching Equipment - Other",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO04","Inter-exchange Cables ",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO05","Transmission Equipment ",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO06","Core Radio Bearer Equipment",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO07","Other Communications Plant and Equipment",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO08","Network Land",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO09","Network Buildings/Support",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO10","Indirect Capital Assets",null,1,17.395199999999996,18.461856000000001,19.529578559999997,20.598378345599997,21.668266129055997]
[null,null,"CO11","LSS equipment",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO12","Data Equipment",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO13","Spare Core Asset Class 13",null,1,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,{"$f":"F757","v":1},0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,{"$f":"F758","v":1},0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,1,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,1,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,1,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,1,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,1,0,0,0,0,0]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F692:F711)","v":20},22.045999999999992,23.143764000000001,24.242905639999996,25.343438696399996,26.445377083363994]
[]
[null,null,null,"Indirect Operating Expenditure",null,{"$f":"SUM(F690,F712)*SUM(F616:F619)","v":1.6},1.0509599999999997,1.09600176,1.1411099375999998,1.1862851969759998,1.2315282089457598]
[]
[]
[null,"TSO Direct and Indirect Operating Expenditure by Asset Classes - calculations"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class",null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,1,{"$f":"G$662*SUMIF($C$516:$C$537,$C554,$M$516:$M$537)","v":0.42279999999999995},{"$f":"H$662*SUMIF($C$516:$C$537,$C554,$M$516:$M$537)","v":0.42562800000000012},0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA02","Copper cables",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA03","Other cables",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA04","Pair gain systems",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA05","CAN Radio Bearer Equipment",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA06","Other CAN assets",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA07","Other Communications Plant and Equipment",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA08","Network Land",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA09","Network Buildings/Support",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA10","Indirect Capital Assets",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CA11","Spare CAN Asset Class 11",null,1,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,1,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,1,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,1,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,1,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,1,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,1,{"$f":"G$662*SUMIF($C$516:$C$537,$C570,$M$516:$M$537)","v":0},0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,1,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,1,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,1,0,0,0,0,0]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F722:F741)","v":20},4.2279999999999998,4.2562800000000012,4.2848428000000007,4.3136912280000006,4.3428281402800009]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,1,{"$f":"G$662*SUMIF($C$516:$C$537,$C576,$M$516:$M$537)","v":0.42279999999999995},0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO02","Switching Equipment - Trunk",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO03","Switching Equipment - Other",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO04","Inter-exchange Cables ",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO05","Transmission Equipment ",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO06","Core Radio Bearer Equipment",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO07","Other Communications Plant and Equipment",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO08","Network Land",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO09","Network Buildings/Support",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO10","Indirect Capital Assets",null,1,{"$f":"SUM((G629/G625*G641),(G630/G626*G648),(G631/G627*G655))*(1-SUM(G616:G619))","v":17.395199999999996},{"$f":"SUM((H629/H625*H641),(H630/H626*H648),(H631/H627*H655))*(1-SUM(H616:H619))","v":18.461856000000001},{"$f":"SUM((I629/I625*I641),(I630/I626*I648),(I631/I627*I655))*(1-SUM(I616:I619))","v":19.529578559999997},{"$f":"SUM((J629/J625*J641),(J630/J626*J648),(J631/J627*J655))*(1-SUM(J616:J619))","v":20.598378345599997},{"$f":"SUM((K629/K625*K641),(K630/K626*K648),(K631/K627*K655))*(1-SUM(K616:K619))","v":21.668266129055997}]
[null,null,"CO11","LSS equipment",null,1,{"$f":"G$662*SUMIF($C$516:$C$537,$C586,$M$516:$M$537)","v":0.42279999999999995},0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO12","Data Equipment",null,1,0.42279999999999995,0.42562800000000012,0.42848427999999994,0.43136912280000006,0.43428281402800001]
[null,null,"CO13","Spare Core Asset Class 13",null,1,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,1,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,1,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,1,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,1,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,1,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,1,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,1,0,0,0,0,0]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F744:F763)","v":20},22.045999999999992,23.143764000000001,24.242905639999996,25.343438696399996,26.445377083363994]
[]
[null,null,null,"Indirect Operating Expenditure",null,1]
[]
[]
[null,"BU Support Indirect Operating Expenditure"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class",null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[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,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F774:F793)","v":0},0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local"]
[null,null,"CO02","Switching Equipment - Trunk"]
[null,null,"CO03","Switching Equipment - Other"]
[null,null,"CO04","Inter-exchange Cables "]
[null,null,"CO05","Transmission Equipment "]
[null,null,"CO06","Core Radio Bearer Equipment"]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F796:F815)","v":0},0,0,0,0,0]
[]
[null,null,null,"Indirect Operating Expenditure",null,{"$f":"SUM(F284,F306,F308,F395,F417,F419,F574,F596,F598,F690,F712,F714)*F$17","v":3370611.588691486},3248710.0015951907,2996817.1556009483,2526790.9904487524,2019472.5292106087,1521555.7778740851]
[]
[null,"Telstra Wholesale Group Indirect Operating Expenditure"]
[]
[null,null,"Unit Cost",null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Service","Unit",null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[]
[null,null,"WLR","$/SIO/year",null,1,1,1,1,1,1]
[null,null,"LSS","$/SIO/year",null,1,1,1,1,1,1]
[null,null,"ULL","$/SIO/year",null,1,1,1,1,1,1]
[null,null,"WDSL","$/SIO/year",null,1,1,1,1,1,1]
[null,null,"OA/TA","$/MoU",null,1,1,1,1,1,1]
[null,null,"LCS","$/MoU",null,1,1,1,1,1,1]
[]
[null,null,"Demand",null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Service","Unit",null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[]
[null,null,"WLR","SIO",null,{"$f":"'Demand Forecasts'!F88","v":1},{"$f":"'Demand Forecasts'!G88","v":0.98620934587813625},{"$f":"'Demand Forecasts'!H88","v":0.90046904121863802},{"$f":"'Demand Forecasts'!I88","v":0.75092569892473116},{"$f":"'Demand Forecasts'!J88","v":0.59314700044802859},{"$f":"'Demand Forecasts'!K88","v":0.44112547043010752}]
[null,null,"LSS","SIO",null,{"$f":"'Demand Forecasts'!F92","v":1},{"$f":"'Demand Forecasts'!G92","v":0.98620934587813625},{"$f":"'Demand Forecasts'!H92","v":0.90046904121863802},{"$f":"'Demand Forecasts'!I92","v":0.75092569892473116},{"$f":"'Demand Forecasts'!J92","v":0.59314700044802859},{"$f":"'Demand Forecasts'!K92","v":0.44112547043010752}]
[null,null,"ULL","SIO",null,{"$f":"'Demand Forecasts'!F91","v":1},{"$f":"'Demand Forecasts'!G91","v":0.98620934587813625},{"$f":"'Demand Forecasts'!H91","v":0.90046904121863802},{"$f":"'Demand Forecasts'!I91","v":0.75092569892473116},{"$f":"'Demand Forecasts'!J91","v":0.59314700044802859},{"$f":"'Demand Forecasts'!K91","v":0.44112547043010752}]
[null,null,"WDSL","SIO",null,{"$f":"'Demand Forecasts'!F93","v":1},{"$f":"'Demand Forecasts'!G93","v":0.98620934587813625},{"$f":"'Demand Forecasts'!H93","v":0.90046904121863802},{"$f":"'Demand Forecasts'!I93","v":0.75092569892473116},{"$f":"'Demand Forecasts'!J93","v":0.59314700044802859},{"$f":"'Demand Forecasts'!K93","v":0.44112547043010752}]
[null,null,"OA/TA","MOU",null,{"$f":"'Demand Forecasts'!F89","v":1},{"$f":"'Demand Forecasts'!G89","v":1.9724186917562725},{"$f":"'Demand Forecasts'!H89","v":1.800938082437276},{"$f":"'Demand Forecasts'!I89","v":1.5018513978494623},{"$f":"'Demand Forecasts'!J89","v":1.1862940008960572},{"$f":"'Demand Forecasts'!K89","v":0.88225094086021505}]
[null,null,"LCS","MOU",null,{"$f":"'Demand Forecasts'!F90","v":1},{"$f":"'Demand Forecasts'!G90","v":0.98620934587813625},{"$f":"'Demand Forecasts'!H90","v":0.90046904121863802},{"$f":"'Demand Forecasts'!I90","v":0.75092569892473116},{"$f":"'Demand Forecasts'!J90","v":0.59314700044802859},{"$f":"'Demand Forecasts'!K90","v":0.44112547043010752}]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class",null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes"]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables"]
[null,null,"CA04","Pair gain systems"]
[null,null,"CA05","CAN Radio Bearer Equipment"]
[null,null,"CA06","Other CAN assets"]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F845:F864)","v":0},0,0,0,0,0]
[null,null,"Core Asset Class"]
[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,null,null,"Total Core Asset Class",null,{"$f":"SUM(F867:F886)","v":0},0,0,0,0,0]
[]
[null,null,null,"Indirect Operating Expenditure",null,{"$f":"SUMPRODUCT(F825:F830,F835:F840)","v":6},6.9034654211469535,6.3032832885304657,5.2564798924731182,4.1520290031362004,3.0878782930107525]
[]
[null,"PROPEX"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class",null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,{"$f":"'Capex Forecasts'!H539","v":1},{"$f":"'Capex Forecasts'!I539","v":1},{"$f":"'Capex Forecasts'!J539","v":22450.419534050179},{"$f":"'Capex Forecasts'!K539","v":21647.216946684588},{"$f":"'Capex Forecasts'!L539","v":20844.017237903226},{"$f":"'Capex Forecasts'!M539","v":20843.942529121865}]
[null,null,"CA02","Copper cables",null,{"$f":"'Capex Forecasts'!H540","v":1},{"$f":"'Capex Forecasts'!I540","v":1},{"$f":"'Capex Forecasts'!J540","v":22450.419534050179},{"$f":"'Capex Forecasts'!K540","v":21647.216946684588},{"$f":"'Capex Forecasts'!L540","v":20844.017237903226},{"$f":"'Capex Forecasts'!M540","v":20843.942529121865}]
[null,null,"CA03","Other cables",null,{"$f":"'Capex Forecasts'!H541","v":1},{"$f":"'Capex Forecasts'!I541","v":1},{"$f":"'Capex Forecasts'!J541","v":22450.629301075271},{"$f":"'Capex Forecasts'!K541","v":21647.387920026882},{"$f":"'Capex Forecasts'!L541","v":20844.150856854838},{"$f":"'Capex Forecasts'!M541","v":20844.038793682797}]
[null,null,"CA04","Pair gain systems",null,{"$f":"'Capex Forecasts'!H542","v":1},{"$f":"'Capex Forecasts'!I542","v":1},{"$f":"'Capex Forecasts'!J542","v":22450.419534050179},{"$f":"'Capex Forecasts'!K542","v":21647.216946684588},{"$f":"'Capex Forecasts'!L542","v":20844.017237903226},{"$f":"'Capex Forecasts'!M542","v":20843.942529121865}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"'Capex Forecasts'!H543","v":1},{"$f":"'Capex Forecasts'!I543","v":1},{"$f":"'Capex Forecasts'!J543","v":0.41953405017921147},{"$f":"'Capex Forecasts'!K543","v":0.34194668458781363},{"$f":"'Capex Forecasts'!L543","v":0.26723790322580643},{"$f":"'Capex Forecasts'!M543","v":0.19252912186379928}]
[null,null,"CA06","Other CAN assets",null,{"$f":"'Capex Forecasts'!H544","v":1},{"$f":"'Capex Forecasts'!I544","v":1},{"$f":"'Capex Forecasts'!J544","v":0.41953405017921147},{"$f":"'Capex Forecasts'!K544","v":0.34194668458781363},{"$f":"'Capex Forecasts'!L544","v":0.26723790322580643},{"$f":"'Capex Forecasts'!M544","v":0.19252912186379928}]
[null,null,"CA07","Other Communications Plant and Equipment",null,{"$f":"'Capex Forecasts'!H545","v":1},{"$f":"'Capex Forecasts'!I545","v":1},{"$f":"'Capex Forecasts'!J545","v":22450.629301075271},{"$f":"'Capex Forecasts'!K545","v":21647.387920026882},{"$f":"'Capex Forecasts'!L545","v":20844.150856854838},{"$f":"'Capex Forecasts'!M545","v":20844.038793682797}]
[null,null,"CA08","Network Land",null,{"$f":"'Capex Forecasts'!H546","v":1},{"$f":"'Capex Forecasts'!I546","v":1},{"$f":"'Capex Forecasts'!J546","v":0},{"$f":"'Capex Forecasts'!K546","v":0},{"$f":"'Capex Forecasts'!L546","v":0},{"$f":"'Capex Forecasts'!M546","v":0}]
[null,null,"CA09","Network Buildings/Support",null,{"$f":"'Capex Forecasts'!H547","v":1},{"$f":"'Capex Forecasts'!I547","v":1},{"$f":"'Capex Forecasts'!J547","v":22450.629301075271},{"$f":"'Capex Forecasts'!K547","v":21647.387920026882},{"$f":"'Capex Forecasts'!L547","v":20844.150856854838},{"$f":"'Capex Forecasts'!M547","v":20844.038793682797}]
[null,null,"CA10","Indirect Capital Assets",null,{"$f":"'Capex Forecasts'!H548","v":1},{"$f":"'Capex Forecasts'!I548","v":1},{"$f":"'Capex Forecasts'!J548","v":0.62930107526881718},{"$f":"'Capex Forecasts'!K548","v":0.51292002688172045},{"$f":"'Capex Forecasts'!L548","v":0.40085685483870964},{"$f":"'Capex Forecasts'!M548","v":0.28879368279569895}]
[null,null,"CA11","Spare CAN Asset Class 11",null,{"$f":"'Capex Forecasts'!H549","v":1},{"$f":"'Capex Forecasts'!I549","v":1},{"$f":"'Capex Forecasts'!J549","v":0},{"$f":"'Capex Forecasts'!K549","v":0},{"$f":"'Capex Forecasts'!L549","v":0},{"$f":"'Capex Forecasts'!M549","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,{"$f":"'Capex Forecasts'!H550","v":1},{"$f":"'Capex Forecasts'!I550","v":1},{"$f":"'Capex Forecasts'!J550","v":0},{"$f":"'Capex Forecasts'!K550","v":0},{"$f":"'Capex Forecasts'!L550","v":0},{"$f":"'Capex Forecasts'!M550","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,{"$f":"'Capex Forecasts'!H551","v":1},{"$f":"'Capex Forecasts'!I551","v":1},{"$f":"'Capex Forecasts'!J551","v":0},{"$f":"'Capex Forecasts'!K551","v":0},{"$f":"'Capex Forecasts'!L551","v":0},{"$f":"'Capex Forecasts'!M551","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,{"$f":"'Capex Forecasts'!H552","v":1},{"$f":"'Capex Forecasts'!I552","v":1},{"$f":"'Capex Forecasts'!J552","v":0},{"$f":"'Capex Forecasts'!K552","v":0},{"$f":"'Capex Forecasts'!L552","v":0},{"$f":"'Capex Forecasts'!M552","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,{"$f":"'Capex Forecasts'!H553","v":1},{"$f":"'Capex Forecasts'!I553","v":1},{"$f":"'Capex Forecasts'!J553","v":0},{"$f":"'Capex Forecasts'!K553","v":0},{"$f":"'Capex Forecasts'!L553","v":0},{"$f":"'Capex Forecasts'!M553","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,{"$f":"'Capex Forecasts'!H554","v":1},{"$f":"'Capex Forecasts'!I554","v":1},{"$f":"'Capex Forecasts'!J554","v":0},{"$f":"'Capex Forecasts'!K554","v":0},{"$f":"'Capex Forecasts'!L554","v":0},{"$f":"'Capex Forecasts'!M554","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,{"$f":"'Capex Forecasts'!H555","v":1},{"$f":"'Capex Forecasts'!I555","v":1},{"$f":"'Capex Forecasts'!J555","v":0},{"$f":"'Capex Forecasts'!K555","v":0},{"$f":"'Capex Forecasts'!L555","v":0},{"$f":"'Capex Forecasts'!M555","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,{"$f":"'Capex Forecasts'!H556","v":1},{"$f":"'Capex Forecasts'!I556","v":1},{"$f":"'Capex Forecasts'!J556","v":0},{"$f":"'Capex Forecasts'!K556","v":0},{"$f":"'Capex Forecasts'!L556","v":0},{"$f":"'Capex Forecasts'!M556","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,{"$f":"'Capex Forecasts'!H557","v":1},{"$f":"'Capex Forecasts'!I557","v":1},{"$f":"'Capex Forecasts'!J557","v":0},{"$f":"'Capex Forecasts'!K557","v":0},{"$f":"'Capex Forecasts'!L557","v":0},{"$f":"'Capex Forecasts'!M557","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,{"$f":"'Capex Forecasts'!H558","v":1},{"$f":"'Capex Forecasts'!I558","v":1},{"$f":"'Capex Forecasts'!J558","v":0},{"$f":"'Capex Forecasts'!K558","v":0},{"$f":"'Capex Forecasts'!L558","v":0},{"$f":"'Capex Forecasts'!M558","v":0}]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F896:F915)","v":20},20,134704.61487455197,129885.01141353046,125065.43961693549,125064.6178203405]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,{"$f":"'Capex Forecasts'!H561","v":1},{"$f":"'Capex Forecasts'!I561","v":1},{"$f":"'Capex Forecasts'!J561","v":0.75},{"$f":"'Capex Forecasts'!K561","v":0.75},{"$f":"'Capex Forecasts'!L561","v":0.75},{"$f":"'Capex Forecasts'!M561","v":0.75}]
[null,null,"CO02","Switching Equipment - Trunk",null,{"$f":"'Capex Forecasts'!H562","v":1},{"$f":"'Capex Forecasts'!I562","v":1},{"$f":"'Capex Forecasts'!J562","v":0.5},{"$f":"'Capex Forecasts'!K562","v":0.5},{"$f":"'Capex Forecasts'!L562","v":0.5},{"$f":"'Capex Forecasts'!M562","v":0.5}]
[null,null,"CO03","Switching Equipment - Other",null,{"$f":"'Capex Forecasts'!H563","v":1},{"$f":"'Capex Forecasts'!I563","v":1},{"$f":"'Capex Forecasts'!J563","v":0.5},{"$f":"'Capex Forecasts'!K563","v":0.5},{"$f":"'Capex Forecasts'!L563","v":0.5},{"$f":"'Capex Forecasts'!M563","v":0.5}]
[null,null,"CO04","Inter-exchange Cables ",null,{"$f":"'Capex Forecasts'!H564","v":1},{"$f":"'Capex Forecasts'!I564","v":1},{"$f":"'Capex Forecasts'!J564","v":0.75},{"$f":"'Capex Forecasts'!K564","v":0.75},{"$f":"'Capex Forecasts'!L564","v":0.75},{"$f":"'Capex Forecasts'!M564","v":0.75}]
[null,null,"CO05","Transmission Equipment ",null,{"$f":"'Capex Forecasts'!H565","v":1},{"$f":"'Capex Forecasts'!I565","v":1},{"$f":"'Capex Forecasts'!J565","v":0.75},{"$f":"'Capex Forecasts'!K565","v":0.75},{"$f":"'Capex Forecasts'!L565","v":0.75},{"$f":"'Capex Forecasts'!M565","v":0.75}]
[null,null,"CO06","Core Radio Bearer Equipment",null,{"$f":"'Capex Forecasts'!H566","v":1},{"$f":"'Capex Forecasts'!I566","v":1},{"$f":"'Capex Forecasts'!J566","v":0.5},{"$f":"'Capex Forecasts'!K566","v":0.5},{"$f":"'Capex Forecasts'!L566","v":0.5},{"$f":"'Capex Forecasts'!M566","v":0.5}]
[null,null,"CO07","Other Communications Plant and Equipment",null,{"$f":"'Capex Forecasts'!H567","v":1},{"$f":"'Capex Forecasts'!I567","v":1},{"$f":"'Capex Forecasts'!J567","v":0.75},{"$f":"'Capex Forecasts'!K567","v":0.75},{"$f":"'Capex Forecasts'!L567","v":0.75},{"$f":"'Capex Forecasts'!M567","v":0.75}]
[null,null,"CO08","Network Land",null,{"$f":"'Capex Forecasts'!H568","v":1},{"$f":"'Capex Forecasts'!I568","v":1},{"$f":"'Capex Forecasts'!J568","v":0},{"$f":"'Capex Forecasts'!K568","v":0},{"$f":"'Capex Forecasts'!L568","v":0},{"$f":"'Capex Forecasts'!M568","v":0}]
[null,null,"CO09","Network Buildings/Support",null,{"$f":"'Capex Forecasts'!H569","v":1},{"$f":"'Capex Forecasts'!I569","v":1},{"$f":"'Capex Forecasts'!J569","v":0.75},{"$f":"'Capex Forecasts'!K569","v":0.75},{"$f":"'Capex Forecasts'!L569","v":0.75},{"$f":"'Capex Forecasts'!M569","v":0.75}]
[null,null,"CO10","Indirect Capital Assets",null,{"$f":"'Capex Forecasts'!H570","v":1},{"$f":"'Capex Forecasts'!I570","v":1},{"$f":"'Capex Forecasts'!J570","v":0.75},{"$f":"'Capex Forecasts'!K570","v":0.75},{"$f":"'Capex Forecasts'!L570","v":0.75},{"$f":"'Capex Forecasts'!M570","v":0.75}]
[null,null,"CO11","LSS equipment",null,{"$f":"'Capex Forecasts'!H571","v":1},{"$f":"'Capex Forecasts'!I571","v":1},{"$f":"'Capex Forecasts'!J571","v":0},{"$f":"'Capex Forecasts'!K571","v":0},{"$f":"'Capex Forecasts'!L571","v":0},{"$f":"'Capex Forecasts'!M571","v":0}]
[null,null,"CO12","Data Equipment",null,{"$f":"'Capex Forecasts'!H572","v":1},{"$f":"'Capex Forecasts'!I572","v":1},{"$f":"'Capex Forecasts'!J572","v":0.62930107526881718},{"$f":"'Capex Forecasts'!K572","v":0.51292002688172045},{"$f":"'Capex Forecasts'!L572","v":0.40085685483870964},{"$f":"'Capex Forecasts'!M572","v":0.28879368279569895}]
[null,null,"CO13","Spare Core Asset Class 13",null,{"$f":"'Capex Forecasts'!H573","v":1},{"$f":"'Capex Forecasts'!I573","v":1},{"$f":"'Capex Forecasts'!J573","v":0},{"$f":"'Capex Forecasts'!K573","v":0},{"$f":"'Capex Forecasts'!L573","v":0},{"$f":"'Capex Forecasts'!M573","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,{"$f":"'Capex Forecasts'!H574","v":1},{"$f":"'Capex Forecasts'!I574","v":1},{"$f":"'Capex Forecasts'!J574","v":0},{"$f":"'Capex Forecasts'!K574","v":0},{"$f":"'Capex Forecasts'!L574","v":0},{"$f":"'Capex Forecasts'!M574","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,{"$f":"'Capex Forecasts'!H575","v":1},{"$f":"'Capex Forecasts'!I575","v":1},{"$f":"'Capex Forecasts'!J575","v":0},{"$f":"'Capex Forecasts'!K575","v":0},{"$f":"'Capex Forecasts'!L575","v":0},{"$f":"'Capex Forecasts'!M575","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,{"$f":"'Capex Forecasts'!H576","v":1},{"$f":"'Capex Forecasts'!I576","v":1},{"$f":"'Capex Forecasts'!J576","v":0},{"$f":"'Capex Forecasts'!K576","v":0},{"$f":"'Capex Forecasts'!L576","v":0},{"$f":"'Capex Forecasts'!M576","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,{"$f":"'Capex Forecasts'!H577","v":1},{"$f":"'Capex Forecasts'!I577","v":1},{"$f":"'Capex Forecasts'!J577","v":0},{"$f":"'Capex Forecasts'!K577","v":0},{"$f":"'Capex Forecasts'!L577","v":0},{"$f":"'Capex Forecasts'!M577","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,{"$f":"'Capex Forecasts'!H578","v":1},{"$f":"'Capex Forecasts'!I578","v":1},{"$f":"'Capex Forecasts'!J578","v":0},{"$f":"'Capex Forecasts'!K578","v":0},{"$f":"'Capex Forecasts'!L578","v":0},{"$f":"'Capex Forecasts'!M578","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,{"$f":"'Capex Forecasts'!H579","v":1},{"$f":"'Capex Forecasts'!I579","v":1},{"$f":"'Capex Forecasts'!J579","v":0},{"$f":"'Capex Forecasts'!K579","v":0},{"$f":"'Capex Forecasts'!L579","v":0},{"$f":"'Capex Forecasts'!M579","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,{"$f":"'Capex Forecasts'!H580","v":1},{"$f":"'Capex Forecasts'!I580","v":1},{"$f":"'Capex Forecasts'!J580","v":0},{"$f":"'Capex Forecasts'!K580","v":0},{"$f":"'Capex Forecasts'!L580","v":0},{"$f":"'Capex Forecasts'!M580","v":0}]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F918:F937)","v":20},20,6.6293010752688168,6.5129200268817202,6.4008568548387093,6.2887936827956992]
[]
[null,null,null,"Indirect Operating Expenditure"]
[]
[]
[null,"Unattributable Indirect Operating Expenditure"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class",null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[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,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F948:F967)","v":0},0,0,0,0,0]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local"]
[null,null,"CO02","Switching Equipment - Trunk"]
[null,null,"CO03","Switching Equipment - Other"]
[null,null,"CO04","Inter-exchange Cables "]
[null,null,"CO05","Transmission Equipment "]
[null,null,"CO06","Core Radio Bearer Equipment"]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F970:F989)","v":0},0,0,0,0,0]
[]
[null,null,null,"Indirect Operating Expenditure",null,{"$f":"SUM(F284,F306,F308,F395,F417,F419,F574,F596,F598,F690,F712,F714,F794,F816,F818,F865,F887,F889,F916,F938,F940)*F$16","v":3404318.164578401},3281197.5706457975,3028132.5026315469,2553357.8681613742,2040918.0144277427,1538022.0755977491]
[]
[]
[null,"Spectrum Sharing Service Indirect Operating Expenditure"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class",null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes"]
[null,null,"CA02","Copper cables"]
[null,null,"CA03","Other cables"]
[null,null,"CA04","Pair gain systems"]
[null,null,"CA05","CAN Radio Bearer Equipment"]
[null,null,"CA06","Other CAN assets"]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F1000:F1019)","v":0},0,0,0,0,0]
[null,null,"Core Asset Class"]
[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,1,1,1,1,1,1]
[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,null,"Total Core Asset Class",null,{"$f":"SUM(F1022:F1041)","v":1},1,1,1,1,1]
[]
[null,null,null,"Indirect Operating Expenditure"]

{"sheet":"Capex Forecasts","index":20,"n_rows":583,"n_cols":13,"rows_kept":583,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Capex Forecasts"]
[null,null,null,null,2,3,4,5,6,7,8,9,10]
[null,"Purpose"]
[null,null,"Input for capex and forecast capex to asset classes. "]
[]
[null,"Capex Assumptions"]
[]
[null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,null,null,"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[]
[null,null,"NBN rollout % complete (from FY2015)",null,null,null,null,null,null,{"$f":"'NBN Rollout Parameters'!H23-'NBN Rollout Parameters'!$G$23","v":0.16093189964157706},{"$f":"'NBN Rollout Parameters'!I23-'NBN Rollout Parameters'!$G$23","v":0.31610663082437274},{"$f":"'NBN Rollout Parameters'!J23-'NBN Rollout Parameters'!$G$23","v":0.46552419354838714},{"$f":"'NBN Rollout Parameters'!K23-'NBN Rollout Parameters'!$G$23","v":0.61494175627240144}]
[null,null,"NBN rollout incremental premises passed ('000)",null,null,null,null,null,null,{"$f":"'NBN Rollout Parameters'!H17-'NBN Rollout Parameters'!G17","v":1796},{"$f":"'NBN Rollout Parameters'!I17-'NBN Rollout Parameters'!H17","v":1731.75},{"$f":"'NBN Rollout Parameters'!J17-'NBN Rollout Parameters'!I17","v":1667.5},{"$f":"'NBN Rollout Parameters'!K17-'NBN Rollout Parameters'!J17","v":1667.5}]
[null,null,"Maximum uplift factor",null,null,null,null,null,null,0.01,0.01,0.01,0.01]
[null,null,"Remediation Capex $ per premises passed:",null,null,null,null,null,null,1,1,1,1]
[]
[]
[null,"Total Direct and Indirect Capital Expenditure by Asset Classes - $2009"]
[]
[null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,null,null,null,{"$f":"I74/VLOOKUP(I$20,Infl_per_yr,5,FALSE)","v":3.4347565307209957},75084.445094454786,70426.234640919967,66030.316621052203,64294.138224230752]
[null,null,"CA02","Copper cables",null,null,null,null,3.4347565307209957,75084.445094454786,70426.234640919967,66030.316621052203,64294.138224230752]
[null,null,"CA03","Other cables",null,null,null,null,3.4347565307209957,75085.146651085131,70426.790879107604,66030.739903262191,64294.435156875719]
[null,null,"CA04","Pair gain systems",null,null,null,null,3.4347565307209957,75084.445094454786,70426.234640919967,66030.316621052203,64294.138224230752]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,3.4347565307209957,1.4031132606746608,1.1124763752669986,0.84656441998419496,0.59386528992806487]
[null,null,"CA06","Other CAN assets",null,null,null,null,3.4347565307209957,1.4031132606746608,1.1124763752669986,0.84656441998419496,0.59386528992806487]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,3.4347565307209957,75085.146651085131,70426.790879107604,66030.739903262191,64294.435156875719]
[null,null,"CA08","Network Land",null,null,null,null,3.4347565307209957,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,3.4347565307209957,75085.146651085131,70426.790879107604,66030.739903262191,64294.435156875719]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,3.4347565307209957,2.1046698910119912,1.668714562900498,1.2698466299762925,0.89079793489209735]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,{"$f":"I84/VLOOKUP(I$20,Infl_per_yr,5,FALSE)","v":0},0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,null,null,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,null,null,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,null,null,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,null,null,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,null,null,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,null,null,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,null,null,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,null,null,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,null,null,0,0,0,0,0]
[null,null,null,"Total CAN Asset Class",null,null,null,null,{"$f":"SUM(I23:I42)","v":34.347565307209955},450513.68613303214,422562.97022739612,396186.13254841312,385767.79867183417]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,null,null,null,{"$f":"I96/VLOOKUP(I$20,Infl_per_yr,5,FALSE)","v":3.4347565307209957},2.5083421597280884,2.4400215561557284,2.3758729855459868,2.3134108914761313]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,3.4347565307209957,1.6722281064853923,1.6266810374371521,1.5839153236973247,1.5422739276507542]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,3.4347565307209957,1.6722281064853923,1.6266810374371521,1.5839153236973247,1.5422739276507542]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,3.4347565307209957,2.5083421597280884,2.4400215561557284,2.3758729855459868,2.3134108914761313]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,3.4347565307209957,2.5083421597280884,2.4400215561557284,2.3758729855459868,2.3134108914761313]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,3.4347565307209957,1.6722281064853923,1.6266810374371521,1.5839153236973247,1.5422739276507542]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,3.4347565307209957,2.5083421597280884,2.4400215561557284,2.3758729855459868,2.3134108914761313]
[null,null,"CO08","Network Land",null,null,null,null,3.4347565307209957,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,3.4347565307209957,2.5083421597280884,2.4400215561557284,2.3758729855459868,2.3134108914761313]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,3.4347565307209957,2.5083421597280884,2.4400215561557284,2.3758729855459868,2.3134108914761313]
[null,null,"CO11","LSS equipment",null,null,null,null,{"$f":"I106/VLOOKUP(I$20,Infl_per_yr,5,FALSE)","v":3.4347565307209957},0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,3.4347565307209957,2.1046698910119912,1.668714562900498,1.2698466299762925,0.89079793489209735]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,0,0,0,0,0]
[null,null,null,"Total Core Asset Class",null,null,null,null,{"$f":"SUM(I45:I64)","v":41.217078368651947},22.171407168836694,21.188887012146321,20.276830514344187,19.39808506670115]
[]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I43,I65)","v":75.564643675861902},450535.85754020099,422584.15911440825,396206.40937892749,385787.19675690087]
[]
[null,"Total Direct and Indirect Capital Expenditure by Asset Classes - raw"]
[]
[null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,{"$f":"SUM(F125,F227,F331,F435)","v":4},{"$f":"SUM(G125,G227,G331,G435)","v":4},4,4,{"$f":"SUM(J125,J227,J331,J435)","v":89801.678136200717},86588.867786738352,83376.068951612906,83375.77011648746]
[null,null,"CA02","Copper cables",null,{"$f":"SUM(F126,F228,F332,F436)","v":4},4,4,4,89801.678136200717,86588.867786738352,83376.068951612906,83375.77011648746]
[null,null,"CA03","Other cables",null,4,4,4,4,89802.517204301083,86589.551680107528,83376.603427419352,83376.15517473119]
[null,null,"CA04","Pair gain systems",null,4,4,4,4,89801.678136200717,86588.867786738352,83376.068951612906,83375.77011648746]
[null,null,"CA05","CAN Radio Bearer Equipment",null,4,4,4,4,1.6781362007168459,1.3677867383512545,1.0689516129032257,0.77011648745519712]
[null,null,"CA06","Other CAN assets",null,4,4,4,4,1.6781362007168459,1.3677867383512545,1.0689516129032257,0.77011648745519712]
[null,null,"CA07","Other Communications Plant and Equipment",null,4,4,4,4,89802.517204301083,86589.551680107528,83376.603427419352,83376.15517473119]
[null,null,"CA08","Network Land",null,4,4,4,4,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,4,4,4,4,89802.517204301083,86589.551680107528,83376.603427419352,83376.15517473119]
[null,null,"CA10","Indirect Capital Assets",null,4,4,4,4,2.5172043010752687,2.0516801075268818,1.6034274193548386,1.1551747311827958]
[null,null,"CA11","Spare CAN Asset Class 11",null,0,0,0,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,0,0,0,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,0,0,0,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,0,0,0,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,0,0,0,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,0,0,0,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,0,0,0,0,0,0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,{"$f":"SUM(F142,F244,F348,F452)","v":0},0,0,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,0,0,0,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,0,0,0,0,0,0,0,0]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F74:F93)","v":40},40,40,40,538818.4594982079,519540.04565412184,500261.75846774195,500258.471281362]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,{"$f":"SUM(F147,F249,F353,F457)","v":4},4,4,4,3,3,3,3]
[null,null,"CO02","Switching Equipment - Trunk",null,4,4,4,4,2,2,2,2]
[null,null,"CO03","Switching Equipment - Other",null,4,4,4,4,2,2,2,2]
[null,null,"CO04","Inter-exchange Cables ",null,4,4,4,4,3,3,3,3]
[null,null,"CO05","Transmission Equipment ",null,4,4,4,4,3,3,3,3]
[null,null,"CO06","Core Radio Bearer Equipment",null,4,4,4,4,2,2,2,2]
[null,null,"CO07","Other Communications Plant and Equipment",null,4,4,4,4,3,3,3,3]
[null,null,"CO08","Network Land",null,4,4,4,4,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,4,4,4,4,3,3,3,3]
[null,null,"CO10","Indirect Capital Assets",null,4,4,4,4,3,3,3,3]
[null,null,"CO11","LSS equipment",null,4,4,4,4,0,0,0,0]
[null,null,"CO12","Data Equipment",null,4,4,4,4,2.5172043010752687,2.0516801075268818,1.6034274193548386,1.1551747311827958]
[null,null,"CO13","Spare Core Asset Class 13",null,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,{"$f":"SUM(F163,F265,F369,F473)","v":0},0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,0,0,0,0,0,0,0,0]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F96:F115)","v":48},48,48,48,26.517204301075267,26.051680107526881,25.603427419354837,25.155174731182797]
[]
[null,null,null,"Total",null,{"$f":"SUM(F94,F116)","v":88},88,88,88,538844.97670250898,519566.09733422939,500287.36189516133,500283.62645609316]
[]
[null,"Direct and Indirect Capital Expenditure by Asset Classes - Demand & Baseline"]
[]
[null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,{"$f":"F177","v":1},1,1,1,{"$f":"J177*(1-J$12)","v":0.83906810035842294},0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA02","Copper cables",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA03","Other cables",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA04","Pair gain systems",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA05","CAN Radio Bearer Equipment",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA06","Other CAN assets",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA07","Other Communications Plant and Equipment",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA08","Network Land",null,1,1,1,1,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA10","Indirect Capital Assets",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F125:F144)","v":10},10,10,10,7.5516129032258066,6.1550403225806454,4.8102822580645146,3.4655241935483865]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,{"$f":"F199","v":1},1,1,1,1,1,1,1]
[null,null,"CO02","Switching Equipment - Trunk",null,1,1,1,1,1,1,1,1]
[null,null,"CO03","Switching Equipment - Other",null,1,1,1,1,1,1,1,1]
[null,null,"CO04","Inter-exchange Cables ",null,1,1,1,1,1,1,1,1]
[null,null,"CO05","Transmission Equipment ",null,1,1,1,1,1,1,1,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,1,1,1,1,1,1,1,1]
[null,null,"CO07","Other Communications Plant and Equipment",null,1,1,1,1,1,1,1,1]
[null,null,"CO08","Network Land",null,1,1,1,1,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,1,1,1,1,1,1,1,1]
[null,null,"CO10","Indirect Capital Assets",null,1,1,1,1,1,1,1,1]
[null,null,"CO11","LSS equipment",null,1,1,1,1,0,0,0,0]
[null,null,"CO12","Data Equipment",null,{"$f":"F210*(1-F$12)","v":1},1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F147:F166)","v":12},12,12,12,9.8390681003584231,9.6838933691756282,9.5344758064516135,9.3850582437275989]
[]
[null,null,null,"Total",null,{"$f":"SUM(F145,F167)","v":22},22,22,22,17.390681003584231,15.838933691756274,14.344758064516128,12.850582437275985]
[]
[]
[null,"Direct and Indirect Capital Expenditure by Asset Classes - Demand & Baseline calculations"]
[]
[null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,1,1,1,1,{"$f":"MAX(TREND(F177:I177,F$3:I$3,J$3),0)","v":1},1,1,1]
[null,null,"CA02","Copper cables",null,1,1,1,1,1,1,1,1]
[null,null,"CA03","Other cables",null,1,1,1,1,1,1,1,1]
[null,null,"CA04","Pair gain systems",null,1,1,1,1,1,1,1,1]
[null,null,"CA05","CAN Radio Bearer Equipment",null,1,1,1,1,1,1,1,1]
[null,null,"CA06","Other CAN assets",null,1,1,1,1,1,1,1,1]
[null,null,"CA07","Other Communications Plant and Equipment",null,1,1,1,1,{"$f":"MAX(MIN(TREND(F183:I183,F$3:I$3,J$3),I183*(1+J$14)),0)","v":1},{"$f":"MAX(MIN(TREND(G183:J183,G$3:J$3,K$3),J183*(1+K$14)),0)","v":1},{"$f":"MAX(MIN(TREND(H183:K183,H$3:K$3,L$3),K183*(1+L$14)),0)","v":1},{"$f":"MAX(MIN(TREND(I183:L183,I$3:L$3,M$3),L183*(1+M$14)),0)","v":1}]
[null,null,"CA08","Network Land",null,1,1,1,1]
[null,null,"CA09","Network Buildings/Support",null,1,1,1,1,{"$f":"MAX(MIN(TREND(F185:I185,F$3:I$3,J$3),I185*(1+J$14)),0)","v":1},1,1,1]
[null,null,"CA10","Indirect Capital Assets",null,1,1,1,1,1,1,1,1]
[null,null,"CA11","Spare CAN Asset Class 11",null,1,1,1,1]
[null,null,"CA12","Spare CAN Asset Class 12",null,1,1,1,1]
[null,null,"CA13","Spare CAN Asset Class 13",null,1,1,1,1]
[null,null,"CA14","Spare CAN Asset Class 14",null,1,1,1,1]
[null,null,"CA15","Spare CAN Asset Class 15",null,1,1,1,1]
[null,null,"CA16","Spare CAN Asset Class 16",null,1,1,1,1]
[null,null,"CA17","Spare CAN Asset Class 17",null,1,1,1,1]
[null,null,"CA18","Spare CAN Asset Class 18",null,1,1,1,1]
[null,null,"CA19","Spare CAN Asset Class 19",null,1,1,1,1]
[null,null,"CA20","Spare CAN Asset Class 20",null,1,1,1,1]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F177:F196)","v":20},20,20,20,9,9,9,9]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,1,1,1,1,{"$f":"MAX(TREND(F199:I199,F$3:I$3,J$3),0)","v":1},1,1,1]
[null,null,"CO02","Switching Equipment - Trunk",null,1,1,1,1,1,1,1,1]
[null,null,"CO03","Switching Equipment - Other",null,1,1,1,1,1,1,1,1]
[null,null,"CO04","Inter-exchange Cables ",null,1,1,1,1,{"$f":"MAX(MIN(TREND(F202:I202,F$3:I$3,J$3),I202*(1+J$14)),0)","v":1},1,1,1]
[null,null,"CO05","Transmission Equipment ",null,1,1,1,1,1,1,1,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,1,1,1,1,1,1,1,1]
[null,null,"CO07","Other Communications Plant and Equipment",null,1,1,1,1,1,1,1,1]
[null,null,"CO08","Network Land",null,1,1,1,1]
[null,null,"CO09","Network Buildings/Support",null,1,1,1,1,{"$f":"MAX(MIN(TREND(F207:I207,F$3:I$3,J$3),I207*(1+J$14)),0)","v":1},1,1,1]
[null,null,"CO10","Indirect Capital Assets",null,1,1,1,1,1,1,1,1]
[null,null,"CO11","LSS equipment",null,1,1,1,1]
[null,null,"CO12","Data Equipment",null,1,1,1,1,{"$f":"MAX(TREND(F210:I210,F$3:I$3,J$3),0)","v":1},{"$f":"MAX(TREND(G210:J210,G$3:J$3,K$3),0)","v":1},{"$f":"MAX(TREND(H210:K210,H$3:K$3,L$3),0)","v":1},{"$f":"MAX(TREND(I210:L210,I$3:L$3,M$3),0)","v":1}]
[null,null,"CO13","Spare Core Asset Class 13",null,1,1,1,1]
[null,null,"CO14","Spare Core Asset Class 14",null,1,1,1,1]
[null,null,"CO15","Spare Core Asset Class 15",null,1,1,1,1]
[null,null,"CO16","Spare Core Asset Class 16",null,1,1,1,1]
[null,null,"CO17","Spare Core Asset Class 17",null,1,1,1,1]
[null,null,"CO18","Spare Core Asset Class 18",null,1,1,1,1]
[null,null,"CO19","Spare Core Asset Class 19",null,1,1,1,1]
[null,null,"CO20","Spare Core Asset Class 20",null,1,1,1,1]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F199:F218)","v":20},20,20,20,10,10,10,10]
[]
[]
[null,"Direct and Indirect Capital Expenditure by Asset Classes - AROS"]
[]
[null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,{"$f":"F279","v":1},1,1,1,{"$f":"J279*(1-J$12)","v":0.83906810035842294},0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA02","Copper cables",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA03","Other cables",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA04","Pair gain systems",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA05","CAN Radio Bearer Equipment",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA06","Other CAN assets",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA07","Other Communications Plant and Equipment",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA08","Network Land",null,1,1,1,1,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA10","Indirect Capital Assets",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F227:F246)","v":10},10,10,10,7.5516129032258066,6.1550403225806454,4.8102822580645146,3.4655241935483865]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,{"$f":"F301","v":1},1,1,1,1,1,1,1]
[null,null,"CO02","Switching Equipment - Trunk",null,1,1,1,1,1,1,1,1]
[null,null,"CO03","Switching Equipment - Other",null,1,1,1,1,1,1,1,1]
[null,null,"CO04","Inter-exchange Cables ",null,1,1,1,1,1,1,1,1]
[null,null,"CO05","Transmission Equipment ",null,1,1,1,1,1,1,1,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,1,1,1,1,1,1,1,1]
[null,null,"CO07","Other Communications Plant and Equipment",null,1,1,1,1,1,1,1,1]
[null,null,"CO08","Network Land",null,1,1,1,1,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,1,1,1,1,1,1,1,1]
[null,null,"CO10","Indirect Capital Assets",null,1,1,1,1,1,1,1,1]
[null,null,"CO11","LSS equipment",null,1,1,1,1,0,0,0,0]
[null,null,"CO12","Data Equipment",null,{"$f":"F312*(1-F$12)","v":1},1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F249:F268)","v":12},12,12,12,9.8390681003584231,9.6838933691756282,9.5344758064516135,9.3850582437275989]
[]
[null,null,null,"Total",null,{"$f":"SUM(F247,F269)","v":22},22,22,22,17.390681003584231,15.838933691756274,14.344758064516128,12.850582437275985]
[]
[]
[null,"Direct and Indirect Capital Expenditure by Asset Classes - AROS calculations"]
[]
[null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,1,1,1,1,{"$f":"MAX(TREND(F279:I279,F$3:I$3,J$3),0)","v":1},1,1,1]
[null,null,"CA02","Copper cables",null,1,1,1,1,1,1,1,1]
[null,null,"CA03","Other cables",null,1,1,1,1,1,1,1,1]
[null,null,"CA04","Pair gain systems",null,1,1,1,1,1,1,1,1]
[null,null,"CA05","CAN Radio Bearer Equipment",null,1,1,1,1,1,1,1,1]
[null,null,"CA06","Other CAN assets",null,1,1,1,1,1,1,1,1]
[null,null,"CA07","Other Communications Plant and Equipment",null,1,1,1,1,{"$f":"MAX(MIN(TREND(F285:I285,F$3:I$3,J$3),I285*(1+J$14)),0)","v":1},{"$f":"MAX(MIN(TREND(G285:J285,G$3:J$3,K$3),J285*(1+K$14)),0)","v":1},{"$f":"MAX(MIN(TREND(H285:K285,H$3:K$3,L$3),K285*(1+L$14)),0)","v":1},{"$f":"MAX(MIN(TREND(I285:L285,I$3:L$3,M$3),L285*(1+M$14)),0)","v":1}]
[null,null,"CA08","Network Land",null,1,1,1,1]
[null,null,"CA09","Network Buildings/Support",null,1,1,1,1,{"$f":"MAX(MIN(TREND(F287:I287,F$3:I$3,J$3),I287*(1+J$14)),0)","v":1},1,1,1]
[null,null,"CA10","Indirect Capital Assets",null,1,1,1,1,1,1,1,1]
[null,null,"CA11","Spare CAN Asset Class 11",null,1,1,1,1]
[null,null,"CA12","Spare CAN Asset Class 12",null,1,1,1,1]
[null,null,"CA13","Spare CAN Asset Class 13",null,1,1,1,1]
[null,null,"CA14","Spare CAN Asset Class 14",null,1,1,1,1]
[null,null,"CA15","Spare CAN Asset Class 15",null,1,1,1,1]
[null,null,"CA16","Spare CAN Asset Class 16",null,1,1,1,1]
[null,null,"CA17","Spare CAN Asset Class 17",null,1,1,1,1]
[null,null,"CA18","Spare CAN Asset Class 18",null,1,1,1,1]
[null,null,"CA19","Spare CAN Asset Class 19",null,1,1,1,1]
[null,null,"CA20","Spare CAN Asset Class 20",null,1,1,1,1]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F279:F298)","v":20},20,20,20,9,9,9,9]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,1,1,1,1,{"$f":"MAX(TREND(F301:I301,F$3:I$3,J$3),0)","v":1},1,1,1]
[null,null,"CO02","Switching Equipment - Trunk",null,1,1,1,1,1,1,1,1]
[null,null,"CO03","Switching Equipment - Other",null,1,1,1,1,1,1,1,1]
[null,null,"CO04","Inter-exchange Cables ",null,1,1,1,1,{"$f":"MAX(MIN(TREND(F304:I304,F$3:I$3,J$3),I304*(1+J$14)),0)","v":1},1,1,1]
[null,null,"CO05","Transmission Equipment ",null,1,1,1,1,1,1,1,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,1,1,1,1,1,1,1,1]
[null,null,"CO07","Other Communications Plant and Equipment",null,1,1,1,1,1,1,1,1]
[null,null,"CO08","Network Land",null,1,1,1,1]
[null,null,"CO09","Network Buildings/Support",null,1,1,1,1,{"$f":"MAX(MIN(TREND(F309:I309,F$3:I$3,J$3),I309*(1+J$14)),0)","v":1},1,1,1]
[null,null,"CO10","Indirect Capital Assets",null,1,1,1,1,1,1,1,1]
[null,null,"CO11","LSS equipment",null,1,1,1,1]
[null,null,"CO12","Data Equipment",null,1,1,1,1,{"$f":"MAX(TREND(F312:I312,F$3:I$3,J$3),0)","v":1},{"$f":"MAX(TREND(G312:J312,G$3:J$3,K$3),0)","v":1},{"$f":"MAX(TREND(H312:K312,H$3:K$3,L$3),0)","v":1},{"$f":"MAX(TREND(I312:L312,I$3:L$3,M$3),0)","v":1}]
[null,null,"CO13","Spare Core Asset Class 13",null,1,1,1,1]
[null,null,"CO14","Spare Core Asset Class 14",null,1,1,1,1]
[null,null,"CO15","Spare Core Asset Class 15",null,1,1,1,1]
[null,null,"CO16","Spare Core Asset Class 16",null,1,1,1,1]
[null,null,"CO17","Spare Core Asset Class 17",null,1,1,1,1]
[null,null,"CO18","Spare Core Asset Class 18",null,1,1,1,1]
[null,null,"CO19","Spare Core Asset Class 19",null,1,1,1,1]
[null,null,"CO20","Spare Core Asset Class 20",null,1,1,1,1]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F301:F320)","v":20},20,20,20,10,10,10,10]
[]
[null,null,null,"Total",null,{"$f":"SUM(F299,F321)","v":40},40,40,40,19,19,19,19]
[]
[]
[null,"Direct and Indirect Capital Expenditure by Asset Classes - Discretionary"]
[]
[null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,{"$f":"F383","v":1},1,1,1,{"$f":"J383*(1-J$12)","v":0},0,0,0]
[null,null,"CA02","Copper cables",null,1,1,1,1,0,0,0,0]
[null,null,"CA03","Other cables",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA04","Pair gain systems",null,1,1,1,1,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,1,1,1,1,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,1,1,1,1,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA08","Network Land",null,1,1,1,1,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA10","Indirect Capital Assets",null,1,1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F331:F350)","v":10},10,10,10,3.3562724014336918,2.7355734767025091,2.1379032258064514,1.5402329749103942]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,{"$f":"F405","v":1},1,1,1,1,1,1,1]
[null,null,"CO02","Switching Equipment - Trunk",null,1,1,1,1,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,1,1,1,1,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,1,1,1,1,1,1,1,1]
[null,null,"CO05","Transmission Equipment ",null,1,1,1,1,1,1,1,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,1,1,1,1,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,1,1,1,1,1,1,1,1]
[null,null,"CO08","Network Land",null,1,1,1,1,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,1,1,1,1,1,1,1,1]
[null,null,"CO10","Indirect Capital Assets",null,1,1,1,1,1,1,1,1]
[null,null,"CO11","LSS equipment",null,1,1,1,1,0,0,0,0]
[null,null,"CO12","Data Equipment",null,{"$f":"F416*(1-F$12)","v":1},1,1,1,0.83906810035842294,0.68389336917562726,0.53447580645161286,0.38505824372759856]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F353:F372)","v":12},12,12,12,6.8390681003584231,6.6838933691756273,6.5344758064516126,6.3850582437275989]
[]
[null,null,null,"Total",null,{"$f":"SUM(F351,F373)","v":22},22,22,22,10.195340501792115,9.4194668458781372,8.6723790322580641,7.9252912186379927]
[]
[]
[null,"Direct and Indirect Capital Expenditure by Asset Classes - Discretionary calculations"]
[]
[null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,1,1,1,1]
[null,null,"CA02","Copper cables",null,1,1,1,1]
[null,null,"CA03","Other cables",null,1,1,1,1,{"$f":"AVERAGE(F385:I385)","v":1},{"$f":"J385","v":1},{"$f":"K385","v":1},{"$f":"L385","v":1}]
[null,null,"CA04","Pair gain systems",null,1,1,1,1]
[null,null,"CA05","CAN Radio Bearer Equipment",null,1,1,1,1]
[null,null,"CA06","Other CAN assets",null,1,1,1,1]
[null,null,"CA07","Other Communications Plant and Equipment",null,1,1,1,1,{"$f":"AVERAGE(F389:I389)","v":1},{"$f":"J389","v":1},{"$f":"K389","v":1},{"$f":"L389","v":1}]
[null,null,"CA08","Network Land",null,1,1,1,1]
[null,null,"CA09","Network Buildings/Support",null,1,1,1,1,{"$f":"AVERAGE(F391:I391)","v":1},{"$f":"J391","v":1},1,1]
[null,null,"CA10","Indirect Capital Assets",null,1,1,1,1,{"$f":"AVERAGE(F392:I392)","v":1},1,1,1]
[null,null,"CA11","Spare CAN Asset Class 11",null,1,1,1,1]
[null,null,"CA12","Spare CAN Asset Class 12",null,1,1,1,1]
[null,null,"CA13","Spare CAN Asset Class 13",null,1,1,1,1]
[null,null,"CA14","Spare CAN Asset Class 14",null,1,1,1,1]
[null,null,"CA15","Spare CAN Asset Class 15",null,1,1,1,1]
[null,null,"CA16","Spare CAN Asset Class 16",null,1,1,1,1]
[null,null,"CA17","Spare CAN Asset Class 17",null,1,1,1,1]
[null,null,"CA18","Spare CAN Asset Class 18",null,1,1,1,1]
[null,null,"CA19","Spare CAN Asset Class 19",null,1,1,1,1]
[null,null,"CA20","Spare CAN Asset Class 20",null,1,1,1,1]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F383:F402)","v":20},20,20,20,4,4,4,4]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,1,1,1,1,{"$f":"AVERAGE(F405:I405)","v":1},{"$f":"J405","v":1},{"$f":"K405","v":1},{"$f":"L405","v":1}]
[null,null,"CO02","Switching Equipment - Trunk",null,1,1,1,1]
[null,null,"CO03","Switching Equipment - Other",null,1,1,1,1]
[null,null,"CO04","Inter-exchange Cables ",null,1,1,1,1,{"$f":"AVERAGE(F408:I408)","v":1},{"$f":"J408","v":1},1,1]
[null,null,"CO05","Transmission Equipment ",null,1,1,1,1,{"$f":"AVERAGE(F409:I409)","v":1},1,1,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,1,1,1,1]
[null,null,"CO07","Other Communications Plant and Equipment",null,1,1,1,1,{"$f":"AVERAGE(F411:I411)","v":1},{"$f":"J411","v":1},{"$f":"K411","v":1},{"$f":"L411","v":1}]
[null,null,"CO08","Network Land",null,1,1,1,1]
[null,null,"CO09","Network Buildings/Support",null,1,1,1,1,{"$f":"AVERAGE(F413:I413)","v":1},{"$f":"J413","v":1},1,1]
[null,null,"CO10","Indirect Capital Assets",null,1,1,1,1,{"$f":"AVERAGE(F414:I414)","v":1},1,1,1]
[null,null,"CO11","LSS equipment",null,1,1,1,1]
[null,null,"CO12","Data Equipment",null,1,1,1,1,{"$f":"AVERAGE(F416:I416)","v":1},{"$f":"J416","v":1},{"$f":"K416","v":1},{"$f":"L416","v":1}]
[null,null,"CO13","Spare Core Asset Class 13",null,1,1,1,1]
[null,null,"CO14","Spare Core Asset Class 14",null,1,1,1,1]
[null,null,"CO15","Spare Core Asset Class 15",null,1,1,1,1]
[null,null,"CO16","Spare Core Asset Class 16",null,1,1,1,1]
[null,null,"CO17","Spare Core Asset Class 17",null,1,1,1,1]
[null,null,"CO18","Spare Core Asset Class 18",null,1,1,1,1]
[null,null,"CO19","Spare Core Asset Class 19",null,1,1,1,1]
[null,null,"CO20","Spare Core Asset Class 20",null,1,1,1,1]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F405:F424)","v":20},20,20,20,7,7,7,7]
[]
[null,null,null,"Total",null,{"$f":"SUM(F403,F425)","v":40},40,40,40,11,11,11,11]
[]
[]
[null,"Direct and Indirect Capital Expenditure by Asset Classes - NBN"]
[]
[null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,{"$f":"F487","v":1},1,1,1,{"$f":"J487","v":89800},86587.5,83375,83375]
[null,null,"CA02","Copper cables",null,1,1,1,1,89800,86587.5,83375,83375]
[null,null,"CA03","Other cables",null,1,1,1,1,89800,86587.5,83375,83375]
[null,null,"CA04","Pair gain systems",null,1,1,1,1,89800,86587.5,83375,83375]
[null,null,"CA05","CAN Radio Bearer Equipment",null,1,1,1,1,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,1,1,1,1,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,1,1,1,1,89800,86587.5,83375,83375]
[null,null,"CA08","Network Land",null,1,1,1,1,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,1,1,1,1,89800,86587.5,83375,83375]
[null,null,"CA10","Indirect Capital Assets",null,1,1,1,1,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F435:F454)","v":10},10,10,10,538800,519525,500250,500250]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,{"$f":"F509","v":1},1,1,1,0,0,0,0]
[null,null,"CO02","Switching Equipment - Trunk",null,1,1,1,1,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,1,1,1,1,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,1,1,1,1,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,1,1,1,1,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,1,1,1,1,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,1,1,1,1,0,0,0,0]
[null,null,"CO08","Network Land",null,1,1,1,1,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,1,1,1,1,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,1,1,1,1,0,0,0,0]
[null,null,"CO11","LSS equipment",null,1,1,1,1,0,0,0,0]
[null,null,"CO12","Data Equipment",null,{"$f":"F520*(1-F$12)","v":1},1,1,1,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F457:F476)","v":12},12,12,12,0,0,0,0]
[]
[null,null,null,"Total",null,{"$f":"SUM(F455,F477)","v":22},22,22,22,538800,519525,500250,500250]
[]
[]
[null,"Direct and Indirect Capital Expenditure by Asset Classes - NBN calculations"]
[]
[null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,1,1,1,1,{"$f":"($I487/$I$507)*J$507","v":89800},{"$f":"($I487/$I$507)*K$507","v":86587.5},83375,83375]
[null,null,"CA02","Copper cables",null,1,1,1,1,89800,86587.5,83375,83375]
[null,null,"CA03","Other cables",null,1,1,1,1,89800,86587.5,83375,83375]
[null,null,"CA04","Pair gain systems",null,1,1,1,1,89800,86587.5,83375,83375]
[null,null,"CA05","CAN Radio Bearer Equipment",null,1,1,1,1]
[null,null,"CA06","Other CAN assets",null,1,1,1,1]
[null,null,"CA07","Other Communications Plant and Equipment",null,1,1,1,1,{"$f":"($I493/$I$507)*J$507","v":89800},{"$f":"($I493/$I$507)*K$507","v":86587.5},{"$f":"($I493/$I$507)*L$507","v":83375},{"$f":"($I493/$I$507)*M$507","v":83375}]
[null,null,"CA08","Network Land",null,1,1,1,1]
[null,null,"CA09","Network Buildings/Support",null,1,1,1,1,{"$f":"($I495/$I$507)*J$507","v":89800},{"$f":"($I495/$I$507)*K$507","v":86587.5},{"$f":"($I495/$I$507)*L$507","v":83375},{"$f":"($I495/$I$507)*M$507","v":83375}]
[null,null,"CA10","Indirect Capital Assets",null,1,1,1,1]
[null,null,"CA11","Spare CAN Asset Class 11",null,1,1,1,1]
[null,null,"CA12","Spare CAN Asset Class 12",null,1,1,1,1]
[null,null,"CA13","Spare CAN Asset Class 13",null,1,1,1,1]
[null,null,"CA14","Spare CAN Asset Class 14",null,1,1,1,1]
[null,null,"CA15","Spare CAN Asset Class 15",null,1,1,1,1]
[null,null,"CA16","Spare CAN Asset Class 16",null,1,1,1,1]
[null,null,"CA17","Spare CAN Asset Class 17",null,1,1,1,1]
[null,null,"CA18","Spare CAN Asset Class 18",null,1,1,1,1]
[null,null,"CA19","Spare CAN Asset Class 19",null,1,1,1,1]
[null,null,"CA20","Spare CAN Asset Class 20",null,1,1,1,1]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F487:F506)","v":20},{"$f":"SUM(G487:G506)","v":20},20,20,{"$f":"J$15*J13*1000","v":1796000},{"$f":"K$15*K13*1000","v":1731750},{"$f":"L$15*L13*1000","v":1667500},{"$f":"M$15*M13*1000","v":1667500}]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,1,1,1,1]
[null,null,"CO02","Switching Equipment - Trunk",null,1,1,1,1]
[null,null,"CO03","Switching Equipment - Other",null,1,1,1,1]
[null,null,"CO04","Inter-exchange Cables ",null,1,1,1,1]
[null,null,"CO05","Transmission Equipment ",null,1,1,1,1]
[null,null,"CO06","Core Radio Bearer Equipment",null,1,1,1,1]
[null,null,"CO07","Other Communications Plant and Equipment",null,1,1,1,1]
[null,null,"CO08","Network Land",null,1,1,1,1]
[null,null,"CO09","Network Buildings/Support",null,1,1,1,1]
[null,null,"CO10","Indirect Capital Assets",null,1,1,1,1]
[null,null,"CO11","LSS equipment",null,1,1,1,1]
[null,null,"CO12","Data Equipment",null,1,1,1,1]
[null,null,"CO13","Spare Core Asset Class 13",null,1,1,1,1]
[null,null,"CO14","Spare Core Asset Class 14",null,1,1,1,1]
[null,null,"CO15","Spare Core Asset Class 15",null,1,1,1,1]
[null,null,"CO16","Spare Core Asset Class 16",null,1,1,1,1]
[null,null,"CO17","Spare Core Asset Class 17",null,1,1,1,1]
[null,null,"CO18","Spare Core Asset Class 18",null,1,1,1,1]
[null,null,"CO19","Spare Core Asset Class 19",null,1,1,1,1]
[null,null,"CO20","Spare Core Asset Class 20",null,1,1,1,1]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F509:F528)","v":20},20,20,20,0,0,0,0]
[]
[null,null,null,"Total",null,{"$f":"SUM(F507,F529)","v":40},40,40,40,1796000,1731750,1667500,1667500]
[]
[]
[null,"Project-derived Operating Expenditure (Propex)"]
[]
[null,null,null,null,"Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Code","Asset Class","2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN Asset Class"]
[null,null,"CA01","Ducts and pipes",null,1,1,1,1,{"$f":"(AVERAGE(F539:I539)/AVERAGE(F74:I74))*J74","v":22450.419534050179},{"$f":"(AVERAGE(G539:J539)/AVERAGE(G74:J74))*K74","v":21647.216946684588},20844.017237903226,20843.942529121865]
[null,null,"CA02","Copper cables",null,1,1,1,1,22450.419534050179,21647.216946684588,20844.017237903226,20843.942529121865]
[null,null,"CA03","Other cables",null,1,1,1,1,22450.629301075271,21647.387920026882,20844.150856854838,20844.038793682797]
[null,null,"CA04","Pair gain systems",null,1,1,1,1,22450.419534050179,21647.216946684588,20844.017237903226,20843.942529121865]
[null,null,"CA05","CAN Radio Bearer Equipment",null,1,1,1,1,0.41953405017921147,0.34194668458781363,0.26723790322580643,0.19252912186379928]
[null,null,"CA06","Other CAN assets",null,1,1,1,1,0.41953405017921147,0.34194668458781363,0.26723790322580643,0.19252912186379928]
[null,null,"CA07","Other Communications Plant and Equipment",null,1,1,1,1,22450.629301075271,21647.387920026882,20844.150856854838,20844.038793682797]
[null,null,"CA08","Network Land",null,1,1,1,1,0,0,0,0]
[null,null,"CA09","Network Buildings/Support",null,1,1,1,1,{"$f":"(AVERAGE(F547:I547)/AVERAGE(F82:I82))*J82","v":22450.629301075271},21647.387920026882,20844.150856854838,20844.038793682797]
[null,null,"CA10","Indirect Capital Assets",null,1,1,1,1,0.62930107526881718,0.51292002688172045,0.40085685483870964,0.28879368279569895]
[null,null,"CA11","Spare CAN Asset Class 11",null,1,1,1,1]
[null,null,"CA12","Spare CAN Asset Class 12",null,1,1,1,1]
[null,null,"CA13","Spare CAN Asset Class 13",null,1,1,1,1]
[null,null,"CA14","Spare CAN Asset Class 14",null,1,1,1,1]
[null,null,"CA15","Spare CAN Asset Class 15",null,1,1,1,1]
[null,null,"CA16","Spare CAN Asset Class 16",null,1,1,1,1]
[null,null,"CA17","Spare CAN Asset Class 17",null,1,1,1,1]
[null,null,"CA18","Spare CAN Asset Class 18",null,1,1,1,1]
[null,null,"CA19","Spare CAN Asset Class 19",null,1,1,1,1]
[null,null,"CA20","Spare CAN Asset Class 20",null,1,1,1,1]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F539:F558)","v":20},{"$f":"SUM(G539:G558)","v":20},20,20,{"$f":"SUM(J539:J558)","v":134704.61487455197},{"$f":"SUM(K539:K558)","v":129885.01141353046},125065.43961693549,125064.6178203405]
[null,null,"Core Asset Class"]
[null,null,"CO01","Switching Equipment - Local",null,1,1,1,1,{"$f":"(AVERAGE(F561:I561)/AVERAGE(F96:I96))*J96","v":0.75},0.75,0.75,0.75]
[null,null,"CO02","Switching Equipment - Trunk",null,1,1,1,1,0.5,0.5,0.5,0.5]
[null,null,"CO03","Switching Equipment - Other",null,1,1,1,1,0.5,0.5,0.5,0.5]
[null,null,"CO04","Inter-exchange Cables ",null,1,1,1,1,0.75,0.75,0.75,0.75]
[null,null,"CO05","Transmission Equipment ",null,1,1,1,1,0.75,0.75,0.75,0.75]
[null,null,"CO06","Core Radio Bearer Equipment",null,1,1,1,1,0.5,0.5,0.5,0.5]
[null,null,"CO07","Other Communications Plant and Equipment",null,1,1,1,1,0.75,0.75,0.75,0.75]
[null,null,"CO08","Network Land",null,1,1,1,1,0,0,0,0]
[null,null,"CO09","Network Buildings/Support",null,1,1,1,1,{"$f":"(AVERAGE(F569:I569)/AVERAGE(F104:I104))*J104","v":0.75},0.75,0.75,0.75]
[null,null,"CO10","Indirect Capital Assets",null,1,1,1,1,0.75,0.75,0.75,0.75]
[null,null,"CO11","LSS equipment",null,1,1,1,1]
[null,null,"CO12","Data Equipment",null,1,1,1,1,{"$f":"(AVERAGE(F572:I572)/AVERAGE(F107:I107))*J107","v":0.62930107526881718},{"$f":"(AVERAGE(G572:J572)/AVERAGE(G107:J107))*K107","v":0.51292002688172045},{"$f":"(AVERAGE(H572:K572)/AVERAGE(H107:K107))*L107","v":0.40085685483870964},{"$f":"(AVERAGE(I572:L572)/AVERAGE(I107:L107))*M107","v":0.28879368279569895}]
[null,null,"CO13","Spare Core Asset Class 13",null,1,1,1,1]
[null,null,"CO14","Spare Core Asset Class 14",null,1,1,1,1]
[null,null,"CO15","Spare Core Asset Class 15",null,1,1,1,1]
[null,null,"CO16","Spare Core Asset Class 16",null,1,1,1,1]
[null,null,"CO17","Spare Core Asset Class 17",null,1,1,1,1]
[null,null,"CO18","Spare Core Asset Class 18",null,1,1,1,1]
[null,null,"CO19","Spare Core Asset Class 19",null,1,1,1,1]
[null,null,"CO20","Spare Core Asset Class 20",null,1,1,1,1]
[null,null,null,"Total Core Asset Class",null,{"$f":"SUM(F561:F580)","v":20},{"$f":"SUM(G561:G580)","v":20},20,20,6.6293010752688168,6.5129200268817202,6.4008568548387093,6.2887936827956992]
[]
[null,null,null,"Total",null,{"$f":"SUM(F559,F581)","v":40},40,40,40,134711.24417562725,129891.52433355735,125071.84047379033,125070.90661402329]

{"sheet":"Demand Forecasts","index":21,"n_rows":241,"n_cols":11,"rows_kept":241,"cut":false,"hidden":false,"merged":[[140,2,143,2],[194,2,197,2]]}
[]
[null,"Demand Forecasts"]
[null,null,null,null,null,5,6,7,8,9,10]
[null,"Purpose"]
[null,null,"Forecast Demand using input assumptions and Rollout Scenario"]
[]
[null,"Demand Assumptions"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"NBN Rollout Assumption :",null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"Cumulative Brownfield Connections Cutover",null,null,null,{"$f":"'NBN Rollout Parameters'!G33*1000","v":153903.69999999998},{"$f":"'NBN Rollout Parameters'!H33*1000","v":1110765.5},{"$f":"'NBN Rollout Parameters'!I33*1000","v":2779669.2},{"$f":"'NBN Rollout Parameters'!J33*1000","v":4540479.4749999996},{"$f":"'NBN Rollout Parameters'!K33*1000","v":6237039.75}]
[null,null,"Cum % of Brownfield Connections Cutover",null,null,null,{"$f":"'NBN Rollout Parameters'!G34","v":1.3790654121863798E-2},{"$f":"'NBN Rollout Parameters'!H34","v":9.9530958781362006E-2},{"$f":"'NBN Rollout Parameters'!I34","v":0.24907430107526884},{"$f":"'NBN Rollout Parameters'!J34","v":0.40685299955197135},{"$f":"'NBN Rollout Parameters'!K34","v":0.55887452956989248}]
[null,null,"% FTTP & FTTdp/B cutover (RFS)",null,null,null,{"$f":"'NBN Rollout Parameters'!G24","v":0.12459016393442623},{"$f":"'NBN Rollout Parameters'!H24","v":0.24918032786885247},{"$f":"'NBN Rollout Parameters'!I24","v":0.39754098360655737},{"$f":"'NBN Rollout Parameters'!J24","v":0.56967213114754101},{"$f":"'NBN Rollout Parameters'!K24","v":0.74180327868852458}]
[null,null,"% FTTN cutover (RFS)",null,null,null,{"$f":"'NBN Rollout Parameters'!G25","v":6.0773480662983423E-2},{"$f":"'NBN Rollout Parameters'!H25","v":0.12154696132596685},{"$f":"'NBN Rollout Parameters'!I25","v":0.25794198895027626},{"$f":"'NBN Rollout Parameters'!J25","v":0.46995856353591159},{"$f":"'NBN Rollout Parameters'!K25","v":0.68197513812154698}]
[null,null,"% HFC Cutover (RFS)",null,null,null,{"$f":"'NBN Rollout Parameters'!G22","v":0.31926605504587158},{"$f":"'NBN Rollout Parameters'!H22","v":0.63853211009174315},{"$f":"'NBN Rollout Parameters'!I22","v":0.82339449541284404},{"$f":"'NBN Rollout Parameters'!J22","v":0.87385321100917435},{"$f":"'NBN Rollout Parameters'!K22","v":0.92431192660550454}]
[null,null,"% Total Cutover (RFS)",null,null,null,{"$f":"'NBN Rollout Parameters'!G23","v":0.16093189964157706},{"$f":"'NBN Rollout Parameters'!H23","v":0.32186379928315412},{"$f":"'NBN Rollout Parameters'!I23","v":0.47703853046594979},{"$f":"'NBN Rollout Parameters'!J23","v":0.6264560931899642},{"$f":"'NBN Rollout Parameters'!K23","v":0.7758736559139785}]
[]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Demand Factors",null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"Ratios","LCS to WLR",null,1,1,1,1,1,1]
[null,null,null,"PSTN local calls to PSTN Retail Access",null,1,1,1,1,1,1]
[null,null,null,"PSTN National STD to PSTN Retail Access",null,1,1,1,1,1,1]
[null,null,null,"PSTN International to PSTN Retail Access",null,1,1,1,1,1,1]
[null,null,null,"PSTN F2M calls to PSTN Retail Access",null,1,1,1,1,1,1]
[null,null,null,"ISDN Voice to ISDN SIOs",null,1,1,1,1,1,1]
[null,null,null,"PSTN FOTAS to Total Fixed Lines",null,1,1,1,1,1,1]
[null,null,null,"Wholesale Peak Usage / SIO",null,1,1,1,1,1,1]
[null,null,"LCS average call duration","Minutes",null,3.46,3.4660574188991067,3.4216246357652085,3.3759546812938113,2.9197062747076292,2.6867798001020109]
[]
[null,"Pre NBN Demand Forecasts"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"BBM RKR",null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,null,"Wholesale Line Rental","SIO",1,1,1,1,1,1]
[null,null,null,"PSTN FOTAS","MOU",1,1,1,1,1,1]
[null,null,null,"LCS","MOU",1,1,1,1,1,1]
[null,null,null,"Unconditioned Local Loop","SIO",1,1,1,1,1,1]
[null,null,null,"Spectrum Sharing","SIO",1,1,1,1,1,1]
[null,null,null,"ADSL Wholesale","SIO",1,1,1,1,1,1]
[null,null,null,"ADSL Retail","SIO",1,1,1,1,1,1]
[null,null,null,"Wholesale Peak Usage","Mbps",1,1,1,1,1,1]
[null,null,"Other"]
[null,null,null,"PSTN Retail access","SIO",1,1,1,1,1,1]
[null,null,null,"PSTN local calls","MOU",1,1,1,1,1,1]
[null,null,null,"PSTN national STD","MOU",1,1,1,1,1,1]
[null,null,null,"PSTN international","MOU",1,1,1,1,1,1]
[null,null,null,"PSTN F2M","MOU",1,1,1,1,1,1]
[null,null,null,"ISDN-BRI","SIO",1,1,1,1,1,1]
[null,null,null,"ISDN-PRI","SIO",1,1,1,1,1,1]
[null,null,null,"ISDN voice","MOU",1,1,1,1,1,1]
[null,null,null,"Other DSL","SIO",1,1,1,1,1,1]
[]
[]
[null,"Geographic Profile for SIOs"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,null,null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"PSTN Retail access","Band 1",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Band 2",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Band 3",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Band 4",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,"ULLS","Band 1",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Band 2",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Band 3",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Band 4",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,"WLR","Band 1",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Band 2",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Band 3",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Band 4",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,"Other DSL","Band 1",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Band 2",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Band 3",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Band 4",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,"Wholesale ADSL SIOs","Zone 1",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Zone 2",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Zone 3",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,"ISDN (BRI & PRI) SIOs","Band 1",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Band 2",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Band 3",null,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Band 4",null,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[]
[null,"Post NBN Demand Forecasts"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"BBM RKR",null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,null,"Wholesale Line Rental","SIO",1,{"$f":"G35*(1-G12)","v":0.98620934587813625},{"$f":"H35*(1-H12)","v":0.90046904121863802},{"$f":"I35*(1-I12)","v":0.75092569892473116},{"$f":"J35*(1-J12)","v":0.59314700044802859},{"$f":"K35*(1-K12)","v":0.44112547043010752}]
[null,null,null,"PSTN FOTAS","MOU",1,{"$f":"SUM(G88,G97)*G27","v":1.9724186917562725},{"$f":"SUM(H88,H97)*H27","v":1.800938082437276},{"$f":"SUM(I88,I97)*I27","v":1.5018513978494623},{"$f":"SUM(J88,J97)*J27","v":1.1862940008960572},{"$f":"SUM(K88,K97)*K27","v":0.88225094086021505}]
[null,null,null,"LCS","MOU",1,{"$f":"G88*G21","v":0.98620934587813625},{"$f":"H88*H21","v":0.90046904121863802},{"$f":"I88*I21","v":0.75092569892473116},{"$f":"J88*J21","v":0.59314700044802859},{"$f":"K88*K21","v":0.44112547043010752}]
[null,null,null,"Unconditioned Local Loop","SIO",1,{"$f":"G38*(1-G12)","v":0.98620934587813625},{"$f":"H38*(1-H12)","v":0.90046904121863802},{"$f":"I38*(1-I12)","v":0.75092569892473116},{"$f":"J38*(1-J12)","v":0.59314700044802859},{"$f":"K38*(1-K12)","v":0.44112547043010752}]
[null,null,null,"Spectrum Sharing","SIO",1,{"$f":"G39*(1-G12)","v":0.98620934587813625},{"$f":"H39*(1-H12)","v":0.90046904121863802},{"$f":"I39*(1-I12)","v":0.75092569892473116},{"$f":"J39*(1-J12)","v":0.59314700044802859},{"$f":"K39*(1-K12)","v":0.44112547043010752}]
[null,null,null,"ADSL Wholesale","SIO",1,{"$f":"G40*(1-G12)","v":0.98620934587813625},{"$f":"H40*(1-H12)","v":0.90046904121863802},{"$f":"I40*(1-I12)","v":0.75092569892473116},{"$f":"J40*(1-J12)","v":0.59314700044802859},{"$f":"K40*(1-K12)","v":0.44112547043010752}]
[null,null,null,"ADSL Retail","SIO",1,{"$f":"G41*(1-G12)","v":0.98620934587813625},{"$f":"H41*(1-H12)","v":0.90046904121863802},{"$f":"I41*(1-I12)","v":0.75092569892473116},{"$f":"J41*(1-J12)","v":0.59314700044802859},{"$f":"K41*(1-K12)","v":0.44112547043010752}]
[null,null,null,"Wholesale Peak Usage","Mbps",1,{"$f":"G93*G28","v":0.98620934587813625},{"$f":"H93*H28","v":0.90046904121863802},{"$f":"I93*I28","v":0.75092569892473116},{"$f":"J93*J28","v":0.59314700044802859},{"$f":"K93*K28","v":0.44112547043010752}]
[null,null,"Other"]
[null,null,null,"PSTN Retail access","SIO",1,{"$f":"G44*(1-G12)","v":0.98620934587813625},{"$f":"H44*(1-H12)","v":0.90046904121863802},{"$f":"I44*(1-I12)","v":0.75092569892473116},{"$f":"J44*(1-J12)","v":0.59314700044802859},{"$f":"K44*(1-K12)","v":0.44112547043010752}]
[null,null,null,"PSTN local calls","MOU",1,{"$f":"G22*G97","v":0.98620934587813625},{"$f":"H22*H97","v":0.90046904121863802},{"$f":"I22*I97","v":0.75092569892473116},{"$f":"J22*J97","v":0.59314700044802859},{"$f":"K22*K97","v":0.44112547043010752}]
[null,null,null,"PSTN national STD","MOU",1,{"$f":"G23*G97","v":0.98620934587813625},{"$f":"H23*H97","v":0.90046904121863802},{"$f":"I23*I97","v":0.75092569892473116},{"$f":"J23*J97","v":0.59314700044802859},{"$f":"K23*K97","v":0.44112547043010752}]
[null,null,null,"PSTN international","MOU",1,{"$f":"G24*G97","v":0.98620934587813625},{"$f":"H24*H97","v":0.90046904121863802},{"$f":"I24*I97","v":0.75092569892473116},{"$f":"J24*J97","v":0.59314700044802859},{"$f":"K24*K97","v":0.44112547043010752}]
[null,null,null,"PSTN F2M","MOU",1,{"$f":"G25*G97","v":0.98620934587813625},{"$f":"H25*H97","v":0.90046904121863802},{"$f":"I25*I97","v":0.75092569892473116},{"$f":"J25*J97","v":0.59314700044802859},{"$f":"K25*K97","v":0.44112547043010752}]
[null,null,null,"ISDN-BRI","SIO",1,{"$f":"G49*(1-G12)","v":0.98620934587813625},{"$f":"H49*(1-H12)","v":0.90046904121863802},{"$f":"I49*(1-I12)","v":0.75092569892473116},{"$f":"J49*(1-J12)","v":0.59314700044802859},{"$f":"K49*(1-K12)","v":0.44112547043010752}]
[null,null,null,"ISDN-PRI","SIO",1,{"$f":"G50*(1-G12)","v":0.98620934587813625},{"$f":"H50*(1-H12)","v":0.90046904121863802},{"$f":"I50*(1-I12)","v":0.75092569892473116},{"$f":"J50*(1-J12)","v":0.59314700044802859},{"$f":"K50*(1-K12)","v":0.44112547043010752}]
[null,null,null,"ISDN voice","MOU",1,{"$f":"SUM(G102:G103)*G26","v":1.9724186917562725},{"$f":"SUM(H102:H103)*H26","v":1.800938082437276},{"$f":"SUM(I102:I103)*I26","v":1.5018513978494623},{"$f":"SUM(J102:J103)*J26","v":1.1862940008960572},{"$f":"SUM(K102:K103)*K26","v":0.88225094086021505}]
[null,null,null,"Other DSL","SIO",1,{"$f":"G52*(1-G12)","v":0.98620934587813625},{"$f":"H52*(1-H12)","v":0.90046904121863802},{"$f":"I52*(1-I12)","v":0.75092569892473116},{"$f":"J52*(1-J12)","v":0.59314700044802859},{"$f":"K52*(1-K12)","v":0.44112547043010752}]
[]
[]
[null,"Post NBN Demand Forecasts  by geographic area"]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,null,null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"PSTN Retail access","Band 1","SIO",{"$f":"F$97*F59","v":0.01},9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,null,"Band 2","SIO",0.01,9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,null,"Band 3","SIO",0.01,9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,null,"Band 4","SIO",0.01,9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,"ISDN-BRI","Band 1","SIO",{"$f":"F$102*F78","v":0.01},9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,null,"Band 2","SIO",0.01,9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,null,"Band 3","SIO",0.01,9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,null,"Band 4","SIO",0.01,9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,"ISDN-PRI","Band 1","SIO",{"$f":"F$103*F78","v":0.01},9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,null,"Band 2","SIO",0.01,9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,null,"Band 3","SIO",0.01,9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,null,"Band 4","SIO",0.01,9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,"ULLS","Band 1","SIO",{"$f":"F$91*F63","v":0.01},9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,null,"Band 2","SIO",0.01,9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,null,"Band 3","SIO",0.01,9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,null,"Band 4","SIO",0.01,9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,"WLR","Band 1","SIO",{"$f":"F$88*F67","v":0.01},9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,null,"Band 2","SIO",0.01,9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,null,"Band 3","SIO",0.01,9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,null,"Band 4","SIO",0.01,9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,"Other DSL","Band 1","SIO",{"$f":"F$105*F71","v":0.01},9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,null,"Band 2","SIO",0.01,9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,null,"Band 3","SIO",0.01,9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[null,null,null,"Band 4","SIO",0.01,9.8620934587813625E-3,9.0046904121863797E-3,7.5092569892473114E-3,5.9314700044802863E-3,4.4112547043010757E-3]
[]
[]
[null,"Duct Demand"]
[]
[]
[null,null,"Ave annual growth 2012-2014 in \nTotal Route length","Band 1",null,0.01]
[null,null,null,"Band 2",null,0.01]
[null,null,null,"Band 3",null,0.01]
[null,null,null,"Band 4",null,0.01]
[]
[null,null,null,"Total NBN duct usage (km)",null,1]
[null,null,null,"Duct used by HFC",null,1]
[null,null,null,"Duct used by FTTN",null,1,{"$f":"'NBN Rollout Parameters'!K13/SUM('NBN Rollout Parameters'!K13:K15)","v":0.43801286316256377}]
[null,null,null,"Duct used by FTTP/FTTdp/B",null,1]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Duct usage by band (km)",null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"CAN","Band 1",null,1,{"$f":"F153*(1+$F141)-(G169-F169)","v":1.9948066298342542},{"$f":"G153*(1+$F141)-(H169-G169)","v":1.999561325966851},{"$f":"H153*(1+$F141)-(I169-H169)","v":1.985458182320442},{"$f":"I153*(1+$F141)-(J169-I169)","v":1.9523086204972377},{"$f":"J153*(1+$F141)-(K169-J169)","v":1.9188275630558014}]
[null,null,null,"Band 2",null,1,{"$f":"F154*(1+$F142)-(G170-F170)","v":1.9948066298342542},1.999561325966851,1.985458182320442,1.9523086204972377,1.9188275630558014]
[null,null,null,"Band 3",null,1,1.9948066298342542,1.999561325966851,1.985458182320442,1.9523086204972377,1.9188275630558014]
[null,null,null,"Band 4",null,1,1.9948066298342542,1.999561325966851,1.985458182320442,1.9523086204972377,1.9188275630558014]
[null,null,"Other exc NBN","Band 1",null,1,{"$f":"F157*(1+$F141)","v":1.01},1.0201,1.0303009999999999,1.04060401,1.0510100500999999]
[null,null,null,"Band 2",null,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999]
[null,null,null,"Band 3",null,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999]
[null,null,null,"Band 4",null,1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999]
[null,null,"Other - Coaxial","Band 1",null,1,{"$f":"F161","v":1},{"$f":"G161","v":1},1,1,1]
[null,null,null,"Band 2",null,1,{"$f":"F162","v":1},1,1,1,1]
[null,null,null,"Band 3",null,1,{"$f":"F163","v":1},1,1,1,1]
[null,null,null,"Band 4",null,1,{"$f":"F164","v":1},1,1,1,1]
[null,null,"NBN (FTTP, FTTdp/B)","Band 1",null,1,{"$f":"$F165/SUM($F$165:$F$168)*(G$13*$F$149)","v":3.1147540983606559E-2},6.2295081967213117E-2,9.9385245901639344E-2,0.14241803278688525,0.18545081967213115]
[null,null,null,"Band 2",null,1,3.1147540983606559E-2,6.2295081967213117E-2,9.9385245901639344E-2,0.14241803278688525,0.18545081967213115]
[null,null,null,"Band 3",null,1,3.1147540983606559E-2,6.2295081967213117E-2,9.9385245901639344E-2,0.14241803278688525,0.18545081967213115]
[null,null,null,"Band 4",null,1,3.1147540983606559E-2,6.2295081967213117E-2,9.9385245901639344E-2,0.14241803278688525,0.18545081967213115]
[null,null,"NBN (FTTN)","Band 1",null,1,{"$f":"$F165/SUM($F$165:$F$168)*(G$14*$F$148)","v":1.5193370165745856E-2},3.0386740331491711E-2,6.4485497237569064E-2,0.1174896408839779,0.17049378453038674]
[null,null,null,"Band 2",null,1,1.5193370165745856E-2,3.0386740331491711E-2,6.4485497237569064E-2,0.1174896408839779,0.17049378453038674]
[null,null,null,"Band 3",null,1,1.5193370165745856E-2,3.0386740331491711E-2,6.4485497237569064E-2,0.1174896408839779,0.17049378453038674]
[null,null,null,"Band 4",null,1,1.5193370165745856E-2,3.0386740331491711E-2,6.4485497237569064E-2,0.1174896408839779,0.17049378453038674]
[null,null,"Total","Band 1",null,{"$f":"F153+F157+F161+F165+F169","v":5},4.0511475409836066,4.1123431482655564,4.1796299254596505,4.2528203041681012,4.3257822173583191]
[null,null,null,"Band 2",null,5,4.0511475409836066,4.1123431482655564,4.1796299254596505,4.2528203041681012,4.3257822173583191]
[null,null,null,"Band 3",null,5,4.0511475409836066,4.1123431482655564,4.1796299254596505,4.2528203041681012,4.3257822173583191]
[null,null,null,"Band 4",null,5,4.0511475409836066,4.1123431482655564,4.1796299254596505,4.2528203041681012,4.3257822173583191]
[]
[]
[null,null,"Duct usage by band"]
[null,null,"Fixed Line Services Usage","Band 1",null,{"$f":"F153/SUM(F$173:F$176)","v":0.05},0.12310133176178527,0.12155851626889384,0.11875801313330948,0.11476552504368809,0.11089483165356834]
[null,null,null,"Band 2",null,0.05,0.12310133176178527,0.12155851626889384,0.11875801313330948,0.11476552504368809,0.11089483165356834]
[null,null,null,"Band 3",null,0.05,0.12310133176178527,0.12155851626889384,0.11875801313330948,0.11476552504368809,0.11089483165356834]
[null,null,null,"Band 4",null,0.05,0.12310133176178527,0.12155851626889384,0.11875801313330948,0.11476552504368809,0.11089483165356834]
[null,null,null,"Total",null,{"$f":"SUM(F180:F183)","v":0.2},0.49240532704714107,0.48623406507557537,0.47503205253323794,0.45906210017475235,0.44357932661427335]
[null,null,"Third Party","Band 1",null,{"$f":"SUM(F$157,F$161,F$165,F169)/SUM(F$173:F$176)","v":0.2},0.12689866823821475,0.12844148373110614,0.1312419868666905,0.13523447495631188,0.13910516834643166]
[null,null,null,"Band 2",null,{"$f":"SUM(F$158,F$162,F$166,F170)/SUM(F$173:F$176)","v":0.2},0.12689866823821475,0.12844148373110614,0.1312419868666905,0.13523447495631188,0.13910516834643166]
[null,null,null,"Band 3",null,{"$f":"SUM(F$159,F$163,F$167,F171)/SUM(F$173:F$176)","v":0.2},0.12689866823821475,0.12844148373110614,0.1312419868666905,0.13523447495631188,0.13910516834643166]
[null,null,null,"Band 4",null,{"$f":"SUM(F$160,F$164,F$168,F172)/SUM(F$173:F$176)","v":0.2},0.12689866823821475,0.12844148373110614,0.1312419868666905,0.13523447495631188,0.13910516834643166]
[null,null,null,"Total",null,{"$f":"SUM(F185:F188)","v":0.8},0.50759467295285898,0.51376593492442457,0.52496794746676201,0.54093789982524754,0.55642067338572665]
[]
[]
[null,"Exchange space - rack demand"]
[]
[]
[null,null,"TEBA rack assumptions under NBN","# Exchange based POIs",null,110]
[null,null,null,"Ave Access Seekers per POI",null,1]
[null,null,null,"Ave racks per Access Seeker",null,1]
[null,null,null,"Remaining TEBA racks",null,1]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,null,null,null,"2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"TEBA rack forecasts ex NBN","Total",null,1,1,1,1,1,1]
[]
[null,null,null,"Total NBN rack count",null,1]
[null,null,null,"NBN rack rollout",null,{"$f":"SUM($F$217:$F$220)/$F$204","v":4},{"$f":"G$16/$K$16*($K$205-$F$205)+$F$205","v":3.3646544697825918},{"$f":"H$16/$K$16*($K$205-$F$205)+$F$205","v":2.7293089395651835},{"$f":"I$16/$K$16*($K$205-$F$205)+$F$205","v":2.1166922235551633},{"$f":"J$16/$K$16*($K$205-$F$205)+$F$205","v":1.5268043217525302},0.93691641994989749]
[]
[null,null,null,null,null,"Y05","Y06","Y07","Y08","Y09","Y10"]
[null,null,"Rack count by band",null,"Band %","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019"]
[null,null,"Telstra","Band 1",null,1,1,1,1,1,1]
[null,null,null,"Band 2",null,1,1,1,1,1,1]
[null,null,null,"Band 3",null,1,1,1,1,1,1]
[null,null,null,"Band 4",null,1,1,1,1,1,1]
[null,null,"TEBA","Band 1",{"$f":"F213/SUM($F$213:$F$216)","v":0.25},1,{"$f":"($E213*G$202)-(F$12*(($E213*G$202)-($F$198*$E213)))","v":0.25},0.25,0.25,0.25,0.25]
[null,null,null,"Band 2",{"$f":"F214/SUM($F$213:$F$216)","v":0.25},1,0.25,0.25,0.25,0.25,0.25]
[null,null,null,"Band 3",{"$f":"F215/SUM($F$213:$F$216)","v":0.25},1,0.25,0.25,0.25,0.25,0.25]
[null,null,null,"Band 4",{"$f":"F216/SUM($F$213:$F$216)","v":0.25},1,0.25,0.25,0.25,0.25,0.25]
[null,null,"NBN","Band 1",{"$f":"F217/SUM($F$217:$F$220)","v":0.25},1,{"$f":"$E217*G$205*$F$204","v":0.84116361744564794},{"$f":"$E217*H$205*$F$204","v":0.68232723489129588},0.52917305588879082,0.38170108043813256,0.23422910498747437]
[null,null,null,"Band 2",{"$f":"F218/SUM($F$217:$F$220)","v":0.25},1,{"$f":"$E218*G$205*$F$204","v":0.84116361744564794},0.68232723489129588,0.52917305588879082,0.38170108043813256,0.23422910498747437]
[null,null,null,"Band 3",{"$f":"F219/SUM($F$217:$F$220)","v":0.25},1,{"$f":"$E219*G$205*$F$204","v":0.84116361744564794},0.68232723489129588,0.52917305588879082,0.38170108043813256,0.23422910498747437]
[null,null,null,"Band 4",{"$f":"F220/SUM($F$217:$F$220)","v":0.25},1,{"$f":"$E220*G$205*$F$204","v":0.84116361744564794},0.68232723489129588,0.52917305588879082,0.38170108043813256,0.23422910498747437]
[null,null,"Total Third Party","Band 1",null,{"$f":"SUM(F213,F217)","v":2},{"$f":"SUM(G213,G217)","v":1.0911636174456478},0.93232723489129588,0.77917305588879082,0.63170108043813256,0.4842291049874744]
[null,null,null,"Band 2",null,{"$f":"SUM(F214,F218)","v":2},1.0911636174456478,0.93232723489129588,0.77917305588879082,0.63170108043813256,0.4842291049874744]
[null,null,null,"Band 3",null,{"$f":"SUM(F215,F219)","v":2},1.0911636174456478,0.93232723489129588,0.77917305588879082,0.63170108043813256,0.4842291049874744]
[null,null,null,"Band 4",null,{"$f":"SUM(F216,F220)","v":2},1.0911636174456478,0.93232723489129588,0.77917305588879082,0.63170108043813256,0.4842291049874744]
[null,null,"Total","Band 1",null,{"$f":"SUM(F209,F221)","v":3},{"$f":"SUM(G209,G221)","v":2.0911636174456478},1.9323272348912959,1.7791730558887908,1.6317010804381327,1.4842291049874743]
[null,null,null,"Band 2",null,{"$f":"SUM(F210,F222)","v":3},2.0911636174456478,1.9323272348912959,1.7791730558887908,1.6317010804381327,1.4842291049874743]
[null,null,null,"Band 3",null,{"$f":"SUM(F211,F223)","v":3},2.0911636174456478,1.9323272348912959,1.7791730558887908,1.6317010804381327,1.4842291049874743]
[null,null,null,"Band 4",null,{"$f":"SUM(F212,F224)","v":3},2.0911636174456478,1.9323272348912959,1.7791730558887908,1.6317010804381327,1.4842291049874743]
[]
[]
[null,null,"Rack count by band",null,"% L&B Value"]
[null,null,"Fixed Line Services Usage","Band 1",0.01,{"$f":"F209/F225","v":0.33333333333333331},0.47820265791612138,0.51751068967169811,0.56205887150221445,0.61285734990840801,0.67375043154704828]
[null,null,null,"Band 2",0.01,0.33333333333333331,0.47820265791612138,0.51751068967169811,0.56205887150221445,0.61285734990840801,0.67375043154704828]
[null,null,null,"Band 3",0.01,0.33333333333333331,0.47820265791612138,0.51751068967169811,0.56205887150221445,0.61285734990840801,0.67375043154704828]
[null,null,null,"Band 4",0.01,0.33333333333333331,0.47820265791612138,0.51751068967169811,0.56205887150221445,0.61285734990840801,0.67375043154704828]
[null,null,null,"Weighted average",null,{"$f":"SUMPRODUCT($E$232:$E$235,F232:F235)/SUM($E$232:$E$235)","v":0.33333333333333331},0.47820265791612138,0.51751068967169811,0.56205887150221445,0.61285734990840801,0.67375043154704828]
[null,null,"Third Party","Band 1",null,{"$f":"F221/F225","v":0.66666666666666663},0.52179734208387862,0.48248931032830183,0.4379411284977856,0.38714265009159199,0.32624956845295183]
[null,null,null,"Band 2",null,0.66666666666666663,0.52179734208387862,0.48248931032830183,0.4379411284977856,0.38714265009159199,0.32624956845295183]
[null,null,null,"Band 3",null,0.66666666666666663,0.52179734208387862,0.48248931032830183,0.4379411284977856,0.38714265009159199,0.32624956845295183]
[null,null,null,"Band 4",null,0.66666666666666663,0.52179734208387862,0.48248931032830183,0.4379411284977856,0.38714265009159199,0.32624956845295183]
[null,null,null,"Weighted average",null,{"$f":"SUMPRODUCT($E$232:$E$235,F237:F240)/SUM($E$232:$E$235)","v":0.66666666666666663},0.52179734208387862,0.48248931032830183,0.4379411284977856,0.38714265009159199,0.32624956845295183]

{"sheet":"Cover","index":22,"n_rows":36,"n_cols":6,"rows_kept":36,"cut":false,"hidden":false,"merged":[[22,5,24,15],[26,5,30,15],[31,5,34,15],[35,5,37,15]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"ACCC Fixed Line Services Access Pricing Model"]
[]
[]
[null,null,null,"Version:",null,"FLSM 1.2"]
[]
[null,null,null,"Date:",null,"2013-05-29"]
[]
[null,null,null,null,null,"The FLSM is a revised version of the previous building block model (initially called the OVUM BBM) which was used to estimate the prices used in the September 2010 Review of the 1997 telecommunications access pricing principles for fixed line services. The ACCC has made substantial revisions to the initial model in response to submissions and further information received since September 2010. "]
[]
[]
[]
[null,null,null,null,null,"On 9 March 2011, the ACCC engaged Marsden Jacob Associates to audit the FLSM to ensure all formulas were working as intended, remove redundant code and ensure a consistent approach in the presentation of the FLSM."]
[]
[]
[]
[]
[null,null,null,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,null,null,null,"FLSM Version 1.2 is 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.          "]

{"sheet":"A. Model Design","index":23,"n_rows":50,"n_cols":6,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["A. Model Design"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Key"]
[null,null,null,"Information Sheets"]
[null,null,null,"Input Sheets"]
[null,null,null,"Calculation sheets"]
[null,null,null,"ACCC adjustment sheets"]
[]
[]
[]
[]
[]
[]
[null,null,"Model Conventions"]
[]
[]
[null,null,"Red writing",null,null,"User inputs"]
[null,null,"Black writing",null,null,"All other cells"]
[null,null,"Grey with white writing",null,null,"Header and start of table"]
[]
[]
[null,null,"NB: all cost values are in Australian Dollars (AUD) unless otherwise stated."]

{"sheet":"B. Dimensions & Results","index":24,"n_rows":73,"n_cols":17,"rows_kept":73,"cut":false,"hidden":false,"merged":[[62,5,62,10],[57,5,57,10],[70,5,70,7]]}
["B. ","Dimensions & Results"]
[]
[null,"B.0","Purpose"]
[null,null,"Provides broad user choices and shows final model results."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"B.2","Results"]
[]
[]
[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,{"$f":"VLOOKUP(F33,Years,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,null,"S01",{"$f":"VLOOKUP(C36,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},"$ / month",{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!H$3,FALSE)/12","v":4.1343093610503999E-2},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!I$3,FALSE)/12","v":2.3699745993754056E-2},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!J$3,FALSE)/12","v":2.662292247646848E-2},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!K$3,FALSE)/12","v":2.9427985631484636E-2},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!L$3,FALSE)/12","v":3.2169063815784729E-2},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!M$3,FALSE)/12","v":5158080.211264045},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!N$3,FALSE)/12","v":-64915375479.523674},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!O$3,FALSE)/12","v":-74292542710.323593},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!P$3,FALSE)/12","v":-216789132386.14145},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!Q$3,FALSE)/12","v":-507160689541.67749},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!R$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C36,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!S$3,FALSE)/12","v":0}]
[null,null,"S02","Unconditioned Local Loop Service Band 4","$ / month",{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!H$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!I$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!J$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!K$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!L$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!M$3,FALSE)/12","v":5158080.2112640431},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!N$3,FALSE)/12","v":-64915375479.523674},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!O$3,FALSE)/12","v":-74292542710.323608},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!P$3,FALSE)/12","v":-216789132386.14139},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!Q$3,FALSE)/12","v":-507160689541.67749},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!R$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C37,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!S$3,FALSE)/12","v":0}]
[null,null,"S03","Wholesale Line Rental","$ / month",{"$f":"VLOOKUP($C38,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!H$3,FALSE)/12","v":4.5746635327395119E-2},{"$f":"VLOOKUP($C38,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!I$3,FALSE)/12","v":2.1424990629198223E-2},{"$f":"VLOOKUP($C38,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!J$3,FALSE)/12","v":2.5696264694805321E-2},{"$f":"VLOOKUP($C38,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!K$3,FALSE)/12","v":2.9714410363884183E-2},{"$f":"VLOOKUP($C38,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!L$3,FALSE)/12","v":3.3665451526607278E-2},{"$f":"VLOOKUP($C38,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!M$3,FALSE)/12","v":6489066.3781376099},{"$f":"VLOOKUP($C38,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!N$3,FALSE)/12","v":-64913023789.624573},{"$f":"VLOOKUP($C38,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!O$3,FALSE)/12","v":-74290216117.997116},{"$f":"VLOOKUP($C38,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!P$3,FALSE)/12","v":-216786825462.58786},{"$f":"VLOOKUP($C38,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!Q$3,FALSE)/12","v":-507158390725.81061},{"$f":"VLOOKUP($C38,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!R$3,FALSE)*100","v":0},{"$f":"VLOOKUP($C38,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!S$3,FALSE)*100","v":0}]
[null,null,"S04","PSTN FOAS & FTAS","¢ / minute",{"$f":"VLOOKUP($C39,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!H$3,FALSE)*100","v":134239976.91428709},{"$f":"VLOOKUP($C39,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!I$3,FALSE)*100","v":51940292.642895706},{"$f":"VLOOKUP($C39,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!J$3,FALSE)*100","v":64486172.910835207},{"$f":"VLOOKUP($C39,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!K$3,FALSE)*100","v":67885688.060541525},{"$f":"VLOOKUP($C39,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!L$3,FALSE)*100","v":76825711.633974984},{"$f":"VLOOKUP($C39,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!M$3,FALSE)*100","v":563193665.61455023},{"$f":"VLOOKUP($C39,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!N$3,FALSE)*100","v":22852232.109814703},{"$f":"VLOOKUP($C39,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!O$3,FALSE)*100","v":27020497.681883648},{"$f":"VLOOKUP($C39,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!P$3,FALSE)*100","v":33715605.942136072},{"$f":"VLOOKUP($C39,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!Q$3,FALSE)*100","v":44677492.998170599},{"$f":"VLOOKUP($C39,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!R$3,FALSE)*100","v":0},{"$f":"VLOOKUP($C39,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!S$3,FALSE)*100","v":0}]
[null,null,"S05","Local Carriage Service","¢ / call",{"$f":"VLOOKUP($C40,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!H$3,FALSE)*100","v":3.7074704426804127E-2},{"$f":"VLOOKUP($C40,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!I$3,FALSE)*100","v":1.9499785165469595E-2},{"$f":"VLOOKUP($C40,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!J$3,FALSE)*100","v":2.2368828103409205E-2},{"$f":"VLOOKUP($C40,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!K$3,FALSE)*100","v":2.3008821052627474E-2},{"$f":"VLOOKUP($C40,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!L$3,FALSE)*100","v":2.5033269041264038E-2},{"$f":"VLOOKUP($C40,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!M$3,FALSE)*100","v":1952061582.9802942},{"$f":"VLOOKUP($C40,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!N$3,FALSE)*100","v":78191760.369166732},{"$f":"VLOOKUP($C40,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!O$3,FALSE)*100","v":91219975.640043691},{"$f":"VLOOKUP($C40,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!P$3,FALSE)*100","v":98439666.224824518},{"$f":"VLOOKUP($C40,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!Q$3,FALSE)*100","v":120038585.70668381},{"$f":"VLOOKUP($C40,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!R$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C40,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!S$3,FALSE)/12","v":0}]
[null,null,"S06","Line Sharing Service","$ / month",{"$f":"VLOOKUP($C41,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!H$3,FALSE)/12","v":0.11350918175771239},{"$f":"VLOOKUP($C41,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!I$3,FALSE)/12","v":0.11523769618641587},{"$f":"VLOOKUP($C41,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!J$3,FALSE)/12","v":0.11699256114499217},{"$f":"VLOOKUP($C41,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!K$3,FALSE)/12","v":0.11877426855242197},{"$f":"VLOOKUP($C41,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!L$3,FALSE)/12","v":0.12058298496908976},{"$f":"VLOOKUP($C41,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!M$3,FALSE)/12","v":2272619.3089124598},{"$f":"VLOOKUP($C41,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!N$3,FALSE)/12","v":4635352.2395888716},{"$f":"VLOOKUP($C41,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!O$3,FALSE)/12","v":4581106.0547512053},{"$f":"VLOOKUP($C41,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!P$3,FALSE)/12","v":4534367.9780518096},{"$f":"VLOOKUP($C41,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!Q$3,FALSE)/12","v":4506192.1479141554},{"$f":"VLOOKUP($C41,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!R$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C41,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!S$3,FALSE)/12","v":0}]
[null,null,"S07",{"$f":"VLOOKUP(C42,Services,2,FALSE)","v":"Wholesale ADSL"},"$ / month",{"$f":"VLOOKUP($C42,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!H$3,FALSE)/12","v":7800.3718225963576},{"$f":"VLOOKUP($C42,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!I$3,FALSE)/12","v":7991.749726790873},{"$f":"VLOOKUP($C42,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!J$3,FALSE)/12","v":8029.3780210322802},{"$f":"VLOOKUP($C42,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!K$3,FALSE)/12","v":12755.330862603614},{"$f":"VLOOKUP($C42,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!L$3,FALSE)/12","v":12953.139494845977},{"$f":"VLOOKUP($C42,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!M$3,FALSE)/12","v":2905939.8231383036},{"$f":"VLOOKUP($C42,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!N$3,FALSE)/12","v":4653607.2869160641},{"$f":"VLOOKUP($C42,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!O$3,FALSE)/12","v":4602666.6777336877},{"$f":"VLOOKUP($C42,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!P$3,FALSE)/12","v":4561238.9986217069},{"$f":"VLOOKUP($C42,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!Q$3,FALSE)/12","v":4541754.982496256},{"$f":"VLOOKUP($C42,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!R$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C42,'7. Service Costs'!$C$100:$S$107,'7. Service Costs'!S$3,FALSE)/12","v":0}]
[]
[null,null,"Fixed Line Access Services ",null,"Units","Nominal Service Price"]
[]
[]
[null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Service",null,{"$f":"VLOOKUP(F47,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",{"$f":"VLOOKUP(C50,Services,2,FALSE)","v":"Unconditioned Local Loop Service Band 1 - 3"},"$ / month",{"$f":"VLOOKUP($C50,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!H$3,FALSE)/12","v":4.239568812902713E-2},{"$f":"VLOOKUP($C50,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!I$3,FALSE)/12","v":2.4921898751946864E-2},{"$f":"VLOOKUP($C50,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!J$3,FALSE)/12","v":2.8708591217382454E-2},{"$f":"VLOOKUP($C50,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!K$3,FALSE)/12","v":3.2541338098601644E-2},{"$f":"VLOOKUP($C50,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!L$3,FALSE)/12","v":3.6478083407589734E-2},{"$f":"VLOOKUP($C50,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!M$3,FALSE)/12","v":6006923.8272108948},{"$f":"VLOOKUP($C50,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!N$3,FALSE)/12","v":-77639378536.651505},{"$f":"VLOOKUP($C50,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!O$3,FALSE)/12","v":-91342483253.351303},{"$f":"VLOOKUP($C50,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!P$3,FALSE)/12","v":-273738285301.88318},{"$f":"VLOOKUP($C50,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!Q$3,FALSE)/12","v":-657679132674.18384},{"$f":"VLOOKUP($C50,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!R$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C50,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!S$3,FALSE)/12","v":0}]
[null,null,"S02","Unconditioned Local Loop Service Band 4","$ / month",{"$f":"VLOOKUP($C51,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!H$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C51,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!I$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C51,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!J$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C51,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!K$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C51,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!L$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C51,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!M$3,FALSE)/12","v":6006923.8272108929},{"$f":"VLOOKUP($C51,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!N$3,FALSE)/12","v":-77639378536.651505},{"$f":"VLOOKUP($C51,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!O$3,FALSE)/12","v":-91342483253.351318},{"$f":"VLOOKUP($C51,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!P$3,FALSE)/12","v":-273738285301.88315},{"$f":"VLOOKUP($C51,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!Q$3,FALSE)/12","v":-657679132674.18384},{"$f":"VLOOKUP($C51,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!R$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C51,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!S$3,FALSE)/12","v":0}]
[null,null,"S03","Wholesale Line Rental","$ / month",{"$f":"VLOOKUP($C52,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!H$3,FALSE)/12","v":4.6911343949351231E-2},{"$f":"VLOOKUP($C52,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!I$3,FALSE)/12","v":2.2529838394175553E-2},{"$f":"VLOOKUP($C52,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!J$3,FALSE)/12","v":2.770933805591275E-2},{"$f":"VLOOKUP($C52,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!K$3,FALSE)/12","v":3.2858065317838935E-2},{"$f":"VLOOKUP($C52,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!L$3,FALSE)/12","v":3.8174911019299498E-2},{"$f":"VLOOKUP($C52,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!M$3,FALSE)/12","v":7556944.8024608353},{"$f":"VLOOKUP($C52,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!N$3,FALSE)/12","v":-77636565894.177689},{"$f":"VLOOKUP($C52,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!O$3,FALSE)/12","v":-91339622714.286865},{"$f":"VLOOKUP($C52,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!P$3,FALSE)/12","v":-273735372363.90085},{"$f":"VLOOKUP($C52,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!Q$3,FALSE)/12","v":-657676151600.81458},{"$f":"VLOOKUP($C52,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!R$3,FALSE)*100","v":0},{"$f":"VLOOKUP($C52,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!S$3,FALSE)*100","v":0}]
[null,null,"S04","PSTN FOAS & FTAS","¢ / minute",{"$f":"VLOOKUP($C53,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!H$3,FALSE)*100","v":137657724.63287461},{"$f":"VLOOKUP($C53,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!I$3,FALSE)*100","v":54618758.983066022},{"$f":"VLOOKUP($C53,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!J$3,FALSE)*100","v":69538089.926338762},{"$f":"VLOOKUP($C53,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!K$3,FALSE)*100","v":75067697.629660651},{"$f":"VLOOKUP($C53,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!L$3,FALSE)*100","v":87116452.405322},{"$f":"VLOOKUP($C53,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!M$3,FALSE)*100","v":655876083.88222992},{"$f":"VLOOKUP($C53,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!N$3,FALSE)*100","v":27331477.112706129},{"$f":"VLOOKUP($C53,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!O$3,FALSE)*100","v":33221629.883206408},{"$f":"VLOOKUP($C53,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!P$3,FALSE)*100","v":42572485.331392489},{"$f":"VLOOKUP($C53,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!Q$3,FALSE)*100","v":57937169.522440061},{"$f":"VLOOKUP($C53,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!R$3,FALSE)*100","v":0},{"$f":"VLOOKUP($C53,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!S$3,FALSE)*100","v":0}]
[null,null,"S05","Local Carriage Service","¢ / call",{"$f":"VLOOKUP($C54,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!H$3,FALSE)*100","v":3.8018625823281443E-2},{"$f":"VLOOKUP($C54,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!I$3,FALSE)*100","v":2.0505353589301084E-2},{"$f":"VLOOKUP($C54,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!J$3,FALSE)*100","v":2.4121226458150138E-2},{"$f":"VLOOKUP($C54,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!K$3,FALSE)*100","v":2.5443053918128483E-2},{"$f":"VLOOKUP($C54,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!L$3,FALSE)*100","v":2.8386454802697459E-2},{"$f":"VLOOKUP($C54,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!M$3,FALSE)*100","v":2273304166.4184952},{"$f":"VLOOKUP($C54,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!N$3,FALSE)*100","v":93518055.420688242},{"$f":"VLOOKUP($C54,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!O$3,FALSE)*100","v":112154716.92442104},{"$f":"VLOOKUP($C54,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!P$3,FALSE)*100","v":124299152.55196516},{"$f":"VLOOKUP($C54,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!Q$3,FALSE)*100","v":155664416.74797782},{"$f":"VLOOKUP($C54,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!R$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C54,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!S$3,FALSE)/12","v":0}]
[null,null,"S06","Line Sharing Service","$ / month",{"$f":"VLOOKUP($C55,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!H$3,FALSE)/12","v":0.11639912375493772},{"$f":"VLOOKUP($C55,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!I$3,FALSE)/12","v":0.12118029440156679},{"$f":"VLOOKUP($C55,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!J$3,FALSE)/12","v":0.1261578857976576},{"$f":"VLOOKUP($C55,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!K$3,FALSE)/12","v":0.13134006787889954},{"$f":"VLOOKUP($C55,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!L$3,FALSE)/12","v":0.13673497644902774},{"$f":"VLOOKUP($C55,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!M$3,FALSE)/12","v":2646614.7321777246},{"$f":"VLOOKUP($C55,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!N$3,FALSE)/12","v":5543923.36979819},{"$f":"VLOOKUP($C55,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!O$3,FALSE)/12","v":5632457.6844748519},{"$f":"VLOOKUP($C55,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!P$3,FALSE)/12","v":5725518.1640231377},{"$f":"VLOOKUP($C55,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!Q$3,FALSE)/12","v":5843569.1184615232},{"$f":"VLOOKUP($C55,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!R$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C55,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!S$3,FALSE)/12","v":0}]
[null,null,"S07",{"$f":"VLOOKUP(C56,Services,2,FALSE)","v":"Wholesale ADSL"},"$ / month",{"$f":"VLOOKUP($C56,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!H$3,FALSE)/12","v":7998.9691675425311},{"$f":"VLOOKUP($C56,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!I$3,FALSE)/12","v":8403.8697121256591},{"$f":"VLOOKUP($C56,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!J$3,FALSE)/12","v":8658.4082397188577},{"$f":"VLOOKUP($C56,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!K$3,FALSE)/12","v":14104.789208386326},{"$f":"VLOOKUP($C56,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!L$3,FALSE)/12","v":14688.201857191969},{"$f":"VLOOKUP($C56,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!M$3,FALSE)/12","v":3384158.1458797753},{"$f":"VLOOKUP($C56,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!N$3,FALSE)/12","v":5565756.5721662091},{"$f":"VLOOKUP($C56,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!O$3,FALSE)/12","v":5658966.4129671333},{"$f":"VLOOKUP($C56,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!P$3,FALSE)/12","v":5759448.0340962065},{"$f":"VLOOKUP($C56,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!Q$3,FALSE)/12","v":5889686.5220491886},{"$f":"VLOOKUP($C56,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!R$3,FALSE)/12","v":0},{"$f":"VLOOKUP($C56,'7. Service Costs'!$C$115:$S$122,'7. Service Costs'!S$3,FALSE)/12","v":0}]
[]
[null,null,"Fixed Line Access Services",null,null,"Nominal Service Price for the Interim Access Determination period"]
[null,null,null,null,null,"ULLS Band 1 to 3 average\n$ / month","ULLS Band 4\n$ / month","WLR\n$ / month","PSTN OTA\n¢ / minute","LCS\n¢ / call","LSS\n$ / month"]
[null,null,null,null,"Average",{"$f":"ROUND('D. Geo Cost-based pricing'!D191,2)","v":0.03},{"$f":"ROUND('D. Geo Cost-based pricing'!D189,2)","v":0.05},{"$f":"ROUND('D. Geo Cost-based pricing'!D205,2)","v":0.04},{"$f":"ROUND(AVERAGE(G53:H53),3)","v":62078424.454999998},{"$f":"ROUND(AVERAGE(G54:H54),3)","v":2.1999999999999999E-2},{"$f":"ROUND(AVERAGE(G55:H55),2)","v":0.12}]
[]
[]
[null,null,"Fixed Line Access Services",null,null,"Nominal Service Price for the Final Access Determination period"]
[null,null,null,null,null,"ULLS Band 1 to 3 average\n$ / month","ULLS Band 4\n$ / month","WLR\n$ / month","PSTN OTA\n¢ / minute","LCS\n¢ / call","LSS\n$ / month"]
[null,null,null,null,"2011/2012",{"$f":"ROUND('D. Geo Cost-based pricing'!F183,2)","v":0.03},{"$f":"ROUND('D. Geo Cost-based pricing'!F181,2)","v":0.06},{"$f":"ROUND('D. Geo Cost-based pricing'!F198,2)","v":0.04},{"$f":"H53","v":69538089.926338762},{"$f":"H54","v":2.4121226458150138E-2},{"$f":"H55","v":0.1261578857976576}]
[null,null,null,null,"2012/2013",{"$f":"ROUND('D. Geo Cost-based pricing'!G183,2)","v":0.03},{"$f":"ROUND('D. Geo Cost-based pricing'!G181,2)","v":0.06},{"$f":"ROUND('D. Geo Cost-based pricing'!G198,2)","v":0.05},{"$f":"I53","v":75067697.629660651},{"$f":"I54","v":2.5443053918128483E-2},{"$f":"I55","v":0.13134006787889954}]
[null,null,null,null,"2013/2014",{"$f":"ROUND('D. Geo Cost-based pricing'!H183,2)","v":0.04},{"$f":"ROUND('D. Geo Cost-based pricing'!H181,2)","v":7.0000000000000007E-2},{"$f":"ROUND('D. Geo Cost-based pricing'!H198,2)","v":1115964.69},{"$f":"J53","v":87116452.405322},{"$f":"J54","v":2.8386454802697459E-2},{"$f":"J55","v":0.13673497644902774}]
[null,null,null,null,"Average",{"$f":"ROUND('D. Geo Cost-based pricing'!E191,2)","v":0.03},{"$f":"ROUND('D. Geo Cost-based pricing'!E189,2)","v":0.06},{"$f":"ROUND('D. Geo Cost-based pricing'!E205,2)","v":371988.26},{"$f":"ROUND(AVERAGE(I65:I67),2)","v":77240746.650000006},{"$f":"ROUND(AVERAGE(J65:J67),1)","v":0},{"$f":"ROUND(AVERAGE(K65:K67),2)","v":0.13}]
[]
[]
[null,null,"Fixed Line Access Services",null,null,"Nominal Service Price for the Final Access Determination period"]
[null,null,null,null,null,"WADSL Zone 1 port price\n$ / month","WADSL Zone 2/3 port price\n$ / month","AGVC/VLAN\n$ / Mbps / month"]
[null,null,null,null,"2013/2014",{"$f":"'J. WADSL price structure'!J58","v":1.4688201857191971},{"$f":"'J. WADSL price structure'!J59","v":1.4688201857191971},{"$f":"'J. WADSL price structure'!J42","v":146.8820185719197}]

{"sheet":"D. Geo Cost-based pricing","index":25,"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$26","v":35060.999999999993},42073.19999999999,46280.51999999999,48594.546000000002,51024.273299999993,1.6717566385401443E-3,1.5264153637854002E-3,1.2729194135855815E-3,1.0054634340807549E-3,7.4776662450307195E-4,0,0]
[null,null,"Band 2",{"$f":"$D12*D$26","v":780458.99999999977},936550.79999999981,1030205.8799999998,1081716.1740000001,1135801.9826999998,3.7213357130669478E-2,3.3978055628892209E-2,2.8335227535084263E-2,2.2381648735039842E-2,1.6645309374890706E-2,0,0]
[null,null,"Band 3",{"$f":"$D13*D$26","v":11688.999999999969},14026.799999999963,15429.479999999958,16200.953999999962,17011.001699999957,5.5734757559384215E-4,5.088921932428482E-4,4.2437908289557697E-4,3.3521183311856234E-4,2.4929819668053922E-4,0,0]
[null,null,"Band 4",{"$f":"$D14*D$26","v":124},148.80000000000001,163.68,171.86400000000006,180.45720000000003,5.9124903219810603E-6,5.3984628250588885E-6,4.501925423821686E-6,3.5560156819832188E-6,2.6446211299843399E-6,0,0]
[null,null,"Total",{"$f":"SUM('5. Service Demand'!H12:H13)","v":827332.99999999988},{"$f":"SUM('5. Service Demand'!I12:I13)","v":992799.59999999986},{"$f":"SUM('5. Service Demand'!J12:J13)","v":1092079.5599999998},{"$f":"SUM('5. Service Demand'!K12:K13)","v":1146683.5380000002},{"$f":"SUM('5. Service Demand'!L12:L13)","v":1204017.7149},{"$f":"SUM('5. Service Demand'!M12:M13)","v":3.944837383512545E-2},{"$f":"SUM('5. Service Demand'!N12:N13)","v":3.6018761648745519E-2},{"$f":"SUM('5. Service Demand'!O12:O13)","v":3.0037027956989246E-2},{"$f":"SUM('5. Service Demand'!P12:P13)","v":2.3725880017921145E-2},{"$f":"SUM('5. Service Demand'!Q12:Q13)","v":1.7645018817204303E-2},{"$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$33","v":12527.84},12339.922399999999,12154.823564,11972.50121054,11792.913692381899,3.9448373835125448E-4,3.601876164874552E-4,3.0037027956989246E-4,2.3725880017921145E-4,1.7645018817204303E-4,0,0]
[null,null,"Band 2",{"$f":"$E12*D$33","v":12527.84},12339.922399999999,12154.823564,11972.50121054,11792.913692381899,3.9448373835125448E-4,3.601876164874552E-4,3.0037027956989246E-4,2.3725880017921145E-4,1.7645018817204303E-4,0,0]
[null,null,"Band 3",{"$f":"$E13*D$33","v":12527.84},12339.922399999999,12154.823564,11972.50121054,11792.913692381899,3.9448373835125448E-4,3.601876164874552E-4,3.0037027956989246E-4,2.3725880017921145E-4,1.7645018817204303E-4,0,0]
[null,null,"Band 4",{"$f":"$E14*D$33","v":12527.84},12339.922399999999,12154.823564,11972.50121054,11792.913692381899,3.9448373835125448E-4,3.601876164874552E-4,3.0037027956989246E-4,2.3725880017921145E-4,1.7645018817204303E-4,0,0]
[null,null,"Total",{"$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},{"$f":"'5. Service Demand'!M14","v":3.944837383512545E-2},{"$f":"'5. Service Demand'!N14","v":3.6018761648745519E-2},{"$f":"'5. Service Demand'!O14","v":3.0037027956989246E-2},{"$f":"'5. Service Demand'!P14","v":2.3725880017921145E-2},{"$f":"'5. Service Demand'!Q14","v":1.7645018817204303E-2},{"$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":-2.0662403768913987E-3},-1.8866029802728553E-3,-1.5732896931554741E-3,-1.2427222342599664E-3,-9.2421681267511498E-4,0,0]
[null,null,"Band 2",5835499.1600000001,5679595.2776000006,5586125.2964359997,5534797.3247894607,5480891.1036076182,{"$f":"I44-I30-I23","v":-3.7607840869020734E-2},-3.4338243245379665E-2,-2.8635597814654155E-2,-2.2618907535219054E-2,-1.6821759563062748E-2,0,0]
[null,null,"Band 3",1956669.16,1954519.2775999999,1953301.6964360001,1952712.54478946,1952082.0846076182,{"$f":"I45-I31-I24","v":-9.5183131394509669E-4},-8.6907980973030346E-4,-7.2474936246546943E-4,-5.7247063329777376E-4,-4.2574838485258225E-4,0,0]
[null,null,"Band 4",965389.16,965552.27759999991,965722.49643599999,965896.63478946011,966067.62910761812,{"$f":"I46-I32-I25","v":-4.0039622867323553E-4},-3.6558607931251407E-4,-3.0487220499371415E-4,-2.4081481586119466E-4,-1.7909480930202736E-4,0,0]
[null,null,"Total",{"$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},{"$f":"I47-I26-I33","v":-7.88967476702509E-2},-7.2037523297491038E-2,-6.0074055913978491E-2,-4.745176003584229E-2,-3.5290037634408605E-2,0,0]
[]
[null,null,"Total"]
[null,null,{"$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",{"$f":"'6. Revenue Requirement'!H286/$D$47*1000000","v":0.16089534736664246},{"$f":"'6. Revenue Requirement'!I286/$D$47*1000000","v":6.2240282266806654E-2},{"$f":"'6. Revenue Requirement'!J286/$D$47*1000000","v":7.1874777610669585E-2},{"$f":"'6. Revenue Requirement'!K286/$D$47*1000000","v":8.132490599960876E-2},{"$f":"'6. Revenue Requirement'!L286/$D$47*1000000","v":9.0619771914372968E-2},{"$f":"'6. Revenue Requirement'!M286/$D$47*1000000","v":0.73350352553440612},{"$f":"'6. Revenue Requirement'!N286/$D$47*1000000","v":4.3655574994661022},{"$f":"'6. Revenue Requirement'!O286/$D$47*1000000","v":3.5952773812309813},{"$f":"'6. Revenue Requirement'!P286/$D$47*1000000","v":2.8072134231594461},{"$f":"'6. Revenue Requirement'!Q286/$D$47*1000000","v":2.0706904603963148},{"$f":"'6. Revenue Requirement'!R286/$D$47*1000000","v":0},{"$f":"'6. Revenue Requirement'!S286/$D$47*1000000","v":0}]
[]
[null,"D.3.2","Monthly cost"]
[null,null,"Band 1",{"$f":"$D52/$D$56*D$64/12","v":1.775108665531382E-3},6.8667780768801511E-4,7.9297221863789053E-4,8.972325659266394E-4,9.9977995029973767E-4,8.0925178116361737E-3,4.8163847333129395E-2,3.9665584734833885E-2,3.0971118525205205E-2,2.284528819535479E-2,0,0]
[null,null,"Band 2",{"$f":"$D53/$D$56*D$64/12","v":9.6481801572821397E-3},3.7322735938524897E-3,4.3100115354615916E-3,4.8766938087417616E-3,5.4340656802792896E-3,4.3984952182804883E-2,0.26178311511918534,0.21559283383423486,0.16833613457363603,0.12417012013618456,0,0]
[null,null,"Band 3",{"$f":"$D54/$D$56*D$64/12","v":1.6196032783030129E-2},6.2652256172526328E-3,7.2350523088944713E-3,8.1863202709339649E-3,9.1219592159579362E-3,7.3835864992118486E-2,0.43944535087417225,0.36190748386162491,0.28257946158534336,0.20843965427827837,0,0]
[null,null,"Band 4",{"$f":"$D55/$D$56*D$64/12","v":3.6304150779352555E-2},1.4043790755580781E-2,1.6217701793850407E-2,1.8350012587987245E-2,2.0447290223210058E-2,0.16550647998233323,0.98503692176626056,0.81123223435649239,0.63341483176618019,0.46722705113585111,0,0]
[null,null,"Average",{"$f":"SUMPRODUCT(D67:D70,$G$11:$G$14)","v":1.3407945613886873E-2},{"$f":"SUMPRODUCT(E67:E70,$G$11:$G$14)","v":5.1866901889005557E-3},{"$f":"SUMPRODUCT(F67:F70,$G$11:$G$14)","v":5.9895648008891321E-3},{"$f":"SUMPRODUCT(G67:G70,$G$11:$G$14)","v":6.7770754999673961E-3},{"$f":"SUMPRODUCT(H67:H70,$G$11:$G$14)","v":7.5516476595310824E-3},{"$f":"SUMPRODUCT(I67:I70,$G$11:$G$14)","v":6.1125293794533853E-2},0.36379645828884188,0.29960644843591516,0.23393445192995385,0.17255753836635959,0,0]
[]
[null,"D.3.3","ULLS Revenue"]
[null,null,"Band 1",{"$f":"D67*D22*12/1000000","v":7.4684501906634919E-4},3.4668879286103269E-4,4.4038999948938304E-4,5.2320731037144136E-4,6.1215654508745075E-4,1.623446444892856E-10,8.8221643857963818E-10,6.0589311432232741E-10,3.7368392627609898E-10,2.0499532847568394E-10,0,0]
[null,null,"Band 2",{"$f":"D68*D23*12/1000000","v":9.0360108448467119E-2},4.1945565841697084E-2,{"$f":"F68*F23*12/1000000","v":5.3282390720404305E-2},6.330238282273952E-2,7.4064270885398895E-2,1.9641932807449658E-8,1.0673857497869246E-7,7.3306464019519885E-8,4.521168280129821E-8,2.4802200777409655E-8,0,0]
[null,null,"Band 3",2.271785126410064E-3,1.0545728002569481E-3,{"$f":"F69*F24*12/1000000","v":1.339597138788489E-3},1.5915143776640208E-3,1.8620839647598886E-3,4.9382688414277766E-10,2.6835637010007658E-9,1.8430315931309066E-9,1.1366877518361518E-9,6.2356355913947801E-10,0,0]
[null,null,"Band 4",5.4020576359676614E-5,2.5076592773165042E-5,{"$f":"F70*F25*12/1000000","v":3.1854161155409218E-5},3.7844478761062091E-5,4.4278328895214352E-5,1.1742665533448367E-11,6.3812222441587178E-11,4.3825284245677983E-11,2.7029196899535591E-11,1.4827662383209746E-11,0,0]
[null,null,"Total",{"$f":"SUM(D74:D77)","v":9.3432759170303206E-2},4.3371904027588226E-2,5.5094232019837583E-2,6.5454948989536049E-2,7.658278972414144E-2,2.0309847001615171E-8,1.1036816734071445E-7,7.5799214011218791E-8,4.6749083676309996E-8,2.5645587327408027E-8,0,0]
[null,null,"Average",{"$f":"D78*1000000/D26","v":0.11293246996107156},4.3686464043285508E-2,5.0448917860744132E-2,5.7081964483156326E-2,6.3606032350198474E-2,0.51484624148260749,3.0641855046829019,2.5235257669219986,1.9703835491454256,1.4534179641907201,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Share of total",{"$f":"D78/D105","v":5.8985661295815027E-2},{"$f":"E78/E105","v":7.0782793554978032E-2},7.7861072910475837E-2,8.1754126555999673E-2,8.5841832883799624E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"D.3.4","WLR Revenue"]
[null,null,"Band 1",{"$f":"D67*D29*12/1000000","v":2.6685932813268805E-4},{"$f":"E67*E29*12/1000000","v":1.0168261032806675E-4},1.1566124890436629E-4,1.2890541578031121E-4,1.4148382398310405E-4,3.8308400148100215E-11,2.0817625646142666E-10,1.4297235331326377E-10,8.8178045057980025E-11,4.8372664810978868E-11,0,0]
[null,null,"Band 2",{"$f":"D68*D30*12/1000000","v":1.4504502876192657E-3},{"$f":"E68*E30*12/1000000","v":5.5267159828450605E-4},6.2864915726808452E-4,7.00634670343124E-4,7.6900161079521828E-4,2.0821618041928849E-10,1.1314924352572854E-9,7.7709215726465408E-10,4.7927075178896592E-10,2.6291809276049948E-10,0,0]
[null,null,"Band 3",{"$f":"D69*D31*12/1000000","v":2.4348156880866739E-3},{"$f":"E69*E31*12/1000000","v":9.2774877522467498E-4},1.0552894114910776E-3,1.1761287522435004E-3,1.2908937328706353E-3,3.4952457655787305E-10,1.8993932820943383E-9,1.3044750252714316E-9,8.0453356813231364E-10,4.4135059463901377E-10,0,0]
[null,null,"Band 4",{"$f":"D70*D32*12/1000000","v":5.457751107595249E-3},{"$f":"E70*E32*12/1000000","v":2.0795914575084504E-3},2.365479647013816E-3,2.6363465750772184E-3,2.8935975461448051E-3,7.8347537933745455E-10,4.2575772120375509E-9,2.9240406363572175E-9,1.8033989160067318E-9,9.8930761310387621E-10,0,0]
[null,null,"Total",{"$f":"SUM(D83:D86)","v":9.6098764114338764E-3},{"$f":"SUM(E83:E86)","v":3.6616944413456979E-3},4.1650794646773438E-3,4.6420154134441541E-3,5.094976713793763E-3,1.3795245364627163E-9,7.4966391858506008E-9,5.1485801722065665E-9,3.1753812809859916E-9,1.7419489653143683E-9,0,0]
[null,null,"Average",{"$f":"D87*1000000/D33","v":7.6708166862235437E-3},{"$f":"E87*1000000/E33","v":2.9673561329248699E-3},3.4266885428213233E-3,3.8772311080307537E-3,4.3203714083696436E-3,3.4970377796267132E-2,0.20813150821112969,0.17140777641446231,0.13383618557404378,9.8721853649480246E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Share of total",{"$f":"D87/D105","v":6.0668754742249737E-3},{"$f":"E87/E105","v":5.9758723421115987E-3},5.8862342569799258E-3,5.7979407431252286E-3,5.7109716319783486E-3,{"$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":1.6729686145453321E-3},1.8936619671999133E-3,2.1196898951140958E-3,2.3349598357914189E-3,-2.0065304463738583E-10,-1.0903926950410649E-9,-7.4886546763559108E-10,-4.6186197133407894E-10,-2.5336799328666285E-10,0,0]
[null,null,"Band 2",{"$f":"D68*D37*12/1000000","v":0.67562336644018317},{"$f":"E68*E37*12/1000000","v":0.25437364174026939},0.28891517359407554,0.32389814215729479,0.35740226692154681,-1.9850148987868947E-8,-1.0787006741394978E-7,-7.4083556176784558E-8,-4.5690953553087173E-8,-2.5065118870170156E-8,0,0]
[null,null,"Band 3",{"$f":"D69*D38*12/1000000","v":0.38028333433084832},{"$f":"E69*E38*12/1000000","v":0.14694605096920355},0.16958687938520123,0.19182636346460405,0.21368175794391409,-8.433514607006508E-10,-4.5829569830951041E-9,-3.1475066184023377E-9,-1.9412213199684651E-9,-1.0649141537784918E-9,0,0]
[null,null,"Band 4",{"$f":"D70*D39*12/1000000","v":0.42057160350471012},{"$f":"E70*E39*12/1000000","v":0.16272016980226617},0.18794159355374174,0.21269058488497336,0.23704158225134306,-7.952180448709029E-10,-4.3213894344791374E-9,-2.9678659206028956E-9,-1.8304281129062676E-9,-1.0041352754870861E-9,0,0]
[null,null,"Total",{"$f":"SUM(D92:D95)","v":1.4809484076267956},{"$f":"SUM(E92:E95)","v":0.56571283112628445},0.64833730850021842,0.73053478040198627,0.81046056695259538,-2.1689371538077887E-8,-1.1786480652656509E-7,-8.094779418342538E-8,-4.992446495729599E-8,-2.7387536292722398E-8,0,0]
[null,null,"Average",{"$f":"D96*1000000/D40","v":0.19072746422116549},{"$f":"E96*1000000/E40","v":7.4259423657119128E-2},8.6017284102361646E-2,9.7392699107447397E-2,0.10861834709968159,0.2749083096394373,1.6361585064470163,1.3474667716682307,1.0521098673597347,0.7760699089201003,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Share of total",{"$f":"D96/D105","v":0.93494746322996014},{"$f":"E96/E105","v":0.92324133410291032},0.91625269283254429,0.91244793270087543,0.90844719548422204,{"$error":"#DIV/0!"},{"$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},{"$f":"E67*E43*12/1000000","v":2.1213400177344309E-3},2.4497132155936623E-3,2.771802621265849E-3,3.0886002048619741E-3,0,0,0,0,0,0,0]
[null,null,"Band 2",{"$f":"D68*D44*12/1000000","v":0.76743392517626963},{"$f":"E68*E44*12/1000000","v":0.29687187918025099},0.34282621347174802,0.38790115965037736,0.43223553941774101,0,0,0,0,0,0,0]
[null,null,"Band 3",{"$f":"D69*D45*12/1000000","v":0.38498993514534507},{"$f":"E69*E45*12/1000000","v":0.14892837254468522},0.17198176593548078,0.19459400659451156,0.21683473564154462,0,0,0,0,0,0,0]
[null,null,"Band 4",{"$f":"D70*D46*12/1000000","v":0.42608337518866501},{"$f":"E70*E46*12/1000000","v":0.16482483785254778},0.19033892736191094,0.21536477593881159,0.23997945812638308,0,0,0,0,0,0,0]
[null,null,"Total",{"$f":"D71*D47*12/1000000","v":1.5839910432085325},{"$f":"E71*E47*12/1000000","v":0.61274642959521841},0.70759661998473333,0.80063174480496624,0.89213833339053061,0,0,0,0,0,0,0]
[null,null,"Average",{"$f":"D105/D47*1000000","v":0.16089534736664249},{"$f":"E105/E47*1000000","v":6.2240282266806668E-2},7.1874777610669599E-2,8.1324905999608746E-2,9.0619771914372982E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[null,"D.4","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'!H287/$D$47*1000000","v":0.15910779129309621},{"$f":"'6. Revenue Requirement'!I287/$D$47*1000000","v":6.2696365462279774E-2},{"$f":"'6. Revenue Requirement'!J287/$D$47*1000000","v":7.4427595309315434E-2},{"$f":"'6. Revenue Requirement'!K287/$D$47*1000000","v":8.5822904754307844E-2},{"$f":"'6. Revenue Requirement'!L287/$D$47*1000000","v":9.6914659703732378E-2},{"$f":"'6. Revenue Requirement'!M287/$D$47*1000000","v":0.7434847456623499},{"$f":"'6. Revenue Requirement'!N287/$D$47*1000000","v":-17102.933130690133},{"$f":"'6. Revenue Requirement'!O287/$D$47*1000000","v":-16322.470134824993},{"$f":"'6. Revenue Requirement'!P287/$D$47*1000000","v":-37618.648987840395},{"$f":"'6. Revenue Requirement'!Q287/$D$47*1000000","v":-65448.451013355072},{"$f":"'6. Revenue Requirement'!R287/$D$47*1000000","v":0},{"$f":"'6. Revenue Requirement'!S287/$D$47*1000000","v":0}]
[]
[null,"D.4.2","Monthly Cost"]
[null,null,"Band 1",{"$f":"$D52/$D$56*D$115/12","v":1.7553871115634824E-3},6.9170963269562515E-4,8.2113666771957731E-4,9.4685759671650483E-4,1.0692295027344416E-3,8.2026375300225281E-3,-188.69137798689451,-180.080770845286,-415.03493355671384,-722.07254243760269,0,0]
[null,null,"Band 2",{"$f":"$D53/$D$56*D$115/12","v":9.5409883501783761E-3},3.7596228796376537E-3,4.4630926870818897E-3,5.1464188383516908E-3,5.8115421732646104E-3,4.4583481671444762E-2,-1025.5870213998426,-978.78611812052134,-2255.8234818385572,-3924.6532403013493,0,0]
[null,null,"Band 3",{"$f":"$D54/$D$56*D$115/12","v":1.6016093976579208E-2},6.3111358222807451E-3,7.4920238112596146E-3,8.6390974113638112E-3,9.7556146365192029E-3,7.4840593662354307E-2,-1721.6138950209215,-1643.0510001090554,-3786.7650136083635,-6588.1660070339931,0,0]
[null,null,"Band 4",{"$f":"$D55/$D$56*D$115/12","v":3.5900809686631653E-2},1.4146700587141381E-2,1.6793715209780003E-2,1.9364933327887964E-2,2.1867657929202464E-2,0.16775862540740286,-3859.076556955109,-3682.9742224666752,-8488.2075667356548,-14767.676460211464,0,0]
[null,null,"Average",{"$f":"SUMPRODUCT(D118:D121,$G$11:$G$14)","v":1.3258982607758018E-2},{"$f":"SUMPRODUCT(E118:E121,$G$11:$G$14)","v":5.2246971218566484E-3},{"$f":"SUMPRODUCT(F118:F121,$G$11:$G$14)","v":6.20229960910962E-3},{"$f":"SUMPRODUCT(G118:G121,$G$11:$G$14)","v":7.1519087295256545E-3},{"$f":"SUMPRODUCT(H118:H121,$G$11:$G$14)","v":8.0762216419776982E-3},{"$f":"SUMPRODUCT(I118:I121,$G$11:$G$14)","v":6.1957062138529168E-2},-1425.2444275575115,-1360.2058445687494,-3134.8874156533666,-5454.0375844462569,0,0]
[]
[null,"D.4.3","ULLS Revenue"]
[null,null,"Band 1",{"$f":"D118*D22*12/1000000","v":7.3854753022232697E-4},{"$f":"E118*E22*12/1000000","v":3.4922925261995479E-4},4.5603158367755087E-4,5.5214538046907571E-4,6.546799004153429E-4,1.6455376493224433E-10,-3.456257020476408E-6,-2.750739710669051E-6,-5.0076293946889375E-6,-6.4793009724590077E-6,0,0]
[null,null,"Band 2",{"$f":"D119*D23*12/1000000","v":8.9356202721502354E-2},{"$f":"E119*E23*12/1000000","v":4.2252933787475369E-2},5.5174851950601136E-2,6.6803573947479794E-2,7.920913347526333E-2,{"$f":"I119*I23*12/1000000","v":1.9909212306817569E-8},-4.1816943438472456E-4,-3.3280952838152201E-4,-6.0586858534518136E-4,-7.8392480848779882E-4,0,0]
[null,null,"Band 3",{"$f":"D120*D24*12/1000000","v":2.2465454699068066E-3},1.0623004794236078E-3,1.387176378664244E-3,1.6795394371562863E-3,1.9914333259964715E-3,{"$f":"I120*I24*12/1000000","v":5.005466812046045E-10},-1.0513390451454711E-5,-8.3673177189232969E-6,-1.5232421301610768E-5,-1.970901485982724E-5,0,0]
[null,null,"Band 4",{"$f":"D121*D25*12/1000000","v":5.3420404813707905E-5},2.5260348568399654E-5,3.2985543666441486E-5,3.9937618817569656E-5,4.7354115845540105E-5,{"$f":"I121*I25*12/1000000","v":1.1902454989801384E-11},-2.499969759813409E-7,-1.9896570344883158E-7,-3.6221039063088729E-7,-4.6865891048937094E-7,0,0]
[null,null,"Total",{"$f":"SUM(D125:D128)","v":9.2394716126445203E-2},{"$f":"SUM(E125:E128)","v":4.3689723868087331E-2},5.7051045456609377E-2,6.9075196383922732E-2,8.1902600817520682E-2,2.0586215207944222E-8,-4.3238907883263702E-4,-3.4412655151456318E-4,-6.2647084643211197E-4,-8.1058178323057436E-4,0,0]
[null,null,"Average",{"$f":"D129*1000000/D26","v":0.11167778406813848},{"$f":"E129*1000000/E26","v":4.4006588910881252E-2},5.2240741010306416E-2,6.0239110525996516E-2,6.8024415092865248E-2,0.52185206148127539,-12004.551490395188,-11456.744389202766,-26404.535720441665,-45938.278197824213,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Share of total",{"$f":"D129/D156","v":5.8985661295815034E-2},{"$f":"E129/E156","v":7.0782793554978032E-2},7.7861072910475837E-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!"},{"$error":"#DIV/0!"}]
[]
[null,"D.4.4","WLR Revenue"]
[null,null,"Band 1",{"$f":"D118*D29*12/1000000","v":2.6389450646075352E-4},{"$f":"E118*E29*12/1000000","v":1.024277182895582E-4},1.1976925581674828E-4,1.3603504467476818E-4,1.5131197491714823E-4,3.8829685406203049E-11,-8.1557157226599617E-7,-6.4909093780752363E-7,-1.181648284417496E-6,-1.5289180318437663E-6,0,0]
[null,null,"Band 2",{"$f":"D119*D30*12/1000000","v":1.4343357059147838E-3},{"$f":"E119*E30*12/1000000","v":5.5672145505591822E-4},6.5097724993510837E-4,7.3938606926533779E-4,8.2242018322736495E-4,2.11049502221594E-10,-4.4328449368617363E-6,-3.5279791192678891E-6,-6.422567672605287E-6,-8.3100696331342993E-6,0,0]
[null,null,"Band 3",{"$f":"D120*D31*12/1000000","v":2.4077647531625767E-3},{"$f":"E120*E31*12/1000000","v":9.3454711563365509E-4},1.0927707307577693E-3,1.2411792505863145E-3,1.3805654570953026E-3,3.5428076602023282E-10,-7.4412480643112362E-6,-5.9222842590041799E-6,-1.0781319884272027E-5,-1.3949797579797664E-5,0,0]
[null,null,"Band 4",{"$f":"D121*D32*12/1000000","v":5.3971151954948582E-3},{"$f":"E121*E32*12/1000000","v":2.0948302495363085E-3},2.4494957443072698E-3,2.7821602525219804E-3,3.0946008313633838E-3,7.9413659629656016E-10,-1.6679899042707313E-5,-1.3275071962212271E-5,-2.4166823315469662E-5,-3.1269111483217956E-5,0,0]
[null,null,"Total",{"$f":"SUM(D134:D137)","v":9.5031101610329721E-3},{"$f":"SUM(E134:E137)","v":3.6885265385154398E-3},4.3130129808168962E-3,4.8987606170484005E-3,5.4488984466031995E-3,1.39829654994459E-9,-2.9369563616146284E-5,-2.3374426278291864E-5,-4.2552359156764478E-5,-5.5057896727993684E-5,0,0]
[null,null,"Average",{"$f":"D138/1000000*D33","v":1.1905344359979531E-2},{"$f":"E138/1000000*E33","v":4.551613125562114E-3},5.2423911811071084E-3,5.8650417417757655E-3,6.4258389099345337E-3,5.5160525034580356E-17,-1.0578553116176417E-12,-7.0209829559963687E-13,-1.0095921678328823E-12,-9.7149762380113973E-13,0,0]
[null,null,"Share of total",{"$f":"D138/D156","v":6.0668754742249746E-3},{"$f":"E138/E156","v":5.9758723421115996E-3},5.8862342569799258E-3,5.7979407431252277E-3,5.7109716319783486E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"D.4.5","Residual Revenue"]
[null,null,"Band 1",{"$f":"D118*D36*12/1000000","v":4.420440259327754E-3},{"$f":"E118*E36*12/1000000","v":1.6852277631844276E-3},1.9609202453584368E-3,2.2369278112405202E-3,2.4971574428749644E-3,-2.0338345033844735E-10,4.2718285927424039E-6,3.3998306484765753E-6,6.1892776791064333E-6,8.0082190043027742E-6,0,0]
[null,null,"Band 2",{"$f":"D119*D37*12/1000000","v":0.66811715403642846},{"$f":"E119*E37*12/1000000","v":0.2562376362329632},0.29917673951575996,0.34181262262506024,0.38222915754823783,-2.0120261809039167E-8,4.2260227932158637E-4,3.363375075007899E-4,6.1229115301778664E-4,7.9223487812093323E-4,0,0]
[null,null,"Band 3",{"$f":"D120*D38*12/1000000","v":0.37605836577161156},{"$f":"E120*E38*12/1000000","v":0.14802283953839573},0.17561019384326773,0.20243608668993918,0.22852512667541997,-8.5482744722483732E-10,1.7954638515765951E-5,1.4289601977927478E-5,2.6013741185882793E-5,3.3658812439624902E-5,0,0]
[null,null,"Band 4",{"$f":"D121*D39*12/1000000","v":0.41589903008036627},{"$f":"E121*E39*12/1000000","v":0.16391254766927538},0.19461682292188762,0.22445428721195093,0.25350763739761234,-8.0603905128636154E-10,1.6929896018688651E-5,1.3474037665661102E-5,2.4529033706100551E-5,3.1737770393707329E-5,0,0]
[null,null,"Total",{"$f":"SUM(D143:D146)","v":1.464494990147734},{"$f":"SUM(E143:E146)","v":0.56985825120381872},0.67136467652627374,0.77093992433819081,0.86675907906414507,-2.1984511757888815E-8,4.617586424487834E-4,3.6750097779285503E-4,6.6902320558887647E-4,8.6563967995856826E-4,0,0]
[null,null,"Average",{"$f":"D147/D40*1000000","v":0.18860847170434822},{"$f":"E147/E40*1000000","v":7.4803580495777844E-2},8.9072409315206269E-2,0.10277939133804384,0.11616350300124639,0.27864915103691124,-6409.9738762793613,-6117.4657212938755,-14099.01771996519,-24529.293193911177,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Share of total",{"$f":"D147/D156","v":0.93494746322995992},{"$f":"E147/E156","v":0.92324133410291032},0.91625269283254418,0.9124479327008751,0.90844719548422215,{"$error":"#DIV/0!"},{"$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},{"$f":"E118*E43*12/1000000","v":2.1368847340939409E-3},2.5367210848527355E-3,2.925108236384364E-3,3.3031493182074556E-3,0,0,0,0,0,0,0]
[null,null,"Band 2",{"$f":"D119*D44*12/1000000","v":0.75890769246384548},{"$f":"E119*E44*12/1000000","v":0.29904729147549447},0.35500256871629621,0.40935558264180527,0.46226071120672846,{"$f":"I119*I44*12/1000000","v":0},0,0,0,0,0,0]
[null,null,"Band 3",{"$f":"D120*D45*12/1000000","v":0.38071267599468095},0.15001968713345301,0.17809014095268974,0.20535680537768178,0.23189712545851174,{"$f":"I120*I45*12/1000000","v":0},0,0,0,0,0,0]
[null,null,"Band 4",{"$f":"D121*D46*12/1000000","v":0.42134956568067494},0.16603263826738013,0.19709930420986133,0.22727638508329048,0.25664959234482126,{"$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":0.61723650161042154},0.73272873496370006,0.8449138813391619,0.95411057832826884,0,0,0,0,0,0,0]
[null,null,"Average",{"$f":"D156/D47*1000000","v":0.15910779129309621},{"$f":"E156/E47*1000000","v":6.2696365462279774E-2},7.4427595309315434E-2,8.5822904754307844E-2,9.6914659703732378E-2,{"$error":"#DIV/0!"},{"$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",{"$f":"SUM('7. Service Costs'!G139:H156,'7. Service Costs'!G159:H178)*1000000/(D26*12)","v":2.2619375972015743E-2},{"$f":"SUM('7. Service Costs'!G189:H206,'7. Service Costs'!G209:H228)*1000000/(E26*12)","v":1.6388439482171221E-2},{"$f":"SUM('7. Service Costs'!G239:H256,'7. Service Costs'!G259:H278)*1000000/(F26*12)","v":1.8061460681821517E-2},{"$f":"SUM('7. Service Costs'!G289:H306,'7. Service Costs'!G309:H328)*1000000/(G26*12)","v":1.9646818738068565E-2},{"$f":"SUM('7. Service Costs'!G339:H356,'7. Service Costs'!G359:H378)*1000000/(H26*12)","v":2.1195038388964443E-2},{"$f":"SUM('7. Service Costs'!G389:G406,'7. Service Costs'!G409:G428)*1000000/(I26*12)","v":996855.30674900918},{"$f":"SUM('7. Service Costs'!G439:G456,'7. Service Costs'!G459:G478)*1000000/(J26*12)","v":1914972.967501953},{"$f":"SUM('7. Service Costs'!G489:G506,'7. Service Costs'!G509:G528)*1000000/(K26*12)","v":1924081.3337126542},{"$f":"SUM('7. Service Costs'!G539:G556,'7. Service Costs'!G559:G578)*1000000/(L26*12)","v":1953934.1469045423},{"$f":"SUM('7. Service Costs'!G589:G606,'7. Service Costs'!G609:G628)*1000000/(M26*12)","v":2020820.5752504056},{"$f":"SUM('7. Service Costs'!G639:G656,'7. Service Costs'!G659:G678)*1000000/(N26*12)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('7. Service Costs'!G689:G706,'7. Service Costs'!G709:G728)*1000000/(O26*12)","v":{"$error":"#DIV/0!"}}]
[]
[null,"D.5.2","WLR",{"$f":"SUM('7. Service Costs'!I139:I156,'7. Service Costs'!I159:I178)*1000000/(D33*12)","v":4.447526781229362E-2},{"$f":"SUM('7. Service Costs'!I189:I206,'7. Service Costs'!I209:I228)*1000000/(E33*12)","v":2.0928619262236922E-2},{"$f":"SUM('7. Service Costs'!I239:I256,'7. Service Costs'!I259:I278)*1000000/(F33*12)","v":2.5115007632478464E-2},{"$f":"SUM('7. Service Costs'!I289:I306,'7. Service Costs'!I309:I328)*1000000/(G33*12)","v":2.9050334699805086E-2},{"$f":"SUM('7. Service Costs'!I339:I356,'7. Service Costs'!I359:I378)*1000000/(I33*12)","v":984139.93757329066},{"$f":"SUM('7. Service Costs'!H389:H406,'7. Service Costs'!H409:H428)*1000000/(I33*12)","v":332285.1022496699},{"$f":"SUM('7. Service Costs'!H439:H456,'7. Service Costs'!H459:H478)*1000000/(J33*12)","v":638324.32250065112},{"$f":"SUM('7. Service Costs'!H489:H506,'7. Service Costs'!H509:H528)*1000000/(K33*12)","v":641360.44457088457},{"$f":"SUM('7. Service Costs'!H539:H556,'7. Service Costs'!H559:H578)*1000000/(L33*12)","v":651311.38230151392},{"$f":"SUM('7. Service Costs'!H589:H606,'7. Service Costs'!H609:H628)*1000000/(M33*12)","v":673606.85841680167},{"$f":"SUM('7. Service Costs'!H639:H656,'7. Service Costs'!H659:H678)*1000000/(N33*12)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('7. Service Costs'!H689:H706,'7. Service Costs'!H709:H728)*1000000/(O33*12)","v":{"$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$175","v":2.6815647076001082E-2},1.868302984445357E-2,2.121697511613492E-2,2.3764553284139463E-2,2.6380247881574302E-2,1159162.8126678756,2283236.4505227525,2352515.6978362519,2449549.0087352535,2597524.9704877529,{"$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$175","v":2.511180140944615E-2},2.8936813943572864E-2,3.2808880657257553E-2,3.6786044076597406E-2,1159162.8967086535,2282238.7700682003,2351539.2688463582,2447240.9866727688,2593407.0920606875,{"$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$175","v":3.0458462978095256E-2},3.5357226483907905E-2,4.0330839882478126E-2,4.5440305632582459E-2,1159162.966603437,2281409.0221622088,2350727.1952951364,2445321.4577649012,2589982.3472073702,{"$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$175","v":4.6877785136635299E-2},5.5073982545041339E-2,6.3430389049100214E-2,7.2017096908318479E-2,1159163.1812467156,2278860.9091006443,2348233.35926629,2439426.6834040713,2579465.132243338,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Average",{"$f":"SUMPRODUCT(D178:D181,$D$11:$D$14)","v":4.2389333897625746E-2},2.4918163477945659E-2,2.870428839698129E-2,3.2536460829201974E-2,3.6472616101991456E-2,1159162.8941773016,2282268.8207205781,2351568.6793936058,2447310.5054935133,2593531.1246931623,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Band 1 to 3 average",{"$f":"SUMPRODUCT(D178:D180,$H$11:$H$13)","v":4.5390239604538668E-2},2.6119616179442782E-2,3.0147024559027263E-2,3.4226726449282326E-2,3.8417322306489081E-2,1159162.9098834158,2282082.3673888282,2351386.1976805967,2446879.1665799976,2592761.5474713533,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Access Determinations","Interim","Final"]
[null,null,"Band 1",{"$f":"AVERAGE(E178:F178)","v":1.9950002480294243E-2},{"$f":"AVERAGE(F178:H178)","v":2.3787258760616228E-2}]
[null,null,"Band 2",2.7024307676509506E-2,3.2843912892475936E-2]
[null,null,"Band 3",3.2907844731001584E-2,4.0376123999656163E-2]
[null,null,"Band 4",5.0975883840838315E-2,{"$f":"AVERAGE(F181:H181)","v":6.3507156167486686E-2}]
[null,null,"Average",2.6811225937463476E-2,3.257112177605824E-2]
[null,null,"Band 1 to 3 average",2.8133320369235021E-2,3.4263691104932888E-2]
[]
[null,"D.6.3","WLR"]
[null,null,"Band 1",{"$f":"(D67+D118+D$168)*D$175","v":4.9227989581660851E-2},{"$f":"(E67+E118+E$168)*E$175","v":2.3457338430893857E-2},2.8823104616681246E-2,3.4162920201210284E-2,1115964.6736563391,386387.61685484165,760928.85493408446,784025.13169144955,816169.41615867347,865222.69622095884,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Band 2",{"$f":"(D68+D119+D$168)*D$175","v":6.5285331875523864E-2},{"$f":"(E68+E119+E$168)*E$175","v":2.9886109995886437E-2},3.6542943444119187E-2,4.3207247574328367E-2,1115964.6840621352,386387.70089561952,759931.17447953182,783048.70270155603,813861.39409618906,861104.81779389363,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Band 3",{"$f":"(D69+D120+D$168)*D$175","v":7.8639854441662133E-2},{"$f":"(E69+E120+E$168)*E$175","v":3.5232771564535539E-2},4.2963355984454235E-2,5.0729206799548947E-2,1115964.6927163969,386387.77079040313,759101.42657354078,782236.62915033405,811941.86518832145,857680.07294057659,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Band 4",{"$f":"(D70+D121+D$168)*D$175","v":0.11965090507046008},{"$f":"(E70+E121+E$168)*E$175","v":5.1652093723075596E-2},6.2680112045587669E-2,7.3828755966171042E-2,1115964.7192931881,386387.98543368187,756553.31351197569,779742.79312148783,806047.09082749172,847162.85797654407,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Average",{"$f":"SUMPRODUCT(D194:D197,$G$11:$G$14)","v":7.295347523540581E-2},{"$f":"SUMPRODUCT(E194:E197,$G$11:$G$14)","v":3.2956153661028734E-2},4.0229533027913614E-2,4.7526343326386923E-2,1115964.689031397,386387.74102908128,759454.73469187261,782582.41149730666,812759.20397474756,859138.33532503748,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Access Determinations","Interim","Final"]
[null,null,"Band 1",{"$f":"AVERAGE(E194:F194)","v":2.6140221523787553E-2},{"$f":"AVERAGE(F194:H194)","v":371988.24554745463}]
[null,null,"Band 2",{"$f":"AVERAGE(E195:F195)","v":3.3214526720002815E-2},{"$f":"AVERAGE(F195:H195)","v":371988.25460410869}]
[null,null,"Band 3",{"$f":"AVERAGE(E196:F196)","v":3.9098063774494887E-2},{"$f":"AVERAGE(F196:H196)","v":371988.26213631989}]
[null,null,"Band 4",{"$f":"AVERAGE(E197:F197)","v":5.7166102884331632E-2},{"$f":"AVERAGE(F197:H197)","v":371988.28526735207}]
[null,null,"Average",{"$f":"AVERAGE(E198:F198)","v":3.6592843344471174E-2},{"$f":"AVERAGE(F198:H198)","v":371988.2589290911}]

{"sheet":"E. Allocation Factors Calc","index":26,"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",{"$f":"SUM('6. Revenue Requirement'!H286:H292)","v":8.7268148482146515}]
[null,null,"Core",{"$f":"SUM('6. Revenue Requirement'!H308:H314)","v":8.4384077402575137}]
[]
[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":"SUM('7. Service Costs'!G137:H137)","v":9.3432759170303178E-2},{"$f":"'7. Service Costs'!I137","v":9.6098764114338729E-3},{"$f":"'7. Service Costs'!J137","v":0},{"$f":"'7. Service Costs'!K137","v":0}]
[null,null,"CA02","Copper cables",null,{"$f":"SUM('7. Service Costs'!G138:H138)","v":9.2394716126445189E-2},{"$f":"'7. Service Costs'!I138","v":9.5031101610329703E-3},{"$f":"'7. Service Costs'!J138","v":0},{"$f":"'7. Service Costs'!K138","v":0}]
[null,null,"CA03","Other cables",null,{"$f":"SUM('7. Service Costs'!G139:H139)","v":0},{"$f":"'7. Service Costs'!I139","v":0.14109786290429085},{"$f":"'7. Service Costs'!J139","v":0},{"$f":"'7. Service Costs'!K139","v":0}]
[null,null,"CA04","Pair gain systems",null,{"$f":"SUM('7. Service Costs'!G140:H140)","v":0},{"$f":"'7. Service Costs'!I140","v":0.16029835745602194},{"$f":"'7. Service Costs'!J140","v":0},{"$f":"'7. Service Costs'!K140","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"SUM('7. Service Costs'!G141:H141)","v":0},{"$f":"'7. Service Costs'!I141","v":0},{"$f":"'7. Service Costs'!J141","v":0},{"$f":"'7. Service Costs'!K141","v":0}]
[null,null,"CA06","Other CAN assets",null,{"$f":"SUM('7. Service Costs'!G142:H142)","v":8.2376913411576644E-2},{"$f":"'7. Service Costs'!I142","v":0.13074356945223684},{"$f":"'7. Service Costs'!J142","v":0},{"$f":"'7. Service Costs'!K142","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,{"$f":"SUM('7. Service Costs'!G143:H143)","v":3.7086681529892015E-2},{"$f":"'7. Service Costs'!I143","v":5.6153137510732538E-2},{"$f":"'7. Service Costs'!J143","v":0},{"$f":"'7. Service Costs'!K143","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C46,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"SUM('7. Service Costs'!G139:H159)","v":0.63495762364208508},{"$f":"'7. Service Costs'!I159","v":1.9210162504865579E-2},{"$f":"'7. Service Costs'!J159","v":0.24421752626639975},{"$f":"'7. Service Costs'!K159","v":2.0433960075667447E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,{"$f":"SUM('7. Service Costs'!G140:H160)","v":0.63495762364208508},{"$f":"'7. Service Costs'!I160","v":0},{"$f":"'7. Service Costs'!J160","v":0.40110089689389122},{"$f":"'7. Service Costs'!K160","v":1.1761306675742789E-11}]
[null,null,"CO03","Switching Equipment - Other",null,{"$f":"SUM('7. Service Costs'!G141:H161)","v":0.63495762364208508},{"$f":"'7. Service Costs'!I161","v":0},{"$f":"'7. Service Costs'!J161","v":0.37109326841423723},{"$f":"'7. Service Costs'!K161","v":1.5919888652852704E-11}]
[null,null,"CO04","Inter-exchange Cables ",null,{"$f":"SUM('7. Service Costs'!G142:H162)","v":0.63495762364208508},{"$f":"'7. Service Costs'!I162","v":0},{"$f":"'7. Service Costs'!J162","v":2.7595047053912862E-12},{"$f":"'7. Service Costs'!K162","v":5.3437950868612816E-12}]
[null,null,"CO05","Transmission Equipment ",null,{"$f":"SUM('7. Service Costs'!G143:H163)","v":0.55258071023050848},{"$f":"'7. Service Costs'!I163","v":0},{"$f":"'7. Service Costs'!J163","v":7.2959299024240426E-12},{"$f":"'7. Service Costs'!K163","v":1.1959398297265118E-11}]
[null,null,"CO06","Core Radio Bearer Equipment",null,{"$f":"SUM('7. Service Costs'!G144:H164)","v":0.51549402870061645},{"$f":"'7. Service Costs'!I164","v":0},{"$f":"'7. Service Costs'!J164","v":2.4176481359586742E-12},{"$f":"'7. Service Costs'!K164","v":4.7603787183893798E-12}]
[null,null,"Totals"]
[null,null,"CAN Total",null,null,{"$f":"SUM(F38:F44)","v":0.30529107023821705},{"$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,{"$f":"SUM(F46:F51)","v":3.6079052334994652},{"$f":"SUM(G46:G51)","v":1.9210162504865579E-2},{"$f":"SUM(H46:H51)","v":1.0164116915870014},{"$f":"SUM(I46:I51)","v":7.0178727506778722E-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,{"$f":"'D. Geo Cost-based pricing'!D80","v":5.8985661295815027E-2},{"$f":"'D. Geo Cost-based pricing'!E80","v":7.0782793554978032E-2},{"$f":"'D. Geo Cost-based pricing'!F80","v":7.7861072910475837E-2},{"$f":"'D. Geo Cost-based pricing'!G80","v":8.1754126555999673E-2},{"$f":"'D. Geo Cost-based pricing'!H80","v":8.5841832883799624E-2},{"$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,{"$f":"'D. Geo Cost-based pricing'!D131","v":5.8985661295815034E-2},{"$f":"'D. Geo Cost-based pricing'!E131","v":7.0782793554978032E-2},{"$f":"'D. Geo Cost-based pricing'!F131","v":7.7861072910475837E-2},{"$f":"'D. Geo Cost-based pricing'!G131","v":8.1754126555999673E-2},{"$f":"'D. Geo Cost-based pricing'!H131","v":8.5841832883799637E-2},{"$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":5.9758723421115987E-3},{"$f":"'D. Geo Cost-based pricing'!F89","v":5.8862342569799258E-3},{"$f":"'D. Geo Cost-based pricing'!G89","v":5.7979407431252286E-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},{"$f":"'D. Geo Cost-based pricing'!F140","v":5.8862342569799258E-3},{"$f":"'D. Geo Cost-based pricing'!G140","v":5.7979407431252277E-3},{"$f":"'D. Geo Cost-based pricing'!H140","v":5.7109716319783486E-3},{"$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,{"$f":"VLOOKUP(F90,FYears,2,FALSE)","v":"2009/2010"},"2010/2011","2011/2012","2012/2013","2013/2014","2014/2015","2015/2016","2016/2017","2017/2018","2018/2019","2019/2020","2020/2021"]
[]
[null,null,"S04",{"$f":"VLOOKUP($C93,Services,2,FALSE)","v":"PSTN FOAS & FTAS"},null,{"$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},{"$f":"'5. Service Demand'!M15","v":1.9724186917562725},{"$f":"'5. Service Demand'!N15","v":1.800938082437276},{"$f":"'5. Service Demand'!O15","v":1.5018513978494623},{"$f":"'5. Service Demand'!P15","v":1.1862940008960572},{"$f":"'5. Service Demand'!Q15","v":0.88225094086021505},{"$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},{"$f":"H93/G93-1","v":0},0,0,0.97241869175627249,-8.6939253838802077E-2,-0.16607271927030864,-0.21011226370682179,-0.25629655027015708,-1,{"$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$87","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.3287364486260454,0.30015634707287936,0.25030856630824372,0.19771566681600952,0.1470418234767025,0,0]
[null,null,null,"Trunk Switching",null,{"$f":"$H$23/$H$22*F98","v":0.3750218988715931},0.3750218988715931,0.3750218988715931,0.3750218988715931,0.3750218988715931,0.73970020315226082,0.67539121942579305,0.56322716304446185,0.44488622883601875,0.33086342312264744,0,0]
[null,null,null,"Other Switching",null,{"$f":"$H$24/$H$22*F98","v":0.35023744966159553},0.35023744966159553,0.35023744966159553,0.35023744966159553,0.35023744966159553,0.69081489226557768,0.63075596099127595,0.52600460335349797,0.41548458542268563,0.3089973194884249,0,0]
[]
[]
[null,"E.4","PSTN Transmission Equipment Adjustment"]
[]
[]
[null,"E.4.1","Calculation of ISDN Growth Rate",null,null,"2004/2005","2005/2006","2006/2007","2007/2008","2008/2009","2009/2010"]
[null,null,"ISDN call minutes (1)",null,null,1,1,1,1,1,1]
[null,null,"Average annual growth rate",null,null,null,null,null,null,null,{"$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,{"$f":"G119*(1+G94)","v":1},1,1,1,1.9724186917562725,1.800938082437276,1.5018513978494623,1.1862940008960572,0.88225094086021505,0,{"$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":0.9467609720430108},0.86445027956989251,0.7208886709677419,0.5694211204301074,0.42348045161290321,0,{"$error":"#DIV/0!"}]
[null,null,"Total ISDN call minutes (1)",null,null,{"$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":2397830815176.5732},3356963141246.5493,4699748397744.4883,6579647756841.6514,9211506859577.7461,12896109603408.059,{"$error":"#DIV/0!"}]
[null,null,"PSTN voice traffic as % of total traffic",null,null,{"$f":"F120/F124","v":1.6897790225356926E-12},1.0766210792089905E-12,7.6901505657832372E-13,5.4929646898475831E-13,3.9235462070352205E-13,2.8025330050257854E-13,{"$f":"L120/L124","v":3.9484060595546752E-13},2.5750961306322059E-13,1.5338877955971263E-13,8.6542797042290263E-14,4.5972983364017761E-14,0,{"$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":0.40887049411157483},-0.34781375274187465,-0.40433765662156274,-0.43579447407624705,-0.46878325019293676,-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":1.9600363827820261E-12},1.278308772976E-12,7.614403992720989E-13,4.2960888093090699E-13,2.2821543341636603E-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,{"$f":"F93","v":1},1,1,1,1,1.9724186917562725,1.800938082437276,1.5018513978494623,1.1862940008960572,0.88225094086021505,0,0]
[null,null,null,"Change",null,{"$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},{"$f":"K148/J148-1","v":0.97241869175627249},{"$f":"L148/K148-1","v":-8.6939253838802077E-2},-0.16607271927030864,-0.21011226370682179,-0.25629655027015708,-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":9.7813992365773154E-11},8.9310116854498552E-11,7.4478142890122955E-11,5.882937169079909E-11,4.3751606671886449E-11,0,{"$error":"#DIV/0!"}]
[null,null,"ULLS"]
[null,null,null,"Demand",null,{"$f":"SUM('5. Service Demand'!H12:H13)","v":827332.99999999988},{"$f":"SUM('5. Service Demand'!I12:I13)","v":992799.59999999986},{"$f":"SUM('5. Service Demand'!J12:J13)","v":1092079.5599999998},{"$f":"SUM('5. Service Demand'!K12:K13)","v":1146683.5380000002},{"$f":"SUM('5. Service Demand'!L12:L13)","v":1204017.7149},{"$f":"SUM('5. Service Demand'!M12:M13)","v":3.944837383512545E-2},{"$f":"SUM('5. Service Demand'!N12:N13)","v":3.6018761648745519E-2},{"$f":"SUM('5. Service Demand'!O12:O13)","v":3.0037027956989246E-2},{"$f":"SUM('5. Service Demand'!P12:P13)","v":2.3725880017921145E-2},{"$f":"SUM('5. Service Demand'!Q12:Q13)","v":1.7645018817204303E-2},{"$f":"'5. Service Demand'!R12","v":0},{"$f":"'5. Service Demand'!S12","v":0}]
[null,null,null,"Change",null,{"$f":"F152/F141-1","v":827331.99999999988},{"$f":"G152/F152-1","v":0.19999999999999996},{"$f":"H152/G152-1","v":9.9999999999999867E-2},{"$f":"I152/H152-1","v":5.0000000000000266E-2},{"$f":"J152/I152-1","v":4.9999999999999822E-2},{"$f":"K152/J152-1","v":-0.999999967236052},-8.6939253838802077E-2,-0.16607271927030864,-0.21011226370682168,-0.25629655027015708,-1,{"$error":"#DIV/0!"}]
[null,null,null,"Adjustment",null,{"$f":"(1+$F$142)*(1+F153)","v":1.3535609519492435},{"$f":"(1+G153)*F154","v":1.6242731423390921},{"$f":"(1+H153)*G154","v":1.7867004565730011},{"$f":"(1+I153)*H154","v":1.8760354794016516},{"$f":"(1+J153)*I154","v":1.9698372533717339},{"$f":"(1+K153)*J154","v":6.4539645336190742E-8},5.8928616727641398E-8,4.9142181104844195E-8,3.8816806189414785E-8,2.8868192670562496E-8,0,{"$error":"#DIV/0!"}]
[null,null,"WLR"]
[null,null,null,"Demand",null,{"$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},{"$f":"'5. Service Demand'!M14","v":3.944837383512545E-2},{"$f":"'5. Service Demand'!N14","v":3.6018761648745519E-2},{"$f":"'5. Service Demand'!O14","v":3.0037027956989246E-2},{"$f":"'5. Service Demand'!P14","v":2.3725880017921145E-2},{"$f":"'5. Service Demand'!Q14","v":1.7645018817204303E-2},{"$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},{"$f":"K156/J156-1","v":-0.99999996654908629},-8.6939253838802077E-2,-0.16607271927030864,-0.21011226370682168,-0.25629655027015708,-1,{"$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":2.8134926137346445E-8},2.5688896652155735E-8,2.1422671730078304E-8,1.6921505678223419E-8,1.2584582147517882E-8,0,{"$error":"#DIV/0!"}]
[null,null,"LCS"]
[null,null,null,"Demand",null,{"$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},{"$f":"'5. Service Demand'!M16","v":0.98620934587813625},{"$f":"'5. Service Demand'!N16","v":0.90046904121863802},{"$f":"'5. Service Demand'!O16","v":0.75092569892473116},{"$f":"'5. Service Demand'!P16","v":0.59314700044802859},{"$f":"'5. Service Demand'!Q16","v":0.44112547043010752},{"$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},{"$f":"K160/J160-1","v":-1.3790654121863755E-2},-8.6939253838802077E-2,-0.16607271927030864,-0.21011226370682179,-0.25629655027015708,-1,{"$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":2.693824832052697E-10},2.4596257111815992E-10,2.0511489809385041E-10,1.6201774253535745E-10,1.2049315404098684E-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$154","v":7.7095243125665541E-2},null,{"$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$154","v":9.2514291750798644E-2},null,{"$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$154","v":0.1017657209258785},null,{"$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$154","v":0.10685400697217246},null,{"$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$154","v":0.11219670732078105},null,{"$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$158","v":4.1506124840235871E-9}]
[null,null,"CA04","Pair gain systems",null,{"$f":"$F$15*$K$154","v":0},null,{"$f":"$G$15*$K$158","v":4.0836500633084457E-9}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$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$154","v":3.6760070843299805E-9},null,{"$f":"$G$17*$K$158","v":3.8529671965266332E-9}]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C421,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"$G$22*$K$158","v":4.1281537833014808E-10},null,{"$f":"$I$22*$K$162","v":1.3752877545966515E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$I$23*$K$162","v":1.0844953233406096E-11}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$I$24*$K$162","v":1.4817967746485935E-11}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,{"$f":"$H$25*$K$150","v":4.1214169902250539E-12},{"$f":"$I$25*$K$162","v":3.9905726234571393E-12}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$I$26*$K$162","v":8.6397861458210768E-12}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,{"$f":"$H$27*$K$150","v":4.3443327666742784E-12},{"$f":"$I$27*$K$162","v":4.2770221481955535E-12}]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y07",{"$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$158","v":3.7897613316885592E-9}]
[null,null,"CA04","Pair gain systems",null,{"$f":"$F$15*$L$154","v":0},null,{"$f":"$G$15*$L$158","v":3.7286205738656327E-9}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$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$154","v":3.3564177713121819E-9},null,{"$f":"$G$17*$L$158","v":3.5179931033952269E-9}]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C467,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"$G$22*$L$158","v":3.7692551736494224E-10},null,{"$f":"$I$22*$L$162","v":1.255721263398377E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$I$23*$L$162","v":9.902101091377066E-12}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$I$24*$L$162","v":1.3529704687199013E-11}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,{"$f":"$H$25*$L$150","v":3.7631040723363261E-12},{"$f":"$I$25*$L$162","v":3.6436352171842253E-12}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$I$26*$L$162","v":7.8886495849765733E-12}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,{"$f":"$H$27*$L$150","v":3.9666397175121575E-12},{"$f":"$I$27*$L$162","v":3.9051810339794021E-12}]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y08",{"$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$158","v":3.1603853619495742E-9}]
[null,null,"CA04","Pair gain systems",null,{"$f":"$F$15*$M$154","v":0},null,{"$f":"$G$15*$M$158","v":3.1093984160365484E-9}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$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$154","v":2.7990083450231791E-9},null,{"$f":"$G$17*$M$158","v":2.9337504223401894E-9}]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C513,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"$G$22*$M$158","v":3.1432847173377832E-10},null,{"$f":"$I$22*$M$162","v":1.047180218540261E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$I$23*$M$162","v":8.2576322366425848E-12}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$I$24*$M$162","v":1.1282789838871632E-11}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,{"$f":"$H$25*$M$150","v":3.1381551461462605E-12},{"$f":"$I$25*$M$162","v":3.0385268086373789E-12}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$I$26*$M$162","v":6.5785600970289214E-12}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,{"$f":"$H$27*$M$150","v":3.3078890732593049E-12},{"$f":"$I$27*$M$162","v":3.2566370004236066E-12}]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y09",{"$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$158","v":2.4963496393644465E-9}]
[null,null,"CA04","Pair gain systems",null,{"$f":"$F$15*$N$154","v":0},null,{"$f":"$G$15*$N$158","v":2.4560756760767037E-9}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$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$154","v":2.2109023655160742E-9},null,{"$f":"$G$17*$N$158","v":2.3173334799514483E-9}]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C559,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"$G$22*$N$158","v":2.4828420499028845E-10},null,{"$f":"$I$22*$N$162","v":8.2715481231376242E-12}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$I$23*$N$162","v":6.5226024345431862E-12}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$I$24*$N$162","v":8.9121373248979871E-12}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,{"$f":"$H$25*$N$150","v":2.4787902645262576E-12},{"$f":"$I$25*$N$162","v":2.4000950625407146E-12}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$I$26*$N$162","v":5.1963239431108057E-12}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,{"$f":"$H$27*$N$150","v":2.6128610119857316E-12},{"$f":"$I$27*$N$162","v":2.572377628193209E-12}]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y10",{"$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$158","v":1.8565438385271882E-9}]
[null,null,"CA04","Pair gain systems",null,{"$f":"$F$15*$O$154","v":0},null,{"$f":"$G$15*$O$158","v":1.8265919530958008E-9}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$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$154","v":1.6442557162501746E-9},null,{"$f":"$G$17*$O$158","v":1.723408903214354E-9}]
[null,null,"CA07","Other Communications Plant and Equipment"]
[null,null,"CA08","Network Land"]
[null,null,"CA09","Network Buildings/Support"]
[null,null,"CA10","Indirect Capital Assets"]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C605,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"$G$22*$O$158","v":1.8464981976470902E-10},null,{"$f":"$I$22*$O$162","v":6.1515788737838592E-12}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$I$23*$O$162","v":4.8508819317860394E-12}]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$I$24*$O$162","v":6.627987272992727E-12}]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,{"$f":"$H$25*$O$150","v":1.8434848708849276E-12},{"$f":"$I$25*$O$162","v":1.7849589776910925E-12}]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$I$26*$O$162","v":3.8645240424052865E-12}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,{"$f":"$H$27*$O$150","v":1.9431937482783973E-12},{"$f":"$I$27*$O$162","v":1.9130861160951609E-12}]
[null,null,"CO07","Other Communications Plant and Equipment"]
[null,null,"CO08","Network Land"]
[null,null,"CO09","Network Buildings/Support"]
[null,null,"CO10","Indirect Capital Assets"]
[null,null,"CO11","LSS equipment"]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y11",{"$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":8.0536305045679837E-2},9.6643566054815805E-2,0.10630792266029737,0.11162331879331226,0.11720448473297786,3.8400816430543385E-9,3.5062278103271137E-9,2.9239390234849098E-9,2.3095835763197821E-9,1.7176452731484099E-9,0,{"$error":"#DIV/0!"}]
[null,null,"CA09",{"$f":"VLOOKUP(C727,CAN_AC,2,FALSE)","v":"Network Buildings/Support"},null,{"$f":"$F20*F154","v":8.0536305045679837E-2},9.6643566054815805E-2,0.10630792266029737,0.11162331879331226,0.11720448473297786,3.8400816430543385E-9,3.5062278103271137E-9,2.9239390234849098E-9,2.3095835763197821E-9,1.7176452731484099E-9,0,{"$error":"#DIV/0!"}]
[]
[null,null,"WLR"]
[null,null,"Code","Asset Class"]
[null,null,"CAN Asset Class"]
[null,null,"CA08",{"$f":"VLOOKUP(C732,CAN_AC,2,FALSE)","v":"Network Land"},null,{"$f":"$G19*F158","v":0.1219404385963006},{"$f":"$G19*G158","v":0.12011133201735609},0.11830966203709574,0.11653501710653931,0.11478699184994121,3.8397297589043502E-9,3.5059065187225624E-9,2.9236710896508051E-9,2.3093719386700845E-9,1.7174878774982372E-9,0,{"$error":"#DIV/0!"}]
[null,null,"CA09",{"$f":"VLOOKUP(C733,CAN_AC,2,FALSE)","v":"Network Buildings/Support"},null,{"$f":"$G20*F158","v":0.12194043859630088},0.12011133201735635,0.118309662037096,0.11653501710653957,0.11478699184994146,3.8397297589043584E-9,3.5059065187225702E-9,2.9236710896508117E-9,2.3093719386700898E-9,1.7174878774982409E-9,0,{"$error":"#DIV/0!"}]
[]
[]
[null,null,"PSTN"]
[null,null,"Code","Asset Class"]
[null,null,"Core Asset Class"]
[null,null,"CO08",{"$f":"VLOOKUP(C739,Core_AC,2,FALSE)","v":"Network Land"},null,{"$f":"$H$54/$D$33","v":0.12045064932545956},{"$f":"F739*(1+G149)","v":0.12045064932545956},{"$f":"G739*(1+H149)","v":0.12045064932545956},0.12045064932545956,0.12045064932545956,0.23757911216371649,0.21692416142451793,0.18089897606131686,0.14288988269882741,0.10626769869461054,0,{"$error":"#DIV/0!"}]
[null,null,"CO09",{"$f":"VLOOKUP(C740,Core_AC,2,FALSE)","v":"Network Buildings/Support"},null,{"$f":"$H$54/$D$33","v":0.12045064932545956},{"$f":"F740*(1+G149)","v":0.12045064932545956},{"$f":"G740*(1+H149)","v":0.12045064932545956},0.12045064932545956,0.12045064932545956,0.23757911216371649,0.21692416142451793,0.18089897606131686,0.14288988269882741,0.10626769869461054,0,{"$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$33","v":8.3165840839823042E-12},{"$f":"F746*(1+G161)","v":8.3165840839823042E-12},{"$f":"G746*(1+H161)","v":8.3165840839823042E-12},8.3165840839823042E-12,8.3165840839823042E-12,8.2018929494047066E-12,7.4888264963177305E-12,6.2451367159307069E-12,4.9329569033879188E-12,3.6686570664182384E-12,0,{"$error":"#DIV/0!"}]
[null,null,"CO09",{"$f":"VLOOKUP(C747,Core_AC,2,FALSE)","v":"Network Buildings/Support"},null,{"$f":"$I$54/$D$33","v":8.3165840839823042E-12},{"$f":"F747*(1+G161)","v":8.3165840839823042E-12},{"$f":"G747*(1+H161)","v":8.3165840839823042E-12},8.3165840839823042E-12,8.3165840839823042E-12,8.2018929494047066E-12,7.4888264963177305E-12,6.2451367159307069E-12,4.9329569033879188E-12,3.6686570664182384E-12,0,{"$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$32","v":3.4983103864140545E-2},{"$f":"F758*(1+G153)","v":4.1979724636968654E-2},{"$f":"G758*(1+H153)","v":4.6177697100665514E-2},4.8486581955698806E-2,5.0910911053483734E-2,1.6680424423439032E-9,1.5230240770350711E-9,1.2700913270477047E-9,1.0032295632073103E-9,7.4610528702824015E-10,0,{"$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},{"$f":"G763*(1+H157)","v":5.6412094374870159E-2},5.5565912959247114E-2,5.4732424264858401E-2,1.830849600985192E-9,1.6716769027844709E-9,1.3940569737976865E-9,1.1011485072967732E-9,8.1892794354147733E-10,0,{"$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$33","v":2.2765150839083943E-3},{"$f":"F765*(1+G157)","v":2.2423673576497682E-3},{"$f":"G765*(1+H157)","v":2.2087318472850215E-3},2.1756008695757462E-3,2.1429668565321096E-3,7.1684199391938885E-11,6.5452028584771804E-11,5.4582232215940782E-11,4.3113835846878055E-11,3.2063908450409373E-11,0,{"$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$33","v":0.12045064932545956},{"$f":"F770*(1+G149)","v":0.12045064932545956},{"$f":"G770*(1+H149)","v":0.12045064932545956},0.12045064932545956,0.12045064932545956,0.23757911216371649,0.21692416142451793,0.18089897606131686,0.14288988269882741,0.10626769869461054,0,{"$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$33","v":8.3165840839823042E-12},{"$f":"F775*(1+G161)","v":8.3165840839823042E-12},{"$f":"G775*(1+H161)","v":8.3165840839823042E-12},8.3165840839823042E-12,8.3165840839823042E-12,8.2018929494047066E-12,7.4888264963177305E-12,6.2451367159307069E-12,4.9329569033879188E-12,3.6686570664182384E-12,0,{"$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$785*F727","v":3.4661143638899848E-2},4.1593372366679815E-2,4.5752709603347791E-2,4.8040345083515186E-2,5.0442362337690942E-2,1.652690936584616E-9,1.5090072197317989E-9,1.2584022873524107E-9,9.9399653410295349E-10,7.3923865143187405E-10,0,{"$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$785*F733","v":5.2480617967009105E-2},5.1693408697503967E-2,5.0918007567041401E-2,5.015423745353579E-2,4.9401923891732737E-2,1.6525394929957925E-9,1.5088689425355861E-9,1.2582869742261863E-9,9.9390544967871512E-10,7.3917091163135119E-10,0,{"$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$786*F740","v":0.12045064932545956},0.12045064932545956,0.12045064932545956,0.12045064932545956,0.12045064932545956,0.23757911216371649,0.21692416142451793,0.18089897606131686,0.14288988269882741,0.10626769869461054,0,{"$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$786*F747","v":8.3165840839823042E-12},8.3165840839823042E-12,8.3165840839823042E-12,8.3165840839823042E-12,8.3165840839823042E-12,8.2018929494047066E-12,7.4888264963177305E-12,6.2451367159307069E-12,4.9329569033879188E-12,3.6686570664182384E-12,0,{"$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":"ULLB13"},"ULLB4","WLR","PSTN","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":5.8985661295815027E-2},null,{"$f":"F67","v":6.0668754742249737E-3}]
[null,null,"CA02","Copper cables",null,null,{"$f":"F63","v":5.8985661295815034E-2},null,{"$f":"F68","v":6.0668754742249746E-3}]
[null,null,"CA03","Other cables",null,null,{"$f":"F172","v":0},null,{"$f":"H172","v":0.13181331461449991}]
[null,null,"CA04","Pair gain systems",null,null,0,null,{"$f":"H173","v":0.12968675168841412}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,null,{"$f":"H174","v":0}]
[null,null,"CA06","Other CAN assets",null,null,7.7095243125665541E-2,null,{"$f":"H175","v":0.12236082728272031}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"F794","v":3.4661143638899848E-2},null,{"$f":"F799","v":5.2480617967009105E-2}]
[null,null,"CA08","Network Land",null,null,{"$f":"F726","v":8.0536305045679837E-2},null,{"$f":"F732","v":0.1219404385963006}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"F727","v":8.0536305045679837E-2},null,{"$f":"F733","v":0.12194043859630088}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"F758","v":3.4983103864140545E-2},null,{"$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":0.12045064932545956},{"$f":"F809","v":8.3165840839823042E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!F686","v":0}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"F739","v":0.12045064932545956},{"$f":"F746","v":8.3165840839823042E-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":0.12045064932545956},{"$f":"F747","v":8.3165840839823042E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!F664","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"F765","v":2.2765150839083943E-3},{"$f":"F770","v":0.12045064932545956},{"$f":"F775","v":8.3165840839823042E-12},null,{"$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,{"$f":"VLOOKUP(G862,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C865,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"G62","v":7.0782793554978032E-2},null,{"$f":"G67","v":5.9758723421115987E-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,0,null,{"$f":"H219","v":0.1277414504130879}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,null,{"$f":"H220","v":0}]
[null,null,"CA06","Other CAN assets",null,null,9.2514291750798644E-2,null,{"$f":"H221","v":0.12052541487347949}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"G794","v":4.1593372366679815E-2},null,{"$f":"G799","v":5.1693408697503967E-2}]
[null,null,"CA08","Network Land",null,null,{"$f":"G726","v":9.6643566054815805E-2},null,{"$f":"G732","v":0.12011133201735609}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"G727","v":9.6643566054815805E-2},null,{"$f":"G733","v":0.12011133201735635}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"G758","v":4.1979724636968654E-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,{"$f":"G804","v":0.12045064932545956},{"$f":"G809","v":8.3165840839823042E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!G686","v":0}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"G739","v":0.12045064932545956},{"$f":"G746","v":8.3165840839823042E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!G663","v":0}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,{"$f":"G740","v":0.12045064932545956},{"$f":"G747","v":8.3165840839823042E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!G664","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"G765","v":2.2423673576497682E-3},{"$f":"G770","v":0.12045064932545956},{"$f":"G775","v":8.3165840839823042E-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":"ULLB13"},"ULLB4","WLR","PSTN","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":7.7861072910475837E-2},null,{"$f":"H67","v":5.8862342569799258E-3}]
[null,null,"CA02","Copper cables",null,null,{"$f":"H63","v":7.7861072910475837E-2},null,{"$f":"H68","v":5.8862342569799258E-3}]
[null,null,"CA03","Other cables",null,null,{"$f":"F264","v":0},null,{"$f":"H264","v":0.12788857317185315}]
[null,null,"CA04","Pair gain systems",null,null,0,null,{"$f":"H265","v":0.12582532865689158}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,null,{"$f":"H266","v":0}]
[null,null,"CA06","Other CAN assets",null,null,0.1017657209258785,null,{"$f":"H267","v":0.11871753365037729}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"H794","v":4.5752709603347791E-2},null,{"$f":"H799","v":5.0918007567041401E-2}]
[null,null,"CA08","Network Land",null,null,{"$f":"H726","v":0.10630792266029737},null,{"$f":"H732","v":0.11830966203709574}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"H727","v":0.10630792266029737},null,{"$f":"H733","v":0.118309662037096}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"H758","v":4.6177697100665514E-2},null,{"$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":0.12045064932545956},{"$f":"H809","v":8.3165840839823042E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!H686","v":0}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"H739","v":0.12045064932545956},{"$f":"H746","v":8.3165840839823042E-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":0.12045064932545956},{"$f":"H747","v":8.3165840839823042E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!H664","v":0}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"H765","v":2.2087318472850215E-3},{"$f":"H770","v":0.12045064932545956},{"$f":"H775","v":8.3165840839823042E-12},null,{"$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,{"$f":"VLOOKUP(G954,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C957,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,null,{"$f":"I62","v":8.1754126555999673E-2},null,{"$f":"I67","v":5.7979407431252286E-3}]
[null,null,"CA02","Copper cables",null,null,{"$f":"I63","v":8.1754126555999673E-2},null,{"$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,0,null,{"$f":"H311","v":0.12393794872703821}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,null,{"$f":"H312","v":0}]
[null,null,"CA06","Other CAN assets",null,null,0.10685400697217246,null,{"$f":"H313","v":0.11693677064562165}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"I794","v":4.8040345083515186E-2},null,{"$f":"I799","v":5.015423745353579E-2}]
[null,null,"CA08","Network Land",null,null,{"$f":"I726","v":0.11162331879331226},null,{"$f":"I732","v":0.11653501710653931}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"I727","v":0.11162331879331226},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,{"$f":"I804","v":0.12045064932545956},{"$f":"I809","v":8.3165840839823042E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!I686","v":1.8824895002207024E-2}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"I739","v":0.12045064932545956},{"$f":"I746","v":8.3165840839823042E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!I663","v":1.8824895002207024E-2}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,{"$f":"I740","v":0.12045064932545956},{"$f":"I747","v":8.3165840839823042E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!I664","v":1.8824895002207024E-2}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"I765","v":2.1756008695757462E-3},{"$f":"I770","v":0.12045064932545956},{"$f":"I775","v":8.3165840839823042E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!I675","v":1.8824895002207024E-2}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,1]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,{"$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":"ULLB13"},"ULLB4","WLR","PSTN","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$62","v":8.5841832883799624E-2},null,{"$f":"$J$67","v":5.7109716319783486E-3}]
[null,null,"CA02","Copper cables",null,null,{"$f":"$J$63","v":8.5841832883799637E-2},null,{"$f":"$J$68","v":5.7109716319783486E-3}]
[null,null,"CA03","Other cables",null,null,{"$f":"F356","v":0},null,{"$f":"H356","v":0.12408069090566122}]
[null,null,"CA04","Pair gain systems",null,null,0,null,{"$f":"H357","v":0.12207887949613261}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,null,{"$f":"H358","v":0}]
[null,null,"CA06","Other CAN assets",null,null,0.11219670732078105,null,{"$f":"H359","v":0.1151827190859373}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"$J$794","v":5.0442362337690942E-2},null,{"$f":"$J$799","v":4.9401923891732737E-2}]
[null,null,"CA08","Network Land",null,null,{"$f":"$J$726","v":0.11720448473297786},null,{"$f":"$J$732","v":0.11478699184994121}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"$J$727","v":0.11720448473297786},null,{"$f":"$J$733","v":0.11478699184994146}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"$J$758","v":5.0910911053483734E-2},null,{"$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$804","v":0.12045064932545956},{"$f":"$J$809","v":8.3165840839823042E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!J686","v":1.8824895002207024E-2}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"$J$739","v":0.12045064932545956},{"$f":"$J$746","v":8.3165840839823042E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!J663","v":1.8824895002207024E-2}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,{"$f":"$J$740","v":0.12045064932545956},{"$f":"$J$747","v":8.3165840839823042E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!J664","v":1.8824895002207024E-2}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"$J$765","v":2.1429668565321096E-3},{"$f":"$J$770","v":0.12045064932545956},{"$f":"$J$775","v":8.3165840839823042E-12},null,{"$f":"'I. WADSL Allocation Factor Calc'!J675","v":1.8824895002207024E-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,{"$f":"VLOOKUP(G1046,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$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":4.1506124840235871E-9}]
[null,null,"CA04","Pair gain systems",null,null,0,null,{"$f":"H403","v":4.0836500633084457E-9}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,null,{"$f":"H404","v":0}]
[null,null,"CA06","Other CAN assets",null,null,3.6760070843299805E-9,null,{"$f":"H405","v":3.8529671965266332E-9}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"$K$794","v":1.652690936584616E-9},null,{"$f":"$K$799","v":1.6525394929957925E-9}]
[null,null,"CA08","Network Land",null,null,{"$f":"$K$726","v":3.8400816430543385E-9},null,{"$f":"$K$732","v":3.8397297589043502E-9}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"$K$727","v":3.8400816430543385E-9},null,{"$f":"$K$733","v":3.8397297589043584E-9}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"$K$758","v":1.6680424423439032E-9},null,{"$f":"$K$763","v":1.830849600985192E-9}]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1070,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"H421","v":4.1281537833014808E-10},{"$f":"$K$98","v":0.3287364486260454},{"$f":"J421","v":1.3752877545966515E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$K$99","v":0.73970020315226082},1.0844953233406096E-11]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$K$100","v":0.69081489226557768},1.4817967746485935E-11]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,{"$f":"I424","v":4.1214169902250539E-12},3.9905726234571393E-12]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$L$129","v":1.9600363827820261E-12},8.6397861458210768E-12]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,{"$f":"I426","v":4.3443327666742784E-12},4.2770221481955535E-12]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,{"$f":"$K$804","v":0.23757911216371649},{"$f":"$K$809","v":8.2018929494047066E-12}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"$K$739","v":0.23757911216371649},{"$f":"$K$746","v":8.2018929494047066E-12}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,{"$f":"$K$740","v":0.23757911216371649},{"$f":"$K$747","v":8.2018929494047066E-12}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"$K$765","v":7.1684199391938885E-11},{"$f":"$K$770","v":0.23757911216371649},{"$f":"$K$775","v":8.2018929494047066E-12}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,1]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y07",{"$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,{"$f":"VLOOKUP(G1092,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$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":3.7897613316885592E-9}]
[null,null,"CA04","Pair gain systems",null,null,0,null,{"$f":"H449","v":3.7286205738656327E-9}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,null,{"$f":"H450","v":0}]
[null,null,"CA06","Other CAN assets",null,null,3.3564177713121819E-9,null,{"$f":"H451","v":3.5179931033952269E-9}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"$L$794","v":1.5090072197317989E-9},null,{"$f":"$L$799","v":1.5088689425355861E-9}]
[null,null,"CA08","Network Land",null,null,{"$f":"$L$726","v":3.5062278103271137E-9},null,{"$f":"$L$732","v":3.5059065187225624E-9}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"$L$727","v":3.5062278103271137E-9},null,{"$f":"$L$733","v":3.5059065187225702E-9}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"$L$758","v":1.5230240770350711E-9},null,{"$f":"$L$763","v":1.6716769027844709E-9}]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1116,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"H467","v":3.7692551736494224E-10},{"$f":"$L$98","v":0.30015634707287936},{"$f":"J467","v":1.255721263398377E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$L$99","v":0.67539121942579305},9.902101091377066E-12]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$L$100","v":0.63075596099127595},1.3529704687199013E-11]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,{"$f":"I470","v":3.7631040723363261E-12},3.6436352171842253E-12]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$M$129","v":1.278308772976E-12},7.8886495849765733E-12]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,{"$f":"I472","v":3.9666397175121575E-12},3.9051810339794021E-12]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,{"$f":"$L$804","v":0.21692416142451793},{"$f":"$L$809","v":7.4888264963177305E-12}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"$L$739","v":0.21692416142451793},{"$f":"$L$746","v":7.4888264963177305E-12}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,{"$f":"$L$740","v":0.21692416142451793},{"$f":"$L$747","v":7.4888264963177305E-12}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"$L$765","v":6.5452028584771804E-11},{"$f":"$L$770","v":0.21692416142451793},{"$f":"$L$775","v":7.4888264963177305E-12}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,1]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y08",{"$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,{"$f":"VLOOKUP(G1138,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$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":3.1603853619495742E-9}]
[null,null,"CA04","Pair gain systems",null,null,0,null,{"$f":"H495","v":3.1093984160365484E-9}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,null,{"$f":"H496","v":0}]
[null,null,"CA06","Other CAN assets",null,null,2.7990083450231791E-9,null,{"$f":"H497","v":2.9337504223401894E-9}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"$M$794","v":1.2584022873524107E-9},null,{"$f":"$M$799","v":1.2582869742261863E-9}]
[null,null,"CA08","Network Land",null,null,{"$f":"$M$726","v":2.9239390234849098E-9},null,{"$f":"$M$732","v":2.9236710896508051E-9}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"$M$727","v":2.9239390234849098E-9},null,{"$f":"$M$733","v":2.9236710896508117E-9}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"$M$758","v":1.2700913270477047E-9},null,{"$f":"$M$763","v":1.3940569737976865E-9}]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1162,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"H513","v":3.1432847173377832E-10},{"$f":"$M$98","v":0.25030856630824372},{"$f":"J513","v":1.047180218540261E-11}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$M$99","v":0.56322716304446185},8.2576322366425848E-12]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$M$100","v":0.52600460335349797},1.1282789838871632E-11]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,{"$f":"I516","v":3.1381551461462605E-12},3.0385268086373789E-12]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$N$129","v":7.614403992720989E-13},6.5785600970289214E-12]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,{"$f":"I518","v":3.3078890732593049E-12},3.2566370004236066E-12]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,{"$f":"$M$804","v":0.18089897606131686},{"$f":"$M$809","v":6.2451367159307069E-12}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"$M$739","v":0.18089897606131686},{"$f":"$M$746","v":6.2451367159307069E-12}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,{"$f":"$M$740","v":0.18089897606131686},{"$f":"$M$747","v":6.2451367159307069E-12}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"$M$765","v":5.4582232215940782E-11},{"$f":"$M$770","v":0.18089897606131686},{"$f":"$M$775","v":6.2451367159307069E-12}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,1]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y09",{"$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,{"$f":"VLOOKUP(G1184,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$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":2.4963496393644465E-9}]
[null,null,"CA04","Pair gain systems",null,null,0,null,{"$f":"H541","v":2.4560756760767037E-9}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,null,{"$f":"H542","v":0}]
[null,null,"CA06","Other CAN assets",null,null,2.2109023655160742E-9,null,{"$f":"H543","v":2.3173334799514483E-9}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"$N$794","v":9.9399653410295349E-10},null,{"$f":"$N$799","v":9.9390544967871512E-10}]
[null,null,"CA08","Network Land",null,null,{"$f":"$N$726","v":2.3095835763197821E-9},null,{"$f":"$N$732","v":2.3093719386700845E-9}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"$N$727","v":2.3095835763197821E-9},null,{"$f":"$N$733","v":2.3093719386700898E-9}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"$N$758","v":1.0032295632073103E-9},null,{"$f":"$N$763","v":1.1011485072967732E-9}]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1208,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"H559","v":2.4828420499028845E-10},{"$f":"$N$98","v":0.19771566681600952},{"$f":"J559","v":8.2715481231376242E-12}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$N$99","v":0.44488622883601875},6.5226024345431862E-12]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$N$100","v":0.41548458542268563},8.9121373248979871E-12]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,{"$f":"I562","v":2.4787902645262576E-12},2.4000950625407146E-12]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$O$129","v":4.2960888093090699E-13},5.1963239431108057E-12]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,{"$f":"I564","v":2.6128610119857316E-12},2.572377628193209E-12]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,{"$f":"$N$804","v":0.14288988269882741},{"$f":"$N$809","v":4.9329569033879188E-12}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"$N$739","v":0.14288988269882741},{"$f":"$N$746","v":4.9329569033879188E-12}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,{"$f":"$N$740","v":0.14288988269882741},{"$f":"$N$747","v":4.9329569033879188E-12}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"$N$765","v":4.3113835846878055E-11},{"$f":"$N$770","v":0.14288988269882741},{"$f":"$N$775","v":4.9329569033879188E-12}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,1]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y10",{"$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,{"$f":"VLOOKUP(G1230,Services,4,FALSE)","v":"ULLB13"},"ULLB4","WLR","PSTN","LCS","LSS","WADSL"]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$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":1.8565438385271882E-9}]
[null,null,"CA04","Pair gain systems",null,null,0,null,{"$f":"H587","v":1.8265919530958008E-9}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,null,{"$f":"H588","v":0}]
[null,null,"CA06","Other CAN assets",null,null,1.6442557162501746E-9,null,{"$f":"H589","v":1.723408903214354E-9}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"$O$794","v":7.3923865143187405E-10},null,{"$f":"$O$799","v":7.3917091163135119E-10}]
[null,null,"CA08","Network Land",null,null,{"$f":"$O$726","v":1.7176452731484099E-9},null,{"$f":"$O$732","v":1.7174878774982372E-9}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"$O$727","v":1.7176452731484099E-9},null,{"$f":"$O$733","v":1.7174878774982409E-9}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"$O$758","v":7.4610528702824015E-10},null,{"$f":"$O$763","v":8.1892794354147733E-10}]
[null,null,"CA11","Spare CAN Asset Class 11"]
[null,null,"CA12","Spare CAN Asset Class 12"]
[null,null,"CA13","Spare CAN Asset Class 13"]
[null,null,"CA14","Spare CAN Asset Class 14"]
[null,null,"CA15","Spare CAN Asset Class 15"]
[null,null,"CA16","Spare CAN Asset Class 16"]
[null,null,"CA17","Spare CAN Asset Class 17"]
[null,null,"CA18","Spare CAN Asset Class 18"]
[null,null,"CA19","Spare CAN Asset Class 19"]
[null,null,"CA20","Spare CAN Asset Class 20"]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1254,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"H605","v":1.8464981976470902E-10},{"$f":"$O$98","v":0.1470418234767025},{"$f":"J605","v":6.1515788737838592E-12}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,{"$f":"$O$99","v":0.33086342312264744},4.8508819317860394E-12]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,{"$f":"$O$100","v":0.3089973194884249},6.627987272992727E-12]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,{"$f":"I608","v":1.8434848708849276E-12},1.7849589776910925E-12]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,{"$f":"$P$129","v":2.2821543341636603E-13},3.8645240424052865E-12]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,{"$f":"I610","v":1.9431937482783973E-12},1.9130861160951609E-12]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,{"$f":"$O$804","v":0.10626769869461054},{"$f":"$O$809","v":3.6686570664182384E-12}]
[null,null,"CO08","Network Land",null,null,null,null,null,{"$f":"$O$739","v":0.10626769869461054},{"$f":"$O$746","v":3.6686570664182384E-12}]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,{"$f":"$O$740","v":0.10626769869461054},{"$f":"$O$747","v":3.6686570664182384E-12}]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,{"$f":"$O$765","v":3.2063908450409373E-11},{"$f":"$O$770","v":0.10626769869461054},{"$f":"$O$775","v":3.6686570664182384E-12}]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,1]
[null,null,"CO12","Data Equipment"]
[null,null,"CO13","Spare Core Asset Class 13"]
[null,null,"CO14","Spare Core Asset Class 14"]
[null,null,"CO15","Spare Core Asset Class 15"]
[null,null,"CO16","Spare Core Asset Class 16"]
[null,null,"CO17","Spare Core Asset Class 17"]
[null,null,"CO18","Spare Core Asset Class 18"]
[null,null,"CO19","Spare Core Asset Class 19"]
[null,null,"CO20","Spare Core Asset Class 20"]
[]
[]
[null,null,"Y11",{"$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,"ULLS","WLR","PSTN","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,0,{"$f":"H633","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,0,{"$f":"H634","v":0}]
[null,null,"CA06","Other CAN assets",null,null,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,"ULLS","WLR","PSTN","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,{"$error":"#DIV/0!"},{"$f":"H679","v":{"$error":"#DIV/0!"}}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$error":"#DIV/0!"},{"$f":"H680","v":{"$error":"#DIV/0!"}}]
[null,null,"CA06","Other CAN assets",null,null,{"$error":"#DIV/0!"},{"$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":27,"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$13)","v":1.3},1.3,1.3,1.3,1.3]
[null,null,null,"Core",null,1.3,1.3,1.3,1.3,1.3]
[null,null,null,"LSS",null,{"$f":"F13","v":1},{"$f":"G13","v":1},{"$f":"H13","v":1},{"$f":"I13","v":1},{"$f":"J13","v":1}]
[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$15)","v":3.6}]
[]
[null,"F.2","Allocation of Indirect and Direct Operating Expenditure to Asset Classes"]
[]
[null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Allocation",{"$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]
[null,null,"CA02","Copper cables",0.38310825171602603,{"$f":"F$18*$E29","v":0.49804072723083387},0.49804072723083387,0.49804072723083387,0.49804072723083387,0.49804072723083387]
[null,null,"CA03","Other cables",1.6038583503765684E-3,2.085015855489539E-3,2.085015855489539E-3,2.085015855489539E-3,2.085015855489539E-3,2.085015855489539E-3]
[null,null,"CA04","Pair gain systems",0.12899274636439287,0.16769057027371073,0.16769057027371073,0.16769057027371073,0.16769057027371073,0.16769057027371073]
[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]
[null,null,"CA06","Other CAN assets",1.2022442395095647E-4,1.5629175113624343E-4,1.5629175113624343E-4,1.5629175113624343E-4,1.5629175113624343E-4,1.5629175113624343E-4]
[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]
[null,null,"CA08","Network Land",4.0064396824060237E-3,5.2083715871278314E-3,5.2083715871278314E-3,5.2083715871278314E-3,5.2083715871278314E-3,5.2083715871278314E-3]
[null,null,"CA09","Network Buildings/Support",3.5724157406823685E-2,4.6441404628870794E-2,4.6441404628870794E-2,4.6441404628870794E-2,4.6441404628870794E-2,4.6441404628870794E-2]
[null,null,"CA10","Indirect Capital Assets",0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,0,0,0,0,0]
[null,null,"CA12","Spare CAN Asset Class 12",null,0,0,0,0,0]
[null,null,"CA13","Spare CAN Asset Class 13",null,0,0,0,0,0]
[null,null,"CA14","Spare CAN Asset Class 14",null,0,0,0,0,0]
[null,null,"CA15","Spare CAN Asset Class 15",null,0,0,0,0,0]
[null,null,"CA16","Spare CAN Asset Class 16",null,0,0,0,0,0]
[null,null,"CA17","Spare CAN Asset Class 17",null,0,{"$f":"G$18*$E44","v":0},0,0,0]
[null,null,"CA18","Spare CAN Asset Class 18",null,0,0,0,0,0]
[null,null,"CA19","Spare CAN Asset Class 19",null,0,0,0,0,0]
[null,null,"CA20","Spare CAN Asset Class 20",null,0,0,0,0,0]
[null,null,null,"Total CAN Asset Class",null,{"$f":"SUM(F28:F47)","v":1.3000000000000003},1.3000000000000003,1.3000000000000003,1.3000000000000003,1.3000000000000003]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$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]
[null,null,"CO02","Switching Equipment - Trunk",8.5590361777761435E-3,1.1126747031108986E-2,1.1126747031108986E-2,1.1126747031108986E-2,1.1126747031108986E-2,1.1126747031108986E-2]
[null,null,"CO03","Switching Equipment - Other",8.726677184862072E-4,1.1344680340320695E-3,1.1344680340320695E-3,1.1344680340320695E-3,1.1344680340320695E-3,1.1344680340320695E-3]
[null,null,"CO04","Inter-exchange Cables ",0.20171116517701429,0.2622245147301186,0.2622245147301186,0.2622245147301186,0.2622245147301186,0.2622245147301186]
[null,null,"CO05","Transmission Equipment ",0.23593949233030734,0.30672134002939955,0.30672134002939955,0.30672134002939955,0.30672134002939955,0.30672134002939955]
[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]
[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]
[null,null,"CO08","Network Land",3.344598214394829E-2,4.347977678713278E-2,4.347977678713278E-2,4.347977678713278E-2,4.347977678713278E-2,4.347977678713278E-2]
[null,null,"CO09","Network Buildings/Support",0.17461906950793174,0.22700479036031126,0.22700479036031126,0.22700479036031126,0.22700479036031126,0.22700479036031126]
[null,null,"CO10","Indirect Capital Assets",0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",0,{"$f":"F20","v":1},{"$f":"G20","v":1},1,1,1]
[null,null,"CO12","Data Equipment",null,1,1,1,1,1]
[null,null,"CO13","Spare Core Asset Class 13",null,{"$f":"F$19*$E62","v":0},0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,0,{"$f":"G$19*$E66","v":0},0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,0,0,0,0,0]
[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]

{"sheet":"H. Nominal RAB Roll-Forward","index":28,"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":12.109899999999996},11.274936048642855,12.223460361952561,12.936342975485889,13.415411830850491,13.872444316782378,14.358990971362903,14.875800184491364,15.423639322654347,16.003295210098543,16.615574622204015,163.10979584452534]
[null,null,null,"Core ",null,null,null,{"$f":"H178","v":11},{"$f":"I178","v":13.140899999999995},11.270865594034111,12.215319452735072,12.924131611659657,13.399130012415515,13.85209204373866,14.334568243710438,15.019140335563488,15.734742352451061,16.482161118619842,17.262203409449906,166.63525417437774]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H13:H14)","v":21},{"$f":"SUM(I13:I14)","v":25.250799999999991},22.545801642676967,24.438779814687635,25.860474587145546,26.814541843266007,27.724536360521036,28.693559215073343,29.894940520054853,31.15838167510541,32.485456328718385,33.877778031653918,329.74505001890304]
[]
[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$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C22,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":35},{"$f":"VLOOKUP($C22,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":1}]
[null,null,"CA02","Copper cables",null,null,{"$f":"VLOOKUP($C23,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C23,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":20},{"$f":"VLOOKUP($C23,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":1}]
[null,null,"CA03","Other cables",null,null,{"$f":"VLOOKUP($C24,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C24,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":20},{"$f":"VLOOKUP($C24,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":1}]
[null,null,"CA04","Pair gain systems",null,null,{"$f":"VLOOKUP($C25,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C25,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":12},{"$f":"VLOOKUP($C25,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":1}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,{"$f":"VLOOKUP($C26,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C26,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":12},{"$f":"VLOOKUP($C26,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":1}]
[null,null,"CA06","Other CAN assets",null,null,{"$f":"VLOOKUP($C27,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C27,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":12},{"$f":"VLOOKUP($C27,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":1}]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,{"$f":"VLOOKUP($C28,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C28,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C28,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":1}]
[null,null,"CA08","Network Land",null,null,{"$f":"VLOOKUP($C29,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C29,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":10000},{"$f":"VLOOKUP($C29,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":10000}]
[null,null,"CA09","Network Buildings/Support",null,null,{"$f":"VLOOKUP($C30,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C30,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C30,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":1}]
[null,null,"CA10","Indirect Capital Assets",null,null,{"$f":"VLOOKUP($C31,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C31,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":10},{"$f":"VLOOKUP($C31,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":5}]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,{"$f":"VLOOKUP($C32,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C32,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":0}]
[null,null,"CA12","Spare CAN Asset Class 12",null,null,{"$f":"VLOOKUP($C33,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C33,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C33,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":0}]
[null,null,"CA13","Spare CAN Asset Class 13",null,null,{"$f":"VLOOKUP($C34,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C34,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C34,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":0}]
[null,null,"CA14","Spare CAN Asset Class 14",null,null,{"$f":"VLOOKUP($C35,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C35,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C35,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":0}]
[null,null,"CA15","Spare CAN Asset Class 15",null,null,{"$f":"VLOOKUP($C36,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C36,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C36,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":0}]
[null,null,"CA16","Spare CAN Asset Class 16",null,null,{"$f":"VLOOKUP($C37,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C37,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C37,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":0}]
[null,null,"CA17","Spare CAN Asset Class 17",null,null,{"$f":"VLOOKUP($C38,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C38,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C38,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":0}]
[null,null,"CA18","Spare CAN Asset Class 18",null,null,{"$f":"VLOOKUP($C39,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C39,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C39,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":0}]
[null,null,"CA19","Spare CAN Asset Class 19",null,null,{"$f":"VLOOKUP($C40,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C40,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C40,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":0}]
[null,null,"CA20","Spare CAN Asset Class 20",null,null,{"$f":"VLOOKUP($C41,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C41,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C41,'2. RAB'!$C$14:$I$57,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$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C44,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":27},{"$f":"VLOOKUP($C44,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":1}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,{"$f":"VLOOKUP($C45,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C45,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":25},{"$f":"VLOOKUP($C45,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":1}]
[null,null,"CO03","Switching Equipment - Other",null,null,{"$f":"VLOOKUP($C46,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C46,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":20},{"$f":"VLOOKUP($C46,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":1}]
[null,null,"CO04","Inter-exchange Cables ",null,null,{"$f":"VLOOKUP($C47,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C47,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":38},{"$f":"VLOOKUP($C47,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":1}]
[null,null,"CO05","Transmission Equipment ",null,null,{"$f":"VLOOKUP($C48,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C48,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C48,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":1}]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,{"$f":"VLOOKUP($C49,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C49,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":16},{"$f":"VLOOKUP($C49,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":1}]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,{"$f":"VLOOKUP($C50,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C50,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C50,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":1}]
[null,null,"CO08","Network Land",null,null,{"$f":"VLOOKUP($C51,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C51,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":10000},{"$f":"VLOOKUP($C51,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":10000}]
[null,null,"CO09","Network Buildings/Support",null,null,{"$f":"VLOOKUP($C52,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C52,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":1},{"$f":"VLOOKUP($C52,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":1}]
[null,null,"CO10","Indirect Capital Assets",null,null,{"$f":"VLOOKUP($C53,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C53,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":10},{"$f":"VLOOKUP($C53,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":5}]
[null,null,"CO11","LSS equipment",null,null,{"$f":"VLOOKUP($C54,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C54,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":0}]
[null,null,"CO12","Data Equipment",null,null,{"$f":"VLOOKUP($C55,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":1},{"$f":"VLOOKUP($C55,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":6},{"$f":"VLOOKUP($C55,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":1}]
[null,null,"CO13","Spare Core Asset Class 13",null,null,{"$f":"VLOOKUP($C56,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C56,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C56,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":0}]
[null,null,"CO14","Spare Core Asset Class 14",null,null,{"$f":"VLOOKUP($C57,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C57,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C57,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":0}]
[null,null,"CO15","Spare Core Asset Class 15",null,null,{"$f":"VLOOKUP($C58,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C58,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C58,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":0}]
[null,null,"CO16","Spare Core Asset Class 16",null,null,{"$f":"VLOOKUP($C59,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C59,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C59,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":0}]
[null,null,"CO17","Spare Core Asset Class 17",null,null,{"$f":"VLOOKUP($C60,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C60,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C60,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":0}]
[null,null,"CO18","Spare Core Asset Class 18",null,null,{"$f":"VLOOKUP($C61,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C61,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C61,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":0}]
[null,null,"CO19","Spare Core Asset Class 19",null,null,{"$f":"VLOOKUP($C62,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C62,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C62,'2. RAB'!$C$14:$I$57,I$2,FALSE)","v":0}]
[null,null,"CO20","Spare Core Asset Class 20",null,null,{"$f":"VLOOKUP($C63,'2. RAB'!$C$14:$I$57,G$2,FALSE)","v":0},{"$f":"VLOOKUP($C63,'2. RAB'!$C$14:$I$57,H$2,FALSE)","v":0},{"$f":"VLOOKUP($C63,'2. RAB'!$C$14:$I$57,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$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C83,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},{"$f":"SUM(G83:R83)","v":1.0309999999999999}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C84,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},1.0309999999999999]
[null,null,"CA03","Other cables",null,null,null,{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C85,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},1.0309999999999999]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C86,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},1.0309999999999999]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C87,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},1.0309999999999999]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C88,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},1.0309999999999999]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C89,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},1.0309999999999999]
[null,null,"CA08","Network Land",null,null,null,{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":1.0669782914999999},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":1.0796740419959998},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":1.11195303458382},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":1.139637851059554},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":1.1685361009072446},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":1.198167123165971},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":1.2285494984262249},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":1.2597022784105913},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":1.2916449979196403},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":1.3243976870807108},{"$f":"(VLOOKUP($C90,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":1.3579808839072653},12.900240905049756]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C91,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},1.0309999999999999]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0.85366799999999987},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0.647934012},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0.44491468824000002},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0.22801877772299997},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C92,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},3.2055354779629996]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C93,'8. RAB Roll-Forward'!$C$214:$S$255,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$214:$S$255,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C94,'8. RAB Roll-Forward'!$C$214:$S$255,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$214:$S$255,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C95,'8. RAB Roll-Forward'!$C$214:$S$255,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$214:$S$255,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C96,'8. RAB Roll-Forward'!$C$214:$S$255,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$214:$S$255,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C97,'8. RAB Roll-Forward'!$C$214:$S$255,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$214:$S$255,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C98,'8. RAB Roll-Forward'!$C$214:$S$255,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$214:$S$255,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C99,'8. RAB Roll-Forward'!$C$214:$S$255,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$214:$S$255,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C100,'8. RAB Roll-Forward'!$C$214:$S$255,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$214:$S$255,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C101,'8. RAB Roll-Forward'!$C$214:$S$255,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$214:$S$255,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C102,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H83:H102)","v":10.31},1.9206462914999998,1.7276080539959997,1.5568677228238199,1.367656628782554,1.1685361009072446,1.198167123165971,1.2285494984262249,1.2597022784105913,1.2916449979196403,1.3243976870807108,1.3579808839072653,24.353776383012754]
[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$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C105,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},{"$f":"SUM(G105:R105)","v":1.0309999999999999}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C106,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},1.0309999999999999]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C107,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},1.0309999999999999]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C108,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},1.0309999999999999]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C109,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},1.0309999999999999]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C110,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},1.0309999999999999]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C111,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},1.0309999999999999]
[null,null,"CO08","Network Land",null,null,null,{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":1.0669782914999999},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":1.0796740419959998},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":1.11195303458382},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":1.139637851059554},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":1.1685361009072446},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":1.198167123165971},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":1.2285494984262249},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":1.2597022784105913},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":1.2916449979196403},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":1.3243976870807108},{"$f":"(VLOOKUP($C112,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":1.3579808839072653},12.900240905049756]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C113,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},1.0309999999999999]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0.85366799999999987},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0.647934012},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0.44491468824000002},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0.22801877772299997},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C114,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},3.2055354779629996]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C115,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},0]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":1.0309999999999999},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C116,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},1.0309999999999999]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$214:$S$255,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C117,'8. RAB Roll-Forward'!$C$214:$S$255,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$214:$S$255,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C118,'8. RAB Roll-Forward'!$C$214:$S$255,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$214:$S$255,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C119,'8. RAB Roll-Forward'!$C$214:$S$255,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$214:$S$255,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C120,'8. RAB Roll-Forward'!$C$214:$S$255,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$214:$S$255,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C121,'8. RAB Roll-Forward'!$C$214:$S$255,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$214:$S$255,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C122,'8. RAB Roll-Forward'!$C$214:$S$255,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$214:$S$255,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C123,'8. RAB Roll-Forward'!$C$214:$S$255,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$214:$S$255,H$2,FALSE))*H$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$214:$S$255,I$2,FALSE))*I$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$214:$S$255,J$2,FALSE))*J$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$214:$S$255,K$2,FALSE))*K$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$214:$S$255,L$2,FALSE))*L$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$214:$S$255,M$2,FALSE))*M$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$214:$S$255,N$2,FALSE))*N$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$214:$S$255,O$2,FALSE))*O$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$214:$S$255,P$2,FALSE))*P$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$214:$S$255,Q$2,FALSE))*Q$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$214:$S$255,R$2,FALSE))*R$76","v":0},{"$f":"(VLOOKUP($C124,'8. RAB Roll-Forward'!$C$214:$S$255,S$2,FALSE))*S$76","v":0},0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H105:H124)","v":11.341000000000001},1.9206462914999998,1.7276080539959997,1.5568677228238199,1.367656628782554,1.1685361009072446,1.198167123165971,1.2285494984262249,1.2597022784105913,1.2916449979196403,1.3243976870807108,1.3579808839072653,25.384776383012753]
[]
[]
[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,{"$f":"G236","v":1},1.0309999999999997,1.0015428571428568,0.972085714285714,0.94262857142857115,0.9131714285714283,0.88371428571428545,0.8542571428571426,0.82479999999999976,0.79534285714285691,0.76588571428571406,0.73642857142857121,{"$f":"SUM(G136:S136)","v":10.720857142857138}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"G237","v":1},1.0309999999999997,0.97944999999999971,0.92789999999999973,0.87634999999999974,0.82479999999999976,0.77324999999999977,0.72169999999999979,0.6701499999999998,0.61859999999999982,0.56704999999999983,0.51549999999999985,9.5057499999999973]
[null,null,"CA03","Other cables",null,null,null,{"$f":"G238","v":1},1.0309999999999997,0.97944999999999971,0.92789999999999973,0.87634999999999974,0.82479999999999976,0.77324999999999977,0.72169999999999979,0.6701499999999998,0.61859999999999982,0.56704999999999983,0.51549999999999985,9.5057499999999973]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"G239","v":1},1.0309999999999997,0.94508333333333305,0.85916666666666641,0.77324999999999977,0.68733333333333313,0.60141666666666649,0.51549999999999985,0.42958333333333315,0.34366666666666645,0.25774999999999981,0.17183333333333312,7.6155833333333298]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"G240","v":1},1.0309999999999997,0.94508333333333305,0.85916666666666641,0.77324999999999977,0.68733333333333313,0.60141666666666649,0.51549999999999985,0.42958333333333315,0.34366666666666645,0.25774999999999981,0.17183333333333312,7.6155833333333298]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"G241","v":1},1.0309999999999997,0.94508333333333305,0.85916666666666641,0.77324999999999977,0.68733333333333313,0.60141666666666649,0.51549999999999985,0.42958333333333315,0.34366666666666645,0.25774999999999981,0.17183333333333312,7.6155833333333298]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"G242","v":1},1.0309999999999997,0,0,0,0,0,0,0,0,0,0,2.0309999999999997]
[null,null,"CA08","Network Land",null,null,null,{"$f":"G243","v":1},2.0308999999999995,3.0976751914999996,4.177039435666849,5.2885747050173197,6.4276835955400653,7.5955767721253959,8.7929841173593619,10.020654021141265,11.279353849957692,12.569870428055328,13.893010530814243,86.173322647177514]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"G244","v":1},1.0309999999999997,0,0,0,0,0,0,0,0,0,0,2.0309999999999997]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"G245","v":1},1.8309999999999997,2.3815679999999992,2.6410352119999994,2.6326896990399993,2.3629568067389992,2.0424032589426995,1.7218497111463995,1.4012961633500995,1.0807426155537996,0.76018906775749961,0.43963551996119959,20.2953660544907]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,{"$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},12.109899999999996,11.274936048642855,12.223460361952561,12.936342975485889,13.415411830850491,13.872444316782378,14.358990971362903,14.875800184491364,15.423639322654347,16.003295210098543,16.615574622204015,163.10979584452534]
[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},1.0309999999999997,0.99281481481481448,0.95462962962962927,0.91644444444444406,0.87825925925925885,0.84007407407407364,0.80188888888888843,0.76370370370370322,0.72551851851851801,0.6873333333333328,0.64914814814814759,{"$f":"SUM(G158:S158)","v":10.240814814814811}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"G259","v":1},1.0309999999999997,0.98975999999999975,0.94851999999999981,0.90727999999999986,0.86603999999999981,0.82479999999999976,0.78355999999999981,0.74231999999999987,0.70107999999999981,0.65983999999999976,0.61859999999999982,10.072799999999997]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"G260","v":1},1.0309999999999997,0.97944999999999971,0.92789999999999973,0.87634999999999974,0.82479999999999976,0.77324999999999977,0.72169999999999979,0.6701499999999998,0.61859999999999982,0.56704999999999983,0.51549999999999985,9.5057499999999973]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"G261","v":1},1.0309999999999997,1.0038684210526312,0.97673684210526279,0.9496052631578944,0.922473684210526,0.89534210526315761,0.86821052631578921,0.84107894736842082,0.81394736842105242,0.78681578947368402,0.75968421052631563,10.848763157894735]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"G262","v":1},1.0309999999999997,0,0,0,0,0,0,0,0,0,0,2.0309999999999997]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"G263","v":1},1.0309999999999997,0.96656249999999966,0.90212499999999962,0.83768749999999959,0.77324999999999955,0.70881249999999962,0.6443749999999997,0.57993749999999966,0.51549999999999963,0.45106249999999964,0.38662499999999966,8.796937499999995]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"G264","v":1},1.0309999999999997,0,0,0,0,0,0,0,0,0,0,2.0309999999999997]
[null,null,"CO08","Network Land",null,null,null,{"$f":"G265","v":1},2.0308999999999995,3.0976751914999996,4.177039435666849,5.2885747050173197,6.4276835955400653,7.5955767721253959,8.7929841173593619,10.020654021141265,11.279353849957692,12.569870428055328,13.893010530814243,86.173322647177514]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"G266","v":1},1.0309999999999997,0,0,0,0,0,0,0,0,0,0,2.0309999999999997]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"G267","v":1},1.8309999999999997,2.3815679999999992,2.6410352119999994,2.6326896990399993,2.3629568067389992,2.0424032589426995,1.7218497111463995,1.4012961633500995,1.0807426155537996,0.76018906775749961,0.43963551996119959,20.2953660544907]
[null,null,"CO11","LSS equipment",null,null,null,{"$f":"G268","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,{"$f":"G269","v":1},1.0309999999999997,0.85916666666666641,0.68733333333333313,0.51549999999999985,0.34366666666666645,0.17183333333333312,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,4.6084999999999985]
[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,{"$f":"SUM(H158:H177)","v":11},13.140899999999995,11.270865594034111,12.215319452735072,12.924131611659657,13.399130012415515,13.85209204373866,14.334568243710438,15.019140335563488,15.734742352451061,16.482161118619842,17.262203409449906,166.63525417437774]
[]
[]
[null,"H.2.2","Regulatory Depreciation (Nominal)"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$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},2.9457142857142855E-2,2.9457142857142855E-2,2.9457142857142855E-2,2.9457142857142855E-2,2.9457142857142855E-2,2.9457142857142855E-2,2.9457142857142855E-2,2.9457142857142855E-2,2.9457142857142855E-2,2.9457142857142855E-2,2.9457142857142859E-2,{"$f":"SUM(G186:S186)","v":1.3240285714285713}]
[null,null,"CA02","Copper cables",null,null,null,{"$f":"H340+H489+H639+H789+H939+H1089+H1239+H1389+H1539+H1689+H1839+H1989+H2139","v":1},5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1550000000000006E-2,5.1550000000000006E-2,5.1550000000000006E-2,1.5670499999999998]
[null,null,"CA03","Other cables",null,null,null,{"$f":"H341+H490+H640+H790+H940+H1090+H1240+H1390+H1540+H1690+H1840+H1990+H2140","v":1},5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1550000000000006E-2,5.1550000000000006E-2,5.1550000000000006E-2,1.5670499999999998]
[null,null,"CA04","Pair gain systems",null,null,null,{"$f":"H342+H491+H641+H791+H941+H1091+H1241+H1391+H1541+H1691+H1841+H1991+H2141","v":1},8.5916666666666655E-2,8.5916666666666655E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666683E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666683E-2,8.5916666666666669E-2,1.9450833333333331]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,{"$f":"H343+H492+H642+H792+H942+H1092+H1242+H1392+H1542+H1692+H1842+H1992+H2142","v":1},8.5916666666666655E-2,8.5916666666666655E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666683E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666683E-2,8.5916666666666669E-2,1.9450833333333331]
[null,null,"CA06","Other CAN assets",null,null,null,{"$f":"H344+H493+H643+H793+H943+H1093+H1243+H1393+H1543+H1693+H1843+H1993+H2143","v":1},8.5916666666666655E-2,8.5916666666666655E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666683E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666683E-2,8.5916666666666669E-2,1.9450833333333331]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,{"$f":"H345+H494+H644+H794+H944+H1094+H1244+H1394+H1544+H1694+H1844+H1994+H2144","v":1},1.0309999999999999,0,0,0,0,0,0,0,0,0,0,2.0309999999999997]
[null,null,"CA08","Network Land",null,null,null,{"$f":"H346+H495+H645+H795+H945+H1095+H1245+H1395+H1545+H1695+H1845+H1995+H2145","v":1E-4},2.031E-4,3.0979782914999996E-4,4.1776523334960001E-4,5.2896053680798205E-4,6.4292432191393747E-4,7.5977793200466181E-4,8.7959464432125893E-4,1.0024495941638814E-3,1.1284198220049405E-3,1.2575843217969048E-3,1.390024090504976E-3,8.6203983260181426E-3]
[null,null,"CA09","Network Buildings/Support",null,null,null,{"$f":"H347+H496+H646+H796+H946+H1096+H1246+H1396+H1546+H1696+H1846+H1996+H2146","v":1},1.0309999999999999,0,0,0,0,0,0,0,0,0,0,2.0309999999999997]
[null,null,"CA10","Indirect Capital Assets",null,null,null,{"$f":"H348+H497+H647+H797+H947+H1097+H1247+H1397+H1547+H1697+H1847+H1997+H2147","v":0.2},0.30310000000000004,0.3884668,0.45326020119999999,0.497751670024,0.32055354779629996,0.32055354779630002,0.32055354779629996,0.32055354779630002,0.32055354779630002,0.32055354779630002,0.2174535477963,3.9833535057981004]
[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,{"$f":"SUM(H186:H205)","v":8.2000999999999991},2.7556102428571427,0.77908374068629282,0.84398510929049242,0.88858777341795081,0.71150361497535675,0.71162046858544747,0.71174028529776412,0.71186314024760677,0.71198911047544788,0.71211827497523994,0.60915071474394789,18.34735247555269]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C208,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,{"$f":"H361+H510+H660+H810+H960+H1110+H1260+H1410+H1560+H1710+H1860+H2010+H2160","v":1},3.8185185185185183E-2,3.8185185185185183E-2,3.8185185185185183E-2,3.8185185185185176E-2,3.8185185185185176E-2,3.8185185185185176E-2,3.8185185185185176E-2,3.8185185185185169E-2,3.8185185185185169E-2,3.8185185185185169E-2,3.8185185185185162E-2,{"$f":"SUM(G208:S208)","v":1.4200370370370361}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,{"$f":"H362+H511+H661+H811+H961+H1111+H1261+H1411+H1561+H1711+H1861+H2011+H2161","v":1},4.1239999999999999E-2,4.1239999999999999E-2,4.1239999999999999E-2,4.1240000000000006E-2,4.1239999999999999E-2,4.1239999999999999E-2,4.1239999999999999E-2,4.1240000000000006E-2,4.1239999999999999E-2,4.1239999999999999E-2,4.1240000000000006E-2,1.4536399999999994]
[null,null,"CO03","Switching Equipment - Other",null,null,null,{"$f":"H363+H512+H662+H812+H962+H1112+H1262+H1412+H1562+H1712+H1862+H2012+H2162","v":1},5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1550000000000006E-2,5.1550000000000006E-2,5.1550000000000006E-2,1.5670499999999998]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,{"$f":"H364+H513+H663+H813+H963+H1113+H1263+H1413+H1563+H1713+H1863+H2013+H2163","v":1},2.713157894736842E-2,2.7131578947368416E-2,2.7131578947368416E-2,2.7131578947368416E-2,2.713157894736842E-2,2.713157894736842E-2,2.713157894736842E-2,2.713157894736842E-2,2.713157894736842E-2,2.7131578947368423E-2,2.7131578947368423E-2,1.2984473684210536]
[null,null,"CO05","Transmission Equipment ",null,null,null,{"$f":"H365+H514+H664+H814+H964+H1114+H1264+H1414+H1564+H1714+H1864+H2014+H2164","v":1},1.0309999999999999,0,0,0,0,0,0,0,0,0,0,2.0309999999999997]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,{"$f":"H366+H515+H665+H815+H965+H1115+H1265+H1415+H1565+H1715+H1865+H2015+H2165","v":1},6.4437499999999995E-2,6.4437499999999995E-2,6.4437499999999995E-2,6.4437499999999981E-2,6.4437499999999981E-2,6.4437499999999981E-2,6.4437499999999995E-2,6.4437499999999981E-2,6.4437499999999981E-2,6.4437499999999981E-2,6.4437499999999981E-2,1.7088124999999992]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,{"$f":"H367+H516+H666+H816+H966+H1116+H1266+H1416+H1566+H1716+H1866+H2016+H2166","v":1},1.0309999999999999,0,0,0,0,0,0,0,0,0,0,2.0309999999999997]
[null,null,"CO08","Network Land",null,null,null,{"$f":"H368+H517+H667+H817+H967+H1117+H1267+H1417+H1567+H1717+H1867+H2017+H2167","v":1E-4},2.031E-4,3.0979782914999996E-4,4.1776523334960001E-4,5.2896053680798205E-4,6.4292432191393747E-4,7.5977793200466181E-4,8.7959464432125893E-4,1.0024495941638814E-3,1.1284198220049405E-3,1.2575843217969048E-3,1.390024090504976E-3,8.6203983260181426E-3]
[null,null,"CO09","Network Buildings/Support",null,null,null,{"$f":"H369+H518+H668+H818+H968+H1118+H1268+H1418+H1568+H1718+H1868+H2018+H2168","v":1},1.0309999999999999,0,0,0,0,0,0,0,0,0,0,2.0309999999999997]
[null,null,"CO10","Indirect Capital Assets",null,null,null,{"$f":"H370+H519+H669+H819+H969+H1119+H1269+H1419+H1569+H1719+H1869+H2019+H2169","v":0.2},0.30310000000000004,0.3884668,0.45326020119999999,0.497751670024,0.32055354779629996,0.32055354779630002,0.32055354779629996,0.32055354779630002,0.32055354779630002,0.32055354779630002,0.2174535477963,3.9833535057981004]
[null,null,"CO11","LSS equipment",null,null,null,{"$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,{"$f":"H372+H521+H671+H821+H971+H1121+H1271+H1421+H1571+H1721+H1871+H2021+H2171","v":1},0.17183333333333331,0.17183333333333334,0.17183333333333334,0.17183333333333337,0.17183333333333334,0.17183333333333334,0,0,0,0,0,2.0309999999999997]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,{"$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},3.7906806974658869,0.78315419529503694,0.84805556389923664,0.89265822802669492,0.71557406958410086,0.7156909231941917,0.54397740657317484,0.54410026152301749,0.54422623175085849,0.54435539625065044,0.44138783601935855,19.563960809582206]
[]
[]
[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":1.0309999999999997},1.0015428571428568,0.972085714285714,0.94262857142857115,0.9131714285714283,0.88371428571428545,0.8542571428571426,0.82479999999999976,0.79534285714285691,0.76588571428571406,0.73642857142857121,0.70697142857142836,{"$f":"SUM(G236:S236)","v":11.427828571428567}]
[null,null,"CA02","Copper cables",null,null,1,{"$f":"G237+H84-H187","v":1.0309999999999997},0.97944999999999971,0.92789999999999973,0.87634999999999974,0.82479999999999976,0.77324999999999977,0.72169999999999979,0.6701499999999998,0.61859999999999982,0.56704999999999983,0.51549999999999985,0.46394999999999986,9.9696999999999978]
[null,null,"CA03","Other cables",null,null,1,{"$f":"G238+H85-H188","v":1.0309999999999997},0.97944999999999971,0.92789999999999973,0.87634999999999974,0.82479999999999976,0.77324999999999977,0.72169999999999979,0.6701499999999998,0.61859999999999982,0.56704999999999983,0.51549999999999985,0.46394999999999986,9.9696999999999978]
[null,null,"CA04","Pair gain systems",null,null,1,{"$f":"G239+H86-H189","v":1.0309999999999997},0.94508333333333305,0.85916666666666641,0.77324999999999977,0.68733333333333313,0.60141666666666649,0.51549999999999985,0.42958333333333315,0.34366666666666645,0.25774999999999981,0.17183333333333312,8.5916666666666447E-2,7.7014999999999967]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,1,{"$f":"G240+H87-H190","v":1.0309999999999997},0.94508333333333305,0.85916666666666641,0.77324999999999977,0.68733333333333313,0.60141666666666649,0.51549999999999985,0.42958333333333315,0.34366666666666645,0.25774999999999981,0.17183333333333312,8.5916666666666447E-2,7.7014999999999967]
[null,null,"CA06","Other CAN assets",null,null,1,{"$f":"G241+H88-H191","v":1.0309999999999997},0.94508333333333305,0.85916666666666641,0.77324999999999977,0.68733333333333313,0.60141666666666649,0.51549999999999985,0.42958333333333315,0.34366666666666645,0.25774999999999981,0.17183333333333312,8.5916666666666447E-2,7.7014999999999967]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,1,{"$f":"G242+H89-H192","v":1.0309999999999997},0,0,0,0,0,0,0,0,0,0,0,2.0309999999999997]
[null,null,"CA08","Network Land",null,null,1,{"$f":"G243+H90-H193","v":2.0308999999999995},3.0976751914999996,4.177039435666849,5.2885747050173197,6.4276835955400653,7.5955767721253959,8.7929841173593619,10.020654021141265,11.279353849957692,12.569870428055328,13.893010530814243,15.249601390631003,101.42292403780851]
[null,null,"CA09","Network Buildings/Support",null,null,1,{"$f":"G244+H91-H194","v":1.0309999999999997},0,0,0,0,0,0,0,0,0,0,0,2.0309999999999997]
[null,null,"CA10","Indirect Capital Assets",null,null,1,{"$f":"G245+H92-H195","v":1.8309999999999997},2.3815679999999992,2.6410352119999994,2.6326896990399993,2.3629568067389992,2.0424032589426995,1.7218497111463995,1.4012961633500995,1.0807426155537996,0.76018906775749961,0.43963551996119959,0.2221819721648996,20.5175480266556]
[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,{"$f":"SUM(G236:G255)","v":10},12.109899999999996,11.274936048642855,12.223460361952561,12.936342975485889,13.415411830850491,13.872444316782378,14.358990971362903,14.875800184491364,15.423639322654347,16.003295210098543,16.615574622204015,17.364404791367331,180.47420063589266]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C258,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,{"$f":"G44","v":1},{"$f":"G258+H105-H208","v":1.0309999999999997},0.99281481481481448,0.95462962962962927,0.91644444444444406,0.87825925925925885,0.84007407407407364,0.80188888888888843,0.76370370370370322,0.72551851851851801,0.6873333333333328,0.64914814814814759,0.61096296296296237,{"$f":"SUM(G258:S258)","v":10.851777777777773}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,1,{"$f":"G259+H106-H209","v":1.0309999999999997},0.98975999999999975,0.94851999999999981,0.90727999999999986,0.86603999999999981,0.82479999999999976,0.78355999999999981,0.74231999999999987,0.70107999999999981,0.65983999999999976,0.61859999999999982,0.57735999999999976,10.650159999999998]
[null,null,"CO03","Switching Equipment - Other",null,null,1,{"$f":"G260+H107-H210","v":1.0309999999999997},0.97944999999999971,0.92789999999999973,0.87634999999999974,0.82479999999999976,0.77324999999999977,0.72169999999999979,0.6701499999999998,0.61859999999999982,0.56704999999999983,0.51549999999999985,0.46394999999999986,9.9696999999999978]
[null,null,"CO04","Inter-exchange Cables ",null,null,1,{"$f":"G261+H108-H211","v":1.0309999999999997},1.0038684210526312,0.97673684210526279,0.9496052631578944,0.922473684210526,0.89534210526315761,0.86821052631578921,0.84107894736842082,0.81394736842105242,0.78681578947368402,0.75968421052631563,0.73255263157894723,11.581315789473683]
[null,null,"CO05","Transmission Equipment ",null,null,1,{"$f":"G262+H109-H212","v":1.0309999999999997},0,0,0,0,0,0,0,0,0,0,0,2.0309999999999997]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,1,{"$f":"G263+H110-H213","v":1.0309999999999997},0.96656249999999966,0.90212499999999962,0.83768749999999959,0.77324999999999955,0.70881249999999962,0.6443749999999997,0.57993749999999966,0.51549999999999963,0.45106249999999964,0.38662499999999966,0.32218749999999968,9.119124999999995]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,1,{"$f":"G264+H111-H214","v":1.0309999999999997},0,0,0,0,0,0,0,0,0,0,0,2.0309999999999997]
[null,null,"CO08","Network Land",null,null,1,{"$f":"G265+H112-H215","v":2.0308999999999995},3.0976751914999996,4.177039435666849,5.2885747050173197,6.4276835955400653,7.5955767721253959,8.7929841173593619,10.020654021141265,11.279353849957692,12.569870428055328,13.893010530814243,15.249601390631003,101.42292403780851]
[null,null,"CO09","Network Buildings/Support",null,null,1,{"$f":"G266+H113-H216","v":1.0309999999999997},0,0,0,0,0,0,0,0,0,0,0,2.0309999999999997]
[null,null,"CO10","Indirect Capital Assets",null,null,1,{"$f":"G267+H114-H217","v":1.8309999999999997},2.3815679999999992,2.6410352119999994,2.6326896990399993,2.3629568067389992,2.0424032589426995,1.7218497111463995,1.4012961633500995,1.0807426155537996,0.76018906775749961,0.43963551996119959,0.2221819721648996,20.5175480266556]
[null,null,"CO11","LSS equipment",null,null,0,{"$f":"G268+H115-H218","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,1,{"$f":"G269+H116-H219","v":1.0309999999999997},0.85916666666666641,0.68733333333333313,0.51549999999999985,0.34366666666666645,0.17183333333333312,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,4.6084999999999985]
[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,{"$f":"SUM(G258:G277)","v":11},13.140899999999995,11.270865594034111,12.215319452735072,12.924131611659657,13.399130012415515,13.85209204373866,14.334568243710438,15.019140335563488,15.734742352451061,16.482161118619842,17.262203409449906,18.178796457337814,184.81405063171556]
[]
[]
[null,"H.3","Detailed Roll-Forward Calculations (Nominal)"]
[]
[]
[null,"H.3.1","Roll-Forward of Opening Value"]
[]
[null,null,"Value at Beginning of Year (1 July 2009 dollars)"]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class","Life",null,null,{"$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":1.0309999999999999},1.0015428571428571,0.97208571428571422,0.94262857142857137,0.91317142857142852,0.88371428571428567,0.85425714285714283,0.82479999999999998,0.79534285714285713,0.76588571428571428,0.73642857142857143,{"$f":"SUM(G439:S439)","v":9.7208571428571418}]
[null,null,"CA02","Copper cables",null,null,null,0,{"$f":"H537","v":1.0309999999999999},0.97944999999999993,0.92789999999999995,0.87634999999999996,0.82479999999999998,0.77324999999999999,0.72170000000000001,0.67015000000000002,0.61860000000000004,0.56705000000000005,0.51550000000000007,8.5057500000000008]
[null,null,"CA03","Other cables",null,null,null,0,{"$f":"H538","v":1.0309999999999999},0.97944999999999993,0.92789999999999995,0.87634999999999996,0.82479999999999998,0.77324999999999999,0.72170000000000001,0.67015000000000002,0.61860000000000004,0.56705000000000005,0.51550000000000007,8.5057500000000008]
[null,null,"CA04","Pair gain systems",null,null,null,0,{"$f":"H539","v":1.0309999999999999},0.94508333333333328,0.85916666666666663,0.77324999999999999,0.68733333333333335,0.60141666666666671,0.51550000000000007,0.42958333333333337,0.34366666666666668,0.25775000000000003,0.17183333333333334,6.6155833333333334]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,0,{"$f":"H540","v":1.0309999999999999},0.94508333333333328,0.85916666666666663,0.77324999999999999,0.68733333333333335,0.60141666666666671,0.51550000000000007,0.42958333333333337,0.34366666666666668,0.25775000000000003,0.17183333333333334,6.6155833333333334]
[null,null,"CA06","Other CAN assets",null,null,null,0,{"$f":"H541","v":1.0309999999999999},0.94508333333333328,0.85916666666666663,0.77324999999999999,0.68733333333333335,0.60141666666666671,0.51550000000000007,0.42958333333333337,0.34366666666666668,0.25775000000000003,0.17183333333333334,6.6155833333333334]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,0,{"$f":"H542","v":1.0309999999999999},0,0,0,0,0,0,0,0,0,0,1.0309999999999999]
[null,null,"CA08","Network Land",null,null,null,0,{"$f":"H543","v":1.0309999999999999},1.0308968999999999,1.0307937999999999,1.0306906999999998,1.0305875999999998,1.0304844999999998,1.0303813999999998,1.0302782999999998,1.0301751999999997,1.0300720999999997,1.0299689999999997,11.335329499999999]
[null,null,"CA09","Network Buildings/Support",null,null,null,0,{"$f":"H544","v":1.0309999999999999},0,0,0,0,0,0,0,0,0,0,1.0309999999999999]
[null,null,"CA10","Indirect Capital Assets",null,null,null,0,{"$f":"H545","v":1.0309999999999999},0.92789999999999995,0.82479999999999998,0.72170000000000001,0.61860000000000004,0.51550000000000007,0.41240000000000004,0.30930000000000002,0.20619999999999999,0.1031,0,5.6705000000000005]
[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,{"$f":"SUM(H439:H458)","v":0},10.31,7.7544897571428573,7.2609795142857143,6.7674692714285714,6.2739590285714275,5.7804487857142854,5.2869385428571434,4.7934283000000004,4.2999180571428566,3.8064078142857141,3.3128975714285716,65.646936642857142]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C461,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,0,{"$f":"H558","v":1.0309999999999999},0.99281481481481471,0.95462962962962949,0.91644444444444428,0.87825925925925907,0.84007407407407386,0.80188888888888865,0.76370370370370344,0.72551851851851823,0.68733333333333302,0.64914814814814781,{"$f":"SUM(G461:S461)","v":9.2408148148148115}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,0,{"$f":"H559","v":1.0309999999999999},0.98975999999999997,0.94852000000000003,0.90728000000000009,0.86604000000000003,0.82479999999999998,0.78356000000000003,0.74232000000000009,0.70108000000000004,0.65983999999999998,0.61860000000000004,9.0728000000000009]
[null,null,"CO03","Switching Equipment - Other",null,null,null,0,{"$f":"H560","v":1.0309999999999999},0.97944999999999993,0.92789999999999995,0.87634999999999996,0.82479999999999998,0.77324999999999999,0.72170000000000001,0.67015000000000002,0.61860000000000004,0.56705000000000005,0.51550000000000007,8.5057500000000008]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,0,{"$f":"H561","v":1.0309999999999999},1.0038684210526314,0.97673684210526301,0.94960526315789462,0.92247368421052622,0.89534210526315783,0.86821052631578943,0.84107894736842104,0.81394736842105264,0.78681578947368425,0.75968421052631585,9.8487631578947354]
[null,null,"CO05","Transmission Equipment ",null,null,null,0,{"$f":"H562","v":1.0309999999999999},0,0,0,0,0,0,0,0,0,0,1.0309999999999999]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,0,{"$f":"H563","v":1.0309999999999999},0.96656249999999988,0.90212499999999984,0.83768749999999981,0.77324999999999977,0.70881249999999985,0.64437499999999992,0.57993749999999988,0.51549999999999985,0.45106249999999987,0.38662499999999989,7.7969374999999985]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,0,{"$f":"H564","v":1.0309999999999999},0,0,0,0,0,0,0,0,0,0,1.0309999999999999]
[null,null,"CO08","Network Land",null,null,null,0,{"$f":"H565","v":1.0309999999999999},1.0308968999999999,1.0307937999999999,1.0306906999999998,1.0305875999999998,1.0304844999999998,1.0303813999999998,1.0302782999999998,1.0301751999999997,1.0300720999999997,1.0299689999999997,11.335329499999999]
[null,null,"CO09","Network Buildings/Support",null,null,null,0,{"$f":"H566","v":1.0309999999999999},0,0,0,0,0,0,0,0,0,0,1.0309999999999999]
[null,null,"CO10","Indirect Capital Assets",null,null,null,0,{"$f":"H567","v":1.0309999999999999},0.92789999999999995,0.82479999999999998,0.72170000000000001,0.61860000000000004,0.51550000000000007,0.41240000000000004,0.30930000000000002,0.20619999999999999,0.1031,0,5.6705000000000005]
[null,null,"CO11","LSS equipment",null,null,null,0,{"$f":"H568","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,0,{"$f":"H569","v":1.0309999999999999},0.85916666666666663,0.68733333333333335,0.51550000000000007,0.34366666666666668,0.17183333333333334,0,0,0,0,0,3.6084999999999998]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,0,{"$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},11.341000000000001,7.7504193025341133,7.2528386050682254,6.7552579076023394,6.2576772101364506,5.7600965126705654,5.2625158152046776,4.9367684510721244,4.6110210869395702,4.2852737228070179,3.9595263586744638,68.172394972709554]
[]
[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$484),H439),0)","v":0},2.9457142857142855E-2,2.9457142857142855E-2,2.9457142857142855E-2,2.9457142857142855E-2,2.9457142857142855E-2,2.9457142857142855E-2,2.9457142857142855E-2,2.9457142857142855E-2,2.9457142857142855E-2,2.9457142857142855E-2,2.9457142857142859E-2,{"$f":"SUM(G488:S488)","v":0.32402857142857139}]
[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$484),I440),0)","v":5.1549999999999999E-2},5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,{"$f":"IF(AND($E489>0,$E489-N$484>0),IF($E489-N$484>1,O440/($E489-N$484),O440),0)","v":5.1549999999999999E-2},5.1549999999999999E-2,5.1550000000000006E-2,5.1550000000000006E-2,5.1550000000000006E-2,0.56704999999999994]
[null,null,"CA03","Other cables",20,null,null,0,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1550000000000006E-2,5.1550000000000006E-2,5.1550000000000006E-2,0.56704999999999994]
[null,null,"CA04","Pair gain systems",12,null,null,0,8.5916666666666655E-2,8.5916666666666655E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666683E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666683E-2,8.5916666666666669E-2,0.94508333333333316]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,0,8.5916666666666655E-2,8.5916666666666655E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666683E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666683E-2,8.5916666666666669E-2,0.94508333333333316]
[null,null,"CA06","Other CAN assets",12,null,null,0,8.5916666666666655E-2,8.5916666666666655E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666683E-2,8.5916666666666669E-2,8.5916666666666669E-2,8.5916666666666683E-2,8.5916666666666669E-2,0.94508333333333316]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,0,1.0309999999999999,0,0,0,0,0,0,0,0,0,0,1.0309999999999999]
[null,null,"CA08","Network Land",10000,null,null,0,1.0309999999999999E-4,1.0309999999999999E-4,1.0309999999999999E-4,1.0309999999999999E-4,1.0309999999999999E-4,1.0309999999999999E-4,1.0309999999999997E-4,1.0309999999999997E-4,1.0309999999999997E-4,1.0309999999999997E-4,1.0309999999999997E-4,1.1340999999999999E-3]
[null,null,"CA09","Network Buildings/Support",1,null,null,0,1.0309999999999999,0,0,0,0,0,0,0,0,0,0,1.0309999999999999]
[null,null,"CA10","Indirect Capital Assets",10,null,null,0,0.1031,0.1031,0.1031,0.1031,0.10310000000000001,0.10310000000000001,0.10310000000000001,0.10310000000000001,0.1031,0.1031,0,1.0309999999999999]
[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},2.5555102428571428,0.49351024285714284,0.49351024285714284,0.49351024285714284,0.4935102428571429,0.4935102428571429,0.49351024285714301,0.4935102428571429,0.49351024285714284,0.49351024285714296,0.39041024285714288,7.3875126714285697]
[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$484),H461),0)","v":0},3.8185185185185183E-2,3.8185185185185183E-2,3.8185185185185183E-2,3.8185185185185176E-2,3.8185185185185176E-2,3.8185185185185176E-2,3.8185185185185176E-2,3.8185185185185169E-2,3.8185185185185169E-2,3.8185185185185169E-2,3.8185185185185162E-2,{"$f":"SUM(G510:S510)","v":0.42003703703703688}]
[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$484),I462),0)","v":4.1239999999999999E-2},4.1239999999999999E-2,4.1239999999999999E-2,4.1240000000000006E-2,4.1239999999999999E-2,4.1239999999999999E-2,{"$f":"IF(AND($E511>0,$E511-N$484>0),IF($E511-N$484>1,O462/($E511-N$484),O462),0)","v":4.1239999999999999E-2},4.1240000000000006E-2,4.1239999999999999E-2,4.1239999999999999E-2,4.1240000000000006E-2,0.45363999999999999]
[null,null,"CO03","Switching Equipment - Other",20,null,null,0,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1549999999999999E-2,5.1550000000000006E-2,5.1550000000000006E-2,5.1550000000000006E-2,0.56704999999999994]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,0,2.713157894736842E-2,2.7131578947368416E-2,2.7131578947368416E-2,2.7131578947368416E-2,2.713157894736842E-2,2.713157894736842E-2,2.713157894736842E-2,2.713157894736842E-2,2.713157894736842E-2,2.7131578947368423E-2,2.7131578947368423E-2,0.29844736842105257]
[null,null,"CO05","Transmission Equipment ",1,null,null,0,1.0309999999999999,0,0,0,0,0,0,0,0,0,0,1.0309999999999999]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,0,6.4437499999999995E-2,6.4437499999999995E-2,6.4437499999999995E-2,6.4437499999999981E-2,6.4437499999999981E-2,6.4437499999999981E-2,6.4437499999999995E-2,6.4437499999999981E-2,6.4437499999999981E-2,6.4437499999999981E-2,6.4437499999999981E-2,0.70881249999999962]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,0,1.0309999999999999,0,0,0,0,0,0,0,0,0,0,1.0309999999999999]
[null,null,"CO08","Network Land",10000,null,null,0,1.0309999999999999E-4,1.0309999999999999E-4,1.0309999999999999E-4,1.0309999999999999E-4,1.0309999999999999E-4,1.0309999999999999E-4,1.0309999999999997E-4,1.0309999999999997E-4,1.0309999999999997E-4,1.0309999999999997E-4,1.0309999999999997E-4,1.1340999999999999E-3]
[null,null,"CO09","Network Buildings/Support",1,null,null,0,1.0309999999999999,0,0,0,0,0,0,0,0,0,0,1.0309999999999999]
[null,null,"CO10","Indirect Capital Assets",10,null,null,0,0.1031,0.1031,0.1031,0.1031,0.10310000000000001,0.10310000000000001,0.10310000000000001,0.10310000000000001,0.1031,0.1031,0,1.0309999999999999]
[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,0,0.17183333333333331,0.17183333333333334,0.17183333333333334,0.17183333333333337,0.17183333333333334,0.17183333333333334,{"$f":"IF(AND($E521>0,$E521-N$484>0),IF($E521-N$484>1,O472/($E521-N$484),O472),0)","v":0},0,0,0,0,1.0310000000000001]
[null,null,"CO13","Spare Core Asset Class 13",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H510:H529)","v":0},3.5905806974658869,0.49758069746588696,0.49758069746588696,0.49758069746588696,0.49758069746588696,0.49758069746588696,0.32574736413255362,0.32574736413255362,0.32574736413255356,0.32574736413255356,0.22264736413255357,7.6041210054580883]
[]
[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,{"$f":"H83","v":1.0309999999999999},{"$f":"H536-I488","v":1.0015428571428571},{"$f":"I536-J488","v":0.97208571428571422},0.94262857142857137,0.91317142857142852,0.88371428571428567,0.85425714285714283,0.82479999999999998,0.79534285714285713,0.76588571428571428,0.73642857142857143,0.70697142857142858,{"$f":"SUM(G536:S536)","v":10.42782857142857}]
[null,null,"CA02","Copper cables",null,null,null,1.0309999999999999,{"$f":"H537-I489","v":0.97944999999999993},0.92789999999999995,0.87634999999999996,0.82479999999999998,0.77324999999999999,0.72170000000000001,0.67015000000000002,0.61860000000000004,0.56705000000000005,0.51550000000000007,0.46395000000000008,8.9697000000000013]
[null,null,"CA03","Other cables",null,null,null,1.0309999999999999,{"$f":"H538-I490","v":0.97944999999999993},0.92789999999999995,0.87634999999999996,0.82479999999999998,0.77324999999999999,0.72170000000000001,0.67015000000000002,0.61860000000000004,0.56705000000000005,0.51550000000000007,0.46395000000000008,8.9697000000000013]
[null,null,"CA04","Pair gain systems",null,null,null,1.0309999999999999,{"$f":"H539-I491","v":0.94508333333333328},0.85916666666666663,0.77324999999999999,0.68733333333333335,0.60141666666666671,0.51550000000000007,0.42958333333333337,0.34366666666666668,0.25775000000000003,0.17183333333333334,8.5916666666666669E-2,6.7015000000000002]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,1.0309999999999999,{"$f":"H540-I492","v":0.94508333333333328},0.85916666666666663,0.77324999999999999,0.68733333333333335,0.60141666666666671,0.51550000000000007,0.42958333333333337,0.34366666666666668,0.25775000000000003,0.17183333333333334,8.5916666666666669E-2,6.7015000000000002]
[null,null,"CA06","Other CAN assets",null,null,null,1.0309999999999999,{"$f":"H541-I493","v":0.94508333333333328},0.85916666666666663,0.77324999999999999,0.68733333333333335,0.60141666666666671,0.51550000000000007,0.42958333333333337,0.34366666666666668,0.25775000000000003,0.17183333333333334,8.5916666666666669E-2,6.7015000000000002]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,1.0309999999999999,{"$f":"H542-I494","v":0},0,0,0,0,0,0,0,0,0,0,1.0309999999999999]
[null,null,"CA08","Network Land",null,null,null,1.0309999999999999,{"$f":"H543-I495","v":1.0308968999999999},1.0307937999999999,1.0306906999999998,1.0305875999999998,1.0304844999999998,1.0303813999999998,1.0302782999999998,1.0301751999999997,1.0300720999999997,1.0299689999999997,1.0298658999999997,12.365195399999998]
[null,null,"CA09","Network Buildings/Support",null,null,null,1.0309999999999999,{"$f":"H544-I496","v":0},0,0,0,0,0,0,0,0,0,0,1.0309999999999999]
[null,null,"CA10","Indirect Capital Assets",null,null,null,1.0309999999999999,{"$f":"H545-I497","v":0.92789999999999995},0.82479999999999998,0.72170000000000001,0.61860000000000004,0.51550000000000007,0.41240000000000004,0.30930000000000002,0.20619999999999999,0.1031,0,0,5.6705000000000005]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,0,{"$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":10.31},7.7544897571428573,7.2609795142857143,6.7674692714285714,6.2739590285714275,5.7804487857142854,5.2869385428571434,4.7934283000000004,4.2999180571428566,3.8064078142857141,3.3128975714285716,2.9224873285714281,68.569423971428577]
[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":1.0309999999999999},{"$f":"H558-I510","v":0.99281481481481471},0.95462962962962949,0.91644444444444428,0.87825925925925907,0.84007407407407386,0.80188888888888865,0.76370370370370344,0.72551851851851823,0.68733333333333302,0.64914814814814781,0.6109629629629626,{"$f":"SUM(G558:S558)","v":9.8517777777777749}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,1.0309999999999999,{"$f":"H559-I511","v":0.98975999999999997},0.94852000000000003,0.90728000000000009,0.86604000000000003,0.82479999999999998,0.78356000000000003,0.74232000000000009,0.70108000000000004,0.65983999999999998,0.61860000000000004,0.57735999999999998,9.6501600000000014]
[null,null,"CO03","Switching Equipment - Other",null,null,null,1.0309999999999999,{"$f":"H560-I512","v":0.97944999999999993},0.92789999999999995,0.87634999999999996,0.82479999999999998,0.77324999999999999,0.72170000000000001,0.67015000000000002,0.61860000000000004,0.56705000000000005,0.51550000000000007,0.46395000000000008,8.9697000000000013]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,1.0309999999999999,{"$f":"H561-I513","v":1.0038684210526314},0.97673684210526301,0.94960526315789462,0.92247368421052622,0.89534210526315783,0.86821052631578943,0.84107894736842104,0.81394736842105264,0.78681578947368425,0.75968421052631585,0.73255263157894746,10.581315789473683]
[null,null,"CO05","Transmission Equipment ",null,null,null,1.0309999999999999,{"$f":"H562-I514","v":0},0,0,0,0,0,0,0,0,0,0,1.0309999999999999]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,1.0309999999999999,{"$f":"H563-I515","v":0.96656249999999988},0.90212499999999984,0.83768749999999981,0.77324999999999977,0.70881249999999985,0.64437499999999992,0.57993749999999988,0.51549999999999985,0.45106249999999987,0.38662499999999989,0.3221874999999999,8.1191249999999986]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,1.0309999999999999,{"$f":"H564-I516","v":0},0,0,0,0,0,0,0,0,0,0,1.0309999999999999]
[null,null,"CO08","Network Land",null,null,null,1.0309999999999999,{"$f":"H565-I517","v":1.0308968999999999},1.0307937999999999,1.0306906999999998,1.0305875999999998,1.0304844999999998,1.0303813999999998,1.0302782999999998,1.0301751999999997,1.0300720999999997,1.0299689999999997,1.0298658999999997,12.365195399999998]
[null,null,"CO09","Network Buildings/Support",null,null,null,1.0309999999999999,{"$f":"H566-I518","v":0},0,0,0,0,0,0,0,0,0,0,1.0309999999999999]
[null,null,"CO10","Indirect Capital Assets",null,null,null,1.0309999999999999,{"$f":"H567-I519","v":0.92789999999999995},0.82479999999999998,0.72170000000000001,0.61860000000000004,0.51550000000000007,0.41240000000000004,0.30930000000000002,0.20619999999999999,0.1031,0,0,5.6705000000000005]
[null,null,"CO11","LSS equipment",null,null,null,0,{"$f":"H568-I520","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,1.0309999999999999,{"$f":"H569-I521","v":0.85916666666666663},0.68733333333333335,0.51550000000000007,0.34366666666666668,0.17183333333333334,0,0,0,0,0,0,3.6084999999999998]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,0,{"$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":11.341000000000001},7.7504193025341133,7.2528386050682254,6.7552579076023394,6.2576772101364506,5.7600965126705654,5.2625158152046776,4.9367684510721244,4.6110210869395702,4.2852737228070179,3.9595263586744638,3.7368789945419101,71.909273967251465]
[]
[]
[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,{"$f":"I686","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G589:S589)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,0,{"$f":"I687","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,0,{"$f":"I688","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,0,{"$f":"I689","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,0,{"$f":"I690","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,0,{"$f":"I691","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,0,{"$f":"I692","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,0,{"$f":"I693","v":1.0669782914999999},1.0668715936708499,1.0667648958417,1.06665819801255,1.0665515001834001,1.0664448023542501,1.0663381045251001,1.0662314066959502,1.0661247088668002,1.0660180110376503,10.664981512688252]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,0,{"$f":"I694","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,0,{"$f":"I695","v":0.85366799999999987},0.76830119999999991,0.68293439999999994,0.59756759999999998,0.51220080000000001,0.42683399999999999,0.34146719999999997,0.25610040000000001,0.17073359999999999,8.5366799999999993E-2,4.6951739999999997]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,0,{"$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},1.9206462914999998,1.83517279367085,1.7496992958416999,1.6642257980125499,1.5787523001834001,1.49327880235425,1.4078053045251,1.3223318066959502,1.2368583088668001,1.1513848110376503,15.360155512688252]
[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":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G611:S611)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,0,{"$f":"I709","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,0,{"$f":"I710","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,0,{"$f":"I711","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,0,{"$f":"I712","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,0,{"$f":"I713","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,0,{"$f":"I714","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,0,{"$f":"I715","v":1.0669782914999999},1.0668715936708499,1.0667648958417,1.06665819801255,1.0665515001834001,1.0664448023542501,1.0663381045251001,1.0662314066959502,1.0661247088668002,1.0660180110376503,10.664981512688252]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,0,{"$f":"I716","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,0,{"$f":"I717","v":0.85366799999999987},0.76830119999999991,0.68293439999999994,0.59756759999999998,0.51220080000000001,0.42683399999999999,0.34146719999999997,0.25610040000000001,0.17073359999999999,8.5366799999999993E-2,4.6951739999999997]
[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":0},0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(I611:I630)","v":0},1.9206462914999998,1.83517279367085,1.7496992958416999,1.6642257980125499,1.5787523001834001,1.49327880235425,1.4078053045251,1.3223318066959502,1.2368583088668001,1.1513848110376503,15.360155512688252]
[]
[null,null,"Depreciation (1 July 2011 dollars)"]
[null,null,null,null,null,"Elapsed Years",null,null,{"$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$634),J589),0)","v":0},{"$f":"IF(AND($E638>0,$E638-J$634>0),IF($E638-J$634>1,K589/($E638-J$634),K589),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G638:S638)","v":0}]
[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":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,0,1.0669782914999999E-4,1.0669782915E-4,1.0669782915E-4,1.0669782915E-4,1.0669782915E-4,1.0669782915000001E-4,1.0669782915000001E-4,1.0669782915000001E-4,1.0669782915000003E-4,1.0669782915000003E-4,1.0669782915E-3]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,0,8.5366799999999993E-2,8.5366799999999993E-2,8.5366799999999993E-2,8.5366799999999993E-2,8.5366800000000007E-2,8.5366799999999993E-2,8.5366799999999993E-2,8.5366800000000007E-2,8.5366799999999993E-2,8.5366799999999993E-2,0.85366799999999987]
[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},8.5473497829149994E-2,8.5473497829149994E-2,8.5473497829149994E-2,8.5473497829149994E-2,8.5473497829150008E-2,8.5473497829149994E-2,8.5473497829149994E-2,8.5473497829150008E-2,8.5473497829149994E-2,8.5473497829149994E-2,0.85473497829149991]
[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$634),J611),0)","v":0},{"$f":"IF(AND($E660>0,$E660-J$634>0),IF($E660-J$634>1,K611/($E660-J$634),K611),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G660:S660)","v":0}]
[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":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,0,1.0669782914999999E-4,1.0669782915E-4,1.0669782915E-4,1.0669782915E-4,1.0669782915E-4,1.0669782915000001E-4,1.0669782915000001E-4,1.0669782915000001E-4,1.0669782915000003E-4,1.0669782915000003E-4,1.0669782915E-3]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,0,8.5366799999999993E-2,8.5366799999999993E-2,8.5366799999999993E-2,8.5366799999999993E-2,8.5366800000000007E-2,8.5366799999999993E-2,8.5366799999999993E-2,8.5366800000000007E-2,8.5366799999999993E-2,8.5366799999999993E-2,0.85366799999999987]
[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,0,0,0,0,0,0,0,0,0,0,0,0]
[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},8.5473497829149994E-2,8.5473497829149994E-2,8.5473497829149994E-2,8.5473497829149994E-2,8.5473497829150008E-2,8.5473497829149994E-2,8.5473497829149994E-2,8.5473497829150008E-2,8.5473497829149994E-2,8.5473497829149994E-2,0.85473497829149991]
[]
[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,{"$f":"I83","v":0},{"$f":"I686-J638","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G686:S686)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,0,{"$f":"I687-J639","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,0,{"$f":"I688-J640","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,0,{"$f":"I689-J641","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,0,{"$f":"I690-J642","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,0,{"$f":"I691-J643","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,0,{"$f":"I692-J644","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,1.0669782914999999,{"$f":"I693-J645","v":1.0668715936708499},1.0667648958417,1.06665819801255,1.0665515001834001,1.0664448023542501,1.0663381045251001,1.0662314066959502,1.0661247088668002,1.0660180110376503,1.0659113132085003,11.730892825896753]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,0,{"$f":"I694-J646","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,0.85366799999999987,{"$f":"I695-J647","v":0.76830119999999991},0.68293439999999994,0.59756759999999998,0.51220080000000001,0.42683399999999999,0.34146719999999997,0.25610040000000001,0.17073359999999999,8.5366799999999993E-2,0,4.6951739999999997]
[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,{"$f":"SUM(I686:I705)","v":1.9206462914999998},1.83517279367085,1.7496992958416999,1.6642257980125499,1.5787523001834001,1.49327880235425,1.4078053045251,1.3223318066959502,1.2368583088668001,1.1513848110376503,1.0659113132085003,16.426066825896754]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C708,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,{"$f":"I105","v":0},{"$f":"I708-J660","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G708:S708)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,0,{"$f":"I709-J661","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,0,{"$f":"I710-J662","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,0,{"$f":"I711-J663","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,0,{"$f":"I712-J664","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,0,{"$f":"I713-J665","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,0,{"$f":"I714-J666","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,1.0669782914999999,{"$f":"I715-J667","v":1.0668715936708499},1.0667648958417,1.06665819801255,1.0665515001834001,1.0664448023542501,1.0663381045251001,1.0662314066959502,1.0661247088668002,1.0660180110376503,1.0659113132085003,11.730892825896753]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,0,{"$f":"I716-J668","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,0.85366799999999987,{"$f":"I717-J669","v":0.76830119999999991},0.68293439999999994,0.59756759999999998,0.51220080000000001,0.42683399999999999,0.34146719999999997,0.25610040000000001,0.17073359999999999,8.5366799999999993E-2,0,4.6951739999999997]
[null,null,"CO11","LSS equipment",null,null,null,null,0,{"$f":"I718-J670","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,0,{"$f":"I719-J671","v":0},0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(I708:I727)","v":1.9206462914999998},1.83517279367085,1.7496992958416999,1.6642257980125499,1.5787523001834001,1.49327880235425,1.4078053045251,1.3223318066959502,1.2368583088668001,1.1513848110376503,1.0659113132085003,16.426066825896754]
[]
[]
[null,"H.3.4",{"$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":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G739:S739)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,0,{"$f":"J837","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,0,{"$f":"J838","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,0,{"$f":"J839","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,0,{"$f":"J840","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,0,{"$f":"J841","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,0,{"$f":"J842","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,0,{"$f":"J843","v":1.0796740419959998},1.0795660745918003,1.0794581071876008,1.0793501397834013,1.0792421723792018,1.0791342049750023,1.0790262375708028,1.0789182701666034,1.0788103027624039,9.7131795514128179]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,0,{"$f":"J844","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,0,{"$f":"J845","v":0.647934012},0.58314061080000001,0.51834720960000003,0.45355380840000004,0.38876040720000005,0.32396700600000006,0.25917360480000007,0.19438020360000005,0.12958680240000003,3.4988436648000003]
[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,{"$f":"SUM(J739:J758)","v":0},1.7276080539959997,1.6627066853918002,1.5978053167876007,1.5329039481834013,1.4680025795792018,1.4031012109750023,1.3381998423708028,1.2732984737666033,1.2083971051624038,13.212023216212819]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C761,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,0,{"$f":"J858","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G761:S761)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,0,{"$f":"J859","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,0,{"$f":"J860","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,0,{"$f":"J861","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,0,{"$f":"J862","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,0,{"$f":"J863","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,0,{"$f":"J864","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,0,{"$f":"J865","v":1.0796740419959998},1.0795660745918003,1.0794581071876008,1.0793501397834013,1.0792421723792018,1.0791342049750023,1.0790262375708028,1.0789182701666034,1.0788103027624039,9.7131795514128179]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,0,{"$f":"J866","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,0,{"$f":"J867","v":0.647934012},0.58314061080000001,0.51834720960000003,0.45355380840000004,0.38876040720000005,0.32396700600000006,0.25917360480000007,0.19438020360000005,0.12958680240000003,3.4988436648000003]
[null,null,"CO11","LSS equipment",null,null,null,null,null,0,{"$f":"J868","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,0,{"$f":"J869","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,0,{"$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},1.7276080539959997,1.6627066853918002,1.5978053167876007,1.5329039481834013,1.4680025795792018,1.4031012109750023,1.3381998423708028,1.2732984737666033,1.2083971051624038,13.212023216212819]
[]
[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$784),K739),0)","v":0},{"$f":"IF(AND($E788>0,$E788-K$784>0),IF($E788-K$784>1,L739/($E788-K$784),L739),0)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(G788:S788)","v":0}]
[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":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",20,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,0,1.0796740419959998E-4,1.079674041996E-4,1.079674041996E-4,1.0796740419960001E-4,1.0796740419960002E-4,1.0796740419960004E-4,1.0796740419960005E-4,1.0796740419960005E-4,1.0796740419960006E-4,9.7170663779640024E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,0,6.4793401200000003E-2,6.4793401200000003E-2,6.4793401200000003E-2,6.4793401200000003E-2,6.4793401200000003E-2,6.4793401200000017E-2,6.4793401200000017E-2,6.4793401200000017E-2,6.4793401200000017E-2,0.58314061080000001]
[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},6.4901368604199608E-2,6.4901368604199608E-2,6.4901368604199608E-2,6.4901368604199608E-2,6.4901368604199608E-2,6.4901368604199622E-2,6.4901368604199622E-2,6.4901368604199622E-2,6.4901368604199622E-2,0.58411231743779646]
[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$784),K761),0)","v":0},{"$f":"IF(AND($E810>0,$E810-K$784>0),IF($E810-K$784>1,L761/($E810-K$784),L761),0)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(G810:S810)","v":0}]
[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":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,0,1.0796740419959998E-4,1.079674041996E-4,1.079674041996E-4,1.0796740419960001E-4,1.0796740419960002E-4,1.0796740419960004E-4,1.0796740419960005E-4,1.0796740419960005E-4,1.0796740419960006E-4,9.7170663779640024E-4]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,0,6.4793401200000003E-2,6.4793401200000003E-2,6.4793401200000003E-2,6.4793401200000003E-2,6.4793401200000003E-2,6.4793401200000017E-2,6.4793401200000017E-2,6.4793401200000017E-2,6.4793401200000017E-2,0.58314061080000001]
[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,0,0,0,0,0,0,0,0,0,0,0]
[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},6.4901368604199608E-2,6.4901368604199608E-2,6.4901368604199608E-2,6.4901368604199608E-2,6.4901368604199608E-2,6.4901368604199622E-2,6.4901368604199622E-2,6.4901368604199622E-2,6.4901368604199622E-2,0.58411231743779646]
[]
[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,{"$f":"J83","v":0},{"$f":"J836-K788","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G836:S836)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,0,{"$f":"J837-K789","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,0,{"$f":"J838-K790","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,0,{"$f":"J839-K791","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,0,{"$f":"J840-K792","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,0,{"$f":"J841-K793","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,0,{"$f":"J842-K794","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,1.0796740419959998,{"$f":"J843-K795","v":1.0795660745918003},1.0794581071876008,1.0793501397834013,1.0792421723792018,1.0791342049750023,1.0790262375708028,1.0789182701666034,1.0788103027624039,1.0787023353582044,10.791881886771023]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,0,{"$f":"J844-K796","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,0.647934012,{"$f":"J845-K797","v":0.58314061080000001},0.51834720960000003,0.45355380840000004,0.38876040720000005,0.32396700600000006,0.25917360480000007,0.19438020360000005,0.12958680240000003,6.4793401200000017E-2,3.5636370660000005]
[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,{"$f":"SUM(J836:J855)","v":1.7276080539959997},1.6627066853918002,1.5978053167876007,1.5329039481834013,1.4680025795792018,1.4031012109750023,1.3381998423708028,1.2732984737666033,1.2083971051624038,1.1434957365582044,14.355518952771023]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C858,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,{"$f":"J105","v":0},{"$f":"J858-K810","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G858:S858)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,0,{"$f":"J859-K811","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,0,{"$f":"J860-K812","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,0,{"$f":"J861-K813","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,0,{"$f":"J862-K814","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,0,{"$f":"J863-K815","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,0,{"$f":"J864-K816","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,1.0796740419959998,{"$f":"J865-K817","v":1.0795660745918003},1.0794581071876008,1.0793501397834013,1.0792421723792018,1.0791342049750023,1.0790262375708028,1.0789182701666034,1.0788103027624039,1.0787023353582044,10.791881886771023]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,0,{"$f":"J866-K818","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,0.647934012,{"$f":"J867-K819","v":0.58314061080000001},0.51834720960000003,0.45355380840000004,0.38876040720000005,0.32396700600000006,0.25917360480000007,0.19438020360000005,0.12958680240000003,6.4793401200000017E-2,3.5636370660000005]
[null,null,"CO11","LSS equipment",null,null,null,null,null,0,{"$f":"J868-K820","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,0,{"$f":"J869-K821","v":0},0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(J858:J877)","v":1.7276080539959997},1.6627066853918002,1.5978053167876007,1.5329039481834013,1.4680025795792018,1.4031012109750023,1.3381998423708028,1.2732984737666033,1.2083971051624038,1.1434957365582044,14.355518952771023]
[]
[]
[null,"H.3.5",{"$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":0},0,0,0,0,0,0,0,{"$f":"SUM(G889:S889)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,0,1.11195303458382,1.1118418392803615,1.111730643976903,1.1116194486734445,1.111508253369986,1.1113970580665276,1.1112858627630691,1.1111746674596106,8.8925108081737232]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,0,0.44491468824000002,0.40042321941600001,0.355931750592,0.31144028176799998,0.26694881294399997,0.22245734411999998,0.177965875296,0.13347440647199998,2.3135563788480003]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,0,{"$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,{"$f":"SUM(K889:K908)","v":0},1.5568677228238199,1.5122650586963615,1.4676623945689031,1.4230597304414445,1.3784570663139859,1.3338544021865275,1.2892517380590691,1.2446490739316105,11.206067187021723]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C911,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,0,{"$f":"K1008","v":0},0,0,0,0,0,0,0,{"$f":"SUM(G911:S911)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,0,1.11195303458382,1.1118418392803615,1.111730643976903,1.1116194486734445,1.111508253369986,1.1113970580665276,1.1112858627630691,1.1111746674596106,8.8925108081737232]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,0,0.44491468824000002,0.40042321941600001,0.355931750592,0.31144028176799998,0.26694881294399997,0.22245734411999998,0.177965875296,0.13347440647199998,2.3135563788480003]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,0,{"$f":"K1018","v":0},0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K911:K930)","v":0},1.5568677228238199,1.5122650586963615,1.4676623945689031,1.4230597304414445,1.3784570663139859,1.3338544021865275,1.2892517380590691,1.2446490739316105,11.206067187021723]
[]
[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$934),L889),0)","v":0},{"$f":"IF(AND($E938>0,$E938-L$934>0),IF($E938-L$934>1,M889/($E938-L$934),M889),0)","v":0},0,0,0,0,0,0,{"$f":"SUM(G938:S938)","v":0}]
[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":0},0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",20,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,0,1.1119530345838199E-4,1.1119530345838199E-4,1.1119530345838198E-4,1.1119530345838197E-4,1.1119530345838195E-4,1.1119530345838195E-4,1.1119530345838194E-4,1.1119530345838193E-4,8.8956242766705573E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,0,4.4491468823999999E-2,4.4491468823999999E-2,4.4491468823999999E-2,4.4491468823999999E-2,4.4491468823999993E-2,4.4491468823999999E-2,4.4491468823999999E-2,4.4491468823999993E-2,0.355931750592]
[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},4.4602664127458384E-2,4.4602664127458384E-2,4.4602664127458384E-2,4.4602664127458384E-2,4.4602664127458377E-2,4.4602664127458384E-2,4.4602664127458384E-2,4.4602664127458377E-2,0.35682131301966707]
[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$934),L911),0)","v":0},{"$f":"IF(AND($E960>0,$E960-L$934>0),IF($E960-L$934>1,M911/($E960-L$934),M911),0)","v":0},0,0,0,0,0,0,{"$f":"SUM(G960:S960)","v":0}]
[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":0},0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,0,1.1119530345838199E-4,1.1119530345838199E-4,1.1119530345838198E-4,1.1119530345838197E-4,1.1119530345838195E-4,1.1119530345838195E-4,1.1119530345838194E-4,1.1119530345838193E-4,8.8956242766705573E-4]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,0,4.4491468823999999E-2,4.4491468823999999E-2,4.4491468823999999E-2,4.4491468823999999E-2,4.4491468823999993E-2,4.4491468823999999E-2,4.4491468823999999E-2,4.4491468823999993E-2,0.355931750592]
[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,0,0,0,0,0,0,0,0,0,0]
[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},4.4602664127458384E-2,4.4602664127458384E-2,4.4602664127458384E-2,4.4602664127458384E-2,4.4602664127458377E-2,4.4602664127458384E-2,4.4602664127458384E-2,4.4602664127458377E-2,0.35682131301966707]
[]
[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,{"$f":"K83","v":0},{"$f":"K986-L938","v":0},0,0,0,0,0,0,0,{"$f":"SUM(G986:S986)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,1.11195303458382,1.1118418392803615,1.111730643976903,1.1116194486734445,1.111508253369986,1.1113970580665276,1.1112858627630691,1.1111746674596106,1.1110634721561521,10.003574280329875]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,0.44491468824000002,0.40042321941600001,0.355931750592,0.31144028176799998,0.26694881294399997,0.22245734411999998,0.177965875296,0.13347440647199998,8.8982937647999999E-2,2.4025393164960001]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,0,{"$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,{"$f":"SUM(K986:K1005)","v":1.5568677228238199},1.5122650586963615,1.4676623945689031,1.4230597304414445,1.3784570663139859,1.3338544021865275,1.2892517380590691,1.2446490739316105,1.2000464098041521,12.406113596825875]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1008,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,{"$f":"K105","v":0},{"$f":"K1008-L960","v":0},0,0,0,0,0,0,0,{"$f":"SUM(G1008:S1008)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,1.11195303458382,1.1118418392803615,1.111730643976903,1.1116194486734445,1.111508253369986,1.1113970580665276,1.1112858627630691,1.1111746674596106,1.1110634721561521,10.003574280329875]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,0.44491468824000002,0.40042321941600001,0.355931750592,0.31144028176799998,0.26694881294399997,0.22245734411999998,0.177965875296,0.13347440647199998,8.8982937647999999E-2,2.4025393164960001]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,0,{"$f":"K1018-L970","v":0},0,0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(K1008:K1027)","v":1.5568677228238199},1.5122650586963615,1.4676623945689031,1.4230597304414445,1.3784570663139859,1.3338544021865275,1.2892517380590691,1.2446490739316105,1.2000464098041521,12.406113596825875]
[]
[]
[null,"H.3.6",{"$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":0},0,0,0,0,0,0,{"$f":"SUM(G1039:S1039)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,0,1.139637851059554,1.139523887274448,1.139409923489342,1.139295959704236,1.1391819959191301,1.1390680321340241,1.1389540683489181,7.9750717179296533]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,0,0.22801877772299997,0.20521689995069997,0.18241502217839997,0.15961314440609997,0.13681126663379997,0.11400938886149997,9.1207511089199972E-2,1.1172920108426998]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,0,{"$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,{"$f":"SUM(L1039:L1058)","v":0},1.367656628782554,1.344740787225148,1.321824945667742,1.298909104110336,1.27599326255293,1.253077420995524,1.230161579438118,9.0923637287723533]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1061,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,0,{"$f":"L1158","v":0},0,0,0,0,0,0,{"$f":"SUM(G1061:S1061)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,0,1.139637851059554,1.139523887274448,1.139409923489342,1.139295959704236,1.1391819959191301,1.1390680321340241,1.1389540683489181,7.9750717179296533]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,0,0.22801877772299997,0.20521689995069997,0.18241502217839997,0.15961314440609997,0.13681126663379997,0.11400938886149997,9.1207511089199972E-2,1.1172920108426998]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,0,{"$f":"L1168","v":0},0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1061:L1080)","v":0},1.367656628782554,1.344740787225148,1.321824945667742,1.298909104110336,1.27599326255293,1.253077420995524,1.230161579438118,9.0923637287723533]
[]
[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$1084),M1039),0)","v":0},{"$f":"IF(AND($E1088>0,$E1088-M$1084>0),IF($E1088-M$1084>1,N1039/($E1088-M$1084),N1039),0)","v":0},0,0,0,0,0,{"$f":"SUM(G1088:S1088)","v":0}]
[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":0},0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,0,1.1396378510595539E-4,1.1396378510595539E-4,1.1396378510595539E-4,1.1396378510595539E-4,1.1396378510595539E-4,1.1396378510595538E-4,1.1396378510595538E-4,7.9774649574168783E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,0,2.2801877772299996E-2,2.2801877772299996E-2,2.2801877772299996E-2,2.2801877772299996E-2,2.2801877772299996E-2,2.2801877772299993E-2,2.2801877772299993E-2,0.15961314440609997]
[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},2.2915841557405951E-2,2.2915841557405951E-2,2.2915841557405951E-2,2.2915841557405951E-2,2.2915841557405951E-2,2.2915841557405947E-2,2.2915841557405947E-2,0.16041089090184166]
[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$1084),M1061),0)","v":0},{"$f":"IF(AND($E1110>0,$E1110-M$1084>0),IF($E1110-M$1084>1,N1061/($E1110-M$1084),N1061),0)","v":0},0,0,0,0,0,{"$f":"SUM(G1110:S1110)","v":0}]
[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":0},0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,0,1.1396378510595539E-4,1.1396378510595539E-4,1.1396378510595539E-4,1.1396378510595539E-4,1.1396378510595539E-4,1.1396378510595538E-4,1.1396378510595538E-4,7.9774649574168783E-4]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,0,2.2801877772299996E-2,2.2801877772299996E-2,2.2801877772299996E-2,2.2801877772299996E-2,2.2801877772299996E-2,2.2801877772299993E-2,2.2801877772299993E-2,0.15961314440609997]
[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,0,0,0,0,0,0,0,0,0]
[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},2.2915841557405951E-2,2.2915841557405951E-2,2.2915841557405951E-2,2.2915841557405951E-2,2.2915841557405951E-2,2.2915841557405947E-2,2.2915841557405947E-2,0.16041089090184166]
[]
[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,{"$f":"L83","v":0},{"$f":"L1136-M1088","v":0},0,0,0,0,0,0,{"$f":"SUM(G1136:S1136)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,1.139637851059554,1.139523887274448,1.139409923489342,1.139295959704236,1.1391819959191301,1.1390680321340241,1.1389540683489181,1.1388401045638121,9.1139118224934652]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,0.22801877772299997,0.20521689995069997,0.18241502217839997,0.15961314440609997,0.13681126663379997,0.11400938886149997,9.1207511089199972E-2,6.8405633316899972E-2,1.1856976441595997]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,0,{"$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,{"$f":"SUM(L1136:L1155)","v":1.367656628782554},1.344740787225148,1.321824945667742,1.298909104110336,1.27599326255293,1.253077420995524,1.230161579438118,1.207245737880712,10.299609466653065]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1158,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,{"$f":"L105","v":0},{"$f":"L1158-M1110","v":0},0,0,0,0,0,0,{"$f":"SUM(G1158:S1158)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,1.139637851059554,1.139523887274448,1.139409923489342,1.139295959704236,1.1391819959191301,1.1390680321340241,1.1389540683489181,1.1388401045638121,9.1139118224934652]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,0.22801877772299997,0.20521689995069997,0.18241502217839997,0.15961314440609997,0.13681126663379997,0.11400938886149997,9.1207511089199972E-2,6.8405633316899972E-2,1.1856976441595997]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,0,{"$f":"L1168-M1120","v":0},0,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(L1158:L1177)","v":1.367656628782554},1.344740787225148,1.321824945667742,1.298909104110336,1.27599326255293,1.253077420995524,1.230161579438118,1.207245737880712,10.299609466653065]
[]
[]
[null,"H.3.7",{"$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":0},0,0,0,0,0,{"$f":"SUM(G1189:S1189)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,0,1.1685361009072446,1.168419247297154,1.1683023936870633,1.1681855400769727,1.1680686864668821,1.1679518328567915,7.0094638012921084]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,0,{"$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,{"$f":"SUM(M1189:M1208)","v":0},1.1685361009072446,1.168419247297154,1.1683023936870633,1.1681855400769727,1.1680686864668821,1.1679518328567915,7.0094638012921084]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1211,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,0,{"$f":"M1308","v":0},0,0,0,0,0,{"$f":"SUM(G1211:S1211)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,0,1.1685361009072446,1.168419247297154,1.1683023936870633,1.1681855400769727,1.1680686864668821,1.1679518328567915,7.0094638012921084]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,0,{"$f":"M1318","v":0},0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1211:M1230)","v":0},1.1685361009072446,1.168419247297154,1.1683023936870633,1.1681855400769727,1.1680686864668821,1.1679518328567915,7.0094638012921084]
[]
[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$1234),M1189),0)","v":0},0,0,0,0,0,0,{"$f":"SUM(G1238:S1238)","v":0}]
[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":0},0,0,0,0,0,0]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,0,1.1685361009072445E-4,1.1685361009072447E-4,1.1685361009072448E-4,1.168536100907245E-4,1.168536100907245E-4,1.1685361009072451E-4,7.0112166054434695E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[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},1.1685361009072445E-4,1.1685361009072447E-4,1.1685361009072448E-4,1.168536100907245E-4,1.168536100907245E-4,1.1685361009072451E-4,7.0112166054434695E-4]
[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$1234),M1211),0)","v":0},0,0,0,0,0,0,{"$f":"SUM(G1260:S1260)","v":0}]
[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":0},0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,0,1.1685361009072445E-4,1.1685361009072447E-4,1.1685361009072448E-4,1.168536100907245E-4,1.168536100907245E-4,1.1685361009072451E-4,7.0112166054434695E-4]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0]
[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},1.1685361009072445E-4,1.1685361009072447E-4,1.1685361009072448E-4,1.168536100907245E-4,1.168536100907245E-4,1.1685361009072451E-4,7.0112166054434695E-4]
[]
[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,{"$f":"M83","v":0},{"$f":"M1286-N1238","v":0},0,0,0,0,0,{"$f":"SUM(G1286:S1286)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,1.1685361009072446,1.168419247297154,1.1683023936870633,1.1681855400769727,1.1680686864668821,1.1679518328567915,1.1678349792467009,8.1772987805388091]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,0,{"$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,{"$f":"SUM(M1286:M1305)","v":1.1685361009072446},1.168419247297154,1.1683023936870633,1.1681855400769727,1.1680686864668821,1.1679518328567915,1.1678349792467009,8.1772987805388091]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1308,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,{"$f":"M105","v":0},{"$f":"M1308-N1260","v":0},0,0,0,0,0,{"$f":"SUM(G1308:S1308)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,1.1685361009072446,1.168419247297154,1.1683023936870633,1.1681855400769727,1.1680686864668821,1.1679518328567915,1.1678349792467009,8.1772987805388091]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,0,{"$f":"M1318-N1270","v":0},0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(M1308:M1327)","v":1.1685361009072446},1.168419247297154,1.1683023936870633,1.1681855400769727,1.1680686864668821,1.1679518328567915,1.1678349792467009,8.1772987805388091]
[]
[]
[null,"H.3.8",{"$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":0},0,0,0,0,{"$f":"SUM(G1339:S1339)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,0,1.198167123165971,1.1980473064536543,1.1979274897413377,1.197807673029021,1.1976878563167044,5.9896374487066879]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,0,{"$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,{"$f":"SUM(N1339:N1358)","v":0},1.198167123165971,1.1980473064536543,1.1979274897413377,1.197807673029021,1.1976878563167044,5.9896374487066879]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1361,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,0,{"$f":"N1458","v":0},0,0,0,0,{"$f":"SUM(G1361:S1361)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,0,1.198167123165971,1.1980473064536543,1.1979274897413377,1.197807673029021,1.1976878563167044,5.9896374487066879]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,0,{"$f":"N1468","v":0},0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO13","Spare Core Asset Class 13",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO14","Spare Core Asset Class 14",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO15","Spare Core Asset Class 15",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO16","Spare Core Asset Class 16",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO17","Spare Core Asset Class 17",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO18","Spare Core Asset Class 18",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO19","Spare Core Asset Class 19",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO20","Spare Core Asset Class 20",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1361:N1380)","v":0},1.198167123165971,1.1980473064536543,1.1979274897413377,1.197807673029021,1.1976878563167044,5.9896374487066879]
[]
[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$1384),N1339),0)","v":0},0,0,0,0,0,{"$f":"SUM(G1388:S1388)","v":0}]
[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":0},0,0,0,0,0]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,0,1.198167123165971E-4,1.198167123165971E-4,1.1981671231659708E-4,1.1981671231659708E-4,1.1981671231659707E-4,5.9908356158298545E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[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},1.198167123165971E-4,1.198167123165971E-4,1.1981671231659708E-4,1.1981671231659708E-4,1.1981671231659707E-4,5.9908356158298545E-4]
[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$1384),N1361),0)","v":0},0,0,0,0,0,{"$f":"SUM(G1410:S1410)","v":0}]
[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":0},0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,0,1.198167123165971E-4,1.198167123165971E-4,1.1981671231659708E-4,1.1981671231659708E-4,1.1981671231659707E-4,5.9908356158298545E-4]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0]
[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},1.198167123165971E-4,1.198167123165971E-4,1.1981671231659708E-4,1.1981671231659708E-4,1.1981671231659707E-4,5.9908356158298545E-4]
[]
[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,{"$f":"N83","v":0},{"$f":"N1436-O1388","v":0},0,0,0,0,{"$f":"SUM(G1436:S1436)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,1.198167123165971,1.1980473064536543,1.1979274897413377,1.197807673029021,1.1976878563167044,1.1975680396043877,7.1872054883110756]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CA11","Spare CAN Asset Class 11",null,null,null,null,null,null,null,null,null,0,{"$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,{"$f":"SUM(N1436:N1455)","v":1.198167123165971},1.1980473064536543,1.1979274897413377,1.197807673029021,1.1976878563167044,1.1975680396043877,7.1872054883110756]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1458,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,{"$f":"N105","v":0},{"$f":"N1458-O1410","v":0},0,0,0,0,{"$f":"SUM(G1458:S1458)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,1.198167123165971,1.1980473064536543,1.1979274897413377,1.197807673029021,1.1976878563167044,1.1975680396043877,7.1872054883110756]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,0,{"$f":"N1468-O1420","v":0},0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[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,{"$f":"SUM(N1458:N1477)","v":1.198167123165971},1.1980473064536543,1.1979274897413377,1.197807673029021,1.1976878563167044,1.1975680396043877,7.1872054883110756]
[]
[]
[null,"H.3.9",{"$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":0},0,0,0,{"$f":"SUM(G1489:S1489)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,0,1.2285494984262249,1.2284266434763822,1.2283037885265395,1.2281809335766969,4.9134608640058435]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[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},1.2285494984262249,1.2284266434763822,1.2283037885265395,1.2281809335766969,4.9134608640058435]
[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":0},0,0,0,{"$f":"SUM(G1511:S1511)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,0,1.2285494984262249,1.2284266434763822,1.2283037885265395,1.2281809335766969,4.9134608640058435]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[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},1.2285494984262249,1.2284266434763822,1.2283037885265395,1.2281809335766969,4.9134608640058435]
[]
[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$1534),P1489),0)","v":0},{"$f":"IF(AND($E1538>0,$E1538-P$1534>0),IF($E1538-P$1534>1,Q1489/($E1538-P$1534),Q1489),0)","v":0},{"$f":"IF(AND($E1538>0,$E1538-Q$1534>0),IF($E1538-Q$1534>1,R1489/($E1538-Q$1534),R1489),0)","v":0},{"$f":"IF(AND($E1538>0,$E1538-R$1534>0),IF($E1538-R$1534>1,S1489/($E1538-R$1534),S1489),0)","v":0},{"$f":"SUM(G1538:S1538)","v":0}]
[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":0},0,0,0,0]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,0,1.2285494984262248E-4,1.2285494984262248E-4,1.2285494984262248E-4,1.2285494984262248E-4,4.9141979937048993E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[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},1.2285494984262248E-4,1.2285494984262248E-4,1.2285494984262248E-4,1.2285494984262248E-4,4.9141979937048993E-4]
[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$1534),P1511),0)","v":0},{"$f":"IF(AND($E1560>0,$E1560-P$1534>0),IF($E1560-P$1534>1,Q1511/($E1560-P$1534),Q1511),0)","v":0},{"$f":"IF(AND($E1560>0,$E1560-Q$1534>0),IF($E1560-Q$1534>1,R1511/($E1560-Q$1534),R1511),0)","v":0},{"$f":"IF(AND($E1560>0,$E1560-R$1534>0),IF($E1560-R$1534>1,S1511/($E1560-R$1534),S1511),0)","v":0},{"$f":"SUM(G1560:S1560)","v":0}]
[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":0},0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,0,1.2285494984262248E-4,1.2285494984262248E-4,1.2285494984262248E-4,1.2285494984262248E-4,4.9141979937048993E-4]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[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,0,0,0,0,0,0]
[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},1.2285494984262248E-4,1.2285494984262248E-4,1.2285494984262248E-4,1.2285494984262248E-4,4.9141979937048993E-4]
[]
[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,{"$f":"O83","v":0},{"$f":"O1586-P1538","v":0},0,0,0,{"$f":"SUM(G1586:S1586)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,1.2285494984262249,1.2284266434763822,1.2283037885265395,1.2281809335766969,1.2280580786268542,6.1415189426326977]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[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":1.2285494984262249},1.2284266434763822,1.2283037885265395,1.2281809335766969,1.2280580786268542,6.1415189426326977]
[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":0},{"$f":"O1608-P1560","v":0},0,0,0,{"$f":"SUM(G1608:S1608)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,1.2285494984262249,1.2284266434763822,1.2283037885265395,1.2281809335766969,1.2280580786268542,6.1415189426326977]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[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,{"$f":"SUM(O1608:O1627)","v":1.2285494984262249},1.2284266434763822,1.2283037885265395,1.2281809335766969,1.2280580786268542,6.1415189426326977]
[]
[]
[null,"H.3.10",{"$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,{"$f":"P1736","v":0},0,0,{"$f":"SUM(G1639:S1639)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,1.2597022784105913,1.2595763081827502,1.2594503379549091,3.7787289245482509]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[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":1.2597022784105913},{"$f":"SUM(R1639:R1658)","v":1.2595763081827502},{"$f":"SUM(S1639:S1658)","v":1.2594503379549091},{"$f":"SUM(T1639:T1658)","v":3.7787289245482509}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1661,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P1758","v":0},0,0,{"$f":"SUM(G1661:S1661)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,0,1.2597022784105913,1.2595763081827502,1.2594503379549091,3.7787289245482509]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[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":1.2597022784105913},{"$f":"SUM(R1661:R1680)","v":1.2595763081827502},{"$f":"SUM(S1661:S1680)","v":1.2594503379549091},{"$f":"SUM(T1661:T1680)","v":3.7787289245482509}]
[]
[null,null,"Depreciation (1 July 2018 dollars)"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,null,null,null,null,null,0,{"$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$1684),Q1639),0)","v":0},{"$f":"IF(AND($E1688>0,$E1688-Q$1684>0),IF($E1688-Q$1684>1,R1639/($E1688-Q$1684),R1639),0)","v":0},{"$f":"IF(AND($E1688>0,$E1688-R$1684>0),IF($E1688-R$1684>1,S1639/($E1688-R$1684),S1639),0)","v":0},{"$f":"SUM(G1688:S1688)","v":0}]
[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":0},0,0,0]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,0,1.2597022784105913E-4,1.2597022784105913E-4,1.2597022784105913E-4,3.7791068352317737E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[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},{"$f":"SUM(Q1688:Q1707)","v":1.2597022784105913E-4},{"$f":"SUM(R1688:R1707)","v":1.2597022784105913E-4},{"$f":"SUM(S1688:S1707)","v":1.2597022784105913E-4},{"$f":"SUM(T1688:T1707)","v":3.7791068352317737E-4}]
[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$1684),Q1661),0)","v":0},{"$f":"IF(AND($E1710>0,$E1710-Q$1684>0),IF($E1710-Q$1684>1,R1661/($E1710-Q$1684),R1661),0)","v":0},{"$f":"IF(AND($E1710>0,$E1710-R$1684>0),IF($E1710-R$1684>1,S1661/($E1710-R$1684),S1661),0)","v":0},{"$f":"SUM(G1710:S1710)","v":0}]
[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":0},0,0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,0,1.2597022784105913E-4,1.2597022784105913E-4,1.2597022784105913E-4,3.7791068352317737E-4]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[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,0,0,0,0,0]
[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},{"$f":"SUM(Q1710:Q1729)","v":1.2597022784105913E-4},{"$f":"SUM(R1710:R1729)","v":1.2597022784105913E-4},{"$f":"SUM(S1710:S1729)","v":1.2597022784105913E-4},{"$f":"SUM(T1710:T1729)","v":3.7791068352317737E-4}]
[]
[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":0},{"$f":"P1736-Q1688","v":0},0,0,{"$f":"SUM(G1736:S1736)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,1.2597022784105913,1.2595763081827502,1.2594503379549091,1.259324367727068,5.0380532922753192]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[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,{"$f":"SUM(P1736:P1755)","v":1.2597022784105913},{"$f":"SUM(Q1736:Q1755)","v":1.2595763081827502},{"$f":"SUM(R1736:R1755)","v":1.2594503379549091},{"$f":"SUM(S1736:S1755)","v":1.259324367727068},{"$f":"SUM(T1736:T1755)","v":5.0380532922753192}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1758,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"P105","v":0},{"$f":"P1758-Q1710","v":0},0,0,{"$f":"SUM(G1758:S1758)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,1.2597022784105913,1.2595763081827502,1.2594503379549091,1.259324367727068,5.0380532922753192]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[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":1.2597022784105913},{"$f":"SUM(Q1758:Q1777)","v":1.2595763081827502},{"$f":"SUM(R1758:R1777)","v":1.2594503379549091},{"$f":"SUM(S1758:S1777)","v":1.259324367727068},{"$f":"SUM(T1758:T1777)","v":5.0380532922753192}]
[]
[]
[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,{"$f":"Q1886","v":0},0,{"$f":"SUM(G1789:S1789)","v":0}]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2916449979196403,1.2915158334198482,2.5831608313394883]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[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,{"$f":"SUM(Q1789:Q1808)","v":0},{"$f":"SUM(R1789:R1808)","v":1.2916449979196403},{"$f":"SUM(S1789:S1808)","v":1.2915158334198482},{"$f":"SUM(T1789:T1808)","v":2.5831608313394883}]
[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":0},0,{"$f":"SUM(G1811:S1811)","v":0}]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,0,1.2916449979196403,1.2915158334198482,2.5831608313394883]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[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(Q1811:Q1830)","v":0},{"$f":"SUM(R1811:R1830)","v":1.2916449979196403},{"$f":"SUM(S1811:S1830)","v":1.2915158334198482},{"$f":"SUM(T1811:T1830)","v":2.5831608313394883}]
[]
[null,null,"Depreciation (1 July 2019 dollars)"]
[null,null,null,null,null,"Elapsed Years",null,null,null,null,null,null,null,null,null,null,0,{"$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$1834),R1789),0)","v":0},{"$f":"IF(AND($E1838>0,$E1838-R$1834>0),IF($E1838-R$1834>1,S1789/($E1838-R$1834),S1789),0)","v":0},{"$f":"SUM(G1838:S1838)","v":0}]
[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":0},0,0]
[null,null,"CA03","Other cables",20,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA04","Pair gain systems",12,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",12,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA06","Other CAN assets",12,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,0,1.2916449979196403E-4,1.2916449979196403E-4,2.5832899958392805E-4]
[null,null,"CA09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[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(Q1838:Q1857)","v":0},{"$f":"SUM(R1838:R1857)","v":1.2916449979196403E-4},{"$f":"SUM(S1838:S1857)","v":1.2916449979196403E-4},{"$f":"SUM(T1838:T1857)","v":2.5832899958392805E-4}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$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$1834),R1811),0)","v":0},{"$f":"IF(AND($E1860>0,$E1860-R$1834>0),IF($E1860-R$1834>1,S1811/($E1860-R$1834),S1811),0)","v":0},{"$f":"SUM(G1860:S1860)","v":0}]
[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":0},0,0]
[null,null,"CO03","Switching Equipment - Other",20,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",38,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",16,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO08","Network Land",10000,null,null,null,null,null,null,null,null,null,null,null,0,1.2916449979196403E-4,1.2916449979196403E-4,2.5832899958392805E-4]
[null,null,"CO09","Network Buildings/Support",1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[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,0,0,0,0]
[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(Q1860:Q1879)","v":0},{"$f":"SUM(R1860:R1879)","v":1.2916449979196403E-4},{"$f":"SUM(S1860:S1879)","v":1.2916449979196403E-4},{"$f":"SUM(T1860:T1879)","v":2.5832899958392805E-4}]
[]
[null,null,"Nominal Value at End of Year (1 July 2019 dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,null,null,null,null,null,null,null,null,null,{"$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":0},{"$f":"Q1886-R1838","v":0},0,0]
[null,null,"CA02","Copper cables",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA03","Other cables",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA04","Pair gain systems",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA05","CAN Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA06","Other CAN assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,1.2916449979196403,1.2915158334198482,1.2913866689200562,1.2911283399204723]
[null,null,"CA09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CA10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[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(Q1886:Q1905)","v":1.2916449979196403},{"$f":"SUM(R1886:R1905)","v":1.2915158334198482},{"$f":"SUM(S1886:S1905)","v":1.2913866689200562},{"$f":"SUM(T1886:T1905)","v":1.2911283399204723}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C1908,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},{"$f":"Q1908-R1860","v":0},0,0]
[null,null,"CO02","Switching Equipment - Trunk",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO03","Switching Equipment - Other",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO04","Inter-exchange Cables ",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO05","Transmission Equipment ",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO06","Core Radio Bearer Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO07","Other Communications Plant and Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO08","Network Land",null,null,null,null,null,null,null,null,null,null,null,null,1.2916449979196403,1.2915158334198482,1.2913866689200562,1.2911283399204723]
[null,null,"CO09","Network Buildings/Support",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO10","Indirect Capital Assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO11","LSS equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"CO12","Data Equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[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,{"$f":"SUM(Q1908:Q1927)","v":1.2916449979196403},{"$f":"SUM(R1908:R1927)","v":1.2915158334198482},{"$f":"SUM(S1908:S1927)","v":1.2913866689200562},{"$f":"SUM(T1908:T1927)","v":1.2911283399204723}]
[]
[]
[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,0,1.3243976870807108,1.3243976870807108]
[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},{"$f":"SUM(S1939:S1958)","v":1.3243976870807108},{"$f":"SUM(T1939:T1958)","v":1.3243976870807108}]
[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,0,1.3243976870807108,1.3243976870807108]
[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},{"$f":"SUM(S1961:S1980)","v":1.3243976870807108},{"$f":"SUM(T1961:T1980)","v":1.3243976870807108}]
[]
[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,0,1.3243976870807108E-4,1.3243976870807108E-4]
[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},{"$f":"SUM(S1988:S2007)","v":1.3243976870807108E-4},{"$f":"SUM(T1988:T2007)","v":1.3243976870807108E-4}]
[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,0,1.3243976870807108E-4,1.3243976870807108E-4]
[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},{"$f":"SUM(S2010:S2029)","v":1.3243976870807108E-4},{"$f":"SUM(T2010:T2029)","v":1.3243976870807108E-4}]
[]
[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,1.3243976870807108,1.3242652473120027,2.6486629343927133]
[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,{"$f":"SUM(R2036:R2055)","v":1.3243976870807108},{"$f":"SUM(S2036:S2055)","v":1.3242652473120027},{"$f":"SUM(T2036:T2055)","v":2.6486629343927133}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$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,1.3243976870807108,1.3242652473120027,2.6486629343927133]
[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":1.3243976870807108},{"$f":"SUM(S2058:S2077)","v":1.3242652473120027},{"$f":"SUM(T2058:T2077)","v":2.6486629343927133}]
[]
[]
[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,1.3579808839072653,1.3579808839072653]
[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":1.3579808839072653},{"$f":"SUM(T2186:T2205)","v":1.3579808839072653}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$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,1.3579808839072653,1.3579808839072653]
[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,{"$f":"SUM(S2208:S2227)","v":1.3579808839072653},{"$f":"SUM(T2208:T2227)","v":1.3579808839072653}]

{"sheet":"I. WADSL Allocation Factor Calc","index":29,"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'!K286:K292)","v":4.6526839766281647}]
[null,null,"Core",{"$f":"SUM('6. Revenue Requirement'!K308:K313,'6. Revenue Requirement'!K319)","v":5.0247399868876634}]
[]
[null,"I.1.3","2012/13 Direct Network Asset Cost by Service",null,null,"WADSL"]
[]
[null,null,"CAN Asset Class"]
[null,null,"CA01",{"$f":"VLOOKUP(C39,CAN_AC,2,FALSE)","v":"Ducts and pipes"},null,{"$f":"'7. Service Costs'!M137","v":0}]
[null,null,"CA02","Copper cables",null,{"$f":"'7. Service Costs'!M138","v":0}]
[null,null,"CA03","Other cables",null,{"$f":"'7. Service Costs'!M139","v":0}]
[null,null,"CA04","Pair gain systems",null,{"$f":"'7. Service Costs'!M140","v":0}]
[null,null,"CA05","CAN Radio Bearer Equipment",null,{"$f":"'7. Service Costs'!M141","v":0}]
[null,null,"CA06","Other CAN assets",null,{"$f":"'7. Service Costs'!M142","v":0}]
[null,null,"CA07","Other Communications Plant and Equipment",null,{"$f":"'7. Service Costs'!M143","v":0}]
[null,null,"Core Asset Class"]
[null,null,"CO01",{"$f":"VLOOKUP(C47,Core_AC,2,FALSE)","v":"Switching Equipment - Local"},null,{"$f":"'7. Service Costs'!M309","v":2.5807148956833727E-8}]
[null,null,"CO02","Switching Equipment - Trunk",null,{"$f":"'7. Service Costs'!M310","v":1.0026310839643534E-8}]
[null,null,"CO03","Switching Equipment - Other",null,{"$f":"'7. Service Costs'!M311","v":0}]
[null,null,"CO04","Inter-exchange Cables ",null,{"$f":"'7. Service Costs'!M312","v":5.4950661993408388E-8}]
[null,null,"CO05","Transmission Equipment ",null,{"$f":"'7. Service Costs'!M313","v":9.4589737740188196E-2}]
[null,null,"CO06","Core Radio Bearer Equipment",null,{"$f":"'7. Service Costs'!M314","v":4.0891209723887812E-8}]
[null,null,"CO12",{"$f":"VLOOKUP(C53,Core_AC,2,FALSE)","v":"Data Equipment"},null,{"$f":"'7. Service Costs'!M320","v":3.3325103164006106E-7}]
[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":9.4590202666551354E-2}]
[]
[]
[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":1.9724186917562725},{"$f":"L67*(1+'E. Allocation Factors Calc'!L94)","v":1.800938082437276},{"$f":"M67*(1+'E. Allocation Factors Calc'!M94)","v":1.5018513978494623},{"$f":"N67*(1+'E. Allocation Factors Calc'!N94)","v":1.1862940008960572},{"$f":"O67*(1+'E. Allocation Factors Calc'!O94)","v":0.88225094086021505},{"$f":"P67*(1+'E. Allocation Factors Calc'!P94)","v":0},{"$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},0.48,0.48,0.48,0.48,0.48,0.9467609720430108,0.86445027956989251,0.7208886709677419,0.5694211204301074,0.42348045161290321,0,{"$error":"#DIV/0!"}]
[null,null,"Total ISDN call minutes (1)",null,null,{"$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,{"$f":"H70+H68+H71","v":733019111424.95996},1195463147520.96,1673648406528.96,2343107769140.1597,3280350876796.3062,4592491227514.1758,6429487718519.1641,9001282805926.1973,12601795928296.111,17642514299613.77,{"$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},0.99999999999869038,0.99999999999919698,0.99999999999942646,0.99999999999959033,0.99999999999956501,{"$f":"M68/M72","v":1.8823123153526462E-13},1.1212225647330058E-13,6.3259996681274831E-14,3.3604769829831863E-14,0,{"$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":-2.5313084961453569E-14},-0.99999999999981182,-0.40433765662158583,-0.4357944740762616,-0.46878325019294564,-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},{"$f":"F77*(1+G74)","v":6.8567352902213149E-2},6.8567352902271006E-2,6.8567352902305756E-2,6.8567352902321493E-2,6.8567352902332734E-2,6.8567352902331E-2,1.290319664109541E-14,7.6859483483073748E-15,4.3364545300794506E-15,2.3035972811548828E-15,0,{"$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'!M18","v":0.98620934587813625},{"$f":"'5. Service Demand'!N18","v":0.90046904121863802},{"$f":"'5. Service Demand'!O18","v":0.75092569892473116},{"$f":"'5. Service Demand'!P18","v":0.59314700044802859},{"$f":"'5. Service Demand'!Q18","v":0.44112547043010752},{"$f":"'5. Service Demand'!R17","v":0},{"$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":-1.3790654121863755E-2},{"$f":"L96/K96-1","v":-8.6939253838802077E-2},-0.16607271927030864,-0.21011226370682179,-0.25629655027015708,-1,{"$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":6.9136455680896573E-7},6.3125783810940018E-7,5.2642313237387579E-7,4.1581517636316484E-7,3.0924318111130874E-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$34","v":1.8824895002207024E-2},{"$f":"I663*(1+J97)","v":1.8824895002207024E-2},1.8565287386351187E-2,1.6951235153678891E-2,1.4136097436716989E-2,1.1165930004308182E-2,8.3041406636459539E-3,0,{"$error":"#DIV/0!"}]
[null,null,"CO09",{"$f":"VLOOKUP(C664,Core_AC,2,FALSE)","v":"Network Buildings/Support"},null,null,null,null,{"$f":"$F$56/$D$34","v":1.8824895002207024E-2},{"$f":"I664*(1+J97)","v":1.8824895002207024E-2},1.8565287386351187E-2,1.6951235153678891E-2,1.4136097436716989E-2,1.1165930004308182E-2,8.3041406636459539E-3,0,{"$error":"#DIV/0!"}]
[]
[]
[null,"I.5","Indirect Capital Asset Adjustment"]
[]
[null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,{"$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$34","v":1.8824895002207024E-2},{"$f":"I675*(1+J97)","v":1.8824895002207024E-2},1.8565287386351187E-2,1.6951235153678891E-2,1.4136097436716989E-2,1.1165930004308182E-2,8.3041406636459539E-3,0,{"$error":"#DIV/0!"}]
[]
[]
[null,"I.6","Other Communications Plant & Equipment"]
[]
[null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,{"$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":1.8824895002207024E-2},1.8824895002207024E-2,1.8565287386351187E-2,1.6951235153678891E-2,1.4136097436716989E-2,1.1165930004308182E-2,8.3041406636459539E-3,0,{"$error":"#DIV/0!"}]

{"sheet":"J. WADSL price structure","index":30,"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,"S06",{"$f":"VLOOKUP($C12,Services,2,FALSE)","v":"Line Sharing Service"},null,{"$f":"'B. Dimensions & Results'!F56","v":7998.9691675425311},{"$f":"'B. Dimensions & Results'!G56","v":8403.8697121256591},{"$f":"'B. Dimensions & Results'!H56","v":8658.4082397188577},{"$f":"'B. Dimensions & Results'!I56","v":14104.789208386326},{"$f":"'B. Dimensions & Results'!J56","v":14688.201857191969}]
[]
[]
[null,"J.1.2","Relativities from the IAD",null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,{"$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$12*J18","v":146.8820185719197}]
[null,null,"Port (weighted average)",null,null,null,null,null,null,{"$f":"$J$12*J19","v":146.8820185719197}]
[]
[]
[null,"J.2","Calculation of AGVC/VLAN charge (per Mbps)"]
[]
[]
[null,"J.2.1","Forecast AGVC usage",null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,{"$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,{"$f":"J25/J36","v":146.8820185719197}]
[]
[]
[null,"J.3","Calculation of monthly port prices in each zone"]
[]
[]
[null,"J.3.1","Relativities from the IAD",null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,null,null,null,{"$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$26","v":1.4688201857191971}]
[null,null,"Zone 2/3",null,null,null,null,null,null,{"$f":"J52*$J$26","v":1.4688201857191971}]

{"sheet":"11. Cash Flow Analysis","index":31,"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$2-5)","v":1.0254599844036756},1.0515681796131866,1.0783410890655398,1.105795636374991,1.1339491760307507,1.1628195043670546,1.1924248708125296,1.2227839894259713,1.2539160507258207,1.2858407338208186,1.3185782188495074,1.3521491997364423]
[]
[]
[null,"11.1.2","Regulatory Asset Base (end of year)"]
[]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$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,{"$f":"'8. RAB Roll-Forward'!G430","v":10},{"$f":"'8. RAB Roll-Forward'!H430","v":1.7999000000000001},{"$f":"'8. RAB Roll-Forward'!I430","v":1.5998000000000001},{"$f":"'8. RAB Roll-Forward'!J430","v":1.3997000000000002},{"$f":"'8. RAB Roll-Forward'!K430","v":1.1996},{"$f":"'8. RAB Roll-Forward'!L430","v":0.99950000000000006},{"$f":"'8. RAB Roll-Forward'!M430","v":0.99940000000000007},{"$f":"'8. RAB Roll-Forward'!N430","v":0.99930000000000008},{"$f":"'8. RAB Roll-Forward'!O430","v":0.99920000000000009},{"$f":"'8. RAB Roll-Forward'!P430","v":0.9991000000000001},{"$f":"'8. RAB Roll-Forward'!Q430","v":0.99900000000000011},{"$f":"'8. RAB Roll-Forward'!R430","v":0.99890000000000012},{"$f":"'8. RAB Roll-Forward'!S430","v":0.99880000000000013},{"$f":"SUM(G22:S22)","v":23.992200000000004}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,{"$f":"'8. RAB Roll-Forward'!G452","v":11},{"$f":"'8. RAB Roll-Forward'!H452","v":1.7999000000000001},{"$f":"'8. RAB Roll-Forward'!I452","v":1.5998000000000001},{"$f":"'8. RAB Roll-Forward'!J452","v":1.3997000000000002},{"$f":"'8. RAB Roll-Forward'!K452","v":1.1996},{"$f":"'8. RAB Roll-Forward'!L452","v":0.99950000000000006},{"$f":"'8. RAB Roll-Forward'!M452","v":0.99940000000000007},{"$f":"'8. RAB Roll-Forward'!N452","v":0.99930000000000008},{"$f":"'8. RAB Roll-Forward'!O452","v":0.99920000000000009},{"$f":"'8. RAB Roll-Forward'!P452","v":0.9991000000000001},{"$f":"'8. RAB Roll-Forward'!Q452","v":0.99900000000000011},{"$f":"'8. RAB Roll-Forward'!R452","v":0.99890000000000012},{"$f":"'8. RAB Roll-Forward'!S452","v":0.99880000000000013},{"$f":"SUM(G24:S24)","v":24.992200000000004}]
[]
[null,null,null,"Total",null,null,{"$f":"G24+G22","v":21},3.5998000000000001,3.1996000000000002,2.7994000000000003,2.3992,1.9990000000000001,1.9988000000000001,1.9986000000000002,1.9984000000000002,1.9982000000000002,1.9980000000000002,1.9978000000000002,1.9976000000000003,48.984400000000008]
[]
[]
[null,"11.1.3","Net Additions"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$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$14*'8. RAB Roll-Forward'!H234","v":10.254599844036756},{"$f":"I$14*'8. RAB Roll-Forward'!I234","v":1.8927175664857747},{"$f":"J$14*'8. RAB Roll-Forward'!J234","v":1.7251300742870508},{"$f":"K$14*'8. RAB Roll-Forward'!K234","v":1.5477821522340751},{"$f":"L$14*'8. RAB Roll-Forward'!L234","v":1.3602854315664885},{"$f":"M$14*'8. RAB Roll-Forward'!M234","v":1.1622380946148712},{"$f":"N$14*'8. RAB Roll-Forward'!N234","v":1.1917094158900421},{"$f":"O$14*'8. RAB Roll-Forward'!O234","v":1.2219280406333732},{"$f":"P$14*'8. RAB Roll-Forward'!P234","v":1.2529129178852401},{"$f":"Q$14*'8. RAB Roll-Forward'!Q234","v":1.2846834771603801},{"$f":"R$14*'8. RAB Roll-Forward'!R234","v":1.317259640630658},{"$f":"S$14*'8. RAB Roll-Forward'!S234","v":1.3506618356167324},{"$f":"SUM(G34:S34)","v":25.561908491041446}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H$14*'8. RAB Roll-Forward'!H256","v":11.280059828440432},{"$f":"I$14*'8. RAB Roll-Forward'!I256","v":1.8927175664857747},{"$f":"J$14*'8. RAB Roll-Forward'!J256","v":1.7251300742870508},{"$f":"K$14*'8. RAB Roll-Forward'!K256","v":1.5477821522340751},{"$f":"L$14*'8. RAB Roll-Forward'!L256","v":1.3602854315664885},{"$f":"M$14*'8. RAB Roll-Forward'!M256","v":1.1622380946148712},{"$f":"N$14*'8. RAB Roll-Forward'!N256","v":1.1917094158900421},{"$f":"O$14*'8. RAB Roll-Forward'!O256","v":1.2219280406333732},{"$f":"P$14*'8. RAB Roll-Forward'!P256","v":1.2529129178852401},{"$f":"Q$14*'8. RAB Roll-Forward'!Q256","v":1.2846834771603801},{"$f":"R$14*'8. RAB Roll-Forward'!R256","v":1.317259640630658},{"$f":"S$14*'8. RAB Roll-Forward'!S256","v":1.3506618356167324},{"$f":"SUM(G36:S36)","v":26.587368475445121}]
[]
[]
[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$14*'6. Revenue Requirement'!H306","v":10.442895721128163},{"$f":"I$14*'6. Revenue Requirement'!I306","v":5.0286255609878534},{"$f":"J$14*'6. Revenue Requirement'!J306","v":6.1471968325411694},{"$f":"K$14*'6. Revenue Requirement'!K306","v":7.2801218017982636},{"$f":"L$14*'6. Revenue Requirement'!L306","v":8.4381880055473921},{"$f":"M$14*'6. Revenue Requirement'!M306","v":95.511544975958657},{"$f":"N$14*'6. Revenue Requirement'!N306","v":-200517.44098267029},{"$f":"O$14*'6. Revenue Requirement'!O306","v":-196273.75716984089},{"$f":"P$14*'6. Revenue Requirement'!P306","v":-464212.84157598228},{"$f":"Q$14*'6. Revenue Requirement'!Q306","v":-828373.45371269539},{"$f":"R$14*'6. Revenue Requirement'!R306","v":0},{"$f":"S$14*'6. Revenue Requirement'!S306","v":0},{"$f":"SUM(G44:S44)","v":-1689244.644868291}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"H$14*'6. Revenue Requirement'!H328","v":13.477256592603954},{"$f":"I$14*'6. Revenue Requirement'!I328","v":8.2104646007750297},{"$f":"J$14*'6. Revenue Requirement'!J328","v":9.5009355486870657},{"$f":"K$14*'6. Revenue Requirement'!K328","v":10.096946475771029},{"$f":"L$14*'6. Revenue Requirement'!L328","v":11.187373413287458},{"$f":"M$14*'6. Revenue Requirement'!M328","v":145.90813313094108},{"$f":"N$14*'6. Revenue Requirement'!N328","v":4.9995088252729483},{"$f":"O$14*'6. Revenue Requirement'!O328","v":4.7524903534242151},{"$f":"P$14*'6. Revenue Requirement'!P328","v":4.4966511552328372},{"$f":"Q$14*'6. Revenue Requirement'!Q328","v":4.2335310541072033},{"$f":"R$14*'6. Revenue Requirement'!R328","v":0},{"$f":"S$14*'6. Revenue Requirement'!S328","v":0},{"$f":"SUM(G46:S46)","v":216.86329115010281}]
[]
[]
[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'!H189","v":1.3330979797247786},{"$f":"'10. Tax Liabilities'!I189","v":1.3670386334971429},{"$f":"'10. Tax Liabilities'!J189","v":1.401843415785202},{"$f":"'10. Tax Liabilities'!K189","v":1.4375343272874885},{"$f":"'10. Tax Liabilities'!L189","v":1.4741339288399762},{"$f":"'10. Tax Liabilities'!M189","v":88.217993563780524},{"$f":"'10. Tax Liabilities'!N189","v":305.70438976131135},{"$f":"'10. Tax Liabilities'!O189","v":257.77578124327772},{"$f":"'10. Tax Liabilities'!P189","v":206.04449410799458},{"$f":"'10. Tax Liabilities'!Q189","v":155.27806224293488},{"$f":"'10. Tax Liabilities'!R189","v":0},{"$f":"'10. Tax Liabilities'!S189","v":0},{"$f":"SUM(H54:S54)","v":1020.0343692044336}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"'10. Tax Liabilities'!H191","v":3.3840179485321298},{"$f":"'10. Tax Liabilities'!I191","v":3.4701749927235159},{"$f":"'10. Tax Liabilities'!J191","v":3.5585255939162819},{"$f":"'10. Tax Liabilities'!K191","v":3.6491256000374706},{"$f":"'10. Tax Liabilities'!L191","v":3.7420322809014777},{"$f":"'10. Tax Liabilities'!M191","v":137.39834001428636},{"$f":"'10. Tax Liabilities'!N191","v":9.873029425394321E-2},{"$f":"'10. Tax Liabilities'!O191","v":8.5185005352110196E-2},{"$f":"'10. Tax Liabilities'!P191","v":6.9567125222018134E-2},{"$f":"'10. Tax Liabilities'!Q191","v":5.1606919278737229E-2},{"$f":"'10. Tax Liabilities'!R191","v":0},{"$f":"'10. Tax Liabilities'!S191","v":0},{"$f":"SUM(H56:S56)","v":155.50730577450406}]
[]
[null,null,null,"Total",null,null,null,{"$f":"H56+H54","v":4.7171159282569084},4.8372136262206586,4.9603690097014841,5.0866599273249591,5.2161662097414538,225.61633357806687,305.80312005556527,257.86096624862984,206.1140612332166,155.32966916221361,0,0,1175.5416749789376]
[]
[]
[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'!H253","v":0.18530812242101574},{"$f":"'10. Tax Liabilities'!I253","v":0.1529616995018821},{"$f":"'10. Tax Liabilities'!J253","v":0.24370701592979785},{"$f":"'10. Tax Liabilities'!K253","v":0.33742488149232291},{"$f":"'10. Tax Liabilities'!L253","v":0.43441206750540279},{"$f":"'10. Tax Liabilities'!M253","v":0.49515194859473011},{"$f":"'10. Tax Liabilities'!N253","v":0},{"$f":"'10. Tax Liabilities'!O253","v":0},{"$f":"'10. Tax Liabilities'!P253","v":0},{"$f":"'10. Tax Liabilities'!Q253","v":0},{"$f":"'10. Tax Liabilities'!R253","v":0},{"$f":"'10. Tax Liabilities'!S253","v":0},{"$f":"SUM(G66:S66)","v":1.8489657354451516}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"'10. Tax Liabilities'!H255","v":0},{"$f":"'10. Tax Liabilities'!I255","v":2.0531758005772893E-2},{"$f":"'10. Tax Liabilities'!J255","v":0.2656472530249937},{"$f":"'10. Tax Liabilities'!K255","v":0.25439513939927455},{"$f":"'10. Tax Liabilities'!L255","v":0.32506966780614394},{"$f":"'10. Tax Liabilities'!M255","v":0.51927382579430059},{"$f":"'10. Tax Liabilities'!N255","v":0.45857547146156663},{"$f":"'10. Tax Liabilities'!O255","v":0.45727364670913351},{"$f":"'10. Tax Liabilities'!P255","v":0.4529354373228181},{"$f":"'10. Tax Liabilities'!Q255","v":0.44779876533740964},{"$f":"'10. Tax Liabilities'!R255","v":0},{"$f":"'10. Tax Liabilities'!S255","v":0},{"$f":"SUM(G68:S68)","v":3.2015009648614137}]
[]
[]
[null,"11.1.7","Interest"]
[]
[null,null,null,null,null,null,null,"Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,null,{"$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,{"$f":"'10. Tax Liabilities'!H205","v":0.29200400000000004},{"$f":"'10. Tax Liabilities'!I205","v":0.33168750037767153},{"$f":"'10. Tax Liabilities'!J205","v":0.54040141269812902},{"$f":"'10. Tax Liabilities'!K205","v":0.74342941659721362},{"$f":"'10. Tax Liabilities'!L205","v":0.94067631549543651},{"$f":"'10. Tax Liabilities'!M205","v":0.794916008370398},{"$f":"'10. Tax Liabilities'!N205","v":-3833.1532931639231},{"$f":"'10. Tax Liabilities'!O205","v":-3756.8907413941979},{"$f":"'10. Tax Liabilities'!P205","v":-8900.6773315259961},{"$f":"'10. Tax Liabilities'!Q205","v":-15903.250171499092},{"$f":"'10. Tax Liabilities'!R205","v":0},{"$f":"'10. Tax Liabilities'!S205","v":0},{"$f":"SUM(G76:S76)","v":-32390.32842292967}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,null,{"$f":"'10. Tax Liabilities'!H207","v":0.32120440000000006},{"$f":"'10. Tax Liabilities'!I207","v":0.36255323144993801},{"$f":"'10. Tax Liabilities'!J207","v":0.57192802235055684},{"$f":"'10. Tax Liabilities'!K207","v":0.50320718722906643},{"$f":"'10. Tax Liabilities'!L207","v":0.63148012606312354},{"$f":"'10. Tax Liabilities'!M207","v":0.81790820438491507},{"$f":"'10. Tax Liabilities'!N207","v":0.7068759911257334},{"$f":"'10. Tax Liabilities'!O207","v":0.66499653277376591},{"$f":"'10. Tax Liabilities'!P207","v":0.62527901753392245},{"$f":"'10. Tax Liabilities'!Q207","v":0.5867003892610293},{"$f":"'10. Tax Liabilities'!R207","v":0},{"$f":"'10. Tax Liabilities'!S207","v":0},{"$f":"SUM(G78:S78)","v":5.792133102172051}]
[]
[]
[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$12","v":4},{"$f":"H$22*'1. Economic Parameters'!$E$12","v":0.71996000000000004},{"$f":"I$22*'1. Economic Parameters'!$E$12","v":0.63992000000000004},{"$f":"J$22*'1. Economic Parameters'!$E$12","v":0.55988000000000004},{"$f":"K$22*'1. Economic Parameters'!$E$12","v":0.47984000000000004},{"$f":"L$22*'1. Economic Parameters'!$E$12","v":0.39980000000000004},{"$f":"M$22*'1. Economic Parameters'!$E$12","v":0.39976000000000006},{"$f":"N$22*'1. Economic Parameters'!$E$12","v":0.39972000000000008},{"$f":"O$22*'1. Economic Parameters'!$E$12","v":0.39968000000000004},{"$f":"P$22*'1. Economic Parameters'!$E$12","v":0.39964000000000005},{"$f":"Q$22*'1. Economic Parameters'!$E$12","v":0.39960000000000007},{"$f":"R$22*'1. Economic Parameters'!$E$12","v":0.39956000000000008},{"$f":"S$22*'1. Economic Parameters'!$E$12","v":0.3995200000000001},{"$f":"SUM(G86:S86)","v":9.5968800000000005}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,{"$f":"G$24*'1. Economic Parameters'!$E$12","v":4.4000000000000004},{"$f":"H$24*'1. Economic Parameters'!$E$12","v":0.71996000000000004},{"$f":"I$24*'1. Economic Parameters'!$E$12","v":0.63992000000000004},{"$f":"J$24*'1. Economic Parameters'!$E$12","v":0.55988000000000004},{"$f":"K$24*'1. Economic Parameters'!$E$12","v":0.47984000000000004},{"$f":"L$24*'1. Economic Parameters'!$E$12","v":0.39980000000000004},{"$f":"M$24*'1. Economic Parameters'!$E$12","v":0.39976000000000006},{"$f":"N$24*'1. Economic Parameters'!$E$12","v":0.39972000000000008},{"$f":"O$24*'1. Economic Parameters'!$E$12","v":0.39968000000000004},{"$f":"P$24*'1. Economic Parameters'!$E$12","v":0.39964000000000005},{"$f":"Q$24*'1. Economic Parameters'!$E$12","v":0.39960000000000007},{"$f":"R$24*'1. Economic Parameters'!$E$12","v":0.39956000000000008},{"$f":"S$24*'1. Economic Parameters'!$E$12","v":0.3995200000000001},{"$f":"SUM(G88:S88)","v":9.9968799999999991}]
[]
[]
[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},{"$f":"H34","v":10.254599844036756},1.8927175664857747,1.7251300742870508,1.5477821522340751,1.3602854315664885,1.1622380946148712,1.1917094158900421,1.2219280406333732,1.2529129178852401,1.2846834771603801,1.317259640630658,1.3506618356167324,{"$f":"SUM(G98:S98)","v":35.561908491041443}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,{"$f":"G24","v":11},{"$f":"H36","v":11.280059828440432},1.8927175664857747,1.7251300742870508,1.5477821522340751,1.3602854315664885,1.1622380946148712,1.1917094158900421,1.2219280406333732,1.2529129178852401,1.2846834771603801,1.317259640630658,1.3506618356167324,{"$f":"SUM(G100:S100)","v":37.587368475445118}]
[]
[]
[null,"11.2.2","Repayment of Debt"]
[]
[null,null,null,null,null,null,"Y00","Y01","Y02","Y03","Y04","Y05","Y06","Y07","Y08","Y09","Y10","Y11","Y12"]
[null,null,"Code","Asset Class",null,null,{"$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,{"$f":"F86-G86","v":-4},3.2800400000000001,8.004E-2,8.004E-2,8.004E-2,8.004E-2,3.9999999999984492E-5,3.9999999999984492E-5,4.0000000000040004E-5,3.9999999999984492E-5,3.9999999999984492E-5,3.9999999999984492E-5,3.9999999999984492E-5,{"$f":"SUM(G108:S108)","v":-0.39951999999999999}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,{"$f":"F88-G88","v":-4.4000000000000004},3.6800400000000004,8.004E-2,8.004E-2,8.004E-2,8.004E-2,3.9999999999984492E-5,3.9999999999984492E-5,4.0000000000040004E-5,3.9999999999984492E-5,3.9999999999984492E-5,3.9999999999984492E-5,3.9999999999984492E-5,{"$f":"SUM(G110:S110)","v":-0.39951999999999999}]
[]
[]
[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$22,0,Model_period)*(1-Debt_ratio), 0 )","v":0},0,0,0,0,0,0,0,0,0,0.59940000000000004,0,0]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,{"$f":"IF( G$114 = Model_period,OFFSET($G$24,0,Model_period)*(1-Debt_ratio), 0 )","v":0},0,0,0,0,0,0,0,0,0,0.59940000000000004,0,0]
[]
[null,null,null,"Total",null,null,{"$f":"IF( G$114 = Model_period,OFFSET($G$26,0,Model_period)*(1-Debt_ratio), 0 )","v":0},0,0,0,0,0,0,0,0,0,1.1988000000000001,0,0,{"$f":"SUM(G123:S123)","v":1.1988000000000001}]
[]
[]
[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,{"$f":"G44-G54-G76-G98-G108","v":-6},-4.7168461026333706,1.3571418606272645,2.3997819297707874,3.4713359056794872,4.5830523296454908,5.3363573091928629,-196991.1838286836,-192775.86417773063,-455519.46169148217,-812626.76632691629,-1.3172996406306581,-1.3507018356167324,{"$f":"SUM(G131:S131)","v":-1657909.5132030568}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,{"$f":"G46-G56-G78-G100-G110","v":-6.6},-5.1880655843686068,2.4049788101158005,3.5653118581331764,4.3167915362704168,5.3735355747563682,6.5296068176549333,3.0021531240032293,2.7803407746649658,2.5488520945916568,2.3105002684070572,-1.3172996406306581,-1.3507018356167324,{"$f":"SUM(G133:S133)","v":18.376003797981603}]
[]
[null,null,null,"Total",null,null,{"$f":"G133+G131","v":-12.6},-9.9049116870019773,3.762120670743065,5.9650937879039638,7.7881274419499036,9.956587904401859,11.865964126847796,-196988.18167555961,-192773.08383695598,-455516.9128393876,-812624.45582664793,-2.6345992812613162,-2.7014036712334648,-1657891.1371992587]
[]
[null,null,"Pre-tax cash flows + residual",null,null,null,{"$f":"IF(G114<= Model_period, G135+G123, 0 )","v":-12.6},-9.9049116870019773,3.762120670743065,5.9650937879039638,7.7881274419499036,9.956587904401859,11.865964126847796,-196988.18167555961,-192773.08383695598,-455516.9128393876,-812623.25702664792,0,0,{"$f":"SUM(G137:S137)","v":-1657884.6023963063}]
[]
[]
[null,"11.2.5","Post-tax Cash Flows (excludes Value of Imputation Credits)"]
[null,null,null,null,null,null,{"$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},-4.9021542250543861,1.2041801611253824,2.1560749138409894,3.1339110241871642,4.1486402621400877,4.8412053605981331,-196991.1838286836,-192775.86417773063,-455519.46169148217,-812626.76632691629,-1.3172996406306581,-1.3507018356167324,{"$f":"SUM(G145:S145)","v":-1657911.3621687924}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,null,{"$f":"G133-G68","v":-6.6},-5.1880655843686068,2.3844470521100276,3.2996646051081826,4.0623963968711418,5.0484659069502245,6.0103329918606327,2.5435776525416625,2.3230671279558321,2.0959166572688388,1.8627015030696477,-1.3172996406306581,-1.3507018356167324,{"$f":"SUM(G147:S147)","v":15.174502833120194}]
[]
[null,null,null,"Total",null,null,{"$f":"G147+G145","v":-12.6},-10.090219809422994,3.58862721323541,5.455739518949172,7.1963074210583056,9.1971061690903113,10.851538352458766,-196988.64025103106,-192773.54111060267,-455517.36577482492,-812624.90362541319,-2.6345992812613162,-2.7014036712334648,-1657896.1876659594]
[]
[null,null,"Post-tax cash flows + residual",null,null,null,{"$f":"IF(G114<= Model_period, G149+G123, 0 )","v":-12.6},-10.090219809422994,3.58862721323541,5.455739518949172,7.1963074210583056,9.1971061690903113,10.851538352458766,-196988.64025103106,-192773.54111060267,-455517.36577482492,-812623.70482541318,0,0,{"$f":"SUM(G151:S151)","v":-1657889.6528630066}]
[]
[]
[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($G158,0,0,1,Model_period+1))","v":{"$error":"#DIV/0!"}},{"$f":"G145+(G66)*'1. Economic Parameters'!$E$18+ IF(G154<= Model_period, G119, 0 )","v":-6},{"$f":"H145+(H66)*'1. Economic Parameters'!$E$18+ IF(H154<= Model_period, H119, 0 )","v":-4.8187655699649294},{"$f":"I145+(I66)*'1. Economic Parameters'!$E$18+ IF(I154<= Model_period, I119, 0 )","v":1.2730129259012293},{"$f":"J145+(J66)*'1. Economic Parameters'!$E$18+ IF(J154<= Model_period, J119, 0 )","v":2.2657430710093984},{"$f":"K145+(K66)*'1. Economic Parameters'!$E$18+ IF(K154<= Model_period, K119, 0 )","v":3.2857522208587095},{"$f":"L145+(L66)*'1. Economic Parameters'!$E$18+ IF(L154<= Model_period, L119, 0 )","v":4.3441256925175189},{"$f":"M145+(M66)*'1. Economic Parameters'!$E$18+ IF(M154<= Model_period, M119, 0 )","v":5.064023737465762},{"$f":"N145+(N66)*'1. Economic Parameters'!$E$18+ IF(N154<= Model_period, N119, 0 )","v":-196991.1838286836},{"$f":"O145+(O66)*'1. Economic Parameters'!$E$18+ IF(O154<= Model_period, O119, 0 )","v":-192775.86417773063},{"$f":"P145+(P66)*'1. Economic Parameters'!$E$18+ IF(P154<= Model_period, P119, 0 )","v":-455519.46169148217},{"$f":"Q145+(Q66)*'1. Economic Parameters'!$E$18+ IF(Q154<= Model_period, Q119, 0 )","v":-812626.16692691634},{"$f":"R145+(R66)*'1. Economic Parameters'!$E$18+ IF(R154<= Model_period, R119, 0 )","v":-1.3172996406306581},{"$f":"S145+(S66)*'1. Economic Parameters'!$E$18+ IF(S154<= Model_period, S119, 0 )","v":-1.3507018356167324},{"$f":"SUM(G158:S158)","v":-1657909.9307342113}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,{"$f":"IRR(OFFSET($G160,0,0,1,Model_period+1))","v":0.22728958126017967},{"$f":"G147+(G68)*'1. Economic Parameters'!$E$18+ IF(G154<= Model_period, G121, 0 )","v":-6.6},{"$f":"H147+(H68)*'1. Economic Parameters'!$E$18+ IF(H154<= Model_period, H121, 0 )","v":-5.1880655843686068},{"$f":"I147+(I68)*'1. Economic Parameters'!$E$18+ IF(I154<= Model_period, I121, 0 )","v":2.3936863432126252},{"$f":"J147+(J68)*'1. Economic Parameters'!$E$18+ IF(J154<= Model_period, J121, 0 )","v":3.4192058689694296},{"$f":"K147+(K68)*'1. Economic Parameters'!$E$18+ IF(K154<= Model_period, K121, 0 )","v":4.1768742096008156},{"$f":"L147+(L68)*'1. Economic Parameters'!$E$18+ IF(L154<= Model_period, L121, 0 )","v":5.1947472574629892},{"$f":"M147+(M68)*'1. Economic Parameters'!$E$18+ IF(M154<= Model_period, M121, 0 )","v":6.2440062134680678},{"$f":"N147+(N68)*'1. Economic Parameters'!$E$18+ IF(N154<= Model_period, N121, 0 )","v":2.7499366146993673},{"$f":"O147+(O68)*'1. Economic Parameters'!$E$18+ IF(O154<= Model_period, O121, 0 )","v":2.5288402689749421},{"$f":"P147+(P68)*'1. Economic Parameters'!$E$18+ IF(P154<= Model_period, P121, 0 )","v":2.2997376040641071},{"$f":"Q147+(Q68)*'1. Economic Parameters'!$E$18+ IF(Q154<= Model_period, Q121, 0 )","v":2.663610947471482},{"$f":"R147+(R68)*'1. Economic Parameters'!$E$18+ IF(R154<= Model_period, R121, 0 )","v":-1.3172996406306581},{"$f":"S147+(S68)*'1. Economic Parameters'!$E$18+ IF(S154<= Model_period, S121, 0 )","v":-1.3507018356167324},{"$f":"SUM(G160:S160)","v":17.214578267307829}]
[]
[null,null,null,"Total",null,{"$f":"IRR(OFFSET($G162,0,0,1,Model_period+1))","v":{"$error":"#DIV/0!"}},{"$f":"G160+G158+ IF(G154<= Model_period, G123, 0 )","v":-12.6},{"$f":"H160+H158","v":-10.006831154333536},3.6666992691138542,5.6849489399788276,7.4626264304595251,9.5388729499805081,11.308029950933829,-196988.43389206889,-192773.33533746167,-455517.16195387812,-812623.5033159689,-2.6345992812613162,-2.7014036712334648,-1657892.7161559439]
[]
[]
[null,"11.2.7","Post-tax Cash Flows including Imputation Credits plus residual (real)",null,null,null,0,{"$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($G169,0,0,1,Model_period+1))","v":{"$error":"#NUM!"}},{"$f":"G158/G14","v":-6},-4.6991258978936488,1.2105852483759063,2.101137658561103,2.9713919215941491,3.8309703682872236,4.3549525256907424,-165202.17638068213,-157653.24525407641,-363277.47892517038,-631980.41993290547,-0.99903033570510136,-0.99892958253424102,{"$f":"SUM(G169:S169)","v":-1318111.5485409279}]
[null,null,"Core Asset Class"]
[null,null,null,"Total",null,{"$f":"IRR(OFFSET($G171,0,0,1,Model_period+1))","v":0.1968185984103128},{"$f":"G160/G14","v":-6.6},{"$f":"H160/H14","v":-5.0592569805496268},2.2763016127904603,3.1708018025469267,3.7772569109545464,4.5811111884631028,5.3697123156416291,2.3061718033653009,2.0681005728265145,1.8340443147951728,2.0714936752366526,-0.99903033570510136,-0.99892958253424102,{"$f":"SUM(G171:S171)","v":13.797777297831338}]
[]
[null,null,null,"Total",null,{"$f":"IRR(OFFSET($G173,0,0,1,Model_period+1))","v":{"$error":"#NUM!"}},{"$f":"G171+G169","v":-12.6},-9.7583828784432747,3.4868868611663668,5.2719394611080297,6.748648832548696,8.4120815567503264,9.7246648413323715,-165199.87020887877,-157651.17715350358,-363275.64488085557,-631978.34843923023,-1.9980606714102027,-1.997859165068482,-1318097.75076363]
[]
[]
[null,"11.2.8","Effective Tax Rate for Equity"]
[]
[null,null,null,null,null,"Used","Calculated"]
[null,null,"IRR of pre-tax cash flows + residual",null,null,{"$f":"IF( ISERROR(G179),0,G179)","v":0},{"$f":"IRR(OFFSET($G$137,0,0,1,Model_period+1))","v":{"$error":"#DIV/0!"}}]
[null,null,"IRR of post-tax cash flows + residual",null,null,{"$f":"IF( ISERROR(G180),0,G180)","v":0},{"$f":"IRR(OFFSET($G$151,0,0,1,Model_period+1))","v":{"$error":"#DIV/0!"}}]
[null,null,"Nominal effective tax rate for equity",null,null,{"$f":"IF(AND(F179>0,F180>0),1-F180/F179,#REF!)","v":{"$error":"#REF!"}}]
[]
[]
[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":{"$error":"#DIV/0!"}},{"$f":"'1. Economic Parameters'!E33","v":9.3599950000000001E-2},{"$f":"IF(ABS(D190-E190)<0.001%,\"OK\",\"???\")","v":{"$error":"#DIV/0!"}},"CAN Assets",{"$f":"F169","v":{"$error":"#NUM!"}},{"$f":"(1+E190)/(1+Infl_rate)-1","v":6.6448195573374003E-2},{"$f":"IF(ABS(H190-I190)<0.001%,\"OK\",\"???\")","v":{"$error":"#NUM!"}}]
[null,null,"Core Assets",{"$f":"F160","v":0.22728958126017967},{"$f":"'1. Economic Parameters'!E33","v":9.3599950000000001E-2},{"$f":"IF(ABS(D191-E191)<0.001%,\"OK\",\"???\")","v":"???"},"Core Assets",{"$f":"F171","v":0.1968185984103128},{"$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":{"$error":"#DIV/0!"}},{"$f":"'1. Economic Parameters'!E33","v":9.3599950000000001E-2},{"$f":"IF(ABS(D192-E192)<0.001%,\"OK\",\"???\")","v":{"$error":"#DIV/0!"}},"All Assets",{"$f":"F173","v":{"$error":"#NUM!"}},{"$f":"(1+E192)/(1+Infl_rate)-1","v":6.6448195573374003E-2},{"$f":"IF(ABS(H192-I192)<0.001%,\"OK\",\"???\")","v":{"$error":"#NUM!"}}]